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)
July 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 July 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
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: July 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: 07/01/95
GROSS INTEREST RATE: 12.231202
NET INTEREST RATE: 10.500000
TOTAL NUMBER OF LOANS: 16
REPORT DATE: 07/25/95
***SECTION 1***REMITTANCE DATA POOL TOTAL PER UNIT CERT TOTAL
GROSS INTEREST 10,368.30 10,368.30 10,368.30
LESS SERVICE FEE 1,476.27 1,476.27 1,476.27
NET INTEREST 8,892.03 8,892.03 8,892.03
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 12,683.05 12,683.05 12,683.05
ADDITIONAL PRINCIPAL 1,000.00 1,000.00 1,000.00
PAYOFF PRINCIPAL 16,060.13 16,060.13 16,060.13
REO PRINCIPAL 0.00 0.00 0.00
ADJUSTMENT + OR- 0.00 0.00 0.00
TOTAL REMITTANCE 38,635.21 38,635.21 38,635.21
***SECTION 2***PRINCIPAL BALANCE DATA
1) BEGINNING PRINCIPAL BALANCE 1,033,291.33 1,033,291.33 1,033,291.33
LESS PAYOFF PRINCIPAL BALANCE 16,060.13 16,060.13 16,060.13
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 1,017,231.20 1,017,231.20 1,017,231.20
PRINCIPAL REMITTANCE:
REGULAR INSTALLMENTS 12,683.05 12,683.05 12,683.05
PRINCIPAL PREPAYMENT
ADDITIONAL PRINCIPAL 1,000.00 1,000.00 1,000.00
PAYOFF PRINCIPAL 16,060.13 16,060.13 16,060.13
REO PRINCIPAL 0.00 0.00 0.00
PRINCIPAL ADJUSTMENT + OR - 0.00 0.00 0.00
3) TOTAL PRINCIPAL REMITTANCE 29,743.18 29,743.18 29,743.18
ENDING PRINCIPAL BALANCE 1,003,548.15 1,003,548.15 1,003,548.15
***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: 07/01/95
GROSS INTEREST RATE: 12.156676
NET INTEREST RATE: 10.000000
TOTAL NUMBER OF LOANS: 15
REPORT DATE: 07/25/95
***SECTION 1***REMITTANCE DATA POOL TOTAL PER UNIT CERT TOTAL
GROSS INTEREST 23,748.54 23,748.54 23,748.54
LESS SERVICE FEE 4,213.15 4,213.15 4,213.15
NET INTEREST 19,535.39 19,535.39 19,535.39
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 2,205.08 2,205.08 2,205.08
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 21,740.47 21,740.47 21,740.47
***SECTION 2***PRINCIPAL BALANCE DATA
1) BEGINNING PRINCIPAL BALANCE 2,344,246.36 2,344,246.36 2,344,246.36
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 2,344,246.36 2,344,246.36 2,344,246.36
PRINCIPAL REMITTANCE:
REGULAR INSTALLMENTS 2,205.08 2,205.08 2,205.08
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 2,205.08 2,205.08 2,205.08
ENDING PRINCIPAL BALANCE 2,342,041.28 2,342,041.28 2,342,041.28
***SECTION 3***DELINQUENCY DATA
#LOANS AGGREGATGE PR BAL
DELINQ ON LOANS DELINQ
30-59 DAYS 5 627,848.32
PRINCIPAL 1,210.23 1,210.23 1,210.23
INTEREST 12,643.89 12,643.89 12,643.89
60-89 DAYS 0 0.00
PRINCIPAL 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
OVER 90 DAYS 0 0.00
PRINCIPAL 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
FORECLOSURE 1 193,864.80
PRINCIPAL 6,187.92 6,187.92 6,187.92
INTEREST 79,408.08 79,408.08 79,408.08
REO 0 0.00
PRINICPAL 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
TOTAL 6 821,713.12 99,450.12 99,450.12 99,450.12
***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: 07/01/95
GROSS INTEREST RATE: 11.074392
NET INTEREST RATE: 10.000000
TOTAL NUMBER OF LOANS: 5
REPORT DATE: 07/25/95
***SECTION 1***REMITTANCE DATA POOL TOTAL PER UNIT CERT TOTAL
GROSS INTEREST 3,238.29 3,238.29 3,238.29
LESS SERVICE FEE 312.21 312.21 312.21
NET INTEREST 2,926.08 2,926.08 2,926.08
PAYOFF NET INTEREST 0.00 0.00 0.00
PLUS REO NET INT GAIN 1,678.29 1,678.29 1,678.29
LESS REO REIMBURSEMENT 0.00 0.00 0.00
PRINCIPAL INSTALLMENT 3,850.83 3,850.83 3,850.83
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 8,455.20 8,455.20 8,455.20
***SECTION 2***PRINCIPAL BALANCE DATA
1) BEGINNING PRINCIPAL BALANCE 348,720.55 348,720.55 348,720.55
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 348,720.55 348,720.55 348,720.55
PRINCIPAL REMITTANCE:
REGULAR INSTALLMENTS 3,850.83 3,850.83 3,850.83
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 3,850.83 3,850.83 3,850.83
ENDING PRINCIPAL BALANCE 344,869.72 344,869.72 344,869.72
***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: 07/01/95
GROSS INTEREST RATE: 10.835802
NET INTEREST RATE: 8.400000
TOTAL NUMBER OF LOANS: 5
REPORT DATE: 07/25/95
***SECTION 1***REMITTANCE DATA POOL TOTAL PER UNIT CERT TOTAL
GROSS INTEREST 3,570.56 3,570.56 3,570.56
LESS SERVICE FEE 802.63 802.63 802.63
NET INTEREST 2,767.93 2,767.93 2,767.93
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 7,287.41 7,287.41 7,287.41
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 11,265.34 11,265.34 11,265.34
***SECTION 2***PRINCIPAL BALANCE DATA
1) BEGINNING PRINCIPAL BALANCE 396,628.01 396,628.01 396,628.01
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 396,628.01 396,628.01 396,628.01
PRINCIPAL REMITTANCE:
REGULAR INSTALLMENTS 7,287.41 7,287.41 7,287.41
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 8,497.41 8,497.41 8,497.41
ENDING PRINCIPAL BALANCE 388,130.60 388,130.60 388,130.60
***SECTION 3***DELINQUENCY DATA
#LOANS AGGREGATGE PR BAL
DELINQ ON LOANS DELINQ
30-59 DAYS 0 0.00
PRINCIPAL 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
60-89 DAYS 0 0.00
PRINCIPAL 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
OVER 90 DAYS 0 0.00
PRINCIPAL 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
FORECLOSURE 0 0.00
PRINCIPAL 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
REO 0 0.00
PRINICPAL 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
TOTAL 0 0.00 0.00 0.00 0.00
***SECTION 4***TOTAL DETAIL OF DELINQUENCY NOT ADVANCED
NET INTEREST 0.00 0.00 0.00
SERVICE FEE 0.00 0.00 0.00
PRINCIPAL 0.00 0.00 0.00
TOTAL NOT ADVANCED 0.00 0.00 0.00
IF ANY QUESTIONS, CONTACT CONVENTIONAL PASS
THROUGH DEPARTMENT (319-236-4797)
-----------------------------------------------------------------------------
<PAGE>
GMAC MORTGAGE CORPORATION
PO BOX 780
WATERLOO, IA 50704
SERIES 1986-4 HL
PARTICIPATION CERTIFICATE REMITTANCE ADVICE
INVESTOR NAME: SALOMON BROTHERS INC
ADDRESS: DIVIDEND DEPT 44TH FLOOR
ONE NEW YORK PLAZA
NEW YORK, NY 10004
CONTROL NUMBER: 3506 MORTGAGE POOL INSURANCE
INVESTOR CERTIFICATE NUMBER: 000001 NON CALIFORNIA LOANS: 6,731,998.72
CERTIFICATE NUMBER OF UNITS: 0001 SPECIAL HAZARD INSURANCE: 368,860.56
BANKRUPTCY BOND: 342,969.66
SCHEDULED INSTALLMENTS OF: 07/01/95
GROSS INTEREST RATE: 12.239009
NET INTEREST RATE: 10.250000
TOTAL NUMBER OF LOANS: 14
REPORT DATE: 07/25/95
***SECTION 1***REMITTANCE DATA POOL TOTAL PER UNIT CERT TOTAL
GROSS INTEREST 12,381.56 12,381.56 12,381.56
LESS SERVICE FEE 2,013.64 2,013.64 2,013.64
NET INTEREST 10,367.92 10,367.92 10,367.92
PAYOFF NET INTEREST 0.00 0.00 0.00
PLUS REO NET INT GAIN 0.00 0.00 0.00
LESS REO REIMBURSEMENT (1,183.68) (1,183.68) (1,183.68)
PRINCIPAL INSTALLMENT 1,187.39 1,187.39 1,187.39
ADDITIONAL PRINCIPAL 2.80 2.80 2.80
PAYOFF PRINCIPAL 0.00 0.00 0.00
REO PRINCIPAL 0.00 0.00 0.00
ADJUSTMENT + OR- 0.00 0.00 0.00
TOTAL REMITTANCE 10,374.43 10,374.43 10,374.43
***SECTION 2***PRINCIPAL BALANCE DATA
1) BEGINNING PRINCIPAL BALANCE 1,213,978.68 1,213,978.68 1,213,978.68
LESS PAYOFF PRINCIPAL BALANCE 0.00 0.00 0.00
2) LESS REO BALANCE REMOVAL 0.00 0.00 0.00
LESS REO BALANCE FOR CURRENT
MONTHS P&I PAYMENTS NOT ADVANCED 0.00 0.00 1,213,978.68
ADJ BEGINNING PRINCIPAL
CURRENT MONTHS P&I CALCULATION 1,213,978.68 1,213,978.68 0.00
PRINCIPAL REMITTANCE:
REGULAR INSTALLMENTS 1,187.39 1,187.39 1,187.39
PRINCIPAL PREPAYMENT
ADDITIONAL PRINCIPAL 2.80 2.80 2.80
PAYOFF PRINCIPAL 0.00 0.00 0.00
REO PRINCIPAL 0.00 0.00 0.00
PRINCIPAL ADJUSTMENT + OR - 0.00 0.00 0.00
3) TOTAL PRINCIPAL REMITTANCE 1,190.19 1,190.19 1,190.19
ENDING PRINCIPAL BALANCE 1,212,788.49 1,212,788.49 1,212,788.49
***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 2 136,401.86
PRINCIPAL 765.44 765.44 765.44
INTEREST 13,156.57 13,156.57 13,156.57
REO 0 0.00
PRINICPAL 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
TOTAL 2 136,401.86 13,922.01 13,922.01 13,922.01
***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: 07/01/95
GROSS INTEREST RATE: 12.022367
NET INTEREST RATE: 9.960000
TOTAL NUMBER OF LOANS: 33
REPORT DATE: 07/25/95
***SECTION 1***REMITTANCE DATA POOL TOTAL PER UNIT CERT TOTAL
GROSS INTEREST 12,686.53 12,686.53 12,686.53
LESS SERVICE FEE 2,180.22 2,180.22 2,180.22
NET INTEREST 10,506.31 10,506.31 10,506.31
PAYOFF NET INTEREST 83.25 83.25 83.25
PLUS REO NET INT GAIN 0.00 0.00 0.00
LESS REO REIMBURSEMENT 0.00 0.00 0.00
PRINCIPAL INSTALLMENT 15,009.92 15,009.92 15,009.92
ADDITIONAL PRINCIPAL 1,226.71 1,226.71 1,226.71
PAYOFF PRINCIPAL 76,251.54 76,251.54 76,251.54
REO PRINCIPAL 0.00 0.00 0.00
ADJUSTMENT + OR- 0.00 0.00 0.00
TOTAL REMITTANCE 103,077.73 103,077.73 103,077.73
***SECTION 2***PRINCIPAL BALANCE DATA
1) BEGINNING PRINCIPAL BALANCE 1,346,050.92 1,346,050.92 1,346,050.92
LESS PAYOFF PRINCIPAL BALANCE 76,251.54 76,251.54 76,251.54
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 1,269,799.38 1,269,799.38 1,269,799.38
PRINCIPAL REMITTANCE:
REGULAR INSTALLMENTS 15,009.92 15,009.92 15,009.92
PRINCIPAL PREPAYMENT
ADDITIONAL PRINCIPAL 1,226.71 1,226.71 1,226.71
PAYOFF PRINCIPAL 76,251.54 76,251.54 76,251.54
REO PRINCIPAL 0.00 0.00 0.00
PRINCIPAL ADJUSTMENT + OR - 0.00 0.00 0.00
3) TOTAL PRINCIPAL REMITTANCE 92,488.17 92,488.17 92,488.17
ENDING PRINCIPAL BALANCE 1,253,562.75 1,253,562.75 1,253,562.75
***SECTION 3***DELINQUENCY DATA
#LOANS AGGREGATGE PR BAL
DELINQ ON LOANS DELINQ
30-59 DAYS 1 121,380.87
PRINCIPAL 2,663.59 2,663.59 2,663.59
INTEREST 2,464.67 2,464.67 2,464.67
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 1 121,380.87 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: 07/01/95
GROSS INTEREST RATE: 10.793493
NET INTEREST RATE: 9.000000
TOTAL NUMBER OF LOANS: 4
REPORT DATE: 07/25/95
***SECTION 1***REMITTANCE DATA POOL TOTAL PER UNIT CERT TOTAL
GROSS INTEREST 3,294.68 3,294.68 3,294.68
LESS SERVICE FEE 547.45 547.45 547.45
NET INTEREST 2,747.23 2,747.23 2,747.23
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 3,891.34 3,891.34 3,891.34
ADDITIONAL PRINCIPAL 0.00 0.00 0.00
PAYOFF PRINCIPAL 0.00 0.00 0.00
REO PRINCIPAL 0.00 0.00 0.00
ADJUSTMENT + OR- 0.00 0.00 0.00
TOTAL REMITTANCE 6,638.57 6,638.57 6,638.57
***SECTION 2***PRINCIPAL BALANCE DATA
1) BEGINNING PRINCIPAL BALANCE 366,296.24 366,296.24 366,296.24
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 0.00 0.00 0.00
ADJ BEGINNING PRINCIPAL
CURRENT MONTHS P&I CALCULATION 366,296.24 366,296.24 366,296.24
PRINCIPAL REMITTANCE:
REGULAR INSTALLMENTS 3,891.34 3,891.34 3,891.34
PRINCIPAL PREPAYMENT
ADDITIONAL PRINCIPAL 0.00 0.00 0.00
PAYOFF PRINCIPAL 0.00 0.00 0.00
REO PRINCIPAL 0.00 0.00 0.00
PRINCIPAL ADJUSTMENT + OR - 0.00 0.00 0.00
3) TOTAL PRINCIPAL REMITTANCE 3,891.34 3,891.34 3,891.34
ENDING PRINCIPAL BALANCE 362,404.90 362,404.90 362,404.90
***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: 07/01/95
GROSS INTEREST RATE: 11.338238
NET INTEREST RATE: 9.200000
TOTAL NUMBER OF LOANS: 20
REPORT DATE: 07/25/95
***SECTION 1***REMITTANCE DATA POOL TOTAL PER UNIT CERT TOTAL
GROSS INTEREST 17,571.01 17,571.01 17,571.01
LESS SERVICE FEE 3,436.28 3,436.28 3,436.28
NET INTEREST 14,134.73 14,134.73 14,134.73
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 2,008.43 2,008.43 2,008.43
ADDITIONAL PRINCIPAL 0.00 0.00 0.00
PAYOFF PRINCIPAL 0.00 0.00 0.00
REO PRINCIPAL 0.00 0.00 0.00
ADJUSTMENT + OR- 0.00 0.00 0.00
TOTAL REMITTANCE 16,143.16 16,143.16 16,143.16
***SECTION 2***PRINCIPAL BALANCE DATA
1) BEGINNING PRINCIPAL BALANCE 2,011,627.26 2,011,627.26 2,011,627.26
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 151,972.21 151,972.21 151,972.21
ADJ BEGINNING PRINCIPAL
CURRENT MONTHS P&I CALCULATION 1,859,655.05 1,859,655.05 1,859,655.05
PRINCIPAL REMITTANCE:
REGULAR INSTALLMENTS 2,008.43 2,008.43 2,008.43
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 2,008.43 2,008.43 2,008.43
ENDING PRINCIPAL BALANCE 2,009,618.83 2,009,618.83 2,009,618.83
***SECTION 3***DELINQUENCY DATA
#LOANS AGGREGATGE PR BAL
DELINQ ON LOANS DELINQ
30-59 DAYS 1 33,337.46
PRINCIPAL 76.72 76.72 76.72
INTEREST 812.14 812.14 812.14
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 111.37 111.37 111.37
INTEREST 1,505.99 1,505.99 1,505.99
REO 1 154,236.08
PRINICPAL 2,961.13 2,961.13 2,961.13
INTEREST 23,217.89 23,217.89 23,217.89
TOTAL 3 320,210.93 28,685.24 28,685.24 28,685.24
***SECTION 4***TOTAL DETAIL OF DELINQUENCY NOT ADVANCED
NET INTEREST 4,562.52 4,562.52 4,562.52
SERVICE FEE 467.78 467.78 467.78
PRINCIPAL 697.26 697.26 697.26
TOTAL NOT ADVANCED 5,349.78 5,349.78 5,349.78
IF ANY QUESTIONS, CONTACT CONVENTIONAL PASS
THROUGH DEPARTMENT (319-236-4797)
-----------------------------------------------------------------------------
Run: 07/24/95 14:15:19 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 51,185,471.15 995,410.71 8.0000 1,174.82
STRIP 0.00 0.00 1.3791 0.00
--------------------------------------------------------------------------------
51,185,471.15 995,410.71 1,174.82
================================================================================
--------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
--------------------------------------------------------------------------------
6,636.07 0.00 7,810.89 0.00 994,235.89
STRIP 1,143.99 0.00 1,143.99 0.00 0.00
7,780.06 0.00 8,954.88 0.00 994,235.89
================================================================================
--------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
--------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
19.447134 0.022952 0.129648 0.000000 0.152600 19.424182
STRIP 0.000000 0.000000 0.022350 0.000000 0.022350 0.000000
Determination Date 20-July-95
Distribution Date 25-July-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 07/24/95 14:15:19 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1986-12 (POOL 3010)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
--------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 217.30
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 373.28
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 994,235.89
ACTUAL UPAID PRINCIPAL BALANCE @ 06/30 995,410.71
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 7
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 1,174.82
MORTGAGE POOL INSURANCE 3,273,620.71
SPECIAL HAZARD LOSS COVERAGE 973,995.52
BANKRUPTCY BOND 0.00
MORTGAGE REPURCHASE BOND 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 10.0911%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.0000%
POOL TRADING FACTOR 0.019424182
................................................................................
Run: 07/24/95 14:15:19 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 2,028,931.67 8.0000 3,620.90
STRIP 0.00 0.00 1.5814 0.00
--------------------------------------------------------------------------------
50,250,749.71 2,028,931.67 3,620.90
================================================================================
--------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
--------------------------------------------------------------------------------
13,526.21 0.00 17,147.11 0.00 2,025,310.77
STRIP 2,700.27 0.00 2,700.27 0.00 0.00
16,226.48 0.00 19,847.38 0.00 2,025,310.77
================================================================================
--------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
--------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
40.376147 0.072057 0.269174 0.000000 0.341231 40.304091
STRIP 0.000000 0.000000 0.053736 0.000000 0.053736 0.000000
Determination Date 20-July-95
Distribution Date 25-July-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 07/24/95 14:15:19 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 538.05
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 672.64
SUBSERVICER ADVANCES THIS MONTH 1,235.39
MASTER SERVICER ADVANCES THIS MONTH 1,595.24
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 1 132,396.57
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 2,025,310.77
ACTUAL UPAID PRINCIPAL BALANCE @ 06/30 1,855,912.20
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 173,175.93
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 100.00
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 3,520.90
MORTGAGE POOL INSURANCE 3,018,615.00
SPECIAL HAZARD LOSS COVERAGE 718,071.50
BANKRUPTCY BOND 0.00
MORTGAGE REPURCHASE BOND 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 10.3643%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.0000%
POOL TRADING FACTOR 0.040304091
................................................................................
Run: 07/24/95 14:15:19 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 6,881,150.01 8.5000 119,823.72
STRIP 0.00 0.00 0.8732 0.00
--------------------------------------------------------------------------------
96,428,600.14 6,881,150.01 119,823.72
================================================================================
--------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
--------------------------------------------------------------------------------
48,678.74 0.00 168,502.46 0.00 6,761,326.29
STRIP 5,041.71 0.00 5,041.71 0.00 0.00
53,720.45 0.00 173,544.17 0.00 6,761,326.29
================================================================================
--------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
--------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
71.360053 1.242616 0.504816 0.000000 1.747432 70.117437
STRIP 0.000000 0.000000 0.052284 0.000000 0.052284 0.000000
Determination Date 20-July-95
Distribution Date 25-July-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 07/24/95 14:15:19 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 2,950.21
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,262.13
SUBSERVICER ADVANCES THIS MONTH 8,146.62
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 308,943.41
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 2 288,051.02
(D) LOANS IN FORECLOSURE 2 278,880.63
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 6,761,326.29
ACTUAL UPAID PRINCIPAL BALANCE @ 06/30 6,774,872.43
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 111,485.29
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 407.87
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 7,930.56
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 0.070117437
................................................................................
Run: 07/24/95 14:15:19 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 5,674,207.41 8.0000 62,369.51
STRIP 0.00 0.00 1.0691 0.00
--------------------------------------------------------------------------------
138,082,868.43 5,674,207.41 62,369.51
================================================================================
--------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
--------------------------------------------------------------------------------
37,828.05 0.00 100,197.56 0.00 5,611,837.90
STRIP 5,167.34 0.00 5,167.34 0.00 0.00
42,995.39 0.00 105,364.90 0.00 5,611,837.90
================================================================================
--------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
--------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
41.092769 0.451682 0.273952 0.000000 0.725634 40.641087
STRIP 0.000000 0.000000 0.037422 0.000000 0.037422 0.000000
Determination Date 20-July-95
Distribution Date 25-July-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 07/24/95 14:15:19 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 2,614.80
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,850.34
SUBSERVICER ADVANCES THIS MONTH 4,040.08
MASTER SERVICER ADVANCES THIS MONTH 4,770.33
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 141,268.11
(B) TWO MONTHLY PAYMENTS: 1 85,031.76
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 5,611,837.90
ACTUAL UPAID PRINCIPAL BALANCE @ 06/30 5,410,903.48
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 55
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 255,882.41
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 1,894.04
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 60,475.47
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 10.0585%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.0000%
POOL TRADING FACTOR 0.040641087
................................................................................
Run: 07/24/95 14:15:19 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 3,553,685.47 6.5000 6,222.07
STRIP 0.00 0.00 2.9065 0.00
--------------------------------------------------------------------------------
99,525,248.34 3,553,685.47 6,222.07
================================================================================
--------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
--------------------------------------------------------------------------------
19,249.13 0.00 25,471.20 0.00 3,547,463.40
STRIP 8,607.35 0.00 8,607.35 0.00 0.00
27,856.48 0.00 34,078.55 0.00 3,547,463.40
================================================================================
--------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
--------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
35.706371 0.062518 0.193410 0.000000 0.255928 35.643854
STRIP 0.000000 0.000000 0.086484 0.000000 0.086484 0.000000
Determination Date 20-July-95
Distribution Date 25-July-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 07/24/95 14:15:19 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 1,405.14
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,228.98
SUBSERVICER ADVANCES THIS MONTH 7,693.54
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 171,492.44
(B) TWO MONTHLY PAYMENTS: 3 467,248.43
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 1 181,573.81
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 3,547,463.40
ACTUAL UPAID PRINCIPAL BALANCE @ 06/30 3,554,335.54
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 20
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 1,232.96
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 4,989.11
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 10.2960%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.5000%
POOL TRADING FACTOR 0.035643854
................................................................................
Run: 07/24/95 14:15:19 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 9,846,609.56 7.0000 13,324.37
STRIP 0.00 0.00 1.9689 0.00
--------------------------------------------------------------------------------
106,883,729.60 9,846,609.56 13,324.37
================================================================================
--------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
--------------------------------------------------------------------------------
57,438.56 0.00 70,762.93 0.00 9,833,285.19
STRIP 16,156.04 0.00 16,156.04 0.00 0.00
73,594.60 0.00 86,918.97 0.00 9,833,285.19
================================================================================
--------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
--------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
92.124495 0.124662 0.537393 0.000000 0.662055 91.999832
STRIP 0.000000 0.000000 0.151155 0.000000 0.151155 0.000000
Determination Date 20-July-95
Distribution Date 25-July-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 07/24/95 14:15:19 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1987-4 (POOL 3033)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
--------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 4,043.46
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,405.29
SUBSERVICER ADVANCES THIS MONTH 14,076.92
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 550,971.05
(B) TWO MONTHLY PAYMENTS: 1 397,818.04
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 3 638,848.79
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 9,833,285.19
ACTUAL UPAID PRINCIPAL BALANCE @ 06/30 9,853,554.90
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 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 12,962.06
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 9.8767%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.0000%
POOL TRADING FACTOR 0.091999832
................................................................................
SEC REPORT
DISTRIBUTION DATE: 07/25/95
MONTHLY Cutoff: Jun-95
DETERMINATION DATE: 07/20/95
RUN TIME/DATE: 07/17/95 11:12 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 17,876.98 7,057.41
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 2,828.92
Total Principal Prepayments 152.39
Principal Payoffs-In-Full 0.00
Principal Curtailments 152.39
Principal Liquidations 0.00
Scheduled Principal Due 2,676.53
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 15,048.06 7,057.41
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 2,124,432.31
Current Period ENDING Prin Bal 2,121,603.39
Change in Principal Balance 2,828.92
PER CERTIFICATE DATA BY CLASS
Principal Distributed 0.023984
Interest Distributed 0.127577
Total Distribution 0.151561
Total Principal Prepayments 0.001292
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 18.010909
ENDING Principal Balance 17.986925
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 8.500000% 1.585500%
Subordinated Unpaid Amounts
Period Ending Class Percentages 39.771816%
Prepayment Percentages 51.817984%
Trading Factors 1.798693%
Certificate Denominations 1,000
Sub-Servicer Fees 715.40
Master Servicer Fees 265.55
Percentage Interest
Current Period Master Servicer Advance 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Tot Principal and Interest Distr 28,735.88 162.39 53,832.66
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 4,194.77 7,023.69
Total Principal Prepayments 141.69 294.08
Principal Payoffs-In-Full 0.00 0.00
Principal Curtailments 141.69 294.08
Principal Liquidations 0.00 0.00
Scheduled Principal Due 4,053.08 6,729.61
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 24,541.11 162.39 46,808.97
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 3,217,030.69 5,341,463.00
Current Period ENDING Prin Bal 3,212,835.92 5,334,439.31
Change in Principal Balance 4,194.77 7,023.69
PER CERTIFICATE DATA BY CLASS
Principal Distributed 118.120643
Interest Distributed 691.053789
Total Distribution 809.174433
Total Principal Prepayments 3.989853
Current Period Interest Shortfall
BEGINNING Principal Balance 362.353822
ENDING Principal Balance 361.881339
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 8.380000% 0.120000%
Subordinated Unpaid Amounts 436,773.01 3,895.24 440,668.25
Period Ending Class Percentages 60.228184%
Prepayment Percentages 48.182016%
Trading Factors 36.188134% 4.205953%
Certificate Denominations 250,000
Sub-Servicer Fees 1,083.36 1,798.76
Master Servicer Fees 402.13 667.68
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 300,811.56 2
Loans Delinquent TWO Payments 469,209.54 1
Loans Delinquent THREE + Payments 0.00 0
Tot Unpaid Principal on Delinq Loans 770,021.10 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 9.7526%
Loans in Pool 30
Current Period Sub-Servicer Fee 1,798.76
Current Period Master Servicer Fee 667.68
Aggregate REO Losses (432,582.04)
................................................................................
SEC REPORT
DISTRIBUTION DATE: 07/25/95
MONTHLY Cutoff: Jun-95
DETERMINATION DATE: 07/20/95
RUN TIME/DATE: 07/17/95 12:27 PM
CERTIFICATEHOLDER STATEMENT
CONDUIT SENIOR SUBORDINATED MORTGAGE PASSTHRU CERTIFICATES
POOL #: 4001
SERIES: 1987-S2
SELLER: RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC
MASTER SERVICER: RESIDENTIAL FUNDING CORPORATION
CLASS A STRIP
CUSIP Number 760920AB4 NA
Total Principal and Interest Distr 102,010.87 4,050.52
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 72,609.82
Total Principal Prepayments 31,175.12
Principal Payoffs-In-Full 26,511.76
Principal Curtailments 4,663.36
Principal Liquidations 0.00
Scheduled Principal Due 41,434.70
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 29,401.05 4,050.52
Prepayment Interest Shortfall 93.85 5.10
Unpaid Interest Shortfall Distr (Paid) 0.00
Remaining Unpaid Interest Shortfall 0.00
BALANCES BY CLASS
INITIAL Scheduled Pool Balance 120,690,107.20
Current Period BEGINNING Princ Bal 4,163,985.66
Current Period ENDING Princ Bal 4,091,375.84
Change in Principal Balance 72,609.82
PER CERTIFICATE DATA BY CLASS
Principal Distributed 0.601622
Interest Distributed 0.243608
Total Distribution 0.845230
Total Principal Prepayments 0.258307
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 34.501466
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 8.500000% 0.833843%
Subordinated Unpaid Amounts
Period Ending Class Percentages 71.393175%
Prepayment Percentages 77.146770%
Trading Factors 3.389984%
Certificate Denominations 1,000
Sub-Servicer Fees 1,635.16
Master Servicer Fees 509.68
Percentage Interest
Curr Per Master Servicer Advance Amt 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Total Principal and Interest Distr 35,506.25 306.80 141,874.44
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 24,759.91 97,369.73
Total Principal Prepayments 9,235.02 40,410.14
Principal Payoffs-In-Full 7,853.59 34,365.35
Principal Curtailments 1,381.43 6,044.79
Principal Liquidations 0.00 0.00
Scheduled Principal Due 15,524.89 56,959.59
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 10,746.34 306.80 44,504.71
Prepayment Interest Shortfall 36.51 1.02 136.48
Unpaid Interest Shortfall Distr (Paid) 0.00 0.00
Remaining Unpaid Interest Shortfall 0.00 0.00
BALANCES BY CLASS
INITIAL Scheduled Pool Balance 6,352,110.91 127,042,218.11
Current Period BEGINNING Princ Bal 1,665,195.14 5,829,180.80
Current Period ENDING Princ Bal 1,639,390.21 5,730,766.05
Change in Principal Balance 25,804.93 98,414.75
PER CERTIFICATE DATA BY CLASS
Principal Distributed 974.475665
Interest Distributed 422.943654
Total Distribution 1,397.419319
Total Principal Prepayments 363.462640
Current Period Interest Shortfall
BEGINNING Principal Balance 262.148310
ENDING Principal Balance 258.085892
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 8.270000% 0.230000%
Subordinated Unpaid Amounts 78,328.74 877.24 79,205.98
Period Ending Class Percentages 78,328.74
Prepayment Percentages 22.853230%
Trading Factors 25.808589% 4.510915%
Certificate Denominations 250,000
Sub-Servicer Fees 655.20 2,290.36
Master Servicer Fees 204.22 713.90
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 298,513.66 1
Loans Delinquent TWO Payments 0.00 0
Loans Delinquent THREE + Payments 132,794.93 1
Tot Unpaid Princ on Delinquent Loans 431,308.59 2
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 4.8835%
Loans in Pool 45
Current Period Sub-Servicer Fee 2,290.36
Current Period Master Servicer Fee 713.90
Aggregate REO Losses (16,785.18)
................................................................................
SEC REPORT
DISTRIBUTION DATE: 07/25/95
MONTHLY Cutoff: Jun-95
DETERMINATION DATE: 07/20/95
RUN TIME/DATE: 07/17/95 12:50 PM
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 308,806.15 3,751.51
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 266,049.37
Total Principal Prepayments 259,518.69
Principal Payoffs-In-Full 258,997.22
Principal Curtailments 521.47
Principal Liquidations 0.00
Scheduled Principal Due 6,530.68
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 42,756.78 3,751.51
Prepayment Interest Shortfall 560.08 104.64
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 5,696,463.33
Curr Period ENDING Princ Balance 5,430,413.96
Change in Principal Balance 266,049.37
PER CERTIFICATE DATA BY CLASS
Principal Distributed 2.417136
Interest Distributed 0.388458
Total Distribution 2.805594
Total Principal Prepayments 2.357803
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 51.754028
ENDING Principal Balance 49.336892
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 9.125000% 0.493453%
Subordinated Unpaid Amounts
Period Ending Class Percentages 62.121319%
Prepayment Percentages 69.952102%
Trading Factors 4.933689%
Certificate Denominations 1,000
Sub-Servicer Fees 1,950.12
Master Servicer Fees 641.92
Percentage Interest
Curr Period Master Servicer Adv Amt 0.00
CLASS B CLASS C TOTALS
CUSIP Number
Total Princ and Interest Distributed 131,123.33 83.91 443,764.90
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 114,215.72 380,265.09
Total Principal Prepayments 111,476.15 370,994.84
Principal Payoffs-In-Full 111,252.15 370,249.37
Principal Curtailments 224.00 745.47
Principal Liquidations 0.00 0.00
Scheduled Principal Due 3,173.08 9,703.76
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 16,907.61 83.91 63,499.81
Prepayment Interest Shortfall 336.17 0.74 1,001.63
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 3,426,617.54 9,123,080.87
Curr Period ENDING Princ Balance 3,311,212.96 8,741,626.92
Change in Principal Balance 115,404.58 381,453.95
PER CERTIFICATE DATA BY CLASS
Principal Distributed 3,583.849855
Interest Distributed 530.525357
Total Distribution 4,114.375212
Total Principal Prepayments 3,497.887892
Current Period Interest Shortfall
BEGINNING Principal Balance 430.080300
ENDING Principal Balance 415.595685
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 9.105000% 0.020000%
Subordinated Unpaid Amounts 1,118,456.23 1,236.10 1,119,692.33
Period Ending Class Percentages 37.878681%
Prepayment Percentages 30.047898%
Trading Factors 41.559568% 7.405936%
Certificate Denominations 250,000
Sub-Servicer Fees 1,189.10 3,139.22
Master Servicer Fees 391.41 1,033.33
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 3,311,212.96
POOL DELINQUENCY DATA Unpaid Princ Number of
Balance Loans
Loans Delinquent ONE Payment 363,881.50 2
Loans Delinquent TWO Payments 0.00 0
Loans Delinquent THREE + Payments 1,166,587.54 6
Tot Unpaid Principal on Delinq Loans 1,530,469.04 8
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 16.9685%
Loans in Pool 41
Current Period Sub-Servicer Fee 3,139.22
Current Period Master Servicer Fee 1,033.33
Aggregate REO Losses (979,348.46)
................................................................................
Run: 07/24/95 14:15:19 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 10,469,279.16 8.5000 16,915.91
STRIP 0.00 0.00 0.3365 0.00
--------------------------------------------------------------------------------
126,773,722.44 10,469,279.16 16,915.91
================================================================================
--------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
--------------------------------------------------------------------------------
74,157.39 0.00 91,073.30 0.00 10,452,363.25
STRIP 2,935.65 0.00 2,935.65 0.00 0.00
77,093.04 0.00 94,008.95 0.00 10,452,363.25
================================================================================
--------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
--------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
82.582407 0.133434 0.584959 0.000000 0.718393 82.448973
STRIP 0.000000 0.000000 0.023157 0.000000 0.023157 0.000000
Determination Date 20-July-95
Distribution Date 25-July-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 07/24/95 14:15:19 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 4,375.85
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,042.88
SUBSERVICER ADVANCES THIS MONTH 13,362.07
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 657,468.35
(B) TWO MONTHLY PAYMENTS: 1 67,039.99
(C) THREE OR MORE MONTHLY PAYMENTS: 1 167,563.78
(D) LOANS IN FORECLOSURE 2 630,607.27
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 10,452,363.25
ACTUAL UPAID PRINCIPAL BALANCE @ 06/30 10,495,187.12
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 53
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 1,196.56
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 15,719.35
MORTGAGE POOL INSURANCE 8,195,537.67
SPECIAL HAZARD LOSS COVERAGE 1,165,417.74
BANKRUPTCY BOND 100,000.00
MORTGAGE REPURCHASE BOND 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.7755%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.5000%
POOL TRADING FACTOR 0.082448973
................................................................................
SEC REPORT
DISTRIBUTION DATE: 07/25/95
MONTHLY Cutoff: Jun-95
DETERMINATION DATE: 07/20/95
RUN TIME/DATE: 07/17/95 03:09 PM
CERTIFICATEHOLDER STATEMENT
CONDUIT SENIOR SUBORDINATED MORTGAGE PASSTHRU CERTIFICATES
POOL #: 4004
SERIES: 1987-S5
SELLER: RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC
MASTER SERVICER: RESIDENTIAL FUNDING CORPORATION
CLASS A STRIP
CUSIP Number 760920AH1 NA
Total Princ and Interest Distributed 61,541.78 1,994.81
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 34,252.71
Total Principal Prepayments 1,008.35
Principal Payoffs-In-Full 0.00
Principal Curtailments 1,008.35
Principal Liquidations 0.00
Scheduled Principal Due 33,244.36
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 27,289.07 1,994.81
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 3,742,500.42
Current Period ENDING Princ Balance 3,708,247.71
Change in Principal Balance 34,252.71
PER CERTIFICATE DATA BY CLASS
Principal Distributed 0.475305
Interest Distributed 0.378675
Total Distribution 0.853980
Total Principal Prepayments 0.013992
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 51.932531
ENDING Principal Balance 51.457225
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 8.750000% 0.487499%
Subordinated Unpaid Amounts
Period Ending Class Percentages 76.215971%
Prepayment Percentages 80.973750%
Trading Factors 5.145723%
Certificate Denominations 1,000
Sub-Servicer Fees 991.60
Master Servicer Fees 467.81
Percentage Interest
Curr Period Master Servicer Adv Amt 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Total Princ and Interest Distributed 16,077.43 36.78 79,650.80
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 8,977.00 43,229.71
Total Principal Prepayments 236.93 1,245.28
Principal Payoffs-In-Full 0.00 0.00
Principal Curtailments 236.93 1,245.28
Principal Liquidations 0.00 0.00
Scheduled Principal Due 10,373.57 43,617.93
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 7,100.43 36.78 36,421.09
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 1,167,809.85 4,910,310.27
Current Period ENDING Princ Balance 1,157,199.35 4,865,447.06
Change in Principal Balance 10,610.50 44,863.21
PER CERTIFICATE DATA BY CLASS
Principal Distributed 660.906040
Interest Distributed 522.748922
Total Distribution 1,183.654962
Total Principal Prepayments 17.443296
Current Period Interest Shortfall
BEGINNING Principal Balance 343.906687
ENDING Principal Balance 340.782016
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 8.690000% 0.060000%
Subordinated Unpaid Amounts 135,258.08 309.38 135,567.46
Period Ending Class Percentages 23.784029%
Prepayment Percentages 19.026250%
Trading Factors 34.078202% 6.447684%
Certificate Denominations 250,000
Sub-Servicer Fees 309.44 1,301.04
Master Servicer Fees 145.98 613.79
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 1,157,199.35
POOL DELINQUENCY DATA Unpaid Princ Number of
Balance Loans
Loans Delinquent ONE Payment 0.00 0
Loans Delinquent TWO Payments 0.00 0
Loans Delinquent THREE + Payments 304,092.51 2
Tot Unpaid Princ on Delinquent Loans 304,092.51 2
Loans in Foreclosure, INCL in Delinq 304,092.51 2
REO/Pending Cash Liquidations 0.00 0
Principal Balance New REO 0.00
Six Month Average Delinq 2+ Pmts 6.8836%
Loans in Pool 46
Curr Period Sub-Servicer Fee 1,301.04
Curr Period Master Servicer Fee 613.79
Aggregate REO Losses 0.00
................................................................................
SEC REPORT
DISTRIBUTION DATE: 07/25/95
MONTHLY Cutoff: Jun-95
DETERMINATION DATE: 07/20/95
RUN TIME/DATE: 07/17/95 09:25 AM
CERTIFICATEHOLDER STATEMENT
CONDUIT SENIOR SUBORDINATED MORTGAGE PASSTHRU CERTIFICATES
POOL #: 4005
SERIES: 1987-S6
SELLER: RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC
MASTER SERVICER: RESIDENTIAL FUNDING CORPORATION
CLASS A STRIP
CUSIP Number 760920AJ7 NA
Total Princ and Interest Distributed 69,443.34 757.80
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 46,760.70
Total Principal Prepayments 3,858.80
Principal Payoffs-In-Full 0.00
Principal Curtailments 3,858.80
Principal Liquidations 39,736.99
Scheduled Principal Due 3,164.91
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 22,682.64 757.80
Prepayment Interest Shortfall 0.00 0.00
Unpaid Interest Shortfall Distr (Paid) 0.00
Remaining Unpaid Interest Shortfall 0.00
BALANCES BY CLASS
INITIAL Scheduled Pool Balance 73,810,522.75
Curr Period BEGINNING Princ Balance 2,721,916.47
Curr Period ENDING Princ Balance 2,675,155.77
Change in Principal Balance 46,760.70
PER CERTIFICATE DATA BY CLASS
Principal Distributed 0.633523
Interest Distributed 0.307309
Total Distribution 0.940833
Total Principal Prepayments 0.590645
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 36.877079
ENDING Principal Balance 36.243555
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 10.000000% 0.175084%
Subordinated Unpaid Amounts
Period Ending Class Percentages 52.394949%
Prepayment Percentages 61.925253%
Trading Factors 3.624356%
Certificate Denominations 1,000
Sub-Servicer Fees 908.05
Master Servicer Fees 435.36
Percentage Interest
Curr Period Master Servicer Adv Amt 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Total Princ and Interest Distributed 13,328.71 16.54 83,546.39
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 0.00 46,760.70
Total Principal Prepayments 2,372.59 6,231.39
Principal Payoffs-In-Full 0.00 0.00
Principal Curtailments 2,372.59 6,231.39
Principal Liquidations 0.00 39,736.99
Scheduled Principal Due 2,808.70 5,973.61
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 13,328.71 16.54 36,785.69
Prepayment Interest Shortfall 0.00 0.00 0.00
Unpaid Interest Shortfall Distr (Paid) 0.00 0.00
Remaining Unpaid Interest Shortfall 0.00 0.00
BALANCES BY CLASS
INITIAL Scheduled Pool Balance 4,920,701.52 78,731,224.27
Curr Period BEGINNING Princ Balance 2,471,929.79 5,193,846.26
Curr Period ENDING Princ Balance 2,430,595.50 5,105,751.27
Change in Principal Balance 41,334.29 88,094.99
PER CERTIFICATE DATA BY CLASS
Principal Distributed 0.000000
Interest Distributed 677.175294
Total Distribution 677.175294
Total Principal Prepayments 120.541248
Current Period Interest Shortfall
BEGINNING Principal Balance 502.353126
ENDING Principal Balance 493.953045
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 9.970000% 0.030000%
Subordinated Unpaid Amounts 379,875.50 505.41 380,380.91
Period Ending Class Percentages 47.605051%
Prepayment Percentages 38.074747%
Trading Factors 49.395305% 6.485040%
Certificate Denominations 250,000
Sub-Servicer Fees 825.03 1,733.08
Master Servicer Fees 395.56 830.92
Percentage Interest
Curr Period Master Servicer Adv Amt 0.00
MISCELLANEOUS POOL DATA
Initial Special Hazard Amount 1,199,863.86
Current Special Hazard Amount 1,199,863.86
POOL DELINQUENCY DATA Unpaid Princ Number of
Balance Loans
Loans Delinquent ONE Payment 183,340.78 2
Loans Delinquent TWO Payments 93,696.87 1
Loans Delinquent THREE + Payments 223,864.14 1
Total Unpaid Princ on Delinquent Loans 500,901.79 4
Loans in Foreclosure, INCL in Delinq 0.00 0
REO Pending Cash Liquidations 0.00 0
Principal Balance New REO 0.00
Six Month Avg Delinquencies 2+ Pmts 12.2393%
Loans in Pool 42
Current Period Sub-Servicer Fee 1,733.08
Current Period Master Servicer Fee 830.92
Aggregate REO Losses (368,631.96)
................................................................................
SEC REPORT
DISTRIBUTION DATE: 07/25/95
MONTHLY Cutoff: Jun-95
DETERMINATION DATE: 07/20/95
RUN TIME/DATE: 07/17/95 03:21 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 120,386.07 1,336.64
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 80,712.79
Total Principal Prepayments 74,268.02
Principal Payoffs-In-Full 73,365.44
Principal Curtailments 902.58
Principal Liquidations 0.00
Scheduled Principal Due 6,444.77
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 39,673.28 1,336.64
Prepayment Interest Shortfall 189.35 3.86
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 5,315,017.90
Curr Period ENDING Princ Balance 5,234,305.11
Change in Principal Balance 80,712.79
PER CERTIFICATE DATA BY CLASS
Principal Distributed 0.847933
Interest Distributed 0.416790
Total Distribution 1.264723
Total Principal Prepayments 0.780227
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 55.837255
ENDING Principal Balance 54.989321
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 9.000000% 0.205906%
Subordinated Unpaid Amounts
Period Ending Class Percentages 68.078762%
Prepayment Percentages 80.938253%
Trading Factors 5.498932%
Certificate Denominations 1,000
Sub-Servicer Fees 1,232.06
Master Servicer Fees 549.80
Percentage Interest
Curr Period Master Servicer Adv Amt 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Total Princ and Interest Distributed 38,929.15 35.26 160,687.12
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 20,491.66 101,204.45
Total Principal Prepayments 17,490.84 91,758.86
Principal Payoffs-In-Full 17,278.27 90,643.71
Principal Curtailments 212.57 1,115.15
Principal Liquidations 0.00 0.00
Scheduled Principal Due 3,000.82 9,445.59
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 18,437.49 35.26 59,482.67
Prepayment Interest Shortfall 87.97 0.20 281.38
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 2,474,788.63 7,789,806.53
Curr Period ENDING Princ Balance 2,454,296.97 7,688,602.08
Change in Principal Balance 20,491.66 101,204.45
PER CERTIFICATE DATA BY CLASS
Principal Distributed 882.165337
Interest Distributed 793.733381
Total Distribution 1,675.898718
Total Principal Prepayments 752.980128
Current Period Interest Shortfall
BEGINNING Principal Balance 426.158300
ENDING Principal Balance 422.629638
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 8.980000% 0.020000%
Subordinated Unpaid Amounts 318,667.59 410.73 319,078.32
Period Ending Class Percentages 31.921238%
Prepayment Percentages 19.061747%
Trading Factors 42.262964% 7.612864%
Certificate Denominations 250,000
Sub-Servicer Fees 577.70 1,809.76
Master Servicer Fees 257.79 807.59
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 1,632,908.88 5
Loans Delinquent TWO Payments 0.00 0
Loans Delinquent THREE + Payments 0.00 0
Total Unpaid Principal on Delinq Loans 1,632,908.88 5
Loans in Foreclosure, INCL in Delinq 0.00 0
REO/Pending Cash Liquidations 0.00 0
Principal Balance New REO 0.00
Six Month Avg Delinquencies 2+ Pmts 1.8914%
Loans in Pool 47
Current Period Sub-Servicer Fee 1,809.76
Current Period Master Servicer Fee 807.59
Aggregate REO Losses (322,745.02)
................................................................................
SEC REPORT
DISTRIBUTION DATE: 07/25/95
MONTHLY Cutoff: Jun-95
DETERMINATION DATE: 07/20/95
RUN TIME/DATE: 07/19/95 02:52 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 321,350.51 1,444.11
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 294,228.05
Total Principal Prepayments 290,044.11
Principal Payoffs-In-Full 289,731.34
Principal Curtailments 312.77
Principal Liquidations 0.00
Scheduled Principal Due 4,183.94
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 27,122.46 1,444.11
Prepayment Interest Shortfall 1,065.33 33.87
Unpaid Interest Shortfall Distr (Paid) 0.00
Remaining Unpaid Interest Shortfall 0.00
BALANCES BY CLASS
INITIAL Scheduled Pool Balance 67,567,852.48
Curr Period BEGINNING Princ Balance 3,300,034.32
Curr Period ENDING Principal Balance 3,005,806.27
Change in Principal Balance 294,228.05
PER CERTIFICATE DATA BY CLASS
Principal Distributed 4.354557
Interest Distributed 0.401411
Total Distribution 4.755968
Total Principal Prepayments 4.292635
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 48.840302
ENDING Principal Balance 44.485745
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 10.250000% 0.330937%
Subordinated Unpaid Amounts
Period Ending Class Percentages 61.885448%
Prepayment Percentages 77.812373%
Trading Factors 4.448575%
Certificate Denominations 1,000
Sub-Servicer Fees 1,040.73
Master Servicer Fees 380.11
Percentage Interest
Curr Period Master Servicer Adv Amt 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Total Princ and Interest Distributed 94,239.20 86.34 417,120.16
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 84,540.00 378,768.05
Total Principal Prepayments 82,703.95 372,748.06
Principal Payoffs-In-Full 82,614.77 372,346.11
Principal Curtailments 89.18 401.95
Principal Liquidations 0.00 0.00
Scheduled Principal Due 2,343.06 6,527.00
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 9,699.20 86.34 38,352.11
Prepayment Interest Shortfall 623.28 1.83 1,724.31
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 1,936,401.31 5,236,435.63
Curr Period ENDING Principal Balance 1,851,242.30 4,857,048.57
Change in Principal Balance 85,159.01 379,387.06
PER CERTIFICATE DATA BY CLASS
Principal Distributed 5,533.870255
Interest Distributed 634.896077
Total Distribution 6,168.766333
Total Principal Prepayments 5,413.684988
Current Period Interest Shortfall
BEGINNING Principal Balance 507.016495
ENDING Principal Balance 484.718935
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 10.220000% 0.030000%
Subordinated Unpaid Amounts 330,609.07 338.86 330,947.93
Period Ending Class Percentages 38.114552%
Prepayment Percentages 22.187627%
Trading Factors 48.471894% 6.803822%
Certificate Denominations 250,000
Sub-Servicer Fees 640.97 1,681.70
Master Servicer Fees 234.10 614.21
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 218,308.10 2
Loans Delinquent TWO Payments 0.00 0
Loans Delinquent THREE + Payments 600,593.75 4
Total Unpaid Princ on Delinquent Loans 818,901.85 6
Loans in Foreclosure, INCL in Delinq 289,576.53 2
REO/Pending Cash Liquidations 126,382.00 1
Principal Balance New REO 126,382.00
Six Month Avg Delinquencies 2+ Pmts 21.0254%
Loans in Pool 39
Current Period Sub-Servicer Fee 1,681.70
Current Period Master Servicer Fee 614.21
Aggregate REO Losses (239,909.07)
................................................................................
SEC REPORT
DISTRIBUTION DATE: 07/25/95
MONTHLY Cutoff: Jun-95
DETERMINATION DATE: 07/20/95
RUN TIME/DATE: 07/17/95 03:30 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 49,019.91 956.00
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 5,176.10
Total Principal Prepayments 96.76
Principal Payoffs-In-Full 0.00
Principal Curtailments 96.76
Principal Liquidations 0.00
Scheduled Principal Due 5,079.34
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 43,843.81 956.00
Prepayment Interest Shortfall 0.00 0.00
Unpaid Interest Shortfall Distr (Paid) 0.00
Remaining Unpaid Interest Shortfall 0.00 0.00
BALANCES BY CLASS
INITIAL Scheduled Pool Balance 61,838,309.47
Curr Period BEGINNING Princ Balance 5,010,720.95
Curr Period ENDING Princ Balance 5,005,544.85
Change in Principal Balance 5,176.10
PER CERTIFICATE DATA BY CLASS
Principal Distributed 0.083704
Interest Distributed 0.709007
Total Distribution 0.792711
Total Principal Prepayments 0.001565
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 81.029397
ENDING Principal Balance 80.945694
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 10.500000% 0.157929%
Subordinated Unpaid Amounts
Period Ending Class Percentages 68.979948%
Prepayment Percentages 81.388091%
Trading Factors 8.094569%
Certificate Denominations 1,000
Sub-Servicer Fees 1,581.83
Master Servicer Fees 507.02
Percentage Interest
Curr Period Master Servicer Adv Amt 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Total Princ and Interest Distributed 17,802.62 26.56 67,805.09
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 1,447.55 6,623.65
Total Principal Prepayments 22.13 118.89
Principal Payoffs-In-Full 0.00 0.00
Principal Curtailments 22.13 118.89
Principal Liquidations 0.00 0.00
Scheduled Principal Due 1,607.82 6,687.16
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 16,355.07 26.56 61,181.44
Prepayment Interest Shortfall 0.00 0.00 0.00
Unpaid Interest Shortfall Distr (Paid) 0.00 0.00
Remaining Unpaid Interest Shortfall 0.00 0.00
BALANCES BY CLASS
INITIAL Scheduled Pool Balance 3,772,628.96 65,610,938.43
Curr Period BEGINNING Princ Balance 2,253,283.10 7,264,004.05
Curr Period ENDING Princ Balance 2,250,976.83 7,256,521.68
Change in Principal Balance 2,306.27 7,482.37
PER CERTIFICATE DATA BY CLASS
Principal Distributed 95.924488
Interest Distributed 1,083.797941
Total Distribution 1,179.722429
Total Principal Prepayments 1.466484
Current Period Interest Shortfall
BEGINNING Principal Balance 597.271326
ENDING Principal Balance 596.660009
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 10.470000% 0.030000%
Subordinated Unpaid Amounts 575,746.66 1,091.67 576,838.33
Period Ending Class Percentages 31.020052%
Prepayment Percentages 18.611909%
Trading Factors 59.666001% 11.059927%
Certificate Denominations 250,000
Sub-Servicer Fees 711.35 2,293.18
Master Servicer Fees 228.01 735.03
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 954,665.51 5
Loans Delinquent TWO Payments 85,594.06 1
Loans Delinquent THREE + Payments 888,993.17 6
Total Unpaid Princ on Delinquent Loans 1,929,252.74 12
Loans in Foreclosure, INCL in Delinq 554,696.41 4
REO/Pending Cash Liquidations 219,984.47 1
Principal Balance New REO 0.00
Six Month Avg Delinquencies 2+ Pmts 13.7548%
Loans in Pool 53
Current Period Sub-Servicer Fee 2,293.18
Current Period Master Servicer Fee 735.03
Aggregate REO Losses (482,770.04)
................................................................................
CONDUIT SENIOR MORTGAGE PASS-THROUGH CERTIFICATES 19-Jul-95
1987-SA1, CLASS A, 7.50958987% PASS-THROUGH RATE (POOL 4009) 08:48 AM
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (SELLER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
DETERMINATION DATE: JULY 20, 1995
DISTRIBUTION DATE: JULY 25, 1995
ORIGINAL POOL BALANCE: $43,895,323.25
BEGINNING POOL BALANCE $7,251,771.97
ENDING POOL BALANCE $7,056,240.07
PRINCIPAL DISTRIBUTIONS $195,531.90
PRINCIPAL DISTRIBUTIONS
PRINCIPAL PREPAYMENTS IN FULL $183,192.16
PARTIAL PRINCIPAL PREPAYMENTS $2,458.14
LIQUIDATED MORTGAGE LOAN $0.00
SCHEDULED PAYMENTS DUE 7/1 $9,881.60
$195,531.90
INTEREST DUE ON BEG POOL BALANCE $45,381.53
PREPAYMENT INTEREST SHORTFALL ($63.97)
$45,317.56
TOTAL DISTRIBUTION DUE THIS PERIOD $240,849.46
UNPAID INTEREST SHORTFALL $0.00
ADVANCE BY MASTER SERVICER $0.00
RFC MANAGEMENT FEE $754.31
PERCENTAGE OF PRINCIPAL DUE ON NEXT DISTRIBUTION DATE 70.987980%
TOTAL PRINCIPAL PASS-THROUGH PER SINGLE CERTIFICATE $4.454504160
TOTAL INTEREST PASS-THROUGH PER SINGLE CERTIFICATE $1.032400644
TOTAL PRINCIPAL PREPAYMENT PASS-THROUGH PER SINGLE CERTIFICATE $4.229386783
REMAINING SPECIAL HAZARD LOSS AMOUNT $1,412,181.98
SCHEDULED PRINCIPAL BALANCE OF LOANS AFTER DISTRIBUTION $9,940,049.05
TRADING FACTOR 0.160751523
NUMBER OF LOANS DELINQUENT ONE MONTH 1
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 $304,465.22
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 19-Jul-95
1987-SA1, CLASS B, 7.47958987% PASS-THROUGH RATE (POOL 4009) 08:48 AM
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (SELLER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
DETERMINATION DATE: JULY 20, 1995
DISTRIBUTION DATE: JULY 25, 1995
ORIGINAL POOL BALANCE: $3,177,409.46
BEGINNING POOL BALANCE $2,887,743.96
ENDING POOL BALANCE $2,883,808.98
NET CHANGE TO PRINCIPAL BALANCE $3,934.98
PRINCIPAL DISTRIBUTIONS
PRINCIPAL PREPAYMENTS IN FULL $0.00
PARTIAL PRINCIPAL PREPAYMENTS $0.00
LIQUIDATED MORTGAGE LOAN $0.00
SCHEDULED PAYMENTS DUE 7/1 $3,934.98
$3,934.98
INTEREST DUE ON BEGINNING POOL BALANCE $17,999.28
PREPAYMENT INTEREST SHORTFALL ($25.38)
LOSS ON LIQUIDATED MORTGAGE $0.00
$17,973.90
TOTAL DISTRIBUTION DUE THIS PERIOD $21,908.88
PRINCIPAL DISTRIBUTION PER SINGLE CERTIFICATE $309.61
INTEREST DISTRIBUTION PER SINGLE CERTIFICATE $1,414.19
ESTIMATED UNPAID AMOUNT (AFTER TAKING INTO ACCOUNT
CURRENT DISTRIBUTION) $0.00
ADVANCE BY MASTER SERVICER $0.00
RFC MANAGEMENT FEE $300.38
PERCENTAGE OF PRINCIPAL DUE ON NEXT DISTRIBUTION DATE 29.012020%
REMAINING SPECIAL HAZARD LOSS AMOUNT $1,412,181.98
SCHEDULED PRINCIPAL BALANCE OF LOANS AFTER DISTRIBUTION $9,940,049.05
NUMBER OF LOANS DELINQUENT ONE MONTH 1
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 $304,465.22
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 19-Jul-95
1987-SA1, CLASS C, 0.03% PASS-THROUGH RATE (POOL 4009) 08:48 AM
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (SELLER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
DETERMINATION DATE: JULY 20, 1995
DISTRIBUTION DATE: JULY 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 7/1 $0.00
$0.00
INTEREST DUE ON BEGINNING POOL BALANCE AFTER DEDUCTING
CURRENT MONTH CLASS C UNPAID INTEREST AMOUNT $72.19
PREPAYMENT INTEREST SHORTFALL ($0.10)
LOSS ON LIQUIDATED MORTGAGE $0.00
TOTAL DISTRIBUTION DUE THIS PERIOD $72.09
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 $9,940,049.05
NUMBER OF LOANS DELINQUENT ONE MONTH 1
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 $304,465.22
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: 07/25/95
MONTHLY Cutoff: Jun-95
DETERMINATION DATE: 07/20/95
RUN TIME/DATE: 07/18/95 09:14 AM
CERTIFICATEHOLDER STATEMENT
CONDUIT SENIOR SUBORDINATED MORTGAGE PASSTHRU CERTIFICATES
POOL #: 4010/11
SERIES: 1988-S1
SELLER: RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC
MASTER SERVICER: RESIDENTIAL FUNDING CORPORATION
CLASS A
CUSIP Number 760920AS7
Total Princ and Interest Distributed 273,098.86
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 194,329.78
Total Principal Prepayments 125,293.56
Principal Payoffs-In-Full 124,351.23
Principal Curtailments 942.33
Principal Liquidations 49,119.88
Scheduled Principal Due 19,916.34
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 78,769.08
Prepayment Interest Shortfall 877.51
Unpaid Interest Shortfall Distr (Paid) 0.00
Remaining Unpaid Interest Shortfall 0.00
BALANCES BY CLASS
INITIAL Scheduled Pool Balance 173,064,503.72
Curr Period BEGINNING Princ Balance 9,290,597.70
Curr Period ENDING Princ Balance 9,096,267.92
Change in Principal Balance 194,329.78
PER CERTIFICATE DATA BY CLASS
Principal Distributed 1.122875
Interest Distributed 0.455143
Total Distribution 1.578018
Total Principal Prepayments 1.007794
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 53.682861
ENDING Principal Balance 52.559986
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 10.287380%
Subordinated Unpaid Amounts
Period Ending Class Percentages 65.029106%
Prepayment Percentages 79.112063%
Trading Factors 5.255999%
Certificate Denominations 1,000
Sub-Servicer Fees 2,633.47
Master Servicer Fees 929.36
Percentage Interest
Curr Period Master Servicer Adv Amt 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Total Princ and Interest Distributed 90,651.75 61.05 363,811.66
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 55,754.44 250,084.22
Total Principal Prepayments 33,081.22 158,374.78
Principal Payoffs-In-Full 32,832.42 157,183.65
Principal Curtailments 248.80 1,191.13
Principal Liquidations 12,742.26 61,862.14
Scheduled Principal Due 10,293.23 30,209.57
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 34,897.31 61.05 113,727.44
Prepayment Interest Shortfall 467.73 0.91 1,346.15
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 4,961,677.07 14,252,274.77
Curr Period ENDING Princ Balance 4,891,726.80 13,987,994.72
Change in Principal Balance 69,950.27 264,280.05
PER CERTIFICATE DATA BY CLASS
Principal Distributed 1,453.554704
Interest Distributed 909.795688
Total Distribution 2,363.350392
Total Principal Prepayments 862.449034
Current Period Interest Shortfall
BEGINNING Principal Balance 517.416661
ENDING Principal Balance 510.122064
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 10.267380% 0.020000%
Subordinated Unpaid Amounts 1,113,985.21 1,084.54 1,072,470.35
Period Ending Class Percentages 34.970894%
Prepayment Percentages 20.887937%
Trading Factors 51.012206% 7.658200%
Certificate Denominations 250,000
Sub-Servicer Fees 1,416.21 4,049.68
Master Servicer Fees 499.79 1,429.15
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 852,226.33 7
Loans Delinquent TWO Payments 95,664.77 1
Loans Delinquent THREE + Payments 684,093.06 4
Total Unpaid Principal on Delinq Loans 1,631,984.16 12
Loans in Foreclosure, INCL in Delinq 388,418.69 2
REO/Pending Cash Liquidations 319,893.99 2
Principal Balance New REO 160,013.97
Six Month Avg Delinquencies 2+ Pmts 9.7249%
Loans in Pool 103
Current Period Sub-Servicer Fee 4,049.68
Current Period Master Servicer Fee 1,429.15
Aggregate REO Losses (843,745.97)
................................................................................
Run: 07/24/95 14:15:19 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1988-3A (POOL 3085)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3085
--------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
--------------------------------------------------------------------------------
760920AW8 25,441,326.74 5,108,062.84 7.4774 95,536.54
--------------------------------------------------------------------------------
25,441,326.74 5,108,062.84 95,536.54
================================================================================
--------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
--------------------------------------------------------------------------------
31,277.19 0.00 126,813.73 0.00 5,012,526.30
31,277.19 0.00 126,813.73 0.00 5,012,526.30
================================================================================
--------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
--------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
200.778163 3.755171 1.229385 0.000000 4.984556 197.022991
Determination Date 20-July-95
Distribution Date 25-July-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 07/24/95 14:15:19 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 1,560.86
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,515.46
SUBSERVICER ADVANCES THIS MONTH 1,847.56
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 82,982.21
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 1 152,876.09
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 5,012,526.30
ACTUAL UPAID PRINCIPAL BALANCE @ 06/30 5,019,920.33
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 38
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 88,586.71
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 677.00
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 6,272.83
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 8.2128%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.4774%
POOL TRADING FACTOR 0.197022991
................................................................................
Run: 07/24/95 14:15:19 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 8,281,219.21 7.5584 355,218.89
--------------------------------------------------------------------------------
38,297,875.16 8,281,219.21 355,218.89
================================================================================
--------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
--------------------------------------------------------------------------------
51,114.40 0.00 406,333.29 0.00 7,926,000.32
51,114.40 0.00 406,333.29 0.00 7,926,000.32
================================================================================
--------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
--------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
216.231819 9.275159 1.334654 0.000000 10.609813 206.956660
Determination Date 20-July-95
Distribution Date 25-July-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 07/24/95 14:15:19 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 2,649.45
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,690.93
SUBSERVICER ADVANCES THIS MONTH 4,382.40
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 446,225.50
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 123,676.26
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 7,926,000.32
ACTUAL UPAID PRINCIPAL BALANCE @ 06/30 7,934,528.30
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 345,750.55
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION -260.27
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 9,728.61
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 8.1949%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.5584%
POOL TRADING FACTOR 0.206956660
................................................................................
Run: 07/24/95 14:15:19 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 11,529,054.82 6.3337 17,902.54
--------------------------------------------------------------------------------
69,360,201.61 11,529,054.82 17,902.54
================================================================================
--------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
--------------------------------------------------------------------------------
60,851.31 0.00 78,753.85 0.00 11,511,152.28
60,851.31 0.00 78,753.85 0.00 11,511,152.28
================================================================================
--------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
--------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
166.220030 0.258110 0.877323 0.000000 1.135433 165.961921
Determination Date 20-July-95
Distribution Date 25-July-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 07/24/95 14:15:19 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1988-3C (POOL 3087)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
--------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 4,127.41
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,376.19
SUBSERVICER ADVANCES THIS MONTH 5,038.60
MASTER SERVICER ADVANCES THIS MONTH 773.81
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 548,272.96
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 1 192,560.97
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 11,511,152.28
ACTUAL UPAID PRINCIPAL BALANCE @ 06/30 11,405,653.43
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 123,137.40
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 1,383.06
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 16,519.48
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 7.0256%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.3414%
POOL TRADING FACTOR 0.165961921
................................................................................
Run: 07/24/95 14:15:19 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 1,178,095.64 8.5000 9,956.12
STRIP 0.00 0.00 0.2368 0.00
--------------------------------------------------------------------------------
9,209,655.99 1,178,095.64 9,956.12
================================================================================
--------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
--------------------------------------------------------------------------------
8,344.84 0.00 18,300.96 0.00 1,168,139.52
STRIP 232.50 0.00 232.50 0.00 0.00
8,577.34 0.00 18,533.46 0.00 1,168,139.52
================================================================================
--------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
--------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
127.919614 1.081052 0.906097 0.000000 1.987149 126.838562
STRIP 0.000000 0.000000 0.025245 0.000000 0.025245 0.000000
Determination Date 20-July-95
Distribution Date 25-July-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 07/24/95 14:15:19 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 245.44
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 215.98
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 1,168,139.52
ACTUAL UPAID PRINCIPAL BALANCE @ 06/30 1,178,095.64
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 7
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 9,956.12
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 0.126838562
................................................................................
Run: 07/24/95 14:15:19 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 2,987,001.10 9.2500 36,717.33
STRIP 0.00 0.00 0.0428 0.00
--------------------------------------------------------------------------------
33,550,911.70 2,987,001.10 36,717.33
================================================================================
--------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
--------------------------------------------------------------------------------
23,024.80 0.00 59,742.13 0.00 2,950,283.77
STRIP 106.46 0.00 106.46 0.00 0.00
23,131.26 0.00 59,848.59 0.00 2,950,283.77
================================================================================
--------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
--------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
89.028910 1.094377 0.686265 0.000000 1.780642 87.934534
STRIP 0.000000 0.000000 0.003173 0.000000 0.003173 0.000000
Determination Date 20-July-95
Distribution Date 25-July-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 07/24/95 14:15:19 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 622.29
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 547.62
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 2,950,283.77
ACTUAL UPAID PRINCIPAL BALANCE @ 06/30 2,977,244.68
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 24
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 3,000.00
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 33,717.33
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 9.7628%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 9.2500%
POOL TRADING FACTOR 0.087934534
................................................................................
Run: 07/24/95 14:15:19 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 1,250,430.97 9.7500 16,053.13
STRIP 0.00 0.00 0.1144 0.00
--------------------------------------------------------------------------------
14,309,759.83 1,250,430.97 16,053.13
================================================================================
--------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
--------------------------------------------------------------------------------
10,159.75 0.00 26,212.88 0.00 1,234,377.84
STRIP 119.25 0.00 119.25 0.00 0.00
10,279.00 0.00 26,332.13 0.00 1,234,377.84
================================================================================
--------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
--------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
87.383086 1.121831 0.709987 0.000000 1.831818 86.261255
STRIP 0.000000 0.000000 0.008333 0.000000 0.008333 0.000000
Determination Date 20-July-95
Distribution Date 25-July-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 07/24/95 14:15:19 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 260.51
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 229.25
SUBSERVICER ADVANCES THIS MONTH 2,153.92
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 125,859.52
(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 1,234,377.84
ACTUAL UPAID PRINCIPAL BALANCE @ 06/30 1,247,861.90
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 9
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 815.48
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 15,237.65
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 10.3344%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 9.7500%
POOL TRADING FACTOR 0.086261255
................................................................................
Run: 07/24/95 14:15:19 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 32,963,773.35 6.5328 411,761.08
--------------------------------------------------------------------------------
199,725,759.94 32,963,773.35 411,761.08
================================================================================
--------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
--------------------------------------------------------------------------------
178,877.94 0.00 590,639.02 0.00 32,552,012.27
178,877.94 0.00 590,639.02 0.00 32,552,012.27
================================================================================
--------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
--------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
165.045177 2.061632 0.895618 0.000000 2.957250 162.983544
Determination Date 20-July-95
Distribution Date 25-July-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 07/24/95 14:15:19 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 11,969.55
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,881.69
SUBSERVICER ADVANCES THIS MONTH 23,498.34
MASTER SERVICER ADVANCES THIS MONTH 1,506.12
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,126,686.37
(B) TWO MONTHLY PAYMENTS: 4 495,199.62
(C) THREE OR MORE MONTHLY PAYMENTS: 2 434,930.17
(D) LOANS IN FORECLOSURE 6 1,305,528.12
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 32,552,012.27
ACTUAL UPAID PRINCIPAL BALANCE @ 06/30 32,378,496.14
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 223
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 236,092.73
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 351,573.91
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 15,219.34
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 44,967.83
FSA GUARANTY INSURANCE POLICY 6,003,583.72
BANKRUPTCY AMOUNT AVAILABLE 373,426.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,264,044.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.2255%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.5358%
POOL TRADING FACTOR 0.162983544
................................................................................
Run: 07/24/95 14:15:19 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 11,879,087.64 7.5565 128,517.24
--------------------------------------------------------------------------------
60,404,491.94 11,879,087.64 128,517.24
================================================================================
--------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
--------------------------------------------------------------------------------
74,760.46 0.00 203,277.70 0.00 11,750,570.40
74,760.46 0.00 203,277.70 0.00 11,750,570.40
================================================================================
--------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
--------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
196.659011 2.127611 1.237664 0.000000 3.365275 194.531400
Determination Date 20-July-95
Distribution Date 25-July-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 07/24/95 14:15:19 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 4,245.32
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,490.19
SUBSERVICER ADVANCES THIS MONTH 3,062.94
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 302,543.33
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 1 102,674.22
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 11,750,570.40
ACTUAL UPAID PRINCIPAL BALANCE @ 06/30 11,766,255.16
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 90
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 111,691.45
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 2,614.56
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 14,211.23
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 8.2360%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.5565%
POOL TRADING FACTOR 0.194531400
................................................................................
Run: 07/24/95 14:15:19 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 4,622,178.77 7.7420 7,418.12
--------------------------------------------------------------------------------
37,514,866.19 4,622,178.77 7,418.12
================================================================================
--------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
--------------------------------------------------------------------------------
29,808.51 0.00 37,226.63 0.00 4,614,760.65
29,808.51 0.00 37,226.63 0.00 4,614,760.65
================================================================================
--------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
--------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
123.209257 0.197738 0.794579 0.000000 0.992317 123.011518
Determination Date 20-July-95
Distribution Date 25-July-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 07/24/95 14:15:19 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 1,663.47
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 975.20
SUBSERVICER ADVANCES THIS MONTH 1,365.99
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 176,343.63
(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 4,614,760.65
ACTUAL UPAID PRINCIPAL BALANCE @ 06/30 4,620,236.51
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 26
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 1,898.92
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 5,519.20
LOC AMOUNT AVAILABLE 11,922,835.93
BANKRUPTCY AMOUNT AVAILABLE 136,507.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,505,949.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.4239%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.7420%
POOL TRADING FACTOR 0.123011518
................................................................................
Run: 07/24/95 14:15:19 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 15,360,686.65 5.8015 25,442.43
--------------------------------------------------------------------------------
80,948,485.59 15,360,686.65 25,442.43
================================================================================
--------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
--------------------------------------------------------------------------------
74,253.74 0.00 99,696.17 0.00 15,335,244.22
74,253.74 0.00 99,696.17 0.00 15,335,244.22
================================================================================
--------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
--------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
189.758790 0.314304 0.917296 0.000000 1.231600 189.444486
Determination Date 20-July-95
Distribution Date 25-July-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 07/24/95 14:15:19 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 4,983.36
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,170.08
SUBSERVICER ADVANCES THIS MONTH 10,587.17
MASTER SERVICER ADVANCES THIS MONTH 1,166.75
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 1,162,569.71
(B) TWO MONTHLY PAYMENTS: 3 234,433.10
(C) THREE OR MORE MONTHLY PAYMENTS: 2 224,017.84
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 15,335,244.22
ACTUAL UPAID PRINCIPAL BALANCE @ 06/30 15,173,957.55
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 112
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 186,184.79
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 1,816.73
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 23,625.70
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 6.4478%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 5.8037%
POOL TRADING FACTOR 0.189444486
................................................................................
Run: 07/24/95 14:15:19 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 11,651,243.62 6.1055 367,960.19
--------------------------------------------------------------------------------
42,805,537.40 11,651,243.62 367,960.19
================================================================================
--------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
--------------------------------------------------------------------------------
58,547.53 0.00 426,507.72 0.00 11,283,283.43
58,547.53 0.00 426,507.72 0.00 11,283,283.43
================================================================================
--------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
--------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
272.190103 8.596089 1.367756 0.000000 9.963845 263.594014
Determination Date 20-July-95
Distribution Date 25-July-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 07/24/95 14:15:19 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 4,723.50
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,380.87
SUBSERVICER ADVANCES THIS MONTH 12,561.47
MASTER SERVICER ADVANCES THIS MONTH 1,125.55
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 1,265,102.38
(B) TWO MONTHLY PAYMENTS: 1 121,689.70
(C) THREE OR MORE MONTHLY PAYMENTS: 3 303,028.50
(D) LOANS IN FORECLOSURE 1 191,732.56
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 11,283,283.43
ACTUAL UPAID PRINCIPAL BALANCE @ 06/30 11,122,388.94
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 92
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 180,538.01
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 347,748.45
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 3,755.45
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 16,456.29
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 6.8633%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.1133%
POOL TRADING FACTOR 0.263594014
................................................................................
Run: 07/24/95 14:15:19 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 12,430,112.49 6.8159 125,813.05
--------------------------------------------------------------------------------
55,464,913.85 12,430,112.49 125,813.05
================================================================================
--------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
--------------------------------------------------------------------------------
70,494.90 0.00 196,307.95 0.00 12,304,299.44
70,494.90 0.00 196,307.95 0.00 12,304,299.44
================================================================================
--------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
--------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
224.107668 2.268336 1.270982 0.000000 3.539318 221.839332
Determination Date 20-July-95
Distribution Date 25-July-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 07/24/95 14:15:19 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-SW1B (POOL 2001)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
--------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 5,103.14
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,557.25
SUBSERVICER ADVANCES THIS MONTH 14,424.38
MASTER SERVICER ADVANCES THIS MONTH 1,080.61
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 11 1,511,414.36
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 203,666.10
(D) LOANS IN FORECLOSURE 3 438,306.64
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 12,304,299.44
ACTUAL UPAID PRINCIPAL BALANCE @ 06/30 12,160,948.89
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 86
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 162,014.30
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 114,552.41
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 998.74
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 10,261.90
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 7.5651%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.8151%
POOL TRADING FACTOR 0.221839332
................................................................................
DISTRIBUTION DATE: 07/25/95
MONTHLY Cutoff: Jun-95
DETERMINATION DATE: 07/20/95
RUN TIME/DATE: 07/18/95 09:28 AM
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 535,570.85
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 442,970.96
Total Principal Prepayments 418,478.02
Principal Payoffs-In-Full 407,164.03
Principal Curtailments 11,313.99
Principal Liquidations 0.00
Scheduled Principal Due 24,492.94
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 92,599.89
Prepayment Interest Shortfall 641.00
Unpaid Interest Shortfall Distr (Paid) 0.00
Remaining Unpaid Interest Shortfall 0.00
BALANCES BY CLASS
INITIAL Scheduled Pool Balance 151,041,172.86
Curr Period BEGINNING Princ Balance 17,540,762.10
Curr Period ENDING Princ Balance 17,097,791.14
Change in Principal Balance 442,970.96
PER CERTIFICATE DATA BY CLASS
Principal Distributed 2.932783
Interest Distributed 0.613077
Total Distribution 3.545860
Total Principal Prepayments 2.770622
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 116.132322
ENDING Principal Balance 113.199539
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 6.378803%
Subordinated Unpaid Amounts
Period Ending Class Percentages 62.475931%
Prepayment Percentages 100.000000%
Trading Factors 11.319954%
Certificate Denominations 1,000
Sub-Servicer Fees 6,294.91
Master Servicer Fees 1,776.45
Percentage Interest
Curr Period Master Servicer Adv Amt 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Total Princ and Interest Distributed 64,394.03 57.73 600,022.61
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 13,383.26 456,354.22
Total Principal Prepayments 0.00 418,478.02
Principal Payoffs-In-Full 0.00 407,164.03
Principal Curtailments 0.00 11,313.99
Principal Liquidations 0.00 0.00
Scheduled Principal Due 13,805.80 38,298.74
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 51,010.77 57.73 143,668.39
Prepayment Interest Shortfall 375.21 0.59 1,016.80
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 10,283,573.40 27,824,335.50
Curr Period ENDING Princ Balance 10,269,213.99 27,367,005.13
Change in Principal Balance 14,359.41 457,330.37
PER CERTIFICATE DATA BY CLASS
Principal Distributed 277.195287
Interest Distributed 1,056.539664
Total Distribution 1,333.734951
Total Principal Prepayments 0.000000
Current Period Interest Shortfall
BEGINNING Principal Balance 851.977195
ENDING Principal Balance 850.787541
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 6.368803% 0.010000%
Subordinated Unpaid Amounts 971,093.81 776.39 773,366.92
Period Ending Class Percentages 37.524069%
Prepayment Percentages 0.000000%
Trading Factors 85.078754% 16.778105%
Certificate Denominations 250,000
Sub-Servicer Fees 3,780.83 10,075.74
Master Servicer Fees 1,066.97 2,843.42
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 729,637.86 5
Loans Delinquent TWO Payments 256,158.37 2
Loans Delinquent THREE + Payments 773,440.27 5
Total Unpaid Princ on Delinquent Loans 1,759,236.50 12
Loans in Foreclosure, INCL in Delinq 296,403.01 2
REO/Pending Cash Liquidations 367,810.77 2
Principal Balance New REO 0.00
Six Month Avg Delinquencies 2+ Pmts 5.0579%
Loans in Pool 169
Current Period Sub-Servicer Fee 10,075.74
Current Period Master Servicer Fee 2,843.42
Aggregate REO Losses (710,791.19)
................................................................................
SEC REPORT
DISTRIBUTION DATE: 07/25/95
MONTHLY Cutoff: Jun-95
DETERMINATION DATE: 07/20/95
RUN TIME/DATE: 07/19/95 03:02 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 8,670.32 1,660.77
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 1,908.11
Total Principal Prepayments 1,222.00
Principal Payoffs-In-Full 0.00
Principal Curtailments 1,222.00
Principal Liquidations 0.00
Scheduled Principal Due 686.11
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 6,762.21 1,660.77
Prepayment Interest Shortfall 1.17 0.29
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 773,675.72
Curr Period ENDING Princ Balance 771,767.61
Change in Principal Balance 1,908.11
PER CERTIFICATE DATA BY CLASS
Principal Distributed 0.017439
Interest Distributed 0.061804
Total Distribution 0.079243
Total Principal Prepayments 0.011169
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 7.071105
ENDING Principal Balance 7.053666
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 10.490255% 0.282652%
Subordinated Unpaid Amounts
Period Ending Class Percentages 10.957412%
Prepayment Percentages 100.000000%
Trading Factors 0.705367%
Certificate Denominations 1,000
Sub-Servicer Fees 204.56
Master Servicer Fees 72.66
Percentage Interest
Curr Period Master Servicer Adv Amt 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Total Princ and Interest Distributed 43,057.45 41.40 53,429.94
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 4,343.53 6,251.64
Total Principal Prepayments 0.00 1,222.00
Principal Payoffs-In-Full 0.00 0.00
Principal Curtailments 0.00 1,222.00
Principal Liquidations 0.00 0.00
Scheduled Principal Due 5,103.89 5,790.00
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 38,713.92 41.40 47,178.30
Prepayment Interest Shortfall 9.49 0.02 10.97
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 6,277,137.44 7,050,813.16
Curr Period ENDING Princ Balance 6,271,570.79 7,043,338.40
Change in Principal Balance 5,566.65 7,474.76
PER CERTIFICATE DATA BY CLASS
Principal Distributed 126.965895
Interest Distributed 1,131.648106
Total Distribution 1,258.614001
Total Principal Prepayments 0.000000
Current Period Interest Shortfall
BEGINNING Principal Balance 733.948998
ENDING Principal Balance 733.298122
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 10.470255% 0.020000%
Subordinated Unpaid Amounts 1,609,043.67 1,747.24 1,552,630.36
Period Ending Class Percentages 89.042588%
Prepayment Percentages 0.000000%
Trading Factors 73.329812% 5.970639%
Certificate Denominations 250,000
Sub-Servicer Fees 1,662.26 1,866.82
Master Servicer Fees 590.44 663.10
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 496,637.80 3
Loans Delinquent TWO Payments 452,686.18 2
Loans Delinquent THREE + Payments 1,384,949.71 5
Total Unpaid Princ on Delinquent Loans 2,334,273.69 10
Loans in Foreclosure, INCL in Delinq 443,337.62 2
REO/Pending Cash Liquidations 699,943.16 2
Principal Balance New REO 609,748.51
Six Month Avg Delinquencies 2+ Pmts 30.4064%
Loans in Pool 32
Current Period Sub-Servicer Fee 1,866.82
Current Period Master Servicer Fee 663.10
Aggregate REO Losses (1,244,433.38)
................................................................................
SEC REPORT
DISTRIBUTION DATE: 07/25/95
MONTHLY Cutoff: Jun-95
DETERMINATION DATE: 07/20/95
RUN TIME/DATE: 07/18/95 11:45 AM
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 469,605.80
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 238,653.93
Total Principal Prepayments 18,220.65
Principal Payoffs-In-Full 0.00
Principal Curtailments 18,220.65
Principal Liquidations 167,379.03
Scheduled Principal Due 53,054.25
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 230,951.87
Prepayment Interest Shortfall 88.75
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 35,086,819.30
Current Period ENDING Prin Bal 34,848,165.37
Change in Principal Balance 238,653.93
PER CERTIFICATE DATA BY CLASS
Principal Distributed 1.782108
Interest Distributed 1.724594
Total Distribution 3.506702
Total Principal Prepayments 1.385934
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 262.004864
ENDING Principal Balance 260.222756
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 7.901792%
Subordinated Unpaid Amounts
Period Ending Class Percentages 73.962981%
Prepayment Percentages 100.000000%
Trading Factors 26.022276%
Certificate Denominations 1,000
Sub-Servicer Fees 10,910.75
Master Servicer Fees 3,636.92
Percentage Interest
Current Period Master Servicer Advance 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Tot Prin & Int Distributed 148,172.48 142.29 617,920.57
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 69,849.68 308,503.61
Total Principal Prepayments 0.00 18,220.65
Principal Payoffs-In-Full 0.00 0.00
Principal Curtailments 0.00 18,220.65
Principal Liquidations 51,981.25 219,360.28
Scheduled Principal Due 18,260.71 71,314.96
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 78,322.80 142.29 309,416.96
Prepayment Interest Shortfall 31.19 0.04 119.98
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 12,345,077.99 47,431,897.29
Current Period ENDING Prin Bal 12,267,519.93 47,115,685.30
Change in Principal Balance 77,558.06 316,211.99
PER CERTIFICATE DATA BY CLASS
Principal Distributed 1,227.911255
Interest Distributed 1,376.863111
Total Distribution 2,604.774366
Total Principal Prepayments 0.000000
Current Period Interest Shortfall
BEGINNING Principal Balance 868.073280
ENDING Principal Balance 862.619602
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 7.891792% 0.010000%
Subordinated Unpaid Amounts 1,815,628.81 1,478.12 1,817,106.93
Period Ending Class Percentages 26.037019%
Prepayment Percentages 0.000000%
Trading Factors 86.261960% 31.805285%
Certificate Denominations 250,000
Sub-Servicer Fees 3,840.88 14,751.63
Master Servicer Fees 1,280.29 4,917.21
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 216
Current Period Sub-Servicer Fee 14,751.63
Current Period Master Servicer Fee 4,917.21
POOL DELINQUENCY DATA Unpaid Number
Prin Bal of Loans
Loans Delinquent ONE Payment 887,319.11 4
Loans Delinquent TWO Payments 273,424.06 1
Loans Delinquent THREE + Payments 686,516.34 3
Tot Unpaid Prin on Delinquent Loans 1,847,259.51 8
Loans in Foreclosure, INCL in Delinq 1,178,300.82 5
REO/Pending Cash Liquidations 0.00 0
Principal Balance New REO 0.00
6 Mo Avg Delinquencies 2+ Payments 3.4853%
Aggregate REO Losses (1,729,398.01)
................................................................................
Run: 07/24/95 14:15:19 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-4A (POOL 3098)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3098
--------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
--------------------------------------------------------------------------------
760920BS6 69,922,443.97 11,613,912.69 6.1730 194,806.55
--------------------------------------------------------------------------------
69,922,443.97 11,613,912.69 194,806.55
================================================================================
--------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
--------------------------------------------------------------------------------
59,671.96 0.00 254,478.51 0.00 11,419,106.14
59,671.96 0.00 254,478.51 0.00 11,419,106.14
================================================================================
--------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
--------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
166.097065 2.786037 0.853402 0.000000 3.639439 163.311027
Determination Date 20-July-95
Distribution Date 25-July-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 07/24/95 14:15:19 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-4A (POOL 3098)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
--------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 4,366.98
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,374.06
SUBSERVICER ADVANCES THIS MONTH 3,446.82
MASTER SERVICER ADVANCES THIS MONTH 1,595.07
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 363,304.55
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 1 148,165.53
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 11,419,106.14
ACTUAL UPAID PRINCIPAL BALANCE @ 06/30 11,201,584.61
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 233,729.97
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 177,580.06
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 969.31
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 16,257.18
LOC AMOUNT AVAILABLE 10,336,652.11
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 707,401.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 6.8782%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.1661%
POOL TRADING FACTOR 0.163311027
................................................................................
Run: 07/24/95 14:15:19 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 9,774,937.11 6.0009 15,125.77
--------------------------------------------------------------------------------
74,994,327.48 9,774,937.11 15,125.77
================================================================================
--------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
--------------------------------------------------------------------------------
48,877.96 0.00 64,003.73 0.00 9,759,811.34
48,877.96 0.00 64,003.73 0.00 9,759,811.34
================================================================================
--------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
--------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
130.342353 0.201692 0.651755 0.000000 0.853447 130.140661
Determination Date 20-July-95
Distribution Date 25-July-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 07/24/95 14:15:19 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 3,735.22
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,040.51
SUBSERVICER ADVANCES THIS MONTH 5,710.63
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 661,544.94
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 109,091.77
(D) LOANS IN FORECLOSURE 1 88,741.64
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 9,759,811.34
ACTUAL UPAID PRINCIPAL BALANCE @ 06/30 9,774,247.14
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 65
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 811.10
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 14,314.67
LOC AMOUNT AVAILABLE 10,336,652.11
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 707,401.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 6.7094%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.0009%
POOL TRADING FACTOR 0.130140661
................................................................................
Run: 07/24/95 14:15:19 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 8,656,978.35 7.7029 357,528.06
--------------------------------------------------------------------------------
37,402,303.81 8,656,978.35 357,528.06
================================================================================
--------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
--------------------------------------------------------------------------------
54,214.37 0.00 411,742.43 0.00 8,299,450.29
54,214.37 0.00 411,742.43 0.00 8,299,450.29
================================================================================
--------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
--------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
231.455752 9.558985 1.449493 0.000000 11.008478 221.896767
Determination Date 20-July-95
Distribution Date 25-July-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 07/24/95 14:15:19 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-4C (POOL 3100)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
--------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 3,010.49
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,707.50
SUBSERVICER ADVANCES THIS MONTH 0.00
MASTER SERVICER ADVANCES THIS MONTH 1,840.27
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 8,299,450.29
ACTUAL UPAID PRINCIPAL BALANCE @ 06/30 8,063,515.91
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 42
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 244,780.88
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 347,677.02
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 196.05
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 9,654.99
LOC AMOUNT AVAILABLE 10,336,652.11
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 707,401.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.3954%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.7053%
POOL TRADING FACTOR 0.221896767
................................................................................
Run: 07/24/95 14:15:19 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-4D (POOL 3101)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3101
--------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
--------------------------------------------------------------------------------
760920BQ0 22,040,775.69 4,082,954.50 7.5300 6,189.41
--------------------------------------------------------------------------------
22,040,775.69 4,082,954.50 6,189.41
================================================================================
--------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
--------------------------------------------------------------------------------
25,613.48 0.00 31,802.89 0.00 4,076,765.09
25,613.48 0.00 31,802.89 0.00 4,076,765.09
================================================================================
--------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
--------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
185.245499 0.280816 1.162095 0.000000 1.442911 184.964683
Determination Date 20-July-95
Distribution Date 25-July-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 07/24/95 14:15:19 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 1,428.38
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 857.68
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 4,076,765.09
ACTUAL UPAID PRINCIPAL BALANCE @ 06/30 4,081,234.92
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 28
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
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 1,124.33
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 5,065.08
LOC AMOUNT AVAILABLE 10,336,652.11
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 707,401.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.1998%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.5300%
POOL TRADING FACTOR 0.184964683
................................................................................
Run: 07/24/95 14:15:19 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 2,897,699.66 8.5151 2,868.91
--------------------------------------------------------------------------------
20,728,527.60 2,897,699.66 2,868.91
================================================================================
--------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
--------------------------------------------------------------------------------
20,561.83 0.00 23,430.74 0.00 2,894,830.75
20,561.83 0.00 23,430.74 0.00 2,894,830.75
================================================================================
--------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
--------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
139.792836 0.138404 0.991958 0.000000 1.130362 139.654432
Determination Date 20-July-95
Distribution Date 25-July-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 07/24/95 14:15:19 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 1,254.41
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 603.70
SUBSERVICER ADVANCES THIS MONTH 5,756.33
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 238,060.98
(B) TWO MONTHLY PAYMENTS: 1 226,721.36
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 1 218,128.63
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 2,894,830.75
ACTUAL UPAID PRINCIPAL BALANCE @ 06/30 2,898,146.74
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 13
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 0.84
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 2,868.07
LOC AMOUNT AVAILABLE 10,336,652.11
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 707,401.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.2845%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.5151%
POOL TRADING FACTOR 0.139654432
................................................................................
SEC REPORT
DISTRIBUTION DATE: 07/25/95
MONTHLY Cutoff: Jun-95
DETERMINATION DATE: 07/20/95
RUN TIME/DATE: 07/18/95 10:22 AM
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 0.00 321,452.24 5,181.38
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 0.00 302,236.64 0.00
Total Principal Prepayments 0.00 300,548.13 0.00
Principal Payoffs-In-Full 0.00 300,548.13 0.00
Principal Curtailments 0.00 0.00 0.00
Principal Liquidations 0.00 0.00 0.00
Scheduled Principal Due 0.00 1,688.51 0.00
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 0.00 19,215.60 5,181.38
Prepayment Interest Shortfall 0.00 570.93 178.70
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 2,404,439.40 10,000.00
Curr Period ENDING Princ Balance 0.00 2,102,202.76 10,000.00
Change in Principal Balance 0.00 302,236.64 0.00
PER CERTIFICATE DATA BY CLASS
Principal Distributed 0.000000 7.336197 0.000000
Interest Distributed 0.000000 0.466421 518.138000
Total Distribution 0.000000 7.802618 518.138000
Total Principal Prepayments 0.000000 7.295212 0.000000
Current Period Interest Shortfall 0.000000 0.000000 0.000000
BEGINNING Principal Balance 0.000000 58.363013 1,000.000000
ENDING Principal Balance 0.000000 51.026816 1,000.000000
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 9.875000% 9.875000% 0.935104%
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% 5.102682% 100.000000%
Certificate Denominations 1,000 1,000 1,000
Sub-Servicer Fees 0.00 704.25 2.93
Master Servicer Fees 0.00 227.09 0.94
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 25,374.49 43.80 352,051.91
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 2,212.15 304,448.79
Total Principal Prepayments 0.00 300,548.13
Principal Payoffs-In-Full 0.00 300,548.13
Principal Curtailments 0.00 0.00
Principal Liquidations 0.00 0.00
Scheduled Principal Due 2,675.28 4,363.79
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 23,162.34 43.80 47,603.12
Prepayment Interest Shortfall 1,003.48 2.04 1,755.15
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 4,234,718.88 6,649,158.28
Curr Period ENDING Princ Balance 4,231,757.37 6,343,960.13
Change in Principal Balance 2,961.51 305,198.15
PER CERTIFICATE DATA BY CLASS
Principal Distributed 90.301730
Interest Distributed 945.505221
Total Distribution 1,035.806952
Total Principal Prepayments 0.000000
Current Period Interest Shortfall
BEGINNING Principal Balance 691.458430
ENDING Principal Balance 690.974865
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00 0.00
Passthru Rate 9.855000% 0.020000%
Subordinated Unpaid Amounts 1,218,413.78 1,805.91
Period Ending Class Percentages 66.705296%
Prepayment Percentages 0.000000%
Trading Factors 69.097487% 7.251035%
Certificate Denominations 250,000
Sub-Servicer Fees 1,240.32 1,947.50
Master Servicer Fees 399.96 627.99
Percentage Interest
Curr Period Master Servicer Adv Amt 0.00
Repurchased Principal Reprtd as Sch 0.00 0.00 0.00
MISCELLANEOUS POOL DATA
Initial Special Hazard Amount 1,749,808.00
Current Special Hazard Amount 1,058,166.00
POOL DELINQUENCY DATA
Unpaid Princ Number of
Balance Loans
Loans Delinquent ONE Payment 398,205.99 2
Loans Delinquent TWO Payments 388,838.75 1
Loans Delinquent THREE + Payments 1,202,215.87 4
Total Unpaid Princ on Delinq Loans 1,989,260.61 7
Lns in Foreclosure, INCL in Delinq 769,936.93 2
REO/Pending Cash Liquidations 432,278.94 2
Principal Balance New REO 0.00
Six Month Avg Delinquencies 2+ Pmts 25.0889%
Loans in Pool 26
Current Period Sub-Servicer Fee 1,947.50
Current Period Master Servicer Fee 628.00
Aggregate REO Losses (1,077,942.74)
................................................................................
SEC REPORT
DISTRIBUTION DATE: 07/25/95
MONTHLY Cutoff: Jun-95
DETERMINATION DATE: 07/20/95
RUN TIME/DATE: 07/19/95 09:35 AM
CERTIFICATEHOLDER STATEMENT
CONDUIT SENIOR SUBORDINATED MORTGAGE PASSTHRU CERTIFICATES
POOL #: 4015
SERIES: 1989-S4
SELLER: Residential Funding Mortgage Securities I, Inc
MASTER SERVICER: RESIDENTIAL FUNDING CORPORATION
CLASS A-1 CLASS A-2
CUSIP Number 760920BZ0 760920CA4
Tot Principal and Interest Distr 250,620.06 5,707.93
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 110,634.48 15.34
Total Principal Prepayments 108,429.86 15.03
Principal Payoffs-In-Full 0.00 0.00
Principal Curtailments 11,389.12 1.58
Principal Liquidations 97,040.74 13.45
Scheduled Principal Due 2,204.62 0.31
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 139,985.58 5,692.59
Prepayment Interest Shortfall 62.50 2.37
Unpaid Interest Shortfall Paid 0.00 0.00
Remaining Unpaid Interest Shortfall 0.00 0.00
Current Period Interest Shortfall 0.00 0.00
BALANCES BY CLASS
INITIAL Scheduled Pool Balance 77,408,317.05 10,000.00
Current Period BEGINNING Prin Bal 20,902,802.48 2,897.87
Current Period ENDING Prin Bal 20,802,106.24 2,882.53
Change in Principal Balance 100,696.24 15.34
PER CERTIFICATE DATA BY CLASS
Principal Distributed 1.429232 1.534000
Interest Distributed 1.808405 569.259000
Total Distribution 1.400752 1.503000
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 268.732186 288.253000
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 8.6105% 0.2500%
Subordinated Unpaid Amounts
Period Ending Class Percentages 76.4570% 0.0106%
Prepayment Percentages 100.0000% 100.0000%
Trading Factors 26.8732% 28.8253%
Certificate Denominations 1,000 1,000
Sub-Servicer fees 9,493.45 1.32
Master Servicer Fees 2,141.39 0.30
Current Period Master Servicer Advanc 0.00 0.00
Deferred Interest Added to Principal 9,938.24
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Tot Principal and Interest Distr 14,371.22 4.67 270,703.88
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 0.00 0.00 110,649.82
Total Principal Prepayments
Principal Payoffs-In-Full
Principal Curtailments
Principal Liquidations
Scheduled Principal Due
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 14,371.22 4.67 160,054.06
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 6,429,915.21 152.96 27,335,768.52
Current Period ENDING Prin Bal 6,402,443.43 153.76 27,207,585.96
Change in Principal Balance 27,471.78 (0.80) 128,182.56
PER CERTIFICATE DATA BY CLASS
Principal Distributed 0.000000
Interest Distributed 483.965875
Total Principal Prepayments
Unpaid Interest Shortfall Paid
Current Period Interest Shortfall
Unpaid Interest Shortfall Remaining
ENDING Principal Balance 862.435934
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00 0.00
Passthru Rate 8.6105% 8.6105%
Subordinated Unpaid Amounts 1,409,673.15 458.15
Period Ending Class Percentages 23.5318% 0.0006% 100.0000%
Prepayment Percentages 0.0000% 0.0000%
Trading Factors 86.2436%
Certificate Denominations 250,000
Sub-Servicer fees 2,920.28 12,415.05
Master Servicer Fees 658.71 2,800.40
Cur Period Master Servicer Advance 0.00
Deferred Interest Added to Principal 3,057.09 1.46 12,996.79
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 (5,236.54)
Unpaid Number
POOL DELINQUENCY DATA Prin Bal of Loans
Loans Delinquent ONE Payment 696,961.99 3
Loans Delinquent TWO Payments 967,213.53 4
Loans Delinquent THREE + Payments 1,141,964.35 6
Tot Unpaid Principal on Delinq Loans 2,806,139.87 13
Loans in Foreclosure (incl in delinq) 335,497.95 2
REO/Pending Cash Liquidations 328,691.55 2
6 Mo Avg Delinquencies 2+ Payments 7.8686%
Loans in Pool 132
Current Period Sub-Servicer Fee 12,415.12
Current Period Master Servicer Fee 2,800.41
Aggregate REO Losses (1,302,243.70)
................................................................................
Run: 07/24/95 14:15:19 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 28,333,593.74 7.5604 894,457.92
--------------------------------------------------------------------------------
87,338,199.16 28,333,593.74 894,457.92
================================================================================
--------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
--------------------------------------------------------------------------------
177,083.75 0.00 1,071,541.67 0.00 27,439,135.82
177,083.75 0.00 1,071,541.67 0.00 27,439,135.82
================================================================================
--------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
--------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
324.412388 10.241314 2.027564 0.000000 12.268878 314.171074
Determination Date 20-July-95
Distribution Date 25-July-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 07/24/95 14:15:19 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 9,667.97
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 8,835.34
SUBSERVICER ADVANCES THIS MONTH 17,473.74
MASTER SERVICER ADVANCES THIS MONTH 4,879.78
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 509,213.64
(B) TWO MONTHLY PAYMENTS: 2 513,120.58
(C) THREE OR MORE MONTHLY PAYMENTS: 1 311,664.07
(D) LOANS IN FORECLOSURE 5 946,850.28
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 27,439,135.82
ACTUAL UPAID PRINCIPAL BALANCE @ 06/30 26,737,731.91
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 122
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 740,551.44
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 854,004.43
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 9,414.03
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 31,039.46
MORTGAGE POOL INSURANCE 9,721,748.84
SPECIAL HAZARD LOSS COVERAGE 1,996,946.00
BANKRUPTCY BOND 107,688.00
MORTGAGE REPURCHASE BOND 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.4044%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.5943%
POOL TRADING FACTOR 0.314171074
................................................................................
Run: 07/24/95 14:15:19 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 15,251,954.90 8.0542 326,822.29
--------------------------------------------------------------------------------
62,922,765.27 15,251,954.90 326,822.29
================================================================================
--------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
--------------------------------------------------------------------------------
101,519.77 0.00 428,342.06 0.00 14,925,132.61
101,519.77 0.00 428,342.06 0.00 14,925,132.61
================================================================================
--------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
--------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
242.391682 5.194023 1.613403 0.000000 6.807426 237.197659
Determination Date 20-July-95
Distribution Date 25-July-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 07/24/95 14:15:19 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-5B (POOL 3106)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
--------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 6,016.23
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,714.98
SUBSERVICER ADVANCES THIS MONTH 11,296.19
MASTER SERVICER ADVANCES THIS MONTH 2,072.04
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 547,403.13
(B) TWO MONTHLY PAYMENTS: 3 563,631.16
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 2 296,076.96
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 14,925,132.61
ACTUAL UPAID PRINCIPAL BALANCE @ 06/30 14,675,348.19
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 94
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 2
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 266,725.76
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 306,508.78
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 5,101.43
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 15,212.08
MORTGAGE POOL INSURANCE 9,721,748.84
SPECIAL HAZARD LOSS COVERAGE 1,996,946.00
BANKRUPTCY BOND 107,688.00
MORTGAGE REPURCHASE BOND 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.9179%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.0538%
POOL TRADING FACTOR 0.237197659
................................................................................
SEC REPORT
DISTRIBUTION DATE: 07/25/95
MONTHLY Cutoff: Jun-95
DETERMINATION DATE: 07/20/95
RUN TIME/DATE: 07/18/95 11:13 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 178,818.74 6,109.82
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 121,199.14 0.00
Total Principal Prepayments 116,241.12 0.00
Principal Payoffs-In-Full 0.00 0.00
Principal Curtailments 272.69 0.00
Principal Liquidations 115,968.43 0.00
Scheduled Principal Due 4,958.02 0.00
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 57,619.60 6,109.82
Prepayment Interest Shortfall 1.25 (0.18)
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 6,914,502.19 10,000.00
Current Period ENDING Prin Bal 6,793,303.05 10,000.00
Change in Principal Balance 121,199.14 0.00
PER CERTIFICATE DATA BY CLASS
Principal Distributed 1.050898 0.000000
Interest Distributed 0.499610 610.982000
Total Distribution 1.550508 610.982000
Total Principal Prepayments 1.007907 0.000000
Current Period Interest Shortfall 0.000000 0.000000
BEGINNING Principal Balance 59.954496 1,000.000000
ENDING Principal Balance 58.903598 1,000.000000
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 10.000000% 0.583848%
Subordinated Unpaid Amounts
Period Ending Class Percentages 55.140536%
Prepayment Percentages 100.000000% 100.000000%
Trading Factors 5.890360% 100.000000%
Certificate Denominations 1,000 1,000
Sub-Servicer fees 1,635.40 2.37
Master Servicer Fees 594.52 0.86
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 68,760.27 43.93 253,732.76
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 67,346.18 188,545.32
Total Principal Prepayments 66,811.11 183,052.23
Principal Payoffs-In-Full 0.00 0.00
Principal Curtailments 0.00 272.69
Principal Liquidations 66,811.11 182,779.54
Scheduled Principal Due 2,559.83 7,517.85
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 1,414.09 43.93 65,187.44
Prepayment Interest Shortfall 1.02 0.00 2.09
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 5,633,187.95 12,557,690.14
Current Period ENDING Prin Bal 5,534,812.45 12,338,115.50
Change in Principal Balance 98,375.50 219,574.64
PER CERTIFICATE DATA BY CLASS
Principal Distributed 1,939.371744
Interest Distributed 40.721629
Total Distribution 1,980.093374
Total Principal Prepayments 0.000000
Current Period Interest Shortfall
BEGINNING Principal Balance 648.876925
ENDING Principal Balance 637.545225
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 10.000000% 10.000000%
Subordinated Unpaid Amounts 3,860,004.88 2,432.05
Period Ending Class Percentages 44.859464%
Prepayment Percentages 0.000000%
Trading Factors 63.754523% 9.948439%
Certificate Denominations 250,000.00
Sub-Servicer fees 1,332.35 2,970.12
Master Servicer Fees 484.35 1,079.73
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 696,068.27 3
Loans Delinquent TWO Payments 228,083.22 1
Loans Delinquent THREE + Payments 5,099,679.95 19
Tot Unpaid Principal on Delinq Loans 6,023,831.44 23
Loans in Foreclosure (incl in delinq) 2,799,926.02 10
REO/Pending Cash Liquidations 2,009,379.80 8
6 Mo Avg Delinquencies 2+ Payments 50.7651%
Loans in Pool 42
Current Period Sub-Servicer Fee 2,970.12
Current Period Master Servicer Fee 1,079.73
Aggregate REO Losses (3,091,124.66)
................................................................................
Run: 07/24/95 14:15:19 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 9,554,422.31 10.0000 235,248.37
--------------------------------------------------------------------------------
120,931,254.07 9,554,422.31 235,248.37
================================================================================
--------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
--------------------------------------------------------------------------------
79,618.70 0.00 314,867.07 1,098.59 9,318,075.35
79,618.70 0.00 314,867.07 1,098.59 9,318,075.35
================================================================================
--------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
--------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
79.007056 1.945307 0.658380 0.000000 2.603687 77.052665
Determination Date 20-July-95
Distribution Date 25-July-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 07/24/95 14:15:19 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-7 (POOL 3108)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
--------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 3,102.46
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 8,951.38
SUBSERVICER ADVANCES THIS MONTH 24,675.24
MASTER SERVICER ADVANCES THIS MONTH 4,221.32
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 230,292.74
(B) TWO MONTHLY PAYMENTS: 1 266,591.45
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 5 1,982,208.57
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 9,318,075.35
ACTUAL UPAID PRINCIPAL BALANCE @ 06/30 8,855,690.73
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 34
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 470,282.51
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 179.23
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 230,230.36
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 4,838.78
MORTGAGE POOL INSURANCE 4,442,254.98
SPECIAL HAZARD LOSS COVERAGE 1,516,886.00
BANKRUPTCY BOND 100,000.00
MORTGAGE REPURCHASE BOND 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 11.6450%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 10.0000%
POOL TRADING FACTOR 0.077052665
................................................................................
SEC REPORT
DISTRIBUTION DATE: 07/25/95
MONTHLY Cutoff: Jun-95
DETERMINATION DATE: 07/20/95
RUN TIME/DATE: 07/19/95 02:36 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 407,667.70 2,184.68
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 355,544.71
Total Principal Prepayments 563.74
Principal Payoffs-In-Full 0.00
Principal Curtailments 563.74
Principal Liquidations 350,869.40
Scheduled Principal Due 4,111.57
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 52,122.99 2,184.68
Prepayment Interest Shortfall 2.52 0.62
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 6,430,477.16
Current Period ENDING Prin Bal 6,074,932.45
Change in Principal Balance 355,544.71
PER CERTIFICATE DATA BY CLASS
Principal Distributed 2.370769
Interest Distributed 0.347556
Total Distribution 2.718325
Total Principal Prepayments 2.343353
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 42.878369
ENDING Principal Balance 40.507600
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 9.727211% 0.224406%
Subordinated Unpaid Amounts
Period Ending Class Percentages 55.041637%
Prepayment Percentages 100.000000%
Trading Factors 4.050760%
Certificate Denominations 1,000
Sub-Servicer Fees 1,911.56
Master Servicer Fees 580.76
Percentage Interest
Current Period Master Servicer Advance 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Tot Principal and Interest Distr 56,222.09 0.00 466,074.47
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 49,727.93 405,272.64
Total Principal Prepayments 0.00 563.74
Principal Payoffs-In-Full 0.00 0.00
Principal Curtailments 0.00 563.74
Principal Liquidations 49,038.44 399,907.84
Scheduled Principal Due 2,409.20 6,520.77
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 6,494.16 0.00 60,801.83
Prepayment Interest Shortfall 2.05 0.00 5.19
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 5,251,967.64 11,682,444.80
Current Period ENDING Prin Bal 4,962,043.81 11,036,976.26
Change in Principal Balance 289,923.83 645,468.54
PER CERTIFICATE DATA BY CLASS
Principal Distributed 986.734066
Interest Distributed 128.861364
Total Distribution 1,115.595431
Total Principal Prepayments 0.000000
Current Period Interest Shortfall
BEGINNING Principal Balance 416.851889
ENDING Principal Balance 393.840457
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 9.727211% 0.000000%
Subordinated Unpaid Amounts 8,622,309.04 0.00 8,622,309.04
Period Ending Class Percentages 44.958363%
Prepayment Percentages 0.000000%
Trading Factors 39.384046% 6.789090%
Certificate Denominations 250,000
Sub-Servicer Fees 1,561.38 3,472.94
Master Servicer Fees 474.36 1,055.12
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 943,913.40 4
Loans Delinquent TWO Payments 153,678.80 1
Loans Delinquent THREE + Payments 3,676,751.25 12
Tot Unpaid Principal on Delinq Loans 4,774,343.45 17
Loans in Foreclosure, INCL in Delinq 2,993,332.87 9
REO/Pending Cash Liquidations 929,873.42 4
Principal Balance New REO 205,818.35
6 Mo Avg Delinquencies 2+ Payments 48.0492%
Loans in Pool 36
Current Period Sub-Servicer Fee 3,472.94
Current Period Master Servicer Fee 1,055.12
Aggregate REO Losses (7,804,034.73)
................................................................................
Run: 07/25/95 08:36:48 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1990-S1 (POOL # 4020)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4020
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760920CL0 55,434,000.00 0.00 9.000000 % 0.00
A-2 760920CM8 36,810,000.00 0.00 9.000000 % 0.00
A-3 760920CN6 8,712,000.00 0.00 9.000000 % 0.00
A-4 760920CP1 19,434,000.00 14,793,554.16 9.000000 % 428,195.05
A-5 760920CQ9 2,388,000.00 2,388,000.00 9.000000 % 0.00
A-6 760920CJ5 100,000.00 13,994.00 1237.750000 % 348.76
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 10,000.00 701.86 0.517391 % 17.49
B 17,727,586.62 8,481,551.19 10.000000 % 3,043.61
R-I 0.00 0.00 10.000000 % 0.00
R-II 0.00 0.00 0.000000 % 0.00
-------------------------------------------------------------------------------
262,737,586.62 25,677,801.21 431,604.91
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 110,283.73 538,478.78 0.00 0.00 14,365,359.11
A-5 17,802.18 17,802.18 0.00 0.00 2,388,000.00
A-6 14,347.34 14,696.10 0.00 0.00 13,645.24
A-7 0.00 0.00 0.00 0.00 0.00
A-8 0.00 0.00 0.00 0.00 0.00
A-9 0.00 0.00 0.00 0.00 0.00
A-10 11,004.57 11,022.06 0.00 0.00 684.37
B 70,254.45 73,298.06 0.00 76,719.80 8,401,793.59
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
-------------------------------------------------------------------------------
223,692.27 655,297.18 0.00 76,719.80 25,169,482.31
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 761.220241 22.033295 5.674783 27.708078 0.000000 739.186946
A-5 1000.000000 0.000000 7.454849 7.454849 0.000000 1000.000000
A-6 139.940000 3.487600 143.473400 146.961000 0.000000 136.452000
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 70.186000 1.749000 1100.457000 1102.206000 0.000000 68.437000
B 119609.50140 42.921945 990.750342 1033.672287 0.000000 118484.734700
_______________________________________________________________________________
DETERMINATION DATE 20-July-95
DISTRIBUTION DATE 25-July-95
Run: 07/25/95 08:36:50 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1990-S1 (POOL # 4020)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4020
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 7,659.68
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,423.91
SUBSERVICER ADVANCES THIS MONTH 75,007.65
MASTER SERVICER ADVANCES THIS MONTH 20,450.63
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 1,721,445.54
(B) TWO MONTHLY PAYMENTS: 6 1,789,499.38
(C) THREE OR MORE MONTHLY PAYMENTS: 2 455,602.82
FORECLOSURES
NUMBER OF LOANS 15
AGGREGATE PRINCIPAL BALANCE 3,880,458.33
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 25,169,482.31
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 96
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 2,158,113.60
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 266,853.66
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 66.96932450 % 33.03067550 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 66.61912440 % 33.38087560 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.5211 %
BANKRUPTCY AMOUNT AVAILABLE 0.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,167,569.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 11.04357906
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 283.19
POOL TRADING FACTOR: 9.57970370
................................................................................
Run: 07/24/95 14:15:19 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 11,929,109.16 10.5000 567,424.38
--------------------------------------------------------------------------------
193,971,603.35 11,929,109.16 567,424.38
================================================================================
--------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
--------------------------------------------------------------------------------
101,946.43 0.00 669,370.81 1,445.24 11,360,239.54
101,946.43 0.00 669,370.81 1,445.24 11,360,239.54
================================================================================
--------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
--------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
61.499255 2.925296 0.525574 0.000000 3.450870 58.566508
Determination Date 20-July-95
Distribution Date 25-July-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 07/24/95 14:15:19 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 3,861.52
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,544.71
SUBSERVICER ADVANCES THIS MONTH 41,198.54
MASTER SERVICER ADVANCES THIS MONTH 13,341.33
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 639,814.89
(B) TWO MONTHLY PAYMENTS: 1 336,661.43
(C) THREE OR MORE MONTHLY PAYMENTS: 1 278,171.40
(D) LOANS IN FORECLOSURE 9 2,940,852.85
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 11,360,239.54
ACTUAL UPAID PRINCIPAL BALANCE @ 06/30 9,870,032.31
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 35
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 6
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 1,508,639.55
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 332,639.56
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 128.99
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 229,209.81
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 5,446.02
MORTGAGE POOL INSURANCE 3,463,032.14
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 11.5266%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 10.5000%
POOL TRADING FACTOR 0.058566508
................................................................................
Run: 07/24/95 14:15:19 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1990-3A (POOL 3118)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3118
--------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
--------------------------------------------------------------------------------
760920DB1 46,306,707.62 13,677,990.71 7.5830 96,221.82
--------------------------------------------------------------------------------
46,306,707.62 13,677,990.71 96,221.82
================================================================================
--------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
--------------------------------------------------------------------------------
85,923.85 0.00 182,145.67 0.00 13,581,768.89
85,923.85 0.00 182,145.67 0.00 13,581,768.89
================================================================================
--------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
--------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
295.378173 2.077924 1.855538 0.000000 3.933462 293.300249
Determination Date 20-July-95
Distribution Date 25-July-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 07/24/95 14:15:19 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 5,128.56
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,846.71
SUBSERVICER ADVANCES THIS MONTH 7,825.67
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 484,186.73
(B) TWO MONTHLY PAYMENTS: 1 545,840.25
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 13,581,768.89
ACTUAL UPAID PRINCIPAL BALANCE @ 06/30 13,597,113.44
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 60
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 80,651.55
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 15,570.27
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 8.4134%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.5830%
POOL TRADING FACTOR 0.293300249
................................................................................
Run: 07/24/95 14:15:19 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 3,728,100.68 7.4570 5,316.18
--------------------------------------------------------------------------------
19,212,019.52 3,728,100.68 5,316.18
================================================================================
--------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
--------------------------------------------------------------------------------
23,160.45 0.00 28,476.63 0.00 3,722,784.50
23,160.45 0.00 28,476.63 0.00 3,722,784.50
================================================================================
--------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
--------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
194.050432 0.276711 1.205519 0.000000 1.482230 193.773720
Determination Date 20-July-95
Distribution Date 25-July-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 07/24/95 14:15:19 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 1,242.74
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,171.62
SUBSERVICER ADVANCES THIS MONTH 1,758.44
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 1 230,375.06
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 3,722,784.50
ACTUAL UPAID PRINCIPAL BALANCE @ 06/30 3,727,535.06
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 20
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 1,060.21
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 4,255.97
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 8.2320%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.4570%
POOL TRADING FACTOR 0.193773720
................................................................................
Run: 07/24/95 14:15:19 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1990-3C (POOL 3120)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3120
--------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
--------------------------------------------------------------------------------
760920DD7 15,507,832.37 3,116,114.27 8.0216 258,945.99
--------------------------------------------------------------------------------
15,507,832.37 3,116,114.27 258,945.99
================================================================================
--------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
--------------------------------------------------------------------------------
20,661.33 0.00 279,607.32 0.00 2,857,168.28
20,661.33 0.00 279,607.32 0.00 2,857,168.28
================================================================================
--------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
--------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
200.938094 16.697755 1.332316 0.000000 18.030071 184.240338
Determination Date 20-July-95
Distribution Date 25-July-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 07/24/95 14:15:19 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 1,281.68
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 978.43
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 2,857,168.28
ACTUAL UPAID PRINCIPAL BALANCE @ 06/30 2,859,220.85
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 693.85
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 255,388.60
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 2,863.54
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 8.8594%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.0216%
POOL TRADING FACTOR 0.184240338
................................................................................
Run: 07/25/95 08:36:51 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1990-4 (POOL # 4022)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4022
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A1 760920DE5 17,929,000.35 0.00 9.750000 % 0.00
A2 760920DF2 52,071,844.00 0.00 9.750000 % 0.00
Z1 760920DG0 30,000,000.00 0.00 9.750000 % 0.00
Z2 760920DH8 18,000,000.00 9,232,651.82 9.750000 % 9,232,651.82
R 0.00 0.00 0.000000 % 0.00
-------------------------------------------------------------------------------
118,000,844.35 9,232,651.82 9,232,651.82
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A1 0.00 0.00 0.00 0.00 0.00
A2 0.00 0.00 0.00 0.00 0.00
Z1 0.00 0.00 0.00 0.00 0.00
Z2 70,336.06 9,302,987.88 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
-------------------------------------------------------------------------------
70,336.06 9,302,987.88 0.00 0.00 0.00
===============================================================================
Run: 07/25/95 08:36:51
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1990-4 (POOL # 4022)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4022
____________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
Z1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
Z2 512.925102 512.925102 3.907559 516.832661 0.000000 0.000000
_______________________________________________________________________________
DETERMINATION DATE 20-July-95
DISTRIBUTION DATE 25-July-95
Run: 07/25/95 08:36:52 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1990-4 (POOL # 4022)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4022
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 2,364.15
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,772.19
SPREAD 3,360.69
SUBSERVICER ADVANCES THIS MONTH 15,968.63
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 321,848.57
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 2 412,867.64
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,013,944.06
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 8,470,494.91
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 33
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 541,621.48
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 100.00000000 % 0.00000000 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 100.00000000 % 0.00000000 %
LETTER OF CREDIT - TOTAL AVAILABLE AMOUNT 5,370,626.82
BANKRUPTCY AMOUNT AVAILABLE 103,288.00
FRAUD AMOUNT AVAILABLE 1,180,008.00
SPECIAL HAZARD AMOUNT AVAILABLE 990,168.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 10.77330000
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 296.47
POOL TRADING FACTOR: 7.17833415
................................................................................
Run: 07/24/95 14:15:19 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 20,536,295.79 9.9909 236,529.18
--------------------------------------------------------------------------------
199,971,518.09 20,536,295.79 236,529.18
================================================================================
--------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
--------------------------------------------------------------------------------
171,094.43 0.00 407,623.61 0.00 20,299,766.61
171,094.43 0.00 407,623.61 0.00 20,299,766.61
================================================================================
--------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
--------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
102.696104 1.182814 0.855594 0.000000 2.038408 101.513290
Determination Date 20-July-95
Distribution Date 25-July-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 07/24/95 14:15:19 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 5,327.51
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 10,068.19
SUBSERVICER ADVANCES THIS MONTH 51,567.23
MASTER SERVICER ADVANCES THIS MONTH 6,859.02
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,272,559.95
(B) TWO MONTHLY PAYMENTS: 2 533,995.29
(C) THREE OR MORE MONTHLY PAYMENTS: 2 715,375.88
(D) LOANS IN FORECLOSURE 9 2,761,101.52
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 20,299,766.61
ACTUAL UPAID PRINCIPAL BALANCE @ 06/30 19,587,279.05
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 71
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 740,815.12
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 520.91
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 221,849.76
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 14,158.51
LOC AMOUNT AVAILABLE 4,183,892.22
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,080,672.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 10.9258%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 9.9785%
POOL TRADING FACTOR 0.101513290
................................................................................
Run: 07/24/95 14:15:19 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 7,374,069.55 9.5000 6,686.75
S 760920DL9 0.00 0.00 0.8513 0.00
--------------------------------------------------------------------------------
100,033,801.56 7,374,069.55 6,686.75
================================================================================
--------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
--------------------------------------------------------------------------------
A 58,365.64 0.00 65,052.39 0.00 7,367,382.80
S 5,230.18 0.00 5,230.18 0.00 0.00
63,595.82 0.00 70,282.57 0.00 7,367,382.80
================================================================================
--------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
--------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 73.715778 0.066845 0.583459 0.000000 0.650304 73.648934
S 0.000000 0.000000 0.052284 0.000000 0.052284 0.000000
Determination Date 20-July-95
Distribution Date 25-July-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 07/24/95 14:15:19 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 1,934.89
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 758.71
SUBSERVICER ADVANCES THIS MONTH 20,373.66
MASTER SERVICER ADVANCES THIS MONTH 1,989.27
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 797,332.07
(B) TWO MONTHLY PAYMENTS: 2 491,342.18
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 3 861,399.27
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 7,367,382.80
ACTUAL UPAID PRINCIPAL BALANCE @ 06/30 7,156,964.10
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 27
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 220,098.91
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 1,579.81
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 5,106.94
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 10.8117%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 9.5000%
POOL TRADING FACTOR 0.073648934
................................................................................
Run: 07/24/95 14:15:19 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 7,515,126.51 10.5000 542,910.04
S 760920ED6 0.00 0.00 0.5965 0.00
--------------------------------------------------------------------------------
95,187,660.42 7,515,126.51 542,910.04
================================================================================
--------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
--------------------------------------------------------------------------------
A 65,007.55 0.00 607,917.59 0.00 6,972,216.47
S 3,693.04 0.00 3,693.04 0.00 0.00
68,700.59 0.00 611,610.63 0.00 6,972,216.47
================================================================================
--------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
--------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 78.950638 5.703576 0.682941 0.000000 6.386517 73.247062
S 0.000000 0.000000 0.038797 0.000000 0.038797 0.000000
Determination Date 20-July-95
Distribution Date 25-July-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 07/24/95 14:15:19 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 2,506.82
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 694.16
SUBSERVICER ADVANCES THIS MONTH 7,456.68
MASTER SERVICER ADVANCES THIS MONTH 4,512.62
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 3 736,463.55
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 6,972,216.47
ACTUAL UPAID PRINCIPAL BALANCE @ 06/30 6,495,571.83
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 23
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 481,061.84
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 255,271.24
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 15.67
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 283,966.77
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 3,656.36
FSA GUARANTY INSURANCE POLICY 3,203,072.79
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 226,282.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,048,262.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 11.6694%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 10.5000%
POOL TRADING FACTOR 0.073247062
................................................................................
Run: 07/25/95 08:36:54 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 17,205,922.24 7.112500 % 788,227.35
G 760920EG9 3,450,000.00 3,255,837.63 20.545506 % 149,154.47
H 760920EH7 49,250.00 5,115.44 1009.550600 % 234.35
I 760920EJ3 10,000.00 1,038.67 9.250000 % 47.58
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 20,467,913.98 937,663.75
===============================================================================
_______________________________________________________________________________
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 99,514.01 887,741.36 0.00 0.00 16,417,694.89
G 54,395.58 203,550.05 0.00 0.00 3,106,683.16
H 4,199.48 4,433.83 0.00 0.00 4,881.09
I 12,580.77 12,628.35 0.00 0.00 991.09
Z 0.00 0.00 0.00 0.00 0.00
R 1.08 1.08 0.00 0.00 0.00
-------------------------------------------------------------------------------
170,690.92 1,108,354.67 0.00 0.00 19,530,250.23
===============================================================================
_______________________________________________________________________________
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 943.721053 43.233181 5.458206 48.691387 0.000000 900.487872
G 943.721052 43.233180 15.766835 59.000015 0.000000 900.487873
H 103.866802 4.758376 85.268629 90.027005 0.000000 99.108426
I 103.867000 4.758000 1258.077000 1262.835000 0.000000 99.109000
Z 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
_______________________________________________________________________________
DETERMINATION DATE 20-July-95
DISTRIBUTION DATE 25-July-95
Run: 07/25/95 08:36:56 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 5,360.88
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,006.64
SUBSERVICER ADVANCES THIS MONTH 46,329.65
MASTER SERVICER ADVANCES THIS MONTH 5,026.19
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,550,491.82
(B) TWO MONTHLY PAYMENTS: 1 978,160.58
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 8
AGGREGATE PRINCIPAL BALANCE 2,432,748.33
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 19,530,250.23
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 70
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 533,043.84
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 718,581.23
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 100.00000000 % 0.00000000 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 100.00000000 % 0.00000000 %
LETTER OF CREDIT - TOTAL AVAILABLE AMOUNT 16,017,718.86
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 233,193.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,964,965.00
LOSS AMOUNT COVERED BY LETTER OF CREDIT 71,473.68
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 10.71265140
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 295.46
POOL TRADING FACTOR: 9.91085300
................................................................................
Run: 07/25/95 08:36:57 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1990-S14 (POOL # 4027)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4027
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A 760920FU7 98,165,276.00 5,316,660.24 9.500000 % 194,613.54
I 760920FV5 10,000.00 998.48 0.500000 % 18.05
B 11,825,033.00 5,665,596.04 9.500000 % 3,935.41
S 760920FW3 0.00 0.00 0.113224 % 0.00
-------------------------------------------------------------------------------
110,000,309.00 10,983,254.76 198,567.00
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 41,477.21 236,090.75 0.00 0.00 5,122,046.70
I 4,509.71 4,527.76 0.00 0.00 980.43
B 44,199.38 48,134.79 0.00 0.00 5,661,660.63
S 1,029.00 1,029.00 0.00 0.00 0.00
-------------------------------------------------------------------------------
91,215.30 289,782.30 0.00 0.00 10,784,687.76
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 54.160294 1.982509 0.422524 2.405033 0.000000 52.177785
I 99.848000 1.805000 450.971000 452.776000 0.000000 98.043000
B 479.118835 0.332802 3.737782 4.070584 0.000000 478.786032
_______________________________________________________________________________
DETERMINATION DATE 20-July-95
DISTRIBUTION DATE 25-July-95
Run: 07/25/95 08:36:58 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 3,113.10
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,140.08
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 10,784,687.76
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 38
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 190,937.87
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 48.41605550 % 51.58394450 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 47.50278580 % 52.49721420 %
CLASS S - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1130 %
LETTER OF CREDIT - TOTAL AVAILABLE AMOUNT 7,793,679.88
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 133,791.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,139,065.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 10.58310348
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 301.24
POOL TRADING FACTOR: 9.80423406
................................................................................
Run: 07/24/95 14:15:19 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1990-R16 (POOL 2009)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 2009
--------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
--------------------------------------------------------------------------------
760920FT0 190,576,742.37 30,417,547.71 7.3587 284,094.46
--------------------------------------------------------------------------------
190,576,742.37 30,417,547.71 284,094.46
================================================================================
--------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
--------------------------------------------------------------------------------
186,593.46 0.00 470,687.92 0.00 30,133,453.25
186,593.46 0.00 470,687.92 0.00 30,133,453.25
================================================================================
--------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
--------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
159.607869 1.490709 0.979099 0.000000 2.469808 158.117160
Determination Date 20-July-95
Distribution Date 25-July-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 07/24/95 14:15:19 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 10,401.36
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 8,006.85
SUBSERVICER ADVANCES THIS MONTH 16,915.56
MASTER SERVICER ADVANCES THIS MONTH 1,674.52
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 702,230.19
(B) TWO MONTHLY PAYMENTS: 1 237,018.90
(C) THREE OR MORE MONTHLY PAYMENTS: 1 203,490.37
(D) LOANS IN FORECLOSURE 6 1,091,390.63
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 30,133,453.25
ACTUAL UPAID PRINCIPAL BALANCE @ 06/30 29,972,866.62
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 117
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 208,502.18
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 2,706.05
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 245,345.93
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 36,042.48
LOC AMOUNT AVAILABLE 3,738,685.41
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 336,386.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,868,486.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.0906%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.3506%
POOL TRADING FACTOR 0.158117160
................................................................................
Run: 07/24/95 14:15:19 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-3 (POOL 3142)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3142
--------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
--------------------------------------------------------------------------------
760920HL5 149,985,269.74 15,912,419.74 10.1157 749,283.30
--------------------------------------------------------------------------------
149,985,269.74 15,912,419.74 749,283.30
================================================================================
--------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
--------------------------------------------------------------------------------
132,736.48 0.00 882,019.78 0.00 15,163,136.44
132,736.48 0.00 882,019.78 0.00 15,163,136.44
================================================================================
--------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
--------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
106.093217 4.995713 0.884997 0.000000 5.880710 101.097504
Determination Date 20-July-95
Distribution Date 25-July-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 07/24/95 14:15:19 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 3,356.15
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,114.41
SUBSERVICER ADVANCES THIS MONTH 19,685.77
MASTER SERVICER ADVANCES THIS MONTH 10,022.95
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 1,079,136.04
(B) TWO MONTHLY PAYMENTS: 1 185,293.92
(C) THREE OR MORE MONTHLY PAYMENTS: 1 188,515.51
(D) LOANS IN FORECLOSURE 2 646,586.78
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 15,163,136.44
ACTUAL UPAID PRINCIPAL BALANCE @ 06/30 14,100,780.71
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 65
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 1,079,816.10
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 257,699.85
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 487.96
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 477,705.24
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 13,390.25
LOC AMOUNT AVAILABLE 4,799,550.87
BANKRUPTCY AMOUNT AVAILABLE 957,262.00
FRAUD AMOUNT AVAILABLE 159,729.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,083,931.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 10.6436%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 10.0871%
POOL TRADING FACTOR 0.101097504
................................................................................
Run: 07/24/95 14:15:19 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 43,587,147.84 6.3278 724,780.83
--------------------------------------------------------------------------------
139,233,192.04 43,587,147.84 724,780.83
================================================================================
--------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
--------------------------------------------------------------------------------
227,689.79 0.00 952,470.62 0.00 42,862,367.01
227,689.79 0.00 952,470.62 0.00 42,862,367.01
================================================================================
--------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
--------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
313.051415 5.205518 1.635313 0.000000 6.840831 307.845898
Determination Date 20-July-95
Distribution Date 25-July-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 07/24/95 14:15:19 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 16,642.26
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 13,294.79
SUBSERVICER ADVANCES THIS MONTH 34,533.81
MASTER SERVICER ADVANCES THIS MONTH 3,239.73
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 1,706,280.80
(B) TWO MONTHLY PAYMENTS: 1 200,491.09
(C) THREE OR MORE MONTHLY PAYMENTS: 2 623,860.93
(D) LOANS IN FORECLOSURE 8 2,631,059.92
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 42,862,367.01
ACTUAL UPAID PRINCIPAL BALANCE @ 06/30 42,384,349.02
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 155
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 548,736.66
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 468,817.83
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 5,674.79
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 200,237.21
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 50,051.00
LOC AMOUNT AVAILABLE 4,126,949.52
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 7.1877%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.3400%
POOL TRADING FACTOR 0.307845898
................................................................................
Run: 07/25/95 08:36:59 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-S8 (POOL # 4035)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4035
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760920JB5 86,677,000.00 0.00 8.800000 % 0.00
A-2 760920JC3 15,400,000.00 0.00 9.500000 % 0.00
A-3 760920JD1 36,600,000.00 0.00 9.500000 % 0.00
A-4 760920JE9 17,500,000.00 6,250,933.75 9.500000 % 4,505.92
A-5 760920HY7 10,000.00 0.00 4530.940000 % 0.00
A-6 760920JF6 8,834,000.00 0.00 11.250000 % 0.00
A-7 760920HZ4 10,000.00 378.79 0.391817 % 0.27
B 16,822,037.00 13,073,196.06 9.500000 % 9,193.45
R-1 0.00 0.00 9.500000 % 0.00
R-2 0.00 0.00 0.000000 % 0.00
-------------------------------------------------------------------------------
181,853,037.00 19,324,508.60 13,699.64
===============================================================================
_______________________________________________________________________________
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 49,486.27 53,992.19 0.00 0.00 6,246,427.83
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 6,309.68 6,309.95 0.00 0.00 378.52
B 103,495.53 112,688.98 0.00 0.00 13,064,002.61
R-1 3.00 3.00 0.00 0.00 0.00
R-2 0.00 0.00 0.00 0.00 0.00
-------------------------------------------------------------------------------
159,294.48 172,994.12 0.00 0.00 19,310,808.96
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 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-4 357.196214 0.257481 2.827787 3.085268 0.000000 356.938733
A-5 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-6 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-7 37.879000 0.027000 630.968000 630.995000 0.000000 37.852000
B 777.147028 0.546512 6.152379 6.698891 0.000000 776.600516
_______________________________________________________________________________
DETERMINATION DATE 20-July-95
DISTRIBUTION DATE 25-July-95
Run: 07/25/95 08:37:01 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-S8 (POOL # 4035)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4035
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 9,387.97
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,013.91
SUBSERVICER ADVANCES THIS MONTH 30,444.61
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 486,622.78
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 257,086.23
FORECLOSURES
NUMBER OF LOANS 6
AGGREGATE PRINCIPAL BALANCE 2,753,491.60
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 19,310,808.96
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 54
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 110.09
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 32.34914100 % 67.65085900 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 32.34875540 % 67.65124460 %
CLASS A-7 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3918 %
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 10.59979683
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 299.18
POOL TRADING FACTOR: 10.61890923
................................................................................
Run: 07/24/95 14:15:19 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-R9 (POOL 2014)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 2014
--------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
--------------------------------------------------------------------------------
A 760920HW1 180,816,953.83 48,777,811.00 5.5943 712,876.71
S 760920JG4 0.00 0.00 0.5500 0.00
--------------------------------------------------------------------------------
180,816,953.83 48,777,811.00 712,876.71
================================================================================
--------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
--------------------------------------------------------------------------------
A 226,067.51 0.00 938,944.22 0.00 48,064,934.29
S 22,225.69 0.00 22,225.69 0.00 0.00
248,293.20 0.00 961,169.91 0.00 48,064,934.29
================================================================================
--------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
--------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 269.763482 3.942532 1.250256 0.000000 5.192788 265.820949
S 0.000000 0.000000 0.122918 0.000000 0.122918 0.000000
Determination Date 20-July-95
Distribution Date 25-July-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 07/24/95 14:15:19 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-R9 (POOL 2014)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
--------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 16,163.30
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 13,017.42
SUBSERVICER ADVANCES THIS MONTH 5,882.35
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 827,335.17
(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 48,064,934.29
ACTUAL UPAID PRINCIPAL BALANCE @ 06/30 48,124,976.34
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 182
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
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 623,712.60
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 17,727.09
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 71,437.02
LOC AMOUNT AVAILABLE 2,502,726.14
BANKRUPTCY AMOUNT AVAILABLE 1,022,179.00
FRAUD AMOUNT AVAILABLE 614,130.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,754,801.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 6.8694%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 5.5994%
POOL TRADING FACTOR 0.265820949
................................................................................
Run: 07/25/95 08:37:02 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 3,469,741.04 10.000000 % 332,147.89
A-3 760920KA5 62,000,000.00 4,271,383.21 10.000000 % 408,886.68
A-4 760920KB3 10,000.00 652.27 0.782900 % 62.44
B 10,439,807.67 5,469,111.26 10.000000 % 0.00
R 0.00 36.67 10.000000 % 3.51
-------------------------------------------------------------------------------
122,813,807.67 13,210,924.45 741,100.52
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 28,089.33 360,237.22 373.50 0.00 3,137,966.65
A-3 34,579.03 443,465.71 459.79 0.00 3,862,956.32
A-4 8,482.63 8,545.07 0.00 0.00 589.83
B 25,553.49 25,553.49 588.72 369,711.89 5,118,710.09
R 5.58 9.09 0.07 0.00 33.23
B RECOURSE OBLIGATION
369,711.91
-------------------------------------------------------------------------------
96,710.06 1,207,522.49 1,422.08 369,711.89 12,120,256.12
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 397.268267 38.029298 3.216090 41.245388 0.042764 359.281732
A-3 68.893278 6.594946 0.557726 7.152672 0.007416 62.305747
A-4 65.227000 6.244000 848.263000 854.507000 0.000000 58.983000
B 523.870883 0.000000 2.447699 2.447699 0.056392 490.306934
B RECOURSE OBLIGATION 35.413671
_______________________________________________________________________________
DETERMINATION DATE 20-July-95
DISTRIBUTION DATE 25-July-95
Run: 07/25/95 08:37:04 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-S11 (POOL # 4037)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4037
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 3,442.31
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 972.43
SUBSERVICER ADVANCES THIS MONTH 29,449.70
MASTER SERVICER ADVANCES THIS MONTH 24,589.24
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 497,483.88
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 2 1,064,754.71
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,662,781.63
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 12,120,256.12
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 40
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 2,817,166.83
REMAINING SUBCLASS INTEREST SHORTFALL 18,722.02
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 244,255.96
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 58.60160070 % 41.39839930 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 57.76731090 % 42.23268910 %
CLASS A-4 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.8019 %
BANKRUPTCY AMOUNT AVAILABLE 489,203.00
FRAUD AMOUNT AVAILABLE 121,390.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,549,625.00
LOSS AMOUNT COVERED BY LOSS OBLIGATION 369,711.91
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 11.41196092
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 245.56
POOL TRADING FACTOR: 9.86880576
................................................................................
Run: 07/25/95 08:36:41 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-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 16,547,951.09 7.147720 % 28,834.82
R 760920KT4 100.00 0.00 7.147720 % 0.00
B 10,120,256.77 8,284,887.07 7.147720 % 10,696.98
-------------------------------------------------------------------------------
155,696,256.77 24,832,838.16 39,531.80
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 98,538.46 127,373.28 0.00 0.00 16,519,116.27
R 0.00 0.00 0.00 0.00 0.00
B 49,334.19 60,031.17 0.00 0.00 8,274,190.09
-------------------------------------------------------------------------------
147,872.65 187,404.45 0.00 0.00 24,793,306.36
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 113.672326 0.198074 0.676887 0.874961 0.000000 113.474251
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 818.643959 1.056986 4.874797 5.931783 0.000000 817.586972
_______________________________________________________________________________
DETERMINATION DATE 20-July-95
DISTRIBUTION DATE 25-July-95
Run: 07/25/95 08:36:42 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-R13 (POOL # 2015)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 2015
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 8,061.56
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,532.82
SPREAD 4,654.47
SUBSERVICER ADVANCES THIS MONTH 10,855.14
MASTER SERVICER ADVANCES THIS MONTH 7,073.35
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 181,541.25
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 196,025.26
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,085,772.59
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 24,793,306.36
AGGREGATE NUMBER OF 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 936,661.88
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 7,469.04
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 66.63737340 % 33.36262660 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 66.62732280 % 33.37267720 %
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 7.92062412
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 283.19
POOL TRADING FACTOR: 15.92415057
................................................................................
Run: 07/25/95 08:36:43 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-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 26,857,845.47 5.715128 % 60,569.44
R 760920KR8 100.00 0.00 5.715128 % 0.00
B 9,358,525.99 8,454,508.81 5.715128 % 13,886.91
-------------------------------------------------------------------------------
120,755,165.99 35,312,354.28 74,456.35
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 127,853.23 188,422.67 0.00 0.00 26,797,276.03
R 0.00 0.00 0.00 0.00 0.00
B 40,246.57 54,133.48 0.00 0.00 8,440,621.90
-------------------------------------------------------------------------------
168,099.80 242,556.15 0.00 0.00 35,237,897.93
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 241.101254 0.543728 1.147731 1.691459 0.000000 240.557526
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 903.401756 1.483878 4.300524 5.784402 0.000000 901.917878
_______________________________________________________________________________
DETERMINATION DATE 20-July-95
DISTRIBUTION DATE 25-July-95
Run: 07/25/95 08:36:44 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 11,912.37
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,760.56
SPREAD 6,617.94
SUBSERVICER ADVANCES THIS MONTH 9,383.77
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 978,050.93
(B) TWO MONTHLY PAYMENTS: 2 442,744.09
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 35,237,897.93
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 139
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 16,454.23
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 76.05792940 % 23.94207070 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 76.04674970 % 23.95325030 %
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 6.74965574
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 263.74
POOL TRADING FACTOR: 29.18127572
................................................................................
Run: 07/25/95 08:37:05 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1991-S15 (POOL # 4039)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4039
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760920LE6 110,000,000.00 0.00 9.500000 % 0.00
A-2 760920LF3 26,129,000.00 0.00 9.500000 % 0.00
A-3 760920LG1 35,029,000.00 0.00 9.500000 % 0.00
A-4 760920LH9 29,011,000.00 6,871,007.15 9.500000 % 6,871,007.15
A-5 760920LJ5 50,045,000.00 1,717,846.19 9.500000 % 1,717,846.19
A-6 760920LD8 10,000.00 343.30 0.300007 % 343.30
R 760920LK2 0.00 0.00 9.500000 % 0.00
B 21,022,021.16 17,753,087.48 9.500000 % 17,753,087.48
-------------------------------------------------------------------------------
271,246,021.16 26,342,284.12 26,342,284.12
===============================================================================
_______________________________________________________________________________
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 52,289.91 6,923,297.06 0.00 0.00 0.00
A-5 13,073.20 1,730,919.39 0.00 0.00 0.00
A-6 6,330.80 6,674.10 0.00 0.00 0.00
R 2.61 2.61 0.00 0.00 0.00
B 135,105.01 17,888,192.49 0.00 6,059.67 0.00
-------------------------------------------------------------------------------
206,801.53 26,549,085.65 0.00 6,059.67 0.00
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 236.841445 236.841445 1.802417 238.643862 0.000000 0.000000
A-5 34.326030 34.326030 0.261229 34.587259 0.000000 0.000000
A-6 34.330000 34.330000 633.080000 667.410000 0.000000 0.000000
B 844.499553 844.499553 6.426833 850.926386 0.000000 0.000000
_______________________________________________________________________________
DETERMINATION DATE 20-July-95
DISTRIBUTION DATE 25-July-95
Run: 07/25/95 08:37:07 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-S15 (POOL # 4039)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4039
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 7,003.00
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,631.62
SUBSERVICER ADVANCES THIS MONTH 39,908.61
MASTER SERVICER ADVANCES THIS MONTH 2,088.88
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 755,788.78
(B) TWO MONTHLY PAYMENTS: 3 1,446,346.69
(C) THREE OR MORE MONTHLY PAYMENTS: 3 795,382.89
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,488,438.42
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 24,691,981.67
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 90
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 243,431.76
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,633,124.60
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 32.60611950 % 67.39388050 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 0.00000000 % 0.00000000 %
CLASS A-6 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2753 %
BANKRUPTCY AMOUNT AVAILABLE 1,685,362.00
FRAUD AMOUNT AVAILABLE 369,360.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,827,622.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 10.24229033
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 304.45
POOL TRADING FACTOR: 9.10316825
LEVEL I PERCENT FOR CURRENT DISTRIBUTION: 79.9999 %
AGGREGATE AMOUNT OF RECOVERIES ON PREVIOUSLY
FORECLOSED LOANS FROM SELLERS DUE TO A BREACH
OF REPRESENTATION OR WARRANTY 0.00
................................................................................
Run: 07/25/95 08:37:08 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 9,697,365.95 9.000000 % 8,070.36
S 760920LY2 10,000.00 1,373.28 0.674925 % 1.14
R 0.00 0.00 9.000000 % 0.00
-------------------------------------------------------------------------------
70,625,405.90 9,698,739.23 8,071.50
===============================================================================
_______________________________________________________________________________
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 72,718.52 80,788.88 0.00 0.00 9,689,295.59
S 5,454.05 5,455.19 0.00 0.00 1,372.14
R 10.30 10.30 0.00 0.00 0.00
-------------------------------------------------------------------------------
78,182.87 86,254.37 0.00 0.00 9,690,667.73
===============================================================================
_______________________________________________________________________________
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-2 228.877484 0.190477 1.716304 1.906781 0.000000 228.687007
S 137.328000 0.114000 545.405000 545.519000 0.000000 137.214000
_______________________________________________________________________________
DETERMINATION DATE 20-July-95
DISTRIBUTION DATE 25-July-95
Run: 07/25/95 08:37:09 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 2,972.46
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,022.89
SUBSERVICER ADVANCES THIS MONTH 11,056.33
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 1,025,719.96
(B) TWO MONTHLY PAYMENTS: 1 224,460.38
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 9,690,667.73
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 1,500.02
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 100.00000000 % 0.00000000 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 100.00000000 % 0.00000000 %
CLASS S - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.6749 %
LETTER OF CREDIT - TOTAL AVAILABLE AMOUNT 7,175,498.84
BANKRUPTCY AMOUNT AVAILABLE 455,861.00
FRAUD AMOUNT AVAILABLE 137,942.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,850,012.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 10.16771694
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 309.42
POOL TRADING FACTOR: 13.72122058
................................................................................
Run: 07/24/95 14:15:19 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 39,559,613.29 6.2110 763,292.11
S 760920ML9 0.00 0.00 0.2500 0.00
--------------------------------------------------------------------------------
114,708,718.07 39,559,613.29 763,292.11
================================================================================
--------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
--------------------------------------------------------------------------------
A 203,249.62 0.00 966,541.73 0.00 38,796,321.18
S 8,181.04 0.00 8,181.04 0.00 0.00
211,430.66 0.00 974,722.77 0.00 38,796,321.18
================================================================================
--------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
--------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 344.870154 6.654177 1.771876 0.000000 8.426053 338.215977
S 0.000000 0.000000 0.071320 0.000000 0.071320 0.000000
Determination Date 20-July-95
Distribution Date 25-July-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 07/24/95 14:15:19 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 12,214.00
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,964.46
SUBSERVICER ADVANCES THIS MONTH 36,007.36
MASTER SERVICER ADVANCES THIS MONTH 8,268.25
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 1,447,392.05
(B) TWO MONTHLY PAYMENTS: 4 1,197,408.47
(C) THREE OR MORE MONTHLY PAYMENTS: 1 223,067.04
(D) LOANS IN FORECLOSURE 8 2,533,466.03
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 38,796,321.18
ACTUAL UPAID PRINCIPAL BALANCE @ 06/30 37,546,234.63
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 131
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 1,327,306.10
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 715,811.38
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 2,384.23
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 45,096.50
LOC AMOUNT AVAILABLE 16,262,423.59
BANKRUPTCY AMOUNT AVAILABLE 1,306,278.00
FRAUD AMOUNT AVAILABLE 817,819.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,890,846.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 6.9938%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.2323%
POOL TRADING FACTOR 0.338215977
................................................................................
Run: 07/24/95 14:15:19 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 24,034,256.15 7.5453 226,805.39
S 760920MN5 0.00 0.00 0.2500 0.00
--------------------------------------------------------------------------------
56,810,233.31 24,034,256.15 226,805.39
================================================================================
--------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
--------------------------------------------------------------------------------
A 150,976.08 0.00 377,781.47 0.00 23,807,450.76
S 5,002.33 0.00 5,002.33 0.00 0.00
155,978.41 0.00 382,783.80 0.00 23,807,450.76
================================================================================
--------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
--------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 423.062092 3.992333 2.657551 0.000000 6.649884 419.069759
S 0.000000 0.000000 0.088053 0.000000 0.088053 0.000000
Determination Date 20-July-95
Distribution Date 25-July-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 07/24/95 14:15:19 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-21B (POOL 3153)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
--------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 6,744.99
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,122.75
SUBSERVICER ADVANCES THIS MONTH 10,803.11
MASTER SERVICER ADVANCES THIS MONTH 2,877.82
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 996,353.80
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 2 434,952.18
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 23,807,450.76
ACTUAL UPAID PRINCIPAL BALANCE @ 06/30 23,361,953.12
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 92
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 2
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 469,506.42
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 202,224.83
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 529.75
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 24,050.81
LOC AMOUNT AVAILABLE 16,262,423.59
BANKRUPTCY AMOUNT AVAILABLE 1,306,278.00
FRAUD AMOUNT AVAILABLE 817,819.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,890,846.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.3395%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.5876%
POOL TRADING FACTOR 0.419069759
................................................................................
Run: 07/24/95 14:15:19 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 8,729,161.69 7.9661 8,061.53
S 760920MC9 0.00 0.00 0.2500 0.00
--------------------------------------------------------------------------------
23,305,328.64 8,729,161.69 8,061.53
================================================================================
--------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
--------------------------------------------------------------------------------
A 57,945.78 0.00 66,007.31 0.00 8,721,100.16
S 1,818.52 0.00 1,818.52 0.00 0.00
59,764.30 0.00 67,825.83 0.00 8,721,100.16
================================================================================
--------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
--------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 374.556473 0.345909 2.486375 0.000000 2.832284 374.210563
S 0.000000 0.000000 0.078030 0.000000 0.078030 0.000000
Determination Date 20-July-95
Distribution Date 25-July-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 07/24/95 14:15:19 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 2,923.99
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 842.73
SUBSERVICER ADVANCES THIS MONTH 10,517.30
MASTER SERVICER ADVANCES THIS MONTH 4,497.81
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 312,372.03
(B) TWO MONTHLY PAYMENTS: 1 143,577.29
(C) THREE OR MORE MONTHLY PAYMENTS: 1 343,191.55
(D) LOANS IN FORECLOSURE 2 539,930.61
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 8,721,100.16
ACTUAL UPAID PRINCIPAL BALANCE @ 06/30 8,081,360.78
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 39
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 3
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 658,254.93
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 299.08
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 7,762.45
LOC AMOUNT AVAILABLE 16,262,423.59
BANKRUPTCY AMOUNT AVAILABLE 1,306,278.00
FRAUD AMOUNT AVAILABLE 817,819.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,890,846.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.8867%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.0769%
POOL TRADING FACTOR 0.374210563
................................................................................
Run: 07/24/95 14:15:19 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 18,362,515.50 5.9400 271,106.19
S 760920NX2 0.00 0.00 0.2750 0.00
--------------------------------------------------------------------------------
56,799,660.28 18,362,515.50 271,106.19
================================================================================
--------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
--------------------------------------------------------------------------------
A 89,832.60 0.00 360,938.79 0.00 18,091,409.31
S 4,158.92 0.00 4,158.92 0.00 0.00
93,991.52 0.00 365,097.71 0.00 18,091,409.31
================================================================================
--------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
--------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 323.285657 4.773025 1.581569 0.000000 6.354594 318.512632
S 0.000000 0.000000 0.073221 0.000000 0.073221 0.000000
Determination Date 20-July-95
Distribution Date 25-July-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 07/24/95 14:15:19 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 5,670.70
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,514.78
SUBSERVICER ADVANCES THIS MONTH 7,584.86
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 340,897.51
(B) TWO MONTHLY PAYMENTS: 2 683,159.68
(C) THREE OR MORE MONTHLY PAYMENTS: 1 169,426.50
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 18,091,409.31
ACTUAL UPAID PRINCIPAL BALANCE @ 06/30 18,115,392.36
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 68
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 249,025.50
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 505.00
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 21,575.69
LOC AMOUNT AVAILABLE 13,882,257.19
BANKRUPTCY AMOUNT AVAILABLE 951,412.00
FRAUD AMOUNT AVAILABLE 684,197.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,927,677.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 6.6909%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 5.9409%
POOL TRADING FACTOR 0.318512632
................................................................................
Run: 07/24/95 14:15:19 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-25B (POOL 3160)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3160
--------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
--------------------------------------------------------------------------------
A 760920NW4 79,584,135.22 36,779,942.46 7.4787 614,996.94
S 760920NY0 0.00 0.00 0.2750 0.00
--------------------------------------------------------------------------------
79,584,135.22 36,779,942.46 614,996.94
================================================================================
--------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
--------------------------------------------------------------------------------
A 227,541.42 0.00 842,538.36 0.00 36,164,945.52
S 8,366.95 0.00 8,366.95 0.00 0.00
235,908.37 0.00 850,905.31 0.00 36,164,945.52
================================================================================
--------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
--------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 462.151688 7.727632 2.859130 0.000000 10.586762 454.424056
S 0.000000 0.000000 0.105133 0.000000 0.105133 0.000000
Determination Date 20-July-95
Distribution Date 25-July-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 07/24/95 14:15:19 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-25B (POOL 3160)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
--------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 9,365.35
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,368.46
SUBSERVICER ADVANCES THIS MONTH 10,572.82
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,251,862.94
(B) TWO MONTHLY PAYMENTS: 1 145,989.43
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 36,164,945.52
ACTUAL UPAID PRINCIPAL BALANCE @ 06/30 36,194,899.85
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 131
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 475,019.07
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 10,275.21
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 95,519.08
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 34,183.58
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 8.2342%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.4785%
POOL TRADING FACTOR 0.454424056
................................................................................
Run: 07/24/95 14:15:19 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 12,912,302.74 9.2720 691,838.11
--------------------------------------------------------------------------------
149,999,535.00 12,912,302.74 691,838.11
================================================================================
--------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
--------------------------------------------------------------------------------
98,250.84 0.00 790,088.95 0.00 12,220,464.63
98,250.84 0.00 790,088.95 0.00 12,220,464.63
================================================================================
--------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
--------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
86.082285 4.612268 0.655008 0.000000 5.267276 81.470017
Determination Date 20-July-95
Distribution Date 25-July-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 07/24/95 14:15:19 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 4,358.42
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,453.40
SUBSERVICER ADVANCES THIS MONTH 2,226.07
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 256,207.36
(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 12,220,464.63
ACTUAL UPAID PRINCIPAL BALANCE @ 06/30 12,228,411.82
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 224,696.72
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 1,959.12
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 456,447.64
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 8,734.63
FSA GUARANTY INSURANCE POLICY 8,199,503.37
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 10.0022%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 9.2797%
POOL TRADING FACTOR 0.081470017
................................................................................
Run: 07/25/95 08:37:14 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 2,721,802.62 7.750000 % 80,089.22
A-13 760920QJ0 15,000,000.00 4,082,703.90 9.000000 % 120,133.82
A-14 760920QE1 10,000.00 193.28 17602.505000 % 5.69
A-15 760920QF8 0.00 0.00 0.190697 % 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 9,808,632.45 9.000000 % 7,407.46
B 19,082,367.41 17,318,514.45 9.000000 % 12,821.70
-------------------------------------------------------------------------------
381,627,769.48 33,931,846.70 220,457.89
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 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 17,535.48 97,624.70 0.00 0.00 2,641,713.40
A-13 30,545.67 150,679.49 0.00 0.00 3,962,570.08
A-14 2,828.27 2,833.96 0.00 0.00 187.59
A-15 5,379.11 5,379.11 0.00 0.00 0.00
R-I 1.37 1.37 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 73,385.48 80,792.94 0.00 0.00 9,801,224.99
B 129,572.45 142,394.15 0.00 257.21 17,305,435.53
B RECOURSE OBLIGATION
257.22
-------------------------------------------------------------------------------
259,247.83 479,962.94 0.00 257.21 33,711,131.59
===============================================================================
Run: 07/25/95 08:37:14
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-12 272.180262 8.008922 1.753548 9.762470 0.000000 264.171340
A-13 272.180260 8.008921 2.036378 10.045299 0.000000 264.171339
A-14 19.328000 0.569000 282.827000 283.396000 0.000000 18.759000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 934.573620 0.705788 6.992222 7.698010 0.000000 933.867832
B 907.566345 0.671914 6.790167 7.462081 0.000000 906.880952
B RECOURSE OBLIGATION 0.013479
_______________________________________________________________________________
DETERMINATION DATE 20-July-95
DISTRIBUTION DATE 25-July-95
Run: 07/25/95 08:37:17 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 11,535.17
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,481.57
SUBSERVICER ADVANCES THIS MONTH 23,104.39
MASTER SERVICER ADVANCES THIS MONTH 5,094.81
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,422,957.24
(B) TWO MONTHLY PAYMENTS: 2 437,722.47
(C) THREE OR MORE MONTHLY PAYMENTS: 1 222,228.36
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 644,492.24
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 33,711,131.59
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 121
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 612,300.82
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 195,089.83
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 20.05402140 % 28.90686300 % 51.03911560 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 19.59136570 % 29.07415007 % 51.33448420 %
CLASS A-15 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1896 %
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 257.22
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.73489154
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 305.66
POOL TRADING FACTOR: 8.83351116
................................................................................
Run: 07/25/95 08:37:10 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 4,559,048.11 8.625000 % 4,444.02
A-9 760920RM2 0.00 0.00 0.875000 % 0.00
A-10 760920RL4 0.00 0.00 0.071079 % 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 5,684,169.26 9.500000 % 4,106.09
B 9,967,497.89 8,586,066.65 9.500000 % 6,202.33
-------------------------------------------------------------------------------
199,349,957.65 18,829,284.02 14,752.44
===============================================================================
_______________________________________________________________________________
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 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 0.00 0.00 0.00 0.00 0.00
A-7 0.00 0.00 0.00 0.00 0.00
A-8 32,766.15 37,210.17 0.00 0.00 4,554,604.09
A-9 3,324.11 3,324.11 0.00 0.00 0.00
A-10 1,115.23 1,115.23 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 44,996.91 49,103.00 0.00 0.00 5,680,063.17
B 67,968.86 74,171.19 0.00 0.00 8,579,864.32
-------------------------------------------------------------------------------
150,171.26 164,923.70 0.00 0.00 18,814,531.58
===============================================================================
_______________________________________________________________________________
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-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-8 311.276482 0.303423 2.237162 2.540585 0.000000 310.973059
R-I 0.000000 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 877.339098 0.633766 6.945175 7.578941 0.000000 876.705332
B 861.406418 0.622255 6.819049 7.441304 0.000000 860.784162
_______________________________________________________________________________
DETERMINATION DATE 20-July-95
DISTRIBUTION DATE 25-July-95
Run: 07/25/95 08:37:12 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 5,477.36
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,843.94
SUBSERVICER ADVANCES THIS MONTH 19,923.04
MASTER SERVICER ADVANCES THIS MONTH 10,864.22
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 1,107,415.13
(B) TWO MONTHLY PAYMENTS: 1 177,565.34
(C) THREE OR MORE MONTHLY PAYMENTS: 1 211,947.59
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 824,014.63
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 18,814,531.58
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 63
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 4
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 1,214,491.73
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,150.69
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 24.21254100 % 30.18792000 % 45.59953870 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 24.20790580 % 30.18976660 % 45.60232760 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.0711 %
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 10.06819600
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 306.24
POOL TRADING FACTOR: 9.43794110
................................................................................
Run: 07/25/95 08:37:18 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 19,291,537.19 8.000000 % 676,830.98
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 19,310.73 1008.000000 % 677.51
A-14 760920RR1 0.00 0.00 0.172605 % 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 8,294,201.40 9.000000 % 6,190.18
B 19,385,706.25 16,589,862.77 9.000000 % 12,381.44
-------------------------------------------------------------------------------
387,699,906.25 44,194,912.09 696,080.11
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 0.00 0.00 0.00 0.00 0.00
A-7 0.00 0.00 0.00 0.00 0.00
A-8 0.00 0.00 0.00 0.00 0.00
A-9 0.00 0.00 0.00 0.00 0.00
A-10 127,120.43 803,951.41 0.00 0.00 18,614,706.21
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 16,033.11 16,710.62 0.00 0.00 18,633.22
A-14 6,283.24 6,283.24 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 61,485.91 67,676.09 0.00 0.00 8,288,011.22
B 122,982.75 135,364.19 0.00 0.00 16,577,481.33
-------------------------------------------------------------------------------
333,905.44 1,029,985.55 0.00 0.00 43,498,831.98
===============================================================================
Run: 07/25/95 08:37:18
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-10 252.216520 8.848852 1.661966 10.510818 0.000000 243.367668
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 53.847031 1.889204 44.707556 46.596760 0.000000 51.957828
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 855.778106 0.638690 6.343986 6.982676 0.000000 855.139416
B 855.778095 0.638689 6.343991 6.982680 0.000000 855.139406
_______________________________________________________________________________
DETERMINATION DATE 20-July-95
DISTRIBUTION DATE 25-July-95
Run: 07/25/95 08:37:21 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 13,455.97
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,505.50
SUBSERVICER ADVANCES THIS MONTH 39,380.97
MASTER SERVICER ADVANCES THIS MONTH 6,326.17
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 2,496,027.97
(B) TWO MONTHLY PAYMENTS: 2 567,335.25
(C) THREE OR MORE MONTHLY PAYMENTS: 2 814,456.74
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 735,587.22
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 43,498,831.98
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 166
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 3
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 759,195.74
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 663,096.31
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 43.69473090 % 18.76732200 % 37.53794720 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 42.83641330 % 19.05341096 % 38.11017580 %
CLASS A-14 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.168407 %
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 9.67196352
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 307.76
POOL TRADING FACTOR: 11.21971692
................................................................................
Run: 07/25/95 08:37:22 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-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 2,354,344.22 8.750000 % 490,063.19
A-6 760920RZ3 25,602,000.00 25,602,000.00 7.262500 % 0.00
A-7 760920SA7 5,940,500.00 5,690,881.23 16.817147 % 79.36
A-8 760920SL3 45,032,000.00 4,644,061.66 9.000000 % 66,421.33
A-9 760920SB5 0.00 0.00 0.108273 % 0.00
R-I 760920SJ8 500.00 51.56 9.000000 % 0.74
R-II 760920SK5 300,629.00 408,861.79 9.000000 % 0.00
M 760920SH2 10,142,260.00 8,797,288.32 9.000000 % 80,820.84
B 20,284,521.53 17,385,014.84 9.000000 % 0.00
-------------------------------------------------------------------------------
405,690,410.53 64,882,503.62 637,385.46
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 17,119.96 507,183.15 0.00 0.00 1,864,281.03
A-6 154,520.08 154,520.08 0.00 0.00 25,602,000.00
A-7 80,021.37 80,100.73 0.00 0.00 5,690,801.87
A-8 34,734.84 101,156.17 0.00 0.00 4,577,640.33
A-9 5,838.10 5,838.10 0.00 0.00 0.00
R-I 0.39 1.13 0.00 0.00 50.82
R-II 0.00 0.00 3,058.04 0.00 411,919.83
M 65,798.53 146,619.37 0.00 0.00 8,716,467.48
B 24,978.61 24,978.61 0.00 264,767.53 17,225,298.38
-------------------------------------------------------------------------------
383,011.88 1,020,397.34 3,058.04 264,767.53 64,088,459.74
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 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-5 122.647646 25.529443 0.891850 26.421293 0.000000 97.118203
A-6 1000.000000 0.000000 6.035469 6.035469 0.000000 1000.000000
A-7 957.980175 0.013358 13.470477 13.483835 0.000000 957.966816
A-8 103.128035 1.474981 0.771337 2.246318 0.000000 101.653054
R-I 103.120000 1.480000 0.780000 2.260000 0.000000 101.640000
R-II 1360.021122 0.000000 0.000000 0.000000 10.172139 1370.193261
M 867.389351 7.968721 6.487561 14.456282 0.000000 859.420630
B 857.058167 0.000000 1.231412 1.231412 0.000000 849.184357
_______________________________________________________________________________
DETERMINATION DATE 20-July-95
DISTRIBUTION DATE 25-July-95
Run: 07/25/95 08:37:25 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-S30 (POOL # 4049)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4049
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 19,385.16
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,639.40
SUBSERVICER ADVANCES THIS MONTH 42,872.16
MASTER SERVICER ADVANCES THIS MONTH 10,293.52
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 2,135,921.03
(B) TWO MONTHLY PAYMENTS: 2 441,677.25
(C) THREE OR MORE MONTHLY PAYMENTS: 4 1,102,490.67
FORECLOSURES
NUMBER OF LOANS 6
AGGREGATE PRINCIPAL BALANCE 1,316,035.54
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 64,088,459.74
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 237
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 1,226,734.20
REMAINING SUBCLASS INTEREST SHORTFALL 105,051.06
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 197,967.11
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 59.64658930 % 13.55879900 % 26.79461160 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 59.52193890 % 13.60068180 % 26.87737930 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.107725 %
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 9.60172034
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 306.21
POOL TRADING FACTOR: 15.79738098
FIXED STRIP INTEREST ON CLASS A-7: 491.98
INVERSE LIBOR INTEREST ON CLASS A-7: 79,529.39
TOTAL INTEREST DISTRIBUTION TO CLASS A-7: 80,021.37
................................................................................
Run: 07/25/95 08:37:26 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1991-S31 (POOL # 4050)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4050
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760920SP4 20,431,000.00 0.00 6.800000 % 0.00
A-2 760920SQ2 50,820,000.00 0.00 7.200000 % 0.00
A-3 760920SR0 11,494,000.00 0.00 7.800000 % 0.00
A-4 760920SS8 31,027,000.00 5,325,059.29 8.300000 % 33,660.68
A-5 760920SM1 100,000.00 925.68 1158.999000 % 5.85
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 0.243279 % 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 3,585,185.96 8.500000 % 16,430.51
B-2 1,850,068.00 1,631,982.45 8.500000 % 7,479.19
B-3 2,312,585.00 2,100,000.65 8.500000 % 9,624.07
B-4 925,034.21 430,167.97 8.500000 % 1,971.41
-------------------------------------------------------------------------------
185,003,340.21 14,841,322.00 69,171.71
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 36,828.83 70,489.51 0.00 0.00 5,291,398.61
A-5 893.98 899.83 0.00 0.00 919.83
A-6 12,522.37 12,522.37 0.00 0.00 1,768,000.00
A-7 0.00 0.00 0.00 0.00 0.00
A-8 3,008.59 3,008.59 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-1 25,393.12 41,823.63 0.00 0.00 3,568,755.45
B-2 11,558.99 19,038.18 0.00 0.00 1,624,503.26
B-3 14,873.86 24,497.93 0.00 0.00 2,090,376.58
B-4 3,046.79 5,018.20 0.00 0.00 428,196.56
-------------------------------------------------------------------------------
108,126.53 177,298.24 0.00 0.00 14,772,150.29
===============================================================================
_______________________________________________________________________________
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-4 171.626625 1.084883 1.186993 2.271876 0.000000 170.541741
A-5 9.256800 0.058500 8.939800 8.998300 0.000000 9.198300
A-6 1000.000000 0.000000 7.082788 7.082788 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-1 861.274279 3.947125 6.100225 10.047350 0.000000 857.327154
B-2 882.120252 4.042657 6.247873 10.290530 0.000000 878.077595
B-3 908.075011 4.161607 6.431703 10.593310 0.000000 903.913404
B-4 465.029256 2.131175 3.293705 5.424880 0.000000 462.898080
_______________________________________________________________________________
DETERMINATION DATE 20-July-95
DISTRIBUTION DATE 25-July-95
Run: 07/25/95 08:37:28 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-S31 (POOL # 4050)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4050
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 4,568.04
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,554.27
SUBSERVICER ADVANCES THIS MONTH 2,751.71
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 1 244,440.70
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 14,772,150.29
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 68
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,155.59
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 47.79887510 % 52.20112490 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 47.79479160 % 52.20520840 %
CLASS A-8 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2431 %
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 9.23753024
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 131.03
POOL TRADING FACTOR: 7.98480194
................................................................................
Run: 07/25/95 08:37:30 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S1 (POOL # 4051)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4051
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760920TT5 49,532,000.00 0.00 8.500000 % 0.00
A-2 760920TU2 35,380,000.00 0.00 8.500000 % 0.00
A-3 760920TV0 34,879,000.00 0.00 8.500000 % 0.00
A-4 760920TW8 15,165,000.00 3,748,462.65 8.500000 % 167,056.76
A-5 760920TX6 12,885,227.00 12,885,227.00 7.112500 % 0.00
A-6 760920TY4 3,789,773.00 3,789,773.00 13.216500 % 0.00
A-7 760920UA4 10,000.00 1,346.91 7590.550000 % 11.02
A-8 760920TZ1 0.00 0.00 0.065731 % 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 3,257,844.40 9.000000 % 26,288.66
B 8,174,757.92 5,667,110.29 9.000000 % 1,349.75
-------------------------------------------------------------------------------
163,495,140.92 29,349,764.25 194,706.19
===============================================================================
_______________________________________________________________________________
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 26,549.57 193,606.33 0.00 0.00 3,581,405.89
A-5 76,365.94 76,365.94 0.00 0.00 12,885,227.00
A-6 41,736.40 41,736.40 0.00 0.00 3,789,773.00
A-7 8,519.27 8,530.29 0.00 0.00 1,335.89
A-8 1,607.54 1,607.54 0.00 0.00 0.00
R-I 3.16 3.16 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 24,431.95 50,720.61 0.00 0.00 3,231,555.74
B 42,500.03 43,849.78 0.00 44,380.05 5,621,380.45
-------------------------------------------------------------------------------
221,713.86 416,420.05 0.00 44,380.05 29,110,677.97
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 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-4 247.178546 11.015942 1.750713 12.766655 0.000000 236.162604
A-5 1000.000000 0.000000 5.926627 5.926627 0.000000 1000.000000
A-6 1000.000000 0.000000 11.012902 11.012902 0.000000 1000.000000
A-7 134.691000 1.102000 851.927000 853.029000 0.000000 133.589000
R-I 0.000000 0.000000 31.600000 31.600000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 885.480391 7.145244 6.640591 13.785835 0.000000 878.335147
B 693.245029 0.165112 5.198939 5.364051 0.000000 687.650999
_______________________________________________________________________________
DETERMINATION DATE 20-July-95
DISTRIBUTION DATE 25-July-95
Run: 07/25/95 08:37:32 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S1 (POOL # 4051)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4051
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 7,327.88
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,005.44
SUBSERVICER ADVANCES THIS MONTH 11,029.16
MASTER SERVICER ADVANCES THIS MONTH 3,685.96
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 540,382.58
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 336,027.13
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 432,019.56
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 29,110,677.97
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 101
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 2
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 448,016.42
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,253.02
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 69.59105150 % 11.10007000 % 19.30887840 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 69.58869800 % 11.10092916 % 19.31037280 %
CLASS A-8 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.0662 %
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 9.49686226
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 309.36
POOL TRADING FACTOR: 17.80522516
................................................................................
Run: 07/25/95 08:37:33 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 22,300,000.00 482,439.62 8.000000 % 482,439.62
A-8 760920TN8 18,168,000.00 18,168,000.00 8.000000 % 260,622.50
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 5,417,754.63 8.000000 % 89,091.27
A-16 760920SY5 0.00 0.00 0.500000 % 0.00
A-17 760920SZ2 10,000.00 1,001.10 8.000000 % 16.46
A-18 760920UR7 0.00 0.00 0.170051 % 0.00
R-I 760920TR9 38,000.00 4,243.81 8.000000 % 0.00
R-II 760920TS7 702,000.00 873,564.29 8.000000 % 0.00
M 760920TQ1 12,177,000.00 11,417,041.25 8.000000 % 63,324.26
B 27,060,001.70 24,345,214.79 8.000000 % 0.00
-------------------------------------------------------------------------------
541,188,443.70 86,011,701.49 895,494.11
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 0.00 0.00 0.00 0.00 0.00
A-7 3,203.60 485,643.22 0.00 0.00 0.00
A-8 120,643.11 381,265.61 0.00 0.00 17,907,377.50
A-9 41,110.82 41,110.82 0.00 0.00 6,191,000.00
A-10 126,907.96 126,907.96 0.00 0.00 19,111,442.00
A-11 0.00 0.00 0.00 0.00 0.00
A-12 0.00 0.00 0.00 0.00 0.00
A-13 0.00 0.00 0.00 0.00 0.00
A-14 0.00 0.00 0.00 0.00 0.00
A-15 35,976.15 125,067.42 0.00 0.00 5,328,663.36
A-16 35,699.57 35,699.57 0.00 0.00 0.00
A-17 6.64 23.10 0.00 0.00 984.64
A-18 12,141.48 12,141.48 0.00 0.00 0.00
R-I 0.00 0.00 28.29 0.00 4,272.10
R-II 0.00 0.00 5,823.76 0.00 879,388.05
M 75,819.16 139,143.42 0.00 0.00 11,353,716.99
B 153,180.27 153,180.27 0.00 0.00 24,210,184.82
-------------------------------------------------------------------------------
604,688.76 1,500,182.87 5,852.05 0.00 84,987,029.46
===============================================================================
Run: 07/25/95 08:37:33
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 21.634064 21.634064 0.143659 21.777723 0.000000 0.000000
A-8 1000.000000 14.345140 6.640418 20.985558 0.000000 985.654860
A-9 1000.000000 0.000000 6.640417 6.640417 0.000000 1000.000000
A-10 1000.000000 0.000000 6.640418 6.640418 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-15 307.844459 5.062292 2.044216 7.106508 0.000000 302.782167
A-17 100.110000 1.646000 0.664000 2.310000 0.000000 98.464000
R-I 111.679211 0.000000 0.000000 0.000000 0.744474 112.423684
R-II 1244.393575 0.000000 0.000000 0.000000 8.295954 1252.689530
M 937.590642 5.200317 6.226424 11.426741 0.000000 932.390325
B 899.675287 0.000000 5.660763 5.660763 0.000000 894.685266
_______________________________________________________________________________
DETERMINATION DATE 20-July-95
DISTRIBUTION DATE 25-July-95
Run: 07/25/95 08:37:36 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S2 (POOL # 4052)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4052
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 25,351.57
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 8,940.78
SUBSERVICER ADVANCES THIS MONTH 39,904.52
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 11 2,450,241.71
(B) TWO MONTHLY PAYMENTS: 1 116,567.04
(C) THREE OR MORE MONTHLY PAYMENTS: 4 1,106,372.61
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,306,532.05
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 84,987,029.46
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 317
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 547,610.84
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 58.42163870 % 13.27382300 % 28.30453810 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 58.15373000 % 13.35935267 % 28.48691730 %
CLASS A-18 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1694 %
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 9.15058793
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 312.48
POOL TRADING FACTOR: 15.70377757
................................................................................
Run: 07/25/95 08:37:38 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-S3 (POOL # 4053)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4053
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760920UK2 10,820,000.00 0.00 7.500000 % 0.00
A-2 760920UL0 26,800,000.00 0.00 7.500000 % 0.00
A-3 760920UM8 25,330,000.00 0.00 7.500000 % 0.00
A-4 760920UN6 15,000,000.00 6,235,507.03 7.500000 % 157,149.37
A-5 760920UP1 8,110,000.00 7,514,110.26 7.500000 % 189,373.17
A-6 760920UQ9 74,560,000.00 3,483,730.51 7.500000 % 87,798.16
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 0.387115 % 0.00
R 760920UJ5 100.00 0.00 7.500000 % 0.00
B 8,816,068.76 7,436,486.15 7.500000 % 32,922.75
-------------------------------------------------------------------------------
176,318,168.76 24,669,833.95 467,243.45
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 38,548.34 195,697.71 0.00 0.00 6,078,357.66
A-5 46,452.75 235,825.92 0.00 0.00 7,324,737.09
A-6 21,536.67 109,334.83 0.00 0.00 3,395,932.35
A-7 0.00 0.00 0.00 0.00 0.00
A-8 0.00 0.00 0.00 0.00 0.00
A-9 10,167.38 10,167.38 0.00 0.00 0.00
A-10 7,871.88 7,871.88 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B 45,972.87 78,895.62 0.00 0.00 7,403,563.40
-------------------------------------------------------------------------------
170,549.89 637,793.34 0.00 0.00 24,202,590.50
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 415.700469 10.476625 2.569889 13.046514 0.000000 405.223844
A-5 926.524076 23.350575 5.727836 29.078411 0.000000 903.173501
A-6 46.723853 1.177550 0.288850 1.466400 0.000000 45.546303
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 843.514990 3.734403 5.214668 8.949071 0.000000 839.780587
_______________________________________________________________________________
DETERMINATION DATE 20-July-95
DISTRIBUTION DATE 25-July-95
Run: 07/25/95 08:37:40 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S3 (POOL # 4053)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4053
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 7,335.44
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,535.56
SUBSERVICER ADVANCES THIS MONTH 4,095.23
MASTER SERVICER ADVANCES THIS MONTH 3,012.55
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 351,857.88
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 24,202,590.50
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 104
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 266,074.48
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 358,025.36
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 69.85595380 % 30.14404620 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 69.41003730 % 30.58996270 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3855 %
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 8.87389391
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 133.60
POOL TRADING FACTOR: 13.72665714
................................................................................
Run: 07/25/95 08:37:41 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-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 10,878,011.66 8.085624 % 58,939.27
R 100.00 0.00 8.085624 % 0.00
B 5,302,117.23 4,560,515.42 8.085624 % 21,268.59
-------------------------------------------------------------------------------
106,042,332.23 15,438,527.08 80,207.86
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 73,257.13 132,196.40 0.00 0.00 10,819,072.39
R 0.00 0.00 0.00 0.00 0.00
B 30,712.43 51,981.02 0.00 0.00 4,539,246.83
-------------------------------------------------------------------------------
103,969.56 184,177.42 0.00 0.00 15,358,319.22
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 107.980934 0.585063 0.727189 1.312252 0.000000 107.395871
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 860.131005 4.011339 5.792485 9.803824 0.000000 856.119666
_______________________________________________________________________________
DETERMINATION DATE 20-July-95
DISTRIBUTION DATE 25-July-95
Run: 07/25/95 08:37:42 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S4 (POOL # 4054)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4054
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 5,413.08
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,663.72
SUBSERVICER ADVANCES THIS MONTH 2,117.92
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 193,846.40
(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 15,358,319.22
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 77
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 8,208.17
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 70.46016500 % 29.53983500 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 70.44437760 % 29.55562240 %
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 8.63155428
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 134.74
POOL TRADING FACTOR: 14.48319638
PASS THROUGH RATE FOR NEXT DISTRIBUTION: -0.0001
................................................................................
Run: 07/25/95 08:37:43 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-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 2,571,835.79 7.500000 % 42,271.33
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 0.445881 % 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 4,760,633.18 7.500000 % 20,313.95
-------------------------------------------------------------------------------
116,500,312.92 14,300,468.97 62,585.28
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 16,072.21 58,343.54 0.00 0.00 2,529,564.46
A-5 43,545.24 43,545.24 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 5,957.88 5,957.88 0.00 0.00 0.00
A-12 5,313.01 5,313.01 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 29,750.72 50,064.67 0.00 0.00 4,740,319.23
-------------------------------------------------------------------------------
100,639.06 163,224.34 0.00 0.00 14,237,883.69
===============================================================================
_______________________________________________________________________________
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-4 227.878415 3.745466 1.424084 5.169550 0.000000 224.132949
A-5 1000.000000 0.000000 6.249317 6.249317 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 817.232181 3.487188 5.107144 8.594332 0.000000 813.744994
_______________________________________________________________________________
DETERMINATION DATE 20-July-95
DISTRIBUTION DATE 25-July-95
Run: 07/25/95 08:37:46 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S5 (POOL # 4055)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4055
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 4,008.66
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,500.63
SUBSERVICER ADVANCES THIS MONTH 1,197.00
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 109,025.39
(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 14,237,883.69
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 68
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,564.19
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 66.70995060 % 33.29004940 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 66.70629330 % 33.29370670 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.4459 %
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 8.90731389
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 135.80
POOL TRADING FACTOR: 12.22132656
................................................................................
Run: 07/25/95 08:37:47 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 1,698,000.24 7.500000 % 1,698,000.24
A-8 760920VR6 32,684,000.00 32,684,000.00 7.500000 % 654,429.39
A-9 760920VV7 30,371,000.00 30,371,000.00 5.914000 % 0.00
A-10 760920VS4 10,124,000.00 10,124,000.00 12.257843 % 0.00
A-11 760920VT2 0.00 0.00 1.000000 % 0.00
A-12 760920VU9 0.00 0.00 0.146386 % 0.00
R 760920VX3 100.00 0.00 7.500000 % 0.00
M 760920VW5 10,339,213.00 9,733,076.56 7.500000 % 154,977.12
B 22,976,027.86 21,629,058.08 7.500000 % 14,311.71
-------------------------------------------------------------------------------
459,500,240.86 106,239,134.88 2,521,718.46
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 0.00 0.00 0.00 0.00 0.00
A-7 10,576.49 1,708,576.73 0.00 0.00 0.00
A-8 203,581.79 858,011.18 0.00 0.00 32,029,570.61
A-9 149,170.47 149,170.47 0.00 0.00 30,371,000.00
A-10 103,064.40 103,064.40 0.00 0.00 10,124,000.00
A-11 88,232.17 88,232.17 0.00 0.00 0.00
A-12 12,915.97 12,915.97 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 60,625.30 215,602.42 0.00 0.00 9,578,099.44
B 134,722.87 149,034.58 0.00 330,081.92 21,284,664.44
-------------------------------------------------------------------------------
762,889.46 3,284,607.92 0.00 330,081.92 103,387,334.49
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 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-7 318.753565 318.753565 1.985450 320.739015 0.000000 0.000000
A-8 1000.000000 20.022928 6.228791 26.251719 0.000000 979.977072
A-9 1000.000000 0.000000 4.911609 4.911609 0.000000 1000.000000
A-10 1000.000000 0.000000 10.180205 10.180205 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 941.374992 14.989257 5.863628 20.852885 0.000000 926.385736
B 941.374994 0.622898 5.863628 6.486526 0.000000 926.385734
_______________________________________________________________________________
DETERMINATION DATE 20-July-95
DISTRIBUTION DATE 25-July-95
Run: 07/25/95 08:37:49 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S6 (POOL # 4056)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4056
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 34,561.01
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 10,973.05
SUBSERVICER ADVANCES THIS MONTH 82,339.32
MASTER SERVICER ADVANCES THIS MONTH 6,174.73
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 16 5,900,890.54
(B) TWO MONTHLY PAYMENTS: 5 867,352.08
(C) THREE OR MORE MONTHLY PAYMENTS: 3 870,803.67
FORECLOSURES
NUMBER OF LOANS 8
AGGREGATE PRINCIPAL BALANCE 2,622,803.32
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 103,387,334.49
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 364
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 753,114.96
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,160,183.48
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 70.47967810 % 9.16147900 % 20.35884240 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 70.14840930 % 9.26428705 % 20.58730360 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1476 %
BANKRUPTCY AMOUNT AVAILABLE 308,198.00
FRAUD AMOUNT AVAILABLE 1,088,360.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,943,997.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.17128181
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 313.32
POOL TRADING FACTOR: 22.49995219
................................................................................
Run: 07/25/95 08:37:51 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-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 14,357,900.72 8.500000 % 906,756.87
A-4 760920WX2 31,674,000.00 31,674,000.00 8.500000 % 0.00
A-5 760920WY0 30,082,000.00 5,114,710.43 8.500000 % 100,751.84
A-6 760920WW4 0.00 0.00 0.142783 % 0.00
R 760920XA1 539,100.00 0.00 8.500000 % 0.00
M 760920WZ7 7,278,000.00 6,827,380.90 8.500000 % 43,128.62
B 15,364,881.77 13,597,403.04 8.500000 % 0.00
-------------------------------------------------------------------------------
323,459,981.77 71,571,395.09 1,050,637.33
===============================================================================
_______________________________________________________________________________
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-3 101,538.10 1,008,294.97 0.00 0.00 13,451,143.85
A-4 223,996.38 223,996.38 0.00 0.00 31,674,000.00
A-5 36,170.89 136,922.73 0.00 0.00 5,013,958.59
A-6 8,502.29 8,502.29 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 48,282.77 91,411.39 0.00 0.00 6,784,252.28
B 21,970.03 21,970.03 0.00 0.00 13,511,508.13
-------------------------------------------------------------------------------
440,460.46 1,491,097.79 0.00 0.00 70,434,862.85
===============================================================================
_______________________________________________________________________________
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-3 252.851168 15.968528 1.788146 17.756674 0.000000 236.882640
A-4 1000.000000 0.000000 7.071932 7.071932 0.000000 1000.000000
A-5 170.025611 3.349240 1.202410 4.551650 0.000000 166.676371
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 938.084762 5.925889 6.634071 12.559960 0.000000 932.158873
B 884.966331 0.000000 1.429885 1.429885 0.000000 879.375991
_______________________________________________________________________________
DETERMINATION DATE 20-July-95
DISTRIBUTION DATE 25-July-95
Run: 07/25/95 08:37:52 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 19,236.84
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 7,418.83
SUBSERVICER ADVANCES THIS MONTH 42,665.82
MASTER SERVICER ADVANCES THIS MONTH 6,118.32
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 938,481.01
(B) TWO MONTHLY PAYMENTS: 3 834,425.28
(C) THREE OR MORE MONTHLY PAYMENTS: 5 2,070,212.77
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,517,692.14
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 70,434,862.85
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 259
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 2
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 770,875.94
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 684,415.13
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 71.46236440 % 9.53925900 % 18.99837640 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 71.18506430 % 9.63195214 % 19.18298350 %
CLASS A-6 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1405 %
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 9.09215443
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 312.64
POOL TRADING FACTOR: 21.77544884
OPTIMAL PERCENTAGE: NOT APPLICABLE UNTIL CREDIT
SUPPORT DEPLETION DATE
................................................................................
Run: 07/25/95 08:37:54 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 46,068,723.22 7.551995 % 1,360,850.14
S 760920WF1 0.00 0.00 0.150000 % 0.00
R 760920WE4 100.00 0.00 7.551995 % 0.00
B 7,295,556.68 6,496,687.86 7.551995 % 0.00
-------------------------------------------------------------------------------
108,082,314.68 52,565,411.08 1,360,850.14
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 286,840.06 1,647,690.20 0.00 0.00 44,707,873.08
S 6,500.75 6,500.75 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B 0.00 0.00 0.00 126,746.81 6,410,391.70
-------------------------------------------------------------------------------
293,340.81 1,654,190.95 0.00 126,746.81 51,118,264.78
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 457.091485 13.502285 2.846012 16.348297 0.000000 443.589201
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 890.499265 0.000000 0.000000 0.000000 0.000000 878.670674
_______________________________________________________________________________
DETERMINATION DATE 20-July-95
DISTRIBUTION DATE 25-July-95
Run: 07/25/95 08:37:55 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S8 (POOL # 4058)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4058
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 14,836.11
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,941.28
SUBSERVICER ADVANCES THIS MONTH 40,602.73
MASTER SERVICER ADVANCES THIS MONTH 10,663.24
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 2,598,969.94
(B) TWO MONTHLY PAYMENTS: 1 214,014.90
(C) THREE OR MORE MONTHLY PAYMENTS: 1 194,095.57
FORECLOSURES
NUMBER OF LOANS 8
AGGREGATE PRINCIPAL BALANCE 2,549,554.70
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 51,118,264.78
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 190
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 1,450,421.06
REMAINING SUBCLASS INTEREST SHORTFALL 40,450.66
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,094,176.57
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 87.64075520 % 12.35924490 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 87.45968450 % 12.54031550 %
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 8.32430585
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 315.19
POOL TRADING FACTOR: 47.29567916
PASS THROUGH RATE FOR NEXT DISTRIBUTION: 0.2853
TOTAL BALANCE OF CONVERTED LOANS REMAINING IN POOL: 0.00
TOTAL REPURCHASE OF CONVERTING AND CONVERTED
LOANS IN THIS DISTRIBUTION: 0.00
................................................................................
Run: 07/25/95 08:37:56 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 5,208,304.34 8.000000 % 582,719.25
A-5 760920WC8 24,873,900.00 24,873,900.00 8.000000 % 0.00
A-6 760920WG9 5,000,000.00 6,451,469.96 8.000000 % 0.00
A-7 760920WH7 20,288,000.00 4,059,299.47 8.000000 % 59,977.94
A-8 760920WJ3 0.00 0.00 0.183217 % 0.00
R 760920WL8 100.00 0.00 8.000000 % 0.00
M 760920WK0 4,908,000.00 4,713,762.66 8.000000 % 29,557.89
B 10,363,398.83 9,953,260.59 8.000000 % 0.00
-------------------------------------------------------------------------------
218,151,398.83 55,259,997.02 672,255.08
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 34,648.02 617,367.27 0.00 0.00 4,625,585.09
A-5 165,472.53 165,472.53 0.00 0.00 24,873,900.00
A-6 0.00 0.00 42,918.12 0.00 6,494,388.08
A-7 27,004.32 86,982.26 0.00 0.00 3,999,321.53
A-8 8,419.17 8,419.17 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 31,358.09 60,915.98 0.00 0.00 4,684,204.77
B 45,802.12 45,802.12 0.00 82,823.89 9,890,848.19
-------------------------------------------------------------------------------
312,704.25 984,959.33 42,918.12 82,823.89 54,568,247.66
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 166.836580 18.666130 1.109873 19.776003 0.000000 148.170449
A-5 1000.000000 0.000000 6.652456 6.652456 0.000000 1000.000000
A-6 1290.293992 0.000000 0.000000 0.000000 8.583624 1298.877616
A-7 200.083767 2.956326 1.331049 4.287375 0.000000 197.127441
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 960.424340 6.022390 6.389179 12.411569 0.000000 954.401950
B 960.424350 0.000000 4.419605 4.419605 0.000000 954.401963
_______________________________________________________________________________
DETERMINATION DATE 20-July-95
DISTRIBUTION DATE 25-July-95
Run: 07/25/95 08:37:58 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S9 (POOL # 4059)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4059
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 17,479.29
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,798.60
SUBSERVICER ADVANCES THIS MONTH 11,072.87
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,259,289.24
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 189,386.80
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 54,568,247.66
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 213
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 20,411.50
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 345,238.84
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 73.45815410 % 8.53015400 % 18.01169220 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 73.29023090 % 8.58412167 % 18.12564740 %
CLASS A-8 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1806 %
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 8.68857968
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 310.33
POOL TRADING FACTOR: 25.01393434
OPTIMAL PERCENTAGE: NOT APPLICABLE UNTIL CREDIT
SUPPORT DEPLETION DATE
................................................................................
Run: 07/25/95 08:37:59 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S10 (POOL # 4060)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4060
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760920WM6 17,396,000.00 0.00 8.000000 % 0.00
A-2 760920WN4 42,597,000.00 12,179,038.71 8.000000 % 124,019.34
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 0.213878 % 0.00
R 760920WS3 100.00 0.00 8.000000 % 0.00
B 7,347,668.28 6,201,725.18 8.000000 % 27,520.65
-------------------------------------------------------------------------------
139,954,768.28 29,880,763.89 151,539.99
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 81,145.32 205,164.66 0.00 0.00 12,055,019.37
A-3 76,621.09 76,621.09 0.00 0.00 11,500,000.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 5,322.53 5,322.53 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B 41,320.26 68,840.91 0.00 223.63 6,173,980.91
-------------------------------------------------------------------------------
204,409.20 355,949.19 0.00 223.63 29,729,000.28
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 285.913062 2.911457 1.904954 4.816411 0.000000 283.001605
A-3 1000.000000 0.000000 6.662703 6.662703 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 844.039897 3.745494 5.623587 9.369081 0.000000 840.263969
_______________________________________________________________________________
DETERMINATION DATE 20-July-95
DISTRIBUTION DATE 25-July-95
Run: 07/25/95 08:38:01 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 8,940.58
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,234.18
SUBSERVICER ADVANCES THIS MONTH 25,894.98
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 779,822.35
(B) TWO MONTHLY PAYMENTS: 1 795,100.63
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 787,125.60
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 29,729,000.28
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 119
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 18,087.88
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 79.24509160 % 20.75490840 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 79.23246370 % 20.76753630 %
CLASS A-5 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2140 %
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 8.69828731
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 134.25
POOL TRADING FACTOR: 21.24186310
CLASS A-4 PAC COMPONENT PRINCIPAL: 0.00
CLASS A-4 COMPANION PRINCIPAL: 0.00
................................................................................
Run: 07/25/95 08:38:02 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 38,180,037.73 8.500000 % 291,360.61
A-10 760920XQ6 6,395,000.00 6,287,956.26 8.500000 % 47,984.83
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 0.191175 % 0.00
R 760920XW3 100.00 0.00 8.500000 % 0.00
M 760920XV5 7,292,000.00 6,823,624.62 8.500000 % 5,465.77
B 15,395,727.87 14,029,487.99 8.500000 % 11,237.71
-------------------------------------------------------------------------------
324,107,827.87 65,321,106.60 356,048.92
===============================================================================
_______________________________________________________________________________
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 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-9 269,856.25 561,216.86 0.00 0.00 37,888,677.12
A-10 44,443.23 92,428.06 0.00 0.00 6,239,971.43
A-11 0.00 0.00 0.00 0.00 0.00
A-12 0.00 0.00 0.00 0.00 0.00
A-13 10,383.90 10,383.90 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 48,229.34 53,695.11 0.00 0.00 6,818,158.85
B 99,160.33 110,398.04 0.00 0.00 14,018,250.28
-------------------------------------------------------------------------------
472,073.05 828,121.97 0.00 0.00 64,965,057.68
===============================================================================
Run: 07/25/95 08:38:02
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-9 983.261337 7.503492 6.949685 14.453177 0.000000 975.757845
A-10 983.261339 7.503492 6.949684 14.453176 0.000000 975.757846
A-11 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-12 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 935.768598 0.749557 6.614007 7.363564 0.000000 935.019041
B 911.258507 0.729924 6.440769 7.170693 0.000000 910.528583
_______________________________________________________________________________
DETERMINATION DATE 20-July-95
DISTRIBUTION DATE 25-July-95
Run: 07/25/95 08:38:05 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 17,899.34
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,740.62
SUBSERVICER ADVANCES THIS MONTH 26,013.61
MASTER SERVICER ADVANCES THIS MONTH 8,976.68
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: 2 785,420.67
FORECLOSURES
NUMBER OF LOANS 10
AGGREGATE PRINCIPAL BALANCE 2,463,060.91
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 64,965,057.68
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 247
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 1,113,374.41
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 303,726.28
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 68.07599610 % 10.44627800 % 21.47772550 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 67.92674420 % 10.49511706 % 21.57813870 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1911 %
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 9.15047053
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 311.84
POOL TRADING FACTOR: 20.04427295
OPTIMAL PERCENTAGE: NOT APPLICABLE UNTIL CREDIT
SUPPORT DEPLETION DATE
................................................................................
Run: 07/25/95 08:38:06 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 13,909,043.76 7.936011 % 324,318.06
R 760920XF0 100.00 0.00 7.936011 % 0.00
B 5,010,927.54 4,406,339.47 7.936011 % 19,151.24
-------------------------------------------------------------------------------
105,493,196.54 18,315,383.23 343,469.30
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 91,417.84 415,735.90 0.00 0.00 13,584,725.70
R 0.00 0.00 0.00 0.00 0.00
B 28,960.87 48,112.11 0.00 0.00 4,387,188.23
-------------------------------------------------------------------------------
120,378.71 463,848.01 0.00 0.00 17,971,913.93
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 138.423005 3.227618 0.909792 4.137410 0.000000 135.195387
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 879.346076 3.821895 5.779543 9.601438 0.000000 875.524181
_______________________________________________________________________________
DETERMINATION DATE 20-July-95
DISTRIBUTION DATE 25-July-95
Run: 07/25/95 08:38:07 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S12 (POOL # 4062)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4062
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 4,602.27
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,992.42
SUBSERVICER ADVANCES THIS MONTH 9,340.08
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 282,286.07
(B) TWO MONTHLY PAYMENTS: 1 179,475.74
(C) THREE OR MORE MONTHLY PAYMENTS: 1 300,080.08
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 94,991.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 17,971,913.93
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 79
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 263,865.27
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 75.94186580 % 24.05813420 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 75.58864210 % 24.41135790 %
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 8.35901090
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 137.03
POOL TRADING FACTOR: 17.03608813
................................................................................
Run: 07/24/95 14:15:19 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-13 (POOL 3165)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3165
--------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
--------------------------------------------------------------------------------
760920XX1 149,986,318.83 37,940,977.52 8.4306 884,735.40
--------------------------------------------------------------------------------
149,986,318.83 37,940,977.52 884,735.40
================================================================================
--------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
--------------------------------------------------------------------------------
266,532.25 0.00 1,151,267.65 0.00 37,056,242.12
266,532.25 0.00 1,151,267.65 0.00 37,056,242.12
================================================================================
--------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
--------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
252.962922 5.898774 1.777044 0.000000 7.675818 247.064148
Determination Date 20-July-95
Distribution Date 25-July-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 07/24/95 14:15:19 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 10,438.33
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 7,025.82
SUBSERVICER ADVANCES THIS MONTH 20,429.86
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 544,337.69
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 219,587.37
(D) LOANS IN FORECLOSURE 5 1,727,885.60
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 37,056,242.12
ACTUAL UPAID PRINCIPAL BALANCE @ 06/30 37,090,979.62
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 148
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 3,262.84
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 851,524.33
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 29,948.23
FSA GUARANTY INSURANCE POLICY 9,041,947.84
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 374,041.00
SPECIAL HAZARD AMOUNT AVAILABLE 847,378.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.9922%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.4199%
POOL TRADING FACTOR 0.247064148
................................................................................
Run: 07/25/95 08:38:08 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 34,788,204.62 8.106652 % 1,265,320.29
S 760920XD5 0.00 0.00 0.150000 % 0.00
R 760920XC7 100.00 0.00 8.106652 % 0.00
B 6,546,994.01 4,557,651.44 8.106652 % 4,245.40
-------------------------------------------------------------------------------
93,528,473.01 39,345,856.06 1,269,565.69
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 231,763.40 1,497,083.69 0.00 0.00 33,522,884.33
S 4,850.22 4,850.22 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B 30,363.64 34,609.04 0.00 150.00 4,553,256.04
-------------------------------------------------------------------------------
266,977.26 1,536,542.95 0.00 150.00 38,076,140.37
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 399.950024 14.547025 2.664517 17.211542 0.000000 385.402999
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 696.144129 0.648450 4.637799 5.286249 0.000000 695.472767
_______________________________________________________________________________
DETERMINATION DATE 20-July-95
DISTRIBUTION DATE 25-July-95
Run: 07/25/95 08:38:09 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S14 (POOL # 4063)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4063
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 14,087.14
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,977.40
SUBSERVICER ADVANCES THIS MONTH 23,695.91
MASTER SERVICER ADVANCES THIS MONTH 5,912.04
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,214,593.93
(B) TWO MONTHLY PAYMENTS: 1 221,647.13
(C) THREE OR MORE MONTHLY PAYMENTS: 3 562,966.45
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,034,850.60
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 38,076,140.37
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 158
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 849,671.16
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,231,770.58
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 88.41643850 % 11.58356150 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 88.04170800 % 11.95829200 %
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 8.97452377
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 290.52
POOL TRADING FACTOR: 40.71074737
PASS THROUGH RATE FOR NEXT DISTRIBUTION: 0.2758
TOTAL BALANCE OF CONVERTED LOANS REMAINING IN POOL: 0.00
TOTAL REPURCHASE OF CONVERTING AND CONVERTED
LOANS IN THIS DISTRIBUTION: 0.00
................................................................................
Run: 07/25/95 08:38:11 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 7,475,000.00 464,276.56 8.000000 % 28,190.30
A-5 760920ZE1 19,600,000.00 5,906,814.40 8.000000 % 55,060.65
A-6 760920ZF8 6,450,000.00 6,450,000.00 8.000000 % 0.00
A-7 760920ZG6 37,500,000.00 950,291.84 8.000000 % 57,700.55
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 7,935,599.29 8.000000 % 67,497.96
A-11 760920ZD3 15,000,000.00 1,983,899.80 8.000000 % 16,874.49
A-12 760920ZB7 0.00 0.00 0.259162 % 0.00
R 760920ZK7 100.00 0.00 8.000000 % 0.00
B 8,345,599.90 7,241,820.66 8.000000 % 31,594.40
-------------------------------------------------------------------------------
208,639,599.90 33,732,702.55 256,918.35
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 3,085.11 31,275.41 0.00 0.00 436,086.26
A-5 39,250.61 94,311.26 0.00 0.00 5,851,753.75
A-6 42,860.07 42,860.07 0.00 0.00 6,450,000.00
A-7 6,314.66 64,015.21 0.00 0.00 892,591.29
A-8 16,612.43 16,612.43 0.00 0.00 2,500,000.00
A-9 1,993.49 1,993.49 0.00 0.00 300,000.00
A-10 52,731.83 120,229.79 0.00 0.00 7,868,101.33
A-11 13,182.96 30,057.45 0.00 0.00 1,967,025.31
A-12 7,261.49 7,261.49 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B 48,121.69 79,716.09 0.00 0.00 7,210,226.26
-------------------------------------------------------------------------------
231,414.34 488,332.69 0.00 0.00 33,475,784.20
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 62.110577 3.771278 0.412724 4.184002 0.000000 58.339299
A-5 301.368082 2.809217 2.002582 4.811799 0.000000 298.558865
A-6 1000.000000 0.000000 6.644972 6.644972 0.000000 1000.000000
A-7 25.341116 1.538681 0.168391 1.707072 0.000000 23.802434
A-8 250.000000 0.000000 1.661243 1.661243 0.000000 250.000000
A-9 32.085561 0.000000 0.213207 0.213207 0.000000 32.085562
A-10 132.259988 1.124966 0.878864 2.003830 0.000000 131.135022
A-11 132.259987 1.124966 0.878864 2.003830 0.000000 131.135021
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 867.741175 3.785758 5.766115 9.551873 0.000000 863.955419
_______________________________________________________________________________
DETERMINATION DATE 20-July-95
DISTRIBUTION DATE 25-July-95
Run: 07/25/95 08:38:13 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S15 (POOL # 4064)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4064
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 8,453.12
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,214.20
SUBSERVICER ADVANCES THIS MONTH 2,948.78
MASTER SERVICER ADVANCES THIS MONTH 6,009.70
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 267,056.86
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 33,475,784.20
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 144
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 527,343.24
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 109,750.22
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 78.53175080 % 21.46824920 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 78.46136710 % 21.53863290 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2592 %
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 8.68979392
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 135.93
POOL TRADING FACTOR: 16.04478930
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: 07/25/95 08:38:14 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 10,249,008.64 8.250000 % 311,682.18
A-8 760920YK8 20,625,000.00 20,625,000.00 6.314000 % 0.00
A-9 760920YL6 4,375,000.00 4,375,000.00 17.376856 % 0.00
A-10 760920XZ6 23,595,000.00 3,079,639.42 7.920000 % 27,231.08
A-11 760920YA0 6,435,000.00 839,901.65 9.459998 % 7,426.66
A-12 760920YB8 0.00 0.00 0.500000 % 0.00
A-13 760920YC6 0.00 0.00 0.221942 % 0.00
R-I 760920YN2 100.00 0.00 8.750000 % 0.00
R-II 760920YP7 100.00 0.00 8.750000 % 0.00
M 760920YM4 7,260,603.00 6,681,268.95 8.750000 % 0.00
B 15,327,940.64 13,898,713.86 8.750000 % 0.00
-------------------------------------------------------------------------------
322,682,743.64 59,748,532.52 346,339.92
===============================================================================
_______________________________________________________________________________
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 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 70,458.44 382,140.62 0.00 0.00 9,937,326.46
A-8 108,516.51 108,516.51 0.00 0.00 20,625,000.00
A-9 63,349.98 63,349.98 0.00 0.00 4,375,000.00
A-10 20,324.61 47,555.69 0.00 0.00 3,052,408.34
A-11 6,620.89 14,047.55 0.00 0.00 832,474.99
A-12 16,319.42 16,319.42 0.00 0.00 0.00
A-13 11,050.03 11,050.03 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 0.00 0.00 0.00 0.00 6,681,268.95
B 0.00 0.00 0.00 0.00 13,696,264.87
-------------------------------------------------------------------------------
296,639.88 642,979.80 0.00 0.00 59,199,743.61
===============================================================================
Run: 07/25/95 08:38:14
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-7 341.633621 10.389406 2.348615 12.738021 0.000000 331.244215
A-8 1000.000000 0.000000 5.261407 5.261407 0.000000 1000.000000
A-9 1000.000000 0.000000 14.479995 14.479995 0.000000 1000.000000
A-10 130.520848 1.154104 0.861395 2.015499 0.000000 129.366745
A-11 130.520847 1.154104 1.028887 2.182991 0.000000 129.366743
R-I 0.000000 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 920.208549 0.000000 0.000000 0.000000 0.000000 920.208549
B 906.756764 0.000000 0.000000 0.000000 0.000000 893.548924
_______________________________________________________________________________
DETERMINATION DATE 20-July-95
DISTRIBUTION DATE 25-July-95
Run: 07/25/95 08:38:17 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S16 (POOL # 4065)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4065
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 15,946.94
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,150.48
SUBSERVICER ADVANCES THIS MONTH 60,247.05
MASTER SERVICER ADVANCES THIS MONTH 3,291.97
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 2,318,540.97
(B) TWO MONTHLY PAYMENTS: 2 2,049,977.76
(C) THREE OR MORE MONTHLY PAYMENTS: 5 1,462,370.18
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 1,523,343.63
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 59,199,743.61
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 225
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 411,915.83
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,947.67
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 65.55566820 % 11.18231500 % 23.26201710 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 65.57834110 % 11.28597616 % 23.13568270 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2217 %
BANKRUPTCY AMOUNT AVAILABLE 191,092.00
FRAUD AMOUNT AVAILABLE 710,141.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,340,241.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.42408064
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 318.22
POOL TRADING FACTOR: 18.34611388
LIBOR INDEX: 0.0000
COFI INDEX: 0.0000
TREASURY INDEX: 0.0000
................................................................................
Run: 07/24/95 14:15:19 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 7,489,318.26 8.0000 225,404.31
S 760920YS1 0.00 0.00 0.5676 0.00
--------------------------------------------------------------------------------
32,200,599.87 7,489,318.26 225,404.31
================================================================================
--------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
--------------------------------------------------------------------------------
A 49,819.18 0.00 275,223.49 0.00 7,263,913.95
S 3,534.67 0.00 3,534.67 0.00 0.00
53,353.85 0.00 278,758.16 0.00 7,263,913.95
================================================================================
--------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
--------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 232.583191 7.000003 1.547151 0.000000 8.547154 225.583187
S 0.000000 0.000000 0.109770 0.000000 0.109770 0.000000
Determination Date 20-July-95
Distribution Date 25-July-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 07/24/95 14:15:19 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 2,258.98
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 779.32
SUBSERVICER ADVANCES THIS MONTH 4,489.94
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 1 585,911.06
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 7,263,913.95
ACTUAL UPAID PRINCIPAL BALANCE @ 06/30 7,269,958.73
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 219,738.27
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 136.26
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 5,529.78
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 9.0757%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.0000%
POOL TRADING FACTOR 0.225583187
................................................................................
Run: 07/24/95 14:15:19 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-17B (POOL 3167)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3167
--------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
--------------------------------------------------------------------------------
A 760920YT9 63,951,716.07 9,583,125.24 7.5736 275,010.10
S 760920YU6 0.00 0.00 0.2500 0.00
--------------------------------------------------------------------------------
63,951,716.07 9,583,125.24 275,010.10
================================================================================
--------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
--------------------------------------------------------------------------------
A 60,335.81 0.00 335,345.91 0.00 9,308,115.14
S 1,991.64 0.00 1,991.64 0.00 0.00
62,327.45 0.00 337,337.55 0.00 9,308,115.14
================================================================================
--------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
--------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 149.849384 4.300277 0.943459 0.000000 5.243736 145.549107
S 0.000000 0.000000 0.031143 0.000000 0.031143 0.000000
Determination Date 20-July-95
Distribution Date 25-July-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 07/24/95 14:15:19 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 3,395.98
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 972.66
SUBSERVICER ADVANCES THIS MONTH 9,340.39
MASTER SERVICER ADVANCES THIS MONTH 1,710.60
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 747,480.71
(B) TWO MONTHLY PAYMENTS: 1 243,422.65
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 1 277,896.97
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 9,308,115.14
ACTUAL UPAID PRINCIPAL BALANCE @ 06/30 9,081,391.15
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 33
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 235,215.69
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 266,841.50
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 166.63
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 8,001.97
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 8.3727%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.5557%
POOL TRADING FACTOR 0.145549107
................................................................................
Run: 07/24/95 14:15:19 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 17,110,273.68 7.7007 596,565.04
S 760920YW2 0.00 0.00 0.2500 0.00
--------------------------------------------------------------------------------
75,606,730.04 17,110,273.68 596,565.04
================================================================================
--------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
--------------------------------------------------------------------------------
A 109,519.76 0.00 706,084.80 0.00 16,513,708.64
S 3,555.51 0.00 3,555.51 0.00 0.00
113,075.27 0.00 709,640.31 0.00 16,513,708.64
================================================================================
--------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
--------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 226.306225 7.890370 1.448545 0.000000 9.338915 218.415856
S 0.000000 0.000000 0.047026 0.000000 0.047026 0.000000
Determination Date 20-July-95
Distribution Date 25-July-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 07/24/95 14:15:19 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 5,247.03
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,756.18
SUBSERVICER ADVANCES THIS MONTH 4,424.84
MASTER SERVICER ADVANCES THIS MONTH 1,663.83
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 610,273.06
(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 16,513,708.64
ACTUAL UPAID PRINCIPAL BALANCE @ 06/30 16,312,624.77
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 213,951.97
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 582,549.14
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 152.71
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 13,863.19
FSA GUARANTY INSURANCE POLICY 13,094,439.88
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 169,920.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,811,386.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.4551%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.7023%
POOL TRADING FACTOR 0.218415856
................................................................................
Run: 07/25/95 08:38:19 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-S18 (POOL # 4066)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4066
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760920A57 23,863,000.00 0.00 7.400000 % 0.00
A-2 760920A73 38,374,000.00 0.00 7.450000 % 0.00
A-3 760920A99 23,218,000.00 4,736,959.90 7.750000 % 614,658.69
A-4 760920B49 9,500,000.00 9,500,000.00 7.950000 % 0.00
A-5 760920B31 41,703.00 1,659.23 1008.000000 % 153.66
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 0.384837 % 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 6,297,792.72 8.000000 % 26,854.31
-------------------------------------------------------------------------------
157,858,019.23 26,024,411.85 641,666.66
===============================================================================
_______________________________________________________________________________
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 30,357.25 645,015.94 0.00 0.00 4,122,301.21
A-4 62,452.77 62,452.77 0.00 0.00 9,500,000.00
A-5 1,383.02 1,536.68 0.00 0.00 1,505.57
A-6 36,304.89 36,304.89 0.00 0.00 5,488,000.00
A-7 0.00 0.00 0.00 0.00 0.00
A-8 0.00 0.00 0.00 0.00 0.00
A-9 0.00 0.00 0.00 0.00 0.00
A-10 0.00 0.00 0.00 0.00 0.00
A-11 8,281.68 8,281.68 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
B 41,661.93 68,516.24 0.00 0.00 6,270,938.41
-------------------------------------------------------------------------------
180,441.54 822,108.20 0.00 0.00 25,382,745.19
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 204.021014 26.473369 1.307488 27.780857 0.000000 177.547645
A-4 1000.000000 0.000000 6.573976 6.573976 0.000000 1000.000000
A-5 39.786826 3.684627 33.163561 36.848188 0.000000 36.102199
A-6 1000.000000 0.000000 6.615323 6.615323 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 886.532555 3.780250 5.864697 9.644947 0.000000 882.752306
_______________________________________________________________________________
DETERMINATION DATE 20-July-95
DISTRIBUTION DATE 25-July-95
Run: 07/25/95 08:38:21 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S18 (POOL # 4066)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4066
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 7,601.00
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,753.64
SUBSERVICER ADVANCES THIS MONTH 10,860.12
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 694,522.64
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 293,469.27
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 25,382,745.19
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 120
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 530,696.40
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 75.80044170 % 24.19955830 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 75.29448310 % 24.70551690 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3849 %
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 8.86439617
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 137.28
POOL TRADING FACTOR: 16.07947782
................................................................................
Run: 07/25/95 08:38:22 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 26,062,223.62 8.500000 % 881,961.31
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 0.177613 % 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 6,179,499.40 8.500000 % 81,117.97
B 12,805,385.16 12,360,335.84 8.500000 % 0.00
-------------------------------------------------------------------------------
320,111,585.16 53,706,058.86 963,079.28
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 184,009.82 1,065,971.13 0.00 0.00 25,180,262.31
A-7 64,277.92 64,277.92 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 7,923.35 7,923.35 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 43,629.76 124,747.73 0.00 0.00 6,098,381.43
B 73,376.17 73,376.17 0.00 176,146.25 12,198,082.36
-------------------------------------------------------------------------------
373,217.02 1,336,296.30 0.00 176,146.25 52,580,726.10
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-5 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-6 773.359751 26.170959 5.460232 31.631191 0.000000 747.188793
A-7 1000.000000 0.000000 7.060404 7.060404 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 965.245142 12.670723 6.815020 19.485743 0.000000 952.574419
B 965.245144 0.000000 5.730103 5.730103 0.000000 952.574421
_______________________________________________________________________________
DETERMINATION DATE 20-July-95
DISTRIBUTION DATE 25-July-95
Run: 07/25/95 08:38:25 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S19 (POOL # 4067)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4067
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 13,120.32
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,525.38
SUBSERVICER ADVANCES THIS MONTH 37,582.89
MASTER SERVICER ADVANCES THIS MONTH 1,714.06
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 1,276,394.95
(B) TWO MONTHLY PAYMENTS: 2 877,724.62
(C) THREE OR MORE MONTHLY PAYMENTS: 3 981,947.60
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,554,423.59
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 52,580,726.10
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 192
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 218,011.26
REMAINING SUBCLASS INTEREST SHORTFALL 13,892.78
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 420,336.10
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 65.47906210 % 11.50614900 % 23.01478850 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 65.20309790 % 11.59813088 % 23.19877120 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1745 %
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 9.09918129
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 312.96
POOL TRADING FACTOR: 16.42574919
................................................................................
Run: 07/25/95 08:38:26 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S20 (POOL # 4068)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4068
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760920E20 54,519,000.00 0.00 8.100000 % 0.00
A-2 760920E46 121,290,000.00 0.00 8.100000 % 0.00
A-3 760920E61 38,352,000.00 0.00 8.100000 % 0.00
A-4 760920E79 45,739,000.00 0.00 8.100000 % 0.00
A-5 760920E87 38,405,000.00 28,622,323.10 8.100000 % 363,285.53
A-6 760920D70 2,829,000.00 1,590,645.84 8.100000 % 39,639.14
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 5,873,354.16 8.100000 % 0.00
A-10 760920E53 16,830,000.00 0.00 8.100000 % 0.00
A-11 760920D96 8,130,000.00 3,541,355.99 8.100000 % 28,772.70
A-12 760920F37 10,000,000.00 1,418,812.54 8.100000 % 11,527.53
A-13 760920E95 0.00 0.00 0.400000 % 0.00
A-14 760920F29 0.00 0.00 0.257203 % 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 8,129,597.91 8.500000 % 64,184.84
B 16,895,592.50 16,258,803.67 8.500000 % 63,438.70
-------------------------------------------------------------------------------
375,449,692.50 74,061,893.21 570,848.44
===============================================================================
_______________________________________________________________________________
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 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 193,171.43 556,456.96 0.00 0.00 28,259,037.57
A-6 10,735.23 50,374.37 0.00 0.00 1,551,006.70
A-7 17,074.91 17,074.91 0.00 0.00 2,530,000.00
A-8 41,148.52 41,148.52 0.00 0.00 6,097,000.00
A-9 0.00 0.00 39,639.14 0.00 5,912,993.30
A-10 0.00 0.00 0.00 0.00 0.00
A-11 23,900.53 52,673.23 0.00 0.00 3,512,583.29
A-12 9,575.53 21,103.06 0.00 0.00 1,407,285.01
A-13 16,555.32 16,555.32 0.00 0.00 0.00
A-14 15,871.70 15,871.70 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 57,575.93 121,760.77 0.00 0.00 8,065,413.07
B 115,149.09 178,587.79 0.00 64,927.87 16,130,437.10
-------------------------------------------------------------------------------
500,758.19 1,071,606.63 39,639.14 64,927.87 73,465,756.04
===============================================================================
Run: 07/25/95 08:38:26
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-5 745.275956 9.459329 5.029851 14.489180 0.000000 735.816627
A-6 562.264348 14.011714 3.794708 17.806422 0.000000 548.252633
A-7 1000.000000 0.000000 6.748976 6.748976 0.000000 1000.000000
A-8 1000.000000 0.000000 6.748978 6.748978 0.000000 1000.000000
A-9 1267.174576 0.000000 0.000000 0.000000 8.552134 1275.726710
A-10 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-11 435.591143 3.539077 2.939795 6.478872 0.000000 432.052065
A-12 141.881254 1.152753 0.957553 2.110306 0.000000 140.728501
R-I 0.000000 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 962.310359 7.597637 6.815333 14.412970 0.000000 954.712721
B 962.310358 3.754748 6.815333 10.570081 0.000000 954.712722
_______________________________________________________________________________
DETERMINATION DATE 20-July-95
DISTRIBUTION DATE 25-July-95
Run: 07/25/95 08:38:29 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S20 (POOL # 4068)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4068
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 19,573.37
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 7,691.36
SUBSERVICER ADVANCES THIS MONTH 41,593.64
MASTER SERVICER ADVANCES THIS MONTH 4,402.85
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 2,594,419.72
(B) TWO MONTHLY PAYMENTS: 3 803,784.11
(C) THREE OR MORE MONTHLY PAYMENTS: 1 293,331.29
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,436,619.51
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 73,465,756.04
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 257
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 2
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 482,672.06
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 11,403.39
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 67.07024280 % 10.97676200 % 21.95299490 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 67.06513150 % 10.97846603 % 21.95640250 %
CLASS A-14 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2564 %
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 9.20246980
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 313.49
POOL TRADING FACTOR: 19.56740344
................................................................................
Run: 07/25/95 08:38:30 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 49,090,344.71 6.254820 % 479,819.59
S 760920ZN1 0.00 0.00 0.150000 % 0.00
R 760920ZM3 100.00 0.00 6.254820 % 0.00
B 7,968,810.12 4,502,496.71 6.254820 % 0.00
-------------------------------------------------------------------------------
113,840,137.12 53,592,841.42 479,819.59
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 255,795.25 735,614.84 0.00 0.00 48,610,525.12
S 6,696.99 6,696.99 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B 0.00 0.00 0.00 105,781.24 4,420,176.65
-------------------------------------------------------------------------------
262,492.24 742,311.83 0.00 105,781.24 53,030,701.77
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 463.679756 4.532106 2.416098 6.948204 0.000000 459.147650
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 565.014932 0.000000 0.000000 0.000000 0.000000 554.684650
_______________________________________________________________________________
DETERMINATION DATE 20-July-95
DISTRIBUTION DATE 25-July-95
Run: 07/25/95 08:38:32 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S21 (POOL # 4069)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4069
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 16,879.72
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,656.45
SUBSERVICER ADVANCES THIS MONTH 47,848.12
MASTER SERVICER ADVANCES THIS MONTH 12,979.55
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 9 2,908,157.66
(B) TWO MONTHLY PAYMENTS: 3 672,503.39
(C) THREE OR MORE MONTHLY PAYMENTS: 2 1,422,552.34
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 2,397,666.70
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 53,030,701.77
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 177
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 2,142,371.86
REMAINING SUBCLASS INTEREST SHORTFALL 23,461.18
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 244,059.15
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 91.59869750 % 8.40130250 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 91.66487240 % 8.33512760 %
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 7.09110251
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 316.84
POOL TRADING FACTOR: 46.58348374
PASS THROUGH RATE FOR NEXT DISTRIBUTION: 0.3125
TOTAL BALANCE OF CONVERTED LOANS REMAINING IN POOL: 0.00
TOTAL REPURCHASE OF CONVERTING AND CONVERTED
LOANS IN THIS DISTRIBUTION: 0.00
................................................................................
Run: 07/25/95 08:38:33 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 10,368,402.20 8.000000 % 57,400.32
A-7 760920J90 7,108,000.00 0.00 8.000000 % 0.00
A-8 760920K23 10,000,000.00 1,452,067.25 8.000000 % 8,038.76
A-9 760920K31 37,500,000.00 5,664,761.71 8.000000 % 31,360.58
A-10 760920J74 17,000,000.00 8,478,260.05 8.000000 % 46,936.34
A-11 760920J66 0.00 0.00 0.331222 % 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 7,354,536.91 8.000000 % 32,289.92
-------------------------------------------------------------------------------
183,771,178.70 33,318,028.12 176,025.92
===============================================================================
_______________________________________________________________________________
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 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 69,060.78 126,461.10 0.00 0.00 10,311,001.88
A-7 0.00 0.00 0.00 0.00 0.00
A-8 9,671.78 17,710.54 0.00 0.00 1,444,028.49
A-9 37,731.26 69,091.84 0.00 0.00 5,633,401.13
A-10 56,471.12 103,407.46 0.00 0.00 8,431,323.71
A-11 9,188.16 9,188.16 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
B 48,986.34 81,276.26 0.00 0.00 7,322,246.99
-------------------------------------------------------------------------------
231,109.44 407,135.36 0.00 0.00 33,142,002.20
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-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-6 944.126953 5.226764 6.288543 11.515307 0.000000 938.900189
A-7 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-8 145.206725 0.803876 0.967178 1.771054 0.000000 144.402849
A-9 151.060312 0.836282 1.006167 1.842449 0.000000 150.224030
A-10 498.721179 2.760961 3.321831 6.082792 0.000000 495.960218
R-I 0.000000 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 889.305423 3.904473 5.923395 9.827868 0.000000 885.400949
_______________________________________________________________________________
DETERMINATION DATE 20-July-95
DISTRIBUTION DATE 25-July-95
Run: 07/25/95 08:38:35 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S22 (POOL # 4072)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4072
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 8,671.98
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,677.80
SUBSERVICER ADVANCES THIS MONTH 10,731.59
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 539,657.25
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 461,588.07
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 33,142,002.20
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 139
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 29,743.91
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 77.92625400 % 22.07374600 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 77.90644350 % 22.09355650 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3312 %
BANKRUPTCY AMOUNT AVAILABLE 225,000.00
FRAUD AMOUNT AVAILABLE 392,444.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,857,287.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.76884317
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 138.43
POOL TRADING FACTOR: 18.03438517
PAC COMPANION
ENDING A-7 PRINCIPAL COMPONENT: 0.00 0.00
ENDING A-8 PRINCIPAL COMPONENT: 1,444,028.49 0.00
ENDING A-9 PRINCIPAL COMPONENT: 5,633,401.13 0.00
ENDING A-10 PRINCIPAL COMPONENT: 8,431,323.71 0.00
................................................................................
Run: 07/25/95 08:38:37 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S24 (POOL # 4073)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4073
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760920K80 41,803,000.00 0.00 8.125000 % 0.00
A-2 760920K98 63,713,000.00 0.00 8.125000 % 0.00
A-3 760920L22 62,468,000.00 0.00 8.125000 % 0.00
A-4 760920L30 16,820,000.00 0.00 8.125000 % 0.00
A-5 760920L55 39,009,000.00 0.00 8.125000 % 0.00
A-6 760920L63 56,332,000.00 0.00 8.125000 % 0.00
A-7 760920L71 23,000,000.00 0.00 8.125000 % 0.00
A-8 760920L89 27,721,000.00 23,829,738.87 8.125000 % 344,852.12
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 14,600,235.14 8.125000 % 94,968.54
A-12 760920L97 0.00 0.00 0.375000 % 0.00
A-13 760920M21 0.00 0.00 0.217309 % 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 9,202,102.97 8.500000 % 6,862.88
B 21,576,273.86 20,310,979.48 8.500000 % 15,147.81
-------------------------------------------------------------------------------
431,506,263.86 97,130,056.46 461,831.35
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 0.00 0.00 0.00 0.00 0.00
A-7 0.00 0.00 0.00 0.00 0.00
A-8 161,097.66 505,949.78 0.00 0.00 23,484,886.75
A-9 197,314.68 197,314.68 0.00 0.00 29,187,000.00
A-10 0.00 0.00 0.00 0.00 0.00
A-11 98,702.88 193,671.42 0.00 0.00 14,505,266.60
A-12 21,097.62 21,097.62 0.00 0.00 0.00
A-13 17,562.13 17,562.13 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 65,080.75 71,943.63 0.00 0.00 9,195,240.09
B 143,646.94 158,794.75 0.00 0.00 20,295,831.67
-------------------------------------------------------------------------------
704,502.66 1,166,334.01 0.00 0.00 96,668,225.11
===============================================================================
Run: 07/25/95 08:38:37
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-8 859.627678 12.440104 5.811394 18.251498 0.000000 847.187574
A-9 1000.000000 0.000000 6.760362 6.760362 0.000000 1000.000000
A-10 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-11 499.136274 3.246677 3.374342 6.621019 0.000000 495.889597
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 947.801754 0.706866 6.703212 7.410078 0.000000 947.094888
B 941.357141 0.702059 6.657634 7.359693 0.000000 940.655083
_______________________________________________________________________________
DETERMINATION DATE 20-July-95
DISTRIBUTION DATE 25-July-95
Run: 07/25/95 08:38:40 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S24 (POOL # 4073)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4073
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 25,482.60
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 10,057.95
SUBSERVICER ADVANCES THIS MONTH 43,270.12
MASTER SERVICER ADVANCES THIS MONTH 12,159.66
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 1,694,354.60
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 2 401,903.91
FORECLOSURES
NUMBER OF LOANS 8
AGGREGATE PRINCIPAL BALANCE 3,312,625.53
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 96,668,225.11
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 347
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 1,503,653.26
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 389,392.29
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 69.61488180 % 9.47400100 % 20.91111670 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 69.49248660 % 9.51216398 % 20.99534950 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2178 %
BANKRUPTCY AMOUNT AVAILABLE 284,834.00
FRAUD AMOUNT AVAILABLE 1,092,320.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,302,112.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.16219168
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 317.77
POOL TRADING FACTOR: 22.40250796
................................................................................
Run: 07/25/95 08:38:41 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-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 58,372,807.98 7.866107 % 975,135.73
S 760920H84 0.00 0.00 0.150000 % 0.00
R 760920H76 100.00 0.00 7.866107 % 0.00
B 8,084,552.09 7,405,997.32 7.866107 % 6,311.24
-------------------------------------------------------------------------------
134,742,525.09 65,778,805.30 981,446.97
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 378,954.78 1,354,090.51 0.00 0.00 57,397,672.25
S 8,143.18 8,143.18 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B 48,079.55 54,390.79 0.00 0.00 7,399,686.08
-------------------------------------------------------------------------------
435,177.51 1,416,624.48 0.00 0.00 64,797,358.33
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 460.869953 7.698974 2.991956 10.690930 0.000000 453.170979
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 916.067735 0.780655 5.947088 6.727743 0.000000 915.287081
_______________________________________________________________________________
DETERMINATION DATE 20-July-95
DISTRIBUTION DATE 25-July-95
Run: 07/25/95 08:38:42 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S25 (POOL # 4074)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4074
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 18,885.07
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 8,498.08
SUBSERVICER ADVANCES THIS MONTH 19,141.82
MASTER SERVICER ADVANCES THIS MONTH 6,215.40
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 467,076.67
(B) TWO MONTHLY PAYMENTS: 1 194,681.80
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,950,041.56
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 64,797,358.33
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 209
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 972,044.61
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 925,391.65
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 88.74105830 % 11.25894170 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 88.58026580 % 11.41973420 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 843,065.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,955,179.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.52220985
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 316.57
POOL TRADING FACTOR: 48.08976104
PASS THROUGH RATE FOR NEXT DISTRIBUTION: 0.1738
TOTAL BALANCE OF CONVERTED LOANS REMAINING IN POOL: 0.00
TOTAL REPURCHASE OF CONVERTING AND CONVERTED
LOANS IN THIS DISTRIBUTION: 0.00
................................................................................
Run: 07/25/95 08:38:43 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S26 (POOL # 4075)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4075
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760920N46 26,393,671.00 0.00 6.000000 % 0.00
A-2 760920N20 80,949,153.00 0.00 0.000000 % 0.00
A-3 760920N38 227,532.00 0.00 0.000000 % 0.00
A-4 760920N79 48,309,228.00 0.00 6.000000 % 0.00
A-5 760920N53 47,204,957.00 0.00 0.000000 % 0.00
A-6 760920N61 416,459.00 0.00 0.000000 % 0.00
A-7 760920N87 35,500,000.00 0.00 8.500000 % 0.00
A-8 760920N95 27,999,000.00 0.00 8.500000 % 0.00
A-9 760920P28 2,000,000.00 0.00 8.500000 % 0.00
A-10 760920P36 2,200,000.00 2,013,102.11 8.500000 % 34,806.35
A-11 760920T24 20,000,000.00 18,300,928.22 8.500000 % 316,421.41
A-12 760920P44 39,837,000.00 36,452,703.86 8.500000 % 630,263.98
A-13 760920P77 4,598,000.00 5,819,516.09 8.500000 % 0.00
A-14 760920M62 2,400,000.00 1,178,483.91 8.500000 % 41,116.39
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 0.097800 % 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 8,090,690.26 8.500000 % 43,868.60
B 17,878,726.36 17,080,084.67 8.500000 % 0.00
-------------------------------------------------------------------------------
376,384,926.36 100,937,509.12 1,066,476.73
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 0.00 0.00 0.00 0.00 0.00
A-7 0.00 0.00 0.00 0.00 0.00
A-8 0.00 0.00 0.00 0.00 0.00
A-9 0.00 0.00 0.00 0.00 0.00
A-10 14,223.09 49,029.44 0.00 0.00 1,978,295.76
A-11 129,300.81 445,722.22 0.00 0.00 17,984,506.81
A-12 257,547.83 887,811.81 0.00 0.00 35,822,439.88
A-13 0.00 0.00 41,116.39 0.00 5,860,632.48
A-14 8,326.29 49,442.68 0.00 0.00 1,137,367.52
A-15 26,141.46 26,141.46 0.00 0.00 3,700,000.00
A-16 28,261.04 28,261.04 0.00 0.00 4,000,000.00
A-17 30,394.75 30,394.75 0.00 0.00 4,302,000.00
A-18 8,205.37 8,205.37 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 57,162.83 101,031.43 0.00 0.00 8,046,821.66
B 52,482.41 52,482.41 0.00 160,802.98 16,987,474.58
-------------------------------------------------------------------------------
612,045.88 1,678,522.61 41,116.39 160,802.98 99,819,538.69
===============================================================================
Run: 07/25/95 08:38:43
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-10 915.046414 15.821068 6.465041 22.286109 0.000000 899.225346
A-11 915.046411 15.821071 6.465041 22.286112 0.000000 899.225341
A-12 915.046411 15.821070 6.465041 22.286111 0.000000 899.225340
A-13 1265.662482 0.000000 0.000000 0.000000 8.942234 1274.604715
A-14 491.034963 17.131829 3.469288 20.601117 0.000000 473.903133
A-15 1000.000000 0.000000 7.065259 7.065259 0.000000 1000.000000
A-16 1000.000000 0.000000 7.065260 7.065260 0.000000 1000.000000
A-17 1000.000000 0.000000 7.065260 7.065260 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 955.330058 5.179903 6.749655 11.929558 0.000000 950.150155
B 955.330057 0.000000 2.935465 2.935465 0.000000 950.150153
_______________________________________________________________________________
DETERMINATION DATE 20-July-95
DISTRIBUTION DATE 25-July-95
Run: 07/25/95 08:38:47 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S26 (POOL # 4075)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4075
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 26,229.68
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 10,365.69
SUBSERVICER ADVANCES THIS MONTH 50,038.80
MASTER SERVICER ADVANCES THIS MONTH 13,709.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 12 3,465,086.70
(B) TWO MONTHLY PAYMENTS: 4 1,076,271.71
(C) THREE OR MORE MONTHLY PAYMENTS: 2 446,083.27
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,337,403.61
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 99,819,538.69
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 355
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 1,682,480.84
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 570,676.22
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 75.06301160 % 8.01554400 % 16.92144460 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 74.92044490 % 8.06136931 % 17.01818580 %
CLASS A-18 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.0982 %
BANKRUPTCY AMOUNT AVAILABLE 337,805.00
FRAUD AMOUNT AVAILABLE 1,074,256.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,171,752.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.04379290
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 318.67
POOL TRADING FACTOR: 26.52059944
................................................................................
Run: 07/25/95 08:38:48 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S27 (POOL # 4076)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4076
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760920Q27 13,123,000.00 0.00 7.000000 % 0.00
A-2 760920Q76 70,000.00 1,131.19 952.000000 % 83.12
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 2,151,845.54 7.500000 % 158,122.01
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 0.184577 % 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 6,622,461.83 8.000000 % 27,609.27
-------------------------------------------------------------------------------
157,499,405.19 38,280,438.56 185,814.40
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 896.80 979.92 0.00 0.00 1,048.07
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 13,439.86 171,561.87 0.00 0.00 1,993,723.53
A-7 109,818.41 109,818.41 0.00 0.00 16,484,000.00
A-8 86,747.49 86,747.49 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 5,884.06 5,884.06 0.00 0.00 0.00
R-I 6.74 6.74 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
B 44,119.64 71,728.91 0.00 0.00 6,594,852.56
-------------------------------------------------------------------------------
260,913.00 446,727.40 0.00 0.00 38,094,624.16
===============================================================================
_______________________________________________________________________________
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 16.159857 1.187429 12.811429 13.998858 0.000000 14.972429
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-6 107.323967 7.886385 0.670317 8.556702 0.000000 99.437583
A-7 1000.000000 0.000000 6.662121 6.662121 0.000000 1000.000000
A-8 1000.000000 0.000000 6.662122 6.662122 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 67.400000 67.400000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 885.189568 3.690384 5.897241 9.587625 0.000000 881.499183
_______________________________________________________________________________
DETERMINATION DATE 20-July-95
DISTRIBUTION DATE 25-July-95
Run: 07/25/95 08:38:51 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S27 (POOL # 4076)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4076
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 10,817.14
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,165.48
SUBSERVICER ADVANCES THIS MONTH 12,868.15
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 967,996.08
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 216,605.64
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 38,094,624.16
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 171
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 26,221.96
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 82.70014120 % 17.29985880 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 82.68823300 % 17.31176700 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1846 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 434,823.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,453,118.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.64895392
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 140.13
POOL TRADING FACTOR: 24.18715430
................................................................................
Run: 07/25/95 08:38:52 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S28 (POOL # 4077)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4077
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760920R83 112,112,000.00 0.00 7.750000 % 0.00
A-2 760920R91 10,192,000.00 0.00 10.750000 % 0.00
A-3 760920S41 46,773,810.00 1,124,293.25 7.125000 % 98,463.17
A-4 760920S74 14,926,190.00 358,778.00 12.375000 % 31,421.00
A-5 760920S33 15,000,000.00 360,552.17 6.375000 % 31,576.38
A-6 760920S58 54,705,000.00 3,894,031.68 7.500000 % 341,030.87
A-7 760920S66 7,815,000.00 556,290.24 11.500000 % 48,718.70
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 0.273402 % 0.00
R-I 760920T81 100.00 0.00 8.000000 % 0.00
R-II 760920T99 100.00 0.00 8.000000 % 0.00
M 760920T73 7,303,256.00 7,022,356.97 8.000000 % 26,663.80
B 16,432,384.46 15,632,645.91 8.000000 % 12,880.71
-------------------------------------------------------------------------------
365,162,840.46 91,751,948.22 590,754.63
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 6,654.53 105,117.70 0.00 0.00 1,025,830.08
A-4 3,688.28 35,109.28 0.00 0.00 327,357.00
A-5 1,909.42 33,485.80 0.00 0.00 328,975.79
A-6 24,261.30 365,292.17 0.00 0.00 3,553,000.81
A-7 5,314.37 54,033.07 0.00 0.00 507,571.54
A-8 59,592.33 59,592.33 0.00 0.00 8,967,000.00
A-9 5,535.90 5,535.90 0.00 0.00 833,000.00
A-10 315,007.98 315,007.98 0.00 0.00 47,400,000.00
A-11 37,236.07 37,236.07 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 20,838.69 20,838.69 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 46,668.74 73,332.54 0.00 0.00 6,995,693.17
B 103,890.49 116,771.20 0.00 0.00 15,573,288.97
-------------------------------------------------------------------------------
630,598.10 1,221,352.73 0.00 0.00 91,114,717.36
===============================================================================
Run: 07/25/95 08:38:52
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 24.036811 2.105092 0.142270 2.247362 0.000000 21.931720
A-4 24.036810 2.105092 0.247101 2.352193 0.000000 21.931719
A-5 24.036811 2.105092 0.127295 2.232387 0.000000 21.931719
A-6 71.182372 6.233998 0.443493 6.677491 0.000000 64.948374
A-7 71.182372 6.233999 0.680022 6.914021 0.000000 64.948374
A-8 1000.000000 0.000000 6.645738 6.645738 0.000000 1000.000000
A-9 1000.000000 0.000000 6.645738 6.645738 0.000000 1000.000000
A-10 1000.000000 0.000000 6.645738 6.645738 0.000000 1000.000000
A-11 1000.000000 0.000000 6.645738 6.645738 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 961.537836 3.650947 6.390128 10.041075 0.000000 957.886889
B 951.331558 0.783861 6.322300 7.106161 0.000000 947.719365
_______________________________________________________________________________
DETERMINATION DATE 20-July-95
DISTRIBUTION DATE 25-July-95
Run: 07/25/95 08:38:55 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S28 (POOL # 4077)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4077
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 22,707.67
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 9,584.30
SUBSERVICER ADVANCES THIS MONTH 16,221.52
MASTER SERVICER ADVANCES THIS MONTH 1,667.28
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 1,634,913.29
(B) TWO MONTHLY PAYMENTS: 1 244,592.43
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 225,089.92
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 91,114,717.36
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 339
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 215,462.80
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 288,849.94
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 75.30842310 % 7.65363300 % 17.03794440 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 75.23014640 % 7.67789592 % 17.09195770 %
CLASS A-14 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2741 %
BANKRUPTCY AMOUNT AVAILABLE 243,996.00
FRAUD AMOUNT AVAILABLE 976,770.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,961,146.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.69847342
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 314.82
POOL TRADING FACTOR: 24.95180431
................................................................................
Run: 07/25/95 08:38:56 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 28,804,918.18 7.254674 % 235,564.66
S 760920U30 0.00 0.00 0.250000 % 0.00
R 760920U48 100.00 0.00 7.254674 % 0.00
B 6,095,852.88 5,242,051.81 7.254674 % 4,706.62
-------------------------------------------------------------------------------
116,111,466.88 34,046,969.99 240,271.28
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 174,081.96 409,646.62 0.00 0.00 28,569,353.52
S 7,090.68 7,090.68 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B 31,680.24 36,386.86 0.00 0.00 5,237,345.19
-------------------------------------------------------------------------------
212,852.88 453,124.16 0.00 0.00 33,806,698.71
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 261.825966 2.141195 1.582340 3.723535 0.000000 259.684771
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 859.937389 0.772102 5.197015 5.969117 0.000000 859.165287
_______________________________________________________________________________
DETERMINATION DATE 20-July-95
DISTRIBUTION DATE 25-July-95
Run: 07/25/95 08:38:57 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S29 (POOL # 4078)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4078
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 12,276.55
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,667.97
SPREAD 4,492.76
SUBSERVICER ADVANCES THIS MONTH 18,697.92
MASTER SERVICER ADVANCES THIS MONTH 3,133.37
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 717,217.02
(B) TWO MONTHLY PAYMENTS: 1 219,982.16
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,629,798.57
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 33,806,698.71
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 104
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 419,926.68
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 209,701.95
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 84.60347040 % 15.39652960 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 84.50796620 % 15.49203380 %
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 8.22694175
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 323.59
POOL TRADING FACTOR: 29.11572786
................................................................................
Run: 07/25/95 08:38:59 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 2,366,630.72 6.500000 % 149,282.69
A-4 760920Z50 26,677,000.00 7,377,262.01 7.000000 % 465,344.03
A-5 760920Y85 11,517,000.00 5,040,175.82 7.000000 % 216,333.98
A-6 760920Y93 5,775,000.00 5,775,000.00 7.000000 % 0.00
A-7 760920Z68 25,900,000.00 31,380,405.97 7.000000 % 0.00
A-8 760920Z84 4,709,000.00 5,705,418.21 7.000000 % 0.00
A-9 760920Z76 50,000.00 12,745.16 4623.730000 % 149.33
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 0.133336 % 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 6,202,897.77 8.000000 % 5,365.25
B 14,467,386.02 13,873,970.80 8.000000 % 12,000.41
-------------------------------------------------------------------------------
321,497,464.02 113,580,506.46 848,475.69
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 12,761.48 162,044.17 0.00 0.00 2,217,348.03
A-4 42,840.08 508,184.11 0.00 0.00 6,911,917.98
A-5 29,268.52 245,602.50 0.00 0.00 4,823,841.84
A-6 33,535.68 33,535.68 0.00 0.00 5,775,000.00
A-7 0.00 0.00 183,052.37 0.00 31,563,458.34
A-8 0.00 0.00 33,281.61 0.00 5,738,699.82
A-9 48,887.16 49,036.49 0.00 0.00 12,595.83
A-10 132,964.71 132,964.71 0.00 0.00 20,035,000.00
A-11 104,931.62 104,931.62 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 12,583.16 12,583.16 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 41,230.96 46,596.21 0.00 0.00 6,197,532.52
B 92,220.93 104,221.34 0.00 0.00 13,861,970.39
-------------------------------------------------------------------------------
551,224.30 1,399,699.99 216,333.98 0.00 112,948,364.75
===============================================================================
Run: 07/25/95 08:38:59
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 94.665229 5.971308 0.510459 6.481767 0.000000 88.693921
A-4 276.540166 17.443642 1.605881 19.049523 0.000000 259.096524
A-5 437.629228 18.783883 2.541332 21.325215 0.000000 418.845345
A-6 1000.000000 0.000000 5.807044 5.807044 0.000000 1000.000000
A-7 1211.598686 0.000000 0.000000 0.000000 7.067659 1218.666345
A-8 1211.598685 0.000000 0.000000 0.000000 7.067660 1218.666345
A-9 254.903200 2.986600 977.743200 980.729800 0.000000 251.916600
A-10 1000.000000 0.000000 6.636621 6.636621 0.000000 1000.000000
A-11 1000.000000 0.000000 6.636621 6.636621 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 964.549128 0.834295 6.411404 7.245699 0.000000 963.714833
B 958.982554 0.829479 6.374404 7.203883 0.000000 958.153074
_______________________________________________________________________________
DETERMINATION DATE 20-July-95
DISTRIBUTION DATE 25-July-95
Run: 07/25/95 08:39:03 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 29,256.97
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 12,093.64
SUBSERVICER ADVANCES THIS MONTH 25,984.32
MASTER SERVICER ADVANCES THIS MONTH 4,179.15
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 2,004,117.09
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 2 654,205.26
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 769,130.94
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 112,948,364.75
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 419
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 546,350.75
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 533,899.19
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 82.32366700 % 5.46123400 % 12.21509860 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 82.24011210 % 5.48704936 % 12.27283850 %
CLASS A-23 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1330 %
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 8.56984476
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 317.49
POOL TRADING FACTOR: 35.13196133
................................................................................
Run: 07/25/95 08:39:04 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S31 (POOL # 4080)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4080
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760920W95 32,264,000.00 0.00 5.800000 % 0.00
A-2 760920X29 47,118,000.00 0.00 6.250000 % 0.00
A-3 760920X45 29,970,000.00 10,583,561.94 7.000000 % 370,886.41
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 3,446,985.25 7.500000 % 120,794.87
A-8 760920Y51 15,000,000.00 7,636,831.22 7.500000 % 74,251.53
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 1,698.38 3123.270000 % 59.52
A-12 760920X78 10,000.00 0.00 1595.300000 % 0.00
A-13 760920X94 0.00 0.00 0.217676 % 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 10,447,941.21 7.500000 % 43,820.25
-------------------------------------------------------------------------------
261,801,192.58 77,522,018.00 609,812.58
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 61,646.11 432,532.52 0.00 0.00 10,212,675.53
A-4 152,705.02 152,705.02 0.00 0.00 24,469,000.00
A-5 130,656.43 130,656.43 0.00 0.00 20,936,000.00
A-6 0.00 0.00 0.00 0.00 0.00
A-7 21,511.79 142,306.66 0.00 0.00 3,326,190.38
A-8 47,659.59 121,911.12 0.00 0.00 7,562,579.69
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 4,413.88 4,473.40 0.00 0.00 1,638.86
A-12 0.00 0.00 0.00 0.00 0.00
A-13 14,041.44 14,041.44 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 65,203.05 109,023.30 0.00 0.00 10,404,120.96
-------------------------------------------------------------------------------
497,837.31 1,107,649.89 0.00 0.00 76,912,205.42
===============================================================================
Run: 07/25/95 08:39:04
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-3 353.138537 12.375256 2.056927 14.432183 0.000000 340.763281
A-4 1000.000000 0.000000 6.240754 6.240754 0.000000 1000.000000
A-5 1000.000000 0.000000 6.240754 6.240754 0.000000 1000.000000
A-6 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-7 93.414234 3.273574 0.582975 3.856549 0.000000 90.140661
A-8 509.122081 4.950102 3.177306 8.127408 0.000000 504.171979
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 33.967600 1.190400 88.277600 89.468000 0.000000 32.777200
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 885.344274 3.713270 5.525216 9.238486 0.000000 881.631006
_______________________________________________________________________________
DETERMINATION DATE 20-July-95
DISTRIBUTION DATE 25-July-95
Run: 07/25/95 08:39:07 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S31 (POOL # 4080)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4080
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 18,579.75
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 8,216.72
SUBSERVICER ADVANCES THIS MONTH 8,975.46
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 853,676.89
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 76,912,205.42
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 303
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 284,673.49
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 86.52261450 % 13.47738550 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 86.47273090 % 13.52726910 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2172 %
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 8.13028866
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 141.87
POOL TRADING FACTOR: 29.37809590
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: 120,794.87 0.00 0.00
CLASS A-7 ENDING BAL: 3,326,190.38 0.00 0.00
CLASS A-8 PRIN DIST: 74,251.53 N/A 0.00
CLASS A-8 ENDING BAL: 7,562,579.69 N/A 0.00
................................................................................
Run: 07/25/95 08:39:09 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-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 15,113,804.47 7.750000 % 846,719.46
A-10 760920W20 65,701,000.00 65,701,000.00 7.750000 % 0.00
A-11 760920U55 2,522,000.00 902,685.55 7.750000 % 55,358.66
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 8,587,314.45 7.750000 % 0.00
A-15 760920V54 23,788,000.00 0.00 7.750000 % 0.00
A-16 760920W53 16,332,000.00 11,526,326.96 7.750000 % 94,079.16
A-17 760920W38 0.00 0.00 0.334145 % 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 8,257,333.12 7.750000 % 6,824.66
B 20,436,665.48 19,608,895.88 7.750000 % 16,206.69
-------------------------------------------------------------------------------
430,245,573.48 143,130,360.43 1,019,188.63
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 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 97,432.08 944,151.54 0.00 0.00 14,267,085.01
A-10 423,545.57 423,545.57 0.00 0.00 65,701,000.00
A-11 5,819.21 61,177.87 0.00 0.00 847,326.89
A-12 15,955.25 15,955.25 0.00 0.00 2,475,000.00
A-13 70,641.43 70,641.43 0.00 0.00 10,958,000.00
A-14 0.00 0.00 55,358.66 0.00 8,642,673.11
A-15 0.00 0.00 0.00 0.00 0.00
A-16 74,305.18 168,384.34 0.00 0.00 11,432,247.80
A-17 39,782.55 39,782.55 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 53,231.41 60,056.07 0.00 0.00 8,250,508.46
B 126,409.95 142,616.64 0.00 0.00 19,592,689.19
-------------------------------------------------------------------------------
907,122.63 1,926,311.26 55,358.66 0.00 142,166,530.46
===============================================================================
Run: 07/25/95 08:39:09
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-9 578.563123 32.412796 3.729743 36.142539 0.000000 546.150328
A-10 1000.000000 0.000000 6.446562 6.446562 0.000000 1000.000000
A-11 357.924485 21.950301 2.307379 24.257680 0.000000 335.974183
A-12 1000.000000 0.000000 6.446566 6.446566 0.000000 1000.000000
A-13 1000.000000 0.000000 6.446562 6.446562 0.000000 1000.000000
A-14 1232.393004 0.000000 0.000000 0.000000 7.944699 1240.337702
A-15 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-16 705.751100 5.760419 4.549668 10.310087 0.000000 699.990681
R-I 0.000000 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 959.495863 0.793020 6.185450 6.978470 0.000000 958.702842
B 959.495858 0.793019 6.185450 6.978469 0.000000 958.702838
_______________________________________________________________________________
DETERMINATION DATE 20-July-95
DISTRIBUTION DATE 25-July-95
Run: 07/25/95 08:39:12 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S32 (POOL # 4081)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4081
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 44,123.47
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 14,945.61
SUBSERVICER ADVANCES THIS MONTH 37,481.95
MASTER SERVICER ADVANCES THIS MONTH 5,377.62
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 9 2,408,554.23
(B) TWO MONTHLY PAYMENTS: 2 458,560.61
(C) THREE OR MORE MONTHLY PAYMENTS: 2 1,015,735.71
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 997,115.90
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 142,166,530.46
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 510
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 2
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 714,980.82
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 845,533.20
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 80.53087490 % 5.76910000 % 13.70002550 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 80.41508250 % 5.80341128 % 13.78150620 %
CLASS A-17 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3346 %
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 8.58114663
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 318.64
POOL TRADING FACTOR: 33.04311287
................................................................................
Run: 07/25/95 08:39:13 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S33 (POOL # 4082)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4082
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 7609203M8 18,000,000.00 0.00 7.000000 % 0.00
A-2 7609203L0 20,000,000.00 0.00 6.500000 % 0.00
A-3 7609203T3 70,813,559.00 6,313,125.22 7.000000 % 171,209.75
A-4 7609203Q9 70,830,509.00 6,314,636.36 6.912500 % 171,250.74
A-5 7609203R7 355,932.00 31,731.83 614.412500 % 860.56
A-6 7609203S5 17,000,000.00 5,152,948.69 6.823529 % 139,746.17
A-7 7609203W6 11,800,000.00 11,800,000.00 8.000000 % 0.00
A-8 7609204H8 36,700,000.00 24,609,343.87 8.000000 % 24,661.09
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 0.194571 % 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 6,995,804.05 8.000000 % 5,754.79
B 15,322,642.27 14,627,456.18 8.000000 % 10,983.48
-------------------------------------------------------------------------------
322,581,934.27 124,345,046.20 524,466.58
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 36,807.63 208,017.38 0.00 0.00 6,141,915.47
A-4 36,356.24 207,606.98 0.00 0.00 6,143,385.62
A-5 16,238.68 17,099.24 0.00 0.00 30,871.27
A-6 29,286.01 169,032.18 0.00 0.00 5,013,202.52
A-7 78,626.22 78,626.22 0.00 0.00 11,800,000.00
A-8 163,977.94 188,639.03 0.00 0.00 24,584,682.78
A-9 99,948.58 99,948.58 0.00 0.00 15,000,000.00
A-10 213,223.64 213,223.64 0.00 0.00 32,000,000.00
A-11 9,994.86 9,994.86 0.00 0.00 1,500,000.00
A-12 0.00 0.00 0.00 0.00 0.00
A-13 20,151.25 20,151.25 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 46,614.71 52,369.50 0.00 0.00 6,990,049.26
B 97,466.25 108,449.73 0.00 0.00 14,615,423.56
-------------------------------------------------------------------------------
848,692.01 1,373,158.59 0.00 0.00 123,819,530.48
===============================================================================
Run: 07/25/95 08:39:13
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 89.151362 2.417754 0.519782 2.937536 0.000000 86.733608
A-4 89.151362 2.417754 0.513285 2.931039 0.000000 86.733608
A-5 89.151383 2.417765 45.622984 48.040749 0.000000 86.733618
A-6 303.114629 8.220363 1.722706 9.943069 0.000000 294.894266
A-7 1000.000000 0.000000 6.663239 6.663239 0.000000 1000.000000
A-8 670.554329 0.671964 4.468064 5.140028 0.000000 669.882365
A-9 1000.000000 0.000000 6.663239 6.663239 0.000000 1000.000000
A-10 1000.000000 0.000000 6.663239 6.663239 0.000000 1000.000000
A-11 1000.000000 0.000000 6.663240 6.663240 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 963.729906 0.792770 6.421562 7.214332 0.000000 962.937136
B 954.630143 0.716814 6.360928 7.077742 0.000000 953.844859
_______________________________________________________________________________
DETERMINATION DATE 20-July-95
DISTRIBUTION DATE 25-July-95
Run: 07/25/95 08:39:16 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S33 (POOL # 4082)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4082
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 31,814.49
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 12,801.60
SUBSERVICER ADVANCES THIS MONTH 29,214.05
MASTER SERVICER ADVANCES THIS MONTH 20,488.31
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,037,508.17
(B) TWO MONTHLY PAYMENTS: 2 571,864.93
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 8
AGGREGATE PRINCIPAL BALANCE 2,159,492.01
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 123,819,530.48
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 455
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 2,695,258.81
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 423,228.83
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 82.61027610 % 5.62612200 % 11.76360190 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 82.55083610 % 5.64535274 % 11.80381120 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1952 %
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 8.63431253
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 320.50
POOL TRADING FACTOR: 38.38390106
................................................................................
Run: 07/25/95 08:39:18 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 9,665,831.99 7.300000 % 1,762,095.22
A-4 7609203H9 72,404,250.00 965,539.73 6.662500 % 176,019.29
A-5 7609203J5 76,215.00 1,016.35 2705.125000 % 185.28
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 7,267,890.26 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 13,210,160.07 7.500000 % 0.00
A-12 7609203Y2 0.00 0.00 0.279072 % 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 11,431,557.08 7.500000 % 13,386.67
B 16,042,796.83 15,563,725.53 7.500000 % 0.00
-------------------------------------------------------------------------------
427,807,906.83 188,071,721.01 1,951,686.46
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 58,664.90 1,820,760.12 0.00 0.00 7,903,736.77
A-4 5,348.40 181,367.69 0.00 0.00 789,520.44
A-5 2,285.85 2,471.13 0.00 0.00 831.07
A-6 277,034.75 277,034.75 0.00 0.00 44,428,000.00
A-7 93,533.84 93,533.84 0.00 0.00 15,000,000.00
A-8 36,166.41 36,166.41 9,153.16 0.00 7,277,043.42
A-9 190,422.42 190,422.42 0.00 0.00 30,538,000.00
A-10 249,423.56 249,423.56 0.00 0.00 40,000,000.00
A-11 0.00 0.00 82,373.13 0.00 13,292,533.20
A-12 43,637.13 43,637.13 0.00 0.00 0.00
R-I 0.06 0.06 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 71,282.49 84,669.16 0.00 0.00 11,418,170.41
B 0.00 0.00 0.00 163,817.30 15,496,957.24
-------------------------------------------------------------------------------
1,027,799.81 2,979,486.27 91,526.29 163,817.30 186,144,792.55
===============================================================================
Run: 07/25/95 08:39:18
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-3 195.474680 35.635318 1.186396 36.821714 0.000000 159.839362
A-4 13.335401 2.431063 0.073869 2.504932 0.000000 10.904338
A-5 13.335301 2.431018 29.992128 32.423146 0.000000 10.904284
A-6 1000.000000 0.000000 6.235589 6.235589 0.000000 1000.000000
A-7 1000.000000 0.000000 6.235589 6.235589 0.000000 1000.000000
A-8 1037.469703 0.000000 5.162647 5.162647 1.306586 1038.776290
A-9 1000.000000 0.000000 6.235589 6.235589 0.000000 1000.000000
A-10 1000.000000 0.000000 6.235589 6.235589 0.000000 1000.000000
A-11 1217.761970 0.000000 0.000000 0.000000 7.593463 1225.355433
R-I 0.000000 0.000000 0.600000 0.600000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 971.646085 1.137824 6.058786 7.196610 0.000000 970.508261
B 970.137919 0.000000 0.000000 0.000000 0.000000 965.976033
_______________________________________________________________________________
DETERMINATION DATE 20-July-95
DISTRIBUTION DATE 25-July-95
Run: 07/25/95 08:39:20 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S34 (POOL # 4083)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4083
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 52,700.42
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 19,738.00
SUBSERVICER ADVANCES THIS MONTH 17,701.54
MASTER SERVICER ADVANCES THIS MONTH 2,046.94
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 629,744.84
(B) TWO MONTHLY PAYMENTS: 2 389,715.04
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,374,287.84
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 186,144,792.55
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 690
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 277,090.04
REMAINING SUBCLASS INTEREST SHORTFALL 97,048.99
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,368,501.97
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 85.64628300 % 6.07829700 % 8.27542040 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 85.54075710 % 6.13402623 % 8.32521660 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2785 %
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 8.24180891
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 319.28
POOL TRADING FACTOR: 43.51130252
COMPONENTS
ACCRUAL NON-ACCRUAL
CLASS A-8 PRINCIPAL DISTRIBUTION: 0.00 0.00
CLASS A-8 ENDING BALANCE: 1,477,043.42 5,800,000.00
................................................................................
Run: 07/25/95 08:39:22 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 2,516,446.59 5.750000 % 656,319.28
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 6.762500 % 0.00
A-8 7609202Z0 6,810,000.00 1,200,000.00 7.554166 % 0.00
A-9 7609203C0 37,200,000.00 15,000,000.00 7.000000 % 0.00
A-10 7609203A4 20,000.00 8,086.54 2775.250000 % 296.36
A-11 7609203B2 0.00 0.00 0.453631 % 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 5,279,618.93 7.000000 % 22,387.06
-------------------------------------------------------------------------------
146,754,518.99 61,284,152.06 679,002.70
===============================================================================
_______________________________________________________________________________
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 12,044.92 668,364.20 0.00 0.00 1,860,127.31
A-4 54,108.05 54,108.05 0.00 0.00 10,000,000.00
A-5 112,544.74 112,544.74 0.00 0.00 20,800,000.00
A-6 18,246.89 18,246.89 0.00 0.00 3,680,000.00
A-7 15,762.09 15,762.09 0.00 0.00 2,800,000.00
A-8 7,545.99 7,545.99 0.00 0.00 1,200,000.00
A-9 87,405.31 87,405.31 0.00 0.00 15,000,000.00
A-10 18,681.57 18,977.93 0.00 0.00 7,790.18
A-11 23,141.94 23,141.94 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 30,764.45 53,151.51 0.00 0.00 5,257,231.87
-------------------------------------------------------------------------------
380,245.95 1,059,248.65 0.00 0.00 60,605,149.36
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 130.385834 34.006180 0.624089 34.630269 0.000000 96.379653
A-4 1000.000000 0.000000 5.410805 5.410805 0.000000 1000.000000
A-5 1000.000000 0.000000 5.410805 5.410805 0.000000 1000.000000
A-6 1000.000000 0.000000 4.958394 4.958394 0.000000 1000.000000
A-7 176.211454 0.000000 0.991950 0.991950 0.000000 176.211454
A-8 176.211454 0.000000 1.108075 1.108075 0.000000 176.211454
A-9 403.225806 0.000000 2.349605 2.349605 0.000000 403.225807
A-10 404.327000 14.818000 934.078500 948.896500 0.000000 389.509000
R-I 0.000000 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 894.196086 3.791641 5.210499 9.002140 0.000000 890.404444
_______________________________________________________________________________
DETERMINATION DATE 20-July-95
DISTRIBUTION DATE 25-July-95
Run: 07/25/95 08:39:24 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S35 (POOL # 4084)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4084
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 15,500.62
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,506.46
SUBSERVICER ADVANCES THIS MONTH 4,367.23
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 244,832.61
(B) TWO MONTHLY PAYMENTS: 1 181,331.50
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 60,605,149.36
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 241
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 419,140.82
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 91.38501760 % 8.61498240 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 91.32543700 % 8.67456300 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.4525 %
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 7.88164052
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 142.57
POOL TRADING FACTOR: 41.29695615
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: 07/25/95 08:39:26 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S36 (POOL # 4085)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4085
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 7609204N5 41,250,800.00 0.00 4.850000 % 0.00
A-2 7609204Q8 54,773,000.00 45,259,896.83 5.700000 % 671,315.17
A-3 7609204R6 19,990,000.00 17,962,084.93 6.400000 % 143,104.74
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 0.349231 % 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 9,135,945.15 7.000000 % 39,564.75
-------------------------------------------------------------------------------
260,444,078.54 134,617,926.91 853,984.66
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 214,562.80 885,877.97 0.00 0.00 44,588,581.66
A-3 95,609.87 238,714.61 0.00 0.00 17,818,980.19
A-4 216,272.43 216,272.43 0.00 0.00 38,524,000.00
A-5 103,775.20 103,775.20 0.00 0.00 17,825,000.00
A-6 34,413.19 34,413.19 0.00 0.00 5,911,000.00
A-7 0.00 0.00 0.00 0.00 0.00
A-8 0.00 0.00 0.00 0.00 0.00
A-9 0.00 0.00 0.00 0.00 0.00
A-10 0.00 0.00 0.00 0.00 0.00
A-11 65,908.89 65,908.89 0.00 0.00 0.00
A-12 39,100.40 39,100.40 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
B 53,188.47 92,753.22 0.00 0.00 9,096,380.40
-------------------------------------------------------------------------------
822,831.25 1,676,815.91 0.00 0.00 133,763,942.25
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 826.317653 12.256316 3.917310 16.173626 0.000000 814.061338
A-3 898.553523 7.158816 4.782885 11.941701 0.000000 891.394707
A-4 1000.000000 0.000000 5.613966 5.613966 0.000000 1000.000000
A-5 1000.000000 0.000000 5.821891 5.821891 0.000000 1000.000000
A-6 1000.000000 0.000000 5.821890 5.821890 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 876.931875 3.797701 5.105401 8.903102 0.000000 873.134174
_______________________________________________________________________________
DETERMINATION DATE 20-July-95
DISTRIBUTION DATE 25-July-95
Run: 07/25/95 08:39:28 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S36 (POOL # 4085)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4085
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 32,235.37
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 14,335.88
SUBSERVICER ADVANCES THIS MONTH 3,979.54
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 135,381.77
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 256,132.01
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 133,763,942.25
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 529
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 270,999.11
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 93.21342610 % 6.78657390 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 93.19967680 % 6.80032320 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3492 %
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 7.76215866
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 142.32
POOL TRADING FACTOR: 51.35994759
................................................................................
Run: 07/25/95 08:39:30 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 9,490,702.70 7.650000 % 1,054,694.82
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 0.103000 % 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 9,069,791.73 8.000000 % 21,799.49
B 16,935,768.50 16,325,627.41 8.000000 % 0.00
-------------------------------------------------------------------------------
376,350,379.50 144,894,773.84 1,076,494.31
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 0.00 0.00 0.00 0.00 0.00
A-7 60,293.08 1,114,987.90 0.00 0.00 8,436,007.88
A-8 166,387.69 166,387.69 0.00 0.00 26,191,000.00
A-9 325,844.41 325,844.41 0.00 0.00 51,291,000.00
A-10 137,378.33 137,378.33 0.00 0.00 21,624,652.00
A-11 69,258.85 69,258.85 0.00 0.00 10,902,000.00
A-12 34,732.92 34,732.92 0.00 0.00 0.00
A-13 12,387.40 12,387.40 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 60,255.26 82,054.75 0.00 0.00 9,047,992.24
B 86,415.12 86,415.12 0.00 61,283.45 16,286,388.31
-------------------------------------------------------------------------------
952,953.06 2,029,447.37 0.00 61,283.45 143,779,040.43
===============================================================================
Run: 07/25/95 08:39:30
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-7 196.824959 21.873013 1.250401 23.123414 0.000000 174.951946
A-8 1000.000000 0.000000 6.352857 6.352857 0.000000 1000.000000
A-9 1000.000000 0.000000 6.352857 6.352857 0.000000 1000.000000
A-10 1000.000000 0.000000 6.352857 6.352857 0.000000 1000.000000
A-11 1000.000000 0.000000 6.352857 6.352857 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 963.973222 2.316936 6.404167 8.721103 0.000000 961.656286
B 963.973227 0.000000 5.102522 5.102522 0.000000 961.656290
_______________________________________________________________________________
DETERMINATION DATE 20-July-95
DISTRIBUTION DATE 25-July-95
Run: 07/25/95 08:39:33 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 36,722.87
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 15,346.48
SUBSERVICER ADVANCES THIS MONTH 29,132.98
MASTER SERVICER ADVANCES THIS MONTH 1,867.50
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,336,252.24
(B) TWO MONTHLY PAYMENTS: 1 211,371.35
(C) THREE OR MORE MONTHLY PAYMENTS: 3 1,264,923.06
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,009,705.08
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 143,779,040.43
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 507
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 250,317.15
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 767,474.86
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 82.47319870 % 6.25957100 % 11.26723000 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 82.37964280 % 6.29298416 % 11.32737310 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1035 %
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 8.53467812
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 321.02
POOL TRADING FACTOR: 38.20350616
................................................................................
Run: 07/25/95 08:39:34 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 48,016,578.14 7.500000 % 1,829,019.25
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 9,729,558.43 7.500000 % 0.00
A-9 7609206B9 9,248,000.00 11,196,183.37 7.500000 % 0.00
A-10 7609205S3 0.00 0.00 0.198323 % 0.00
R 7609206D5 100.00 0.00 7.500000 % 0.00
M 7609206C7 9,625,924.00 9,387,222.02 7.500000 % 8,135.33
B 18,182,304.74 17,731,423.09 7.500000 % 15,366.73
-------------------------------------------------------------------------------
427,814,328.74 218,599,965.05 1,852,521.31
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 298,842.02 2,127,861.27 0.00 0.00 46,187,558.89
A-6 287,424.11 287,424.11 0.00 0.00 46,182,000.00
A-7 475,225.04 475,225.04 0.00 0.00 76,357,000.00
A-8 52,808.31 52,808.31 7,745.79 0.00 9,737,304.22
A-9 0.00 0.00 69,681.98 0.00 11,265,865.35
A-10 35,975.93 35,975.93 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 58,423.50 66,558.83 0.00 0.00 9,379,086.69
B 110,355.51 125,722.24 0.00 0.00 17,716,056.36
-------------------------------------------------------------------------------
1,319,054.42 3,171,575.73 77,427.77 0.00 216,824,871.51
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-5 685.774774 26.122129 4.268074 30.390203 0.000000 659.652645
A-6 1000.000000 0.000000 6.223726 6.223726 0.000000 1000.000000
A-7 1000.000000 0.000000 6.223726 6.223726 0.000000 1000.000000
A-8 1022.764473 0.000000 5.551173 5.551173 0.814232 1023.578705
A-9 1210.659966 0.000000 0.000000 0.000000 7.534816 1218.194783
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 975.202175 0.845148 6.069391 6.914539 0.000000 974.357027
B 975.202173 0.845148 6.069391 6.914539 0.000000 974.357025
_______________________________________________________________________________
DETERMINATION DATE 20-July-95
DISTRIBUTION DATE 25-July-95
Run: 07/25/95 08:39:36 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S38 (POOL # 4087)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4087
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 61,420.49
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 23,048.34
SUBSERVICER ADVANCES THIS MONTH 28,410.90
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,571,906.53
(B) TWO MONTHLY PAYMENTS: 4 1,506,675.74
(C) THREE OR MORE MONTHLY PAYMENTS: 1 213,065.88
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 587,650.54
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 216,824,871.51
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 802
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,585,646.45
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 87.59439640 % 4.29424700 % 8.11135680 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 87.50367390 % 4.32565075 % 8.17067540 %
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 8.16168420
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 321.10
POOL TRADING FACTOR: 50.68200314
COMPONENTS
ACCRUAL NON-ACCRUAL
CLASS A-8 PRINCIPAL DISTRIBUTION: 0.00 0.00
CLASS A-8 ENDING BALANCE: 1,252,304.22 8,485,000.00
................................................................................
Run: 07/25/95 08:39:38 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-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 4,277,190.60 7.500000 % 408,002.25
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 0.155498 % 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 7,848,057.02 7.500000 % 32,546.90
-------------------------------------------------------------------------------
183,802,829.51 61,569,247.62 440,549.15
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 26,661.20 434,663.45 0.00 0.00 3,869,188.35
A-7 186,246.12 186,246.12 0.00 0.00 29,879,000.00
A-8 121,955.40 121,955.40 0.00 0.00 19,565,000.00
A-9 0.00 0.00 0.00 0.00 0.00
A-10 0.00 0.00 0.00 0.00 0.00
A-11 0.00 0.00 0.00 0.00 0.00
A-12 7,957.00 7,957.00 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
B 48,919.66 81,466.56 0.00 0.00 7,815,510.12
-------------------------------------------------------------------------------
391,739.38 832,288.53 0.00 0.00 61,128,698.47
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 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-6 324.521290 30.956165 2.022853 32.979018 0.000000 293.565125
A-7 1000.000000 0.000000 6.233345 6.233345 0.000000 1000.000000
A-8 1000.000000 0.000000 6.233345 6.233345 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 898.890193 3.727814 5.603093 9.330907 0.000000 895.162380
_______________________________________________________________________________
DETERMINATION DATE 20-July-95
DISTRIBUTION DATE 25-July-95
Run: 07/25/95 08:39:40 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S39 (POOL # 4088)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4088
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 18,619.18
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,464.99
SUBSERVICER ADVANCES THIS MONTH 8,467.18
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 251,551.80
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 589,372.81
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 61,128,698.47
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 236
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 185,213.57
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 87.25328420 % 12.74671580 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 87.21466300 % 12.78533700 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1552 %
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 8.14413320
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 143.45
POOL TRADING FACTOR: 33.25775704
................................................................................
Run: 07/25/95 08:39:42 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 72,518,613.41 7.693906 % 2,599,775.52
R 7609206F0 100.00 0.00 7.693906 % 0.00
B 11,237,146.51 9,966,199.53 7.693906 % 174,255.47
-------------------------------------------------------------------------------
187,272,146.51 82,484,812.94 2,774,030.99
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 460,635.87 3,060,411.39 0.00 0.00 69,918,837.89
R 0.00 0.00 0.00 0.00 0.00
B 63,304.98 237,560.45 0.00 47,809.06 9,744,135.00
-------------------------------------------------------------------------------
523,940.85 3,297,971.84 0.00 47,809.06 79,662,972.89
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 411.955887 14.768523 2.616730 17.385253 0.000000 397.187364
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 886.897712 15.507092 5.633546 21.140638 0.000000 867.136064
_______________________________________________________________________________
DETERMINATION DATE 20-July-95
DISTRIBUTION DATE 25-July-95
Run: 07/25/95 08:39:43 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S40 (POOL # 4089)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4089
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 25,721.46
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 8,533.06
SUBSERVICER ADVANCES THIS MONTH 28,651.87
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 855,625.55
(B) TWO MONTHLY PAYMENTS: 1 580,871.58
(C) THREE OR MORE MONTHLY PAYMENTS: 2 653,546.20
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,837,140.29
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 79,662,972.89
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 260
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,967,865.37
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 601,016.42
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 87.91753390 % 12.08246610 %
CURRENT PREPAYMENT PERCENTAGE 93.95876700 % 6.04123300 %
PERCENTAGE FOR NEXT DISTRIBUTION 87.76830110 % 12.23169890 %
BANKRUPTCY AMOUNT AVAILABLE 220,997.00
FRAUD AMOUNT AVAILABLE 1,010,757.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,046,716.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.28106206
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 325.50
POOL TRADING FACTOR: 42.53861259
TOTAL BALANCE OF CONVERTED LOANS REMAINING IN POOL: 0.00
TOTAL REPURCHASE OF CONVERTING AND CONVERTED
LOANS IN THIS DISTRIBUTION: 601,016.42
................................................................................
Run: 07/25/95 08:39:44 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 6,432,286.48 6.000000 % 435,169.56
A-5 7609207R3 14,917,608.00 2,169,533.80 6.712500 % 146,777.52
A-6 7609207S1 74,963.00 10,902.19 654.206400 % 737.58
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 0.403163 % 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 5,615,144.10 7.000000 % 23,776.08
-------------------------------------------------------------------------------
156,959,931.35 74,327,866.57 606,460.74
===============================================================================
_______________________________________________________________________________
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 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 32,039.94 467,209.50 0.00 0.00 5,997,116.92
A-5 12,089.99 158,867.51 0.00 0.00 2,022,756.28
A-6 5,921.12 6,658.70 0.00 0.00 10,164.61
A-7 36,030.05 36,030.05 0.00 0.00 6,200,000.00
A-8 81,358.18 81,358.18 0.00 0.00 14,000,000.00
A-9 81,939.31 81,939.31 0.00 0.00 14,100,000.00
A-10 56,369.59 56,369.59 0.00 0.00 9,700,000.00
A-11 93,561.91 93,561.91 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 24,877.51 24,877.51 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.05 0.05 0.00 0.00 0.00
B 32,631.26 56,407.34 0.00 0.00 5,591,368.02
-------------------------------------------------------------------------------
456,818.91 1,063,279.65 0.00 0.00 73,721,405.83
===============================================================================
Run: 07/25/95 08:39:44
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-4 381.093920 25.782507 1.898272 27.680779 0.000000 355.311412
A-5 145.434429 9.839213 0.810451 10.649664 0.000000 135.595216
A-6 145.434281 9.839254 78.987234 88.826488 0.000000 135.595027
A-7 1000.000000 0.000000 5.811298 5.811298 0.000000 1000.000000
A-8 1000.000000 0.000000 5.811299 5.811299 0.000000 1000.000000
A-9 1000.000000 0.000000 5.811299 5.811299 0.000000 1000.000000
A-10 1000.000000 0.000000 5.811298 5.811298 0.000000 1000.000000
A-11 1000.000000 0.000000 5.811299 5.811299 0.000000 1000.000000
A-12 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-13 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-14 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-15 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-16 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.500000 0.500000 0.000000 0.000000
B 894.283404 3.786641 5.196948 8.983589 0.000000 890.496759
_______________________________________________________________________________
DETERMINATION DATE 20-July-95
DISTRIBUTION DATE 25-July-95
Run: 07/25/95 08:39:47 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 19,831.25
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 8,060.58
SUBSERVICER ADVANCES THIS MONTH 14,093.17
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 1,053,875.19
(B) TWO MONTHLY PAYMENTS: 1 302,576.08
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 73,721,405.83
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 303
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 291,735.91
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 92.44543890 % 7.55456110 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 92.41554340 % 7.58445660 %
CLASS A-17 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.403221 %
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 7.84959358
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 143.27
POOL TRADING FACTOR: 46.96829643
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: 07/25/95 08:39:49 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 57,722,429.78 7.674717 % 1,508,953.62
M 760944AB4 5,352,000.00 5,079,210.99 7.674717 % 4,157.36
R 760944AC2 100.00 0.00 7.674717 % 0.00
B 8,362,385.57 7,618,075.71 7.674717 % 6,235.44
-------------------------------------------------------------------------------
133,787,485.57 70,419,716.48 1,519,346.42
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 366,169.53 1,875,123.15 0.00 0.00 56,213,476.16
M 32,220.62 36,377.98 0.00 0.00 5,075,053.63
R 0.00 0.00 0.00 0.00 0.00
B 48,326.23 54,561.67 0.00 0.00 7,611,840.27
-------------------------------------------------------------------------------
446,716.38 1,966,062.80 0.00 0.00 68,900,370.06
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 480.727805 12.566969 3.049558 15.616527 0.000000 468.160837
M 949.030454 0.776786 6.020295 6.797081 0.000000 948.253668
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 910.993119 0.745653 5.779000 6.524653 0.000000 910.247465
_______________________________________________________________________________
DETERMINATION DATE 20-July-95
DISTRIBUTION DATE 25-July-95
Run: 07/25/95 08:39:50 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 22,407.67
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 7,342.84
SUBSERVICER ADVANCES THIS MONTH 15,671.44
MASTER SERVICER ADVANCES THIS MONTH 3,337.29
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 949,148.09
(B) TWO MONTHLY PAYMENTS: 1 97,060.56
(C) THREE OR MORE MONTHLY PAYMENTS: 1 262,377.51
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 880,013.86
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 68,900,370.06
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 240
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 464,885.66
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,461,707.48
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 81.96913120 % 7.21276800 % 10.81810050 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 81.58660990 % 7.36578574 % 11.04760430 %
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 8.18623354
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 327.78
POOL TRADING FACTOR: 51.49986171
TOTAL BALANCE OF CONVERTED LOANS REMAINING IN POOL: 0.00
TOTAL REPURCHASE OF CONVERTING AND CONVERTED
LOANS IN THIS DISTRIBUTION: 0.00
................................................................................
Run: 07/25/95 08:39:51 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 8,302,427.21 7.000000 % 335,271.97
A-4 760944AZ1 11,666,667.00 3,148,123.33 8.000000 % 201,163.18
A-5 760944BA5 5,000,000.00 5,000,000.00 8.000000 % 0.00
A-6 760944BH0 45,000,000.00 16,604,854.44 8.500000 % 670,543.93
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 0.154600 % 0.00
R 760944BF4 100.00 0.00 8.000000 % 0.00
M 760944BE7 9,408,500.00 9,127,588.57 8.000000 % 23,591.08
B 16,938,486.28 16,432,750.58 8.000000 % 0.00
-------------------------------------------------------------------------------
376,347,086.28 156,449,077.13 1,230,570.16
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 48,330.08 383,602.05 0.00 0.00 7,967,155.24
A-4 20,943.83 222,107.01 0.00 0.00 2,946,960.15
A-5 33,263.98 33,263.98 0.00 0.00 5,000,000.00
A-6 117,373.03 787,916.96 0.00 0.00 15,934,310.51
A-7 99,791.96 99,791.96 0.00 0.00 15,000,000.00
A-8 30,686.03 30,686.03 0.00 0.00 4,612,500.00
A-9 258,766.09 258,766.09 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 99,791.96 99,791.96 0.00 0.00 15,000,000.00
A-12 8,149.68 8,149.68 0.00 0.00 1,225,000.00
A-13 20,106.92 20,106.92 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 60,724.00 84,315.08 0.00 0.00 9,103,997.49
B 55,914.08 55,914.08 0.00 95,881.61 16,390,278.63
-------------------------------------------------------------------------------
1,007,841.64 2,238,411.80 0.00 95,881.61 155,176,035.02
===============================================================================
Run: 07/25/95 08:39:51
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-3 368.996765 14.900976 2.148004 17.048980 0.000000 354.095788
A-4 269.839135 17.242558 1.795185 19.037743 0.000000 252.596577
A-5 1000.000000 0.000000 6.652796 6.652796 0.000000 1000.000000
A-6 368.996765 14.900976 2.608290 17.509266 0.000000 354.095789
A-7 1000.000000 0.000000 6.652797 6.652797 0.000000 1000.000000
A-8 1000.000000 0.000000 6.652798 6.652798 0.000000 1000.000000
A-9 1000.000000 0.000000 6.652797 6.652797 0.000000 1000.000000
A-10 1000.000000 0.000000 6.666667 6.666667 0.000000 1000.000000
A-11 1000.000000 0.000000 6.652797 6.652797 0.000000 1000.000000
A-12 1000.000000 0.000000 6.652800 6.652800 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 970.142804 2.507422 6.454164 8.961586 0.000000 967.635382
B 970.142804 0.000000 3.301008 3.301008 0.000000 967.635381
_______________________________________________________________________________
DETERMINATION DATE 20-July-95
DISTRIBUTION DATE 25-July-95
Run: 07/25/95 08:39:54 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S43 (POOL # 4092)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4092
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 38,760.62
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 16,324.39
SUBSERVICER ADVANCES THIS MONTH 40,353.04
MASTER SERVICER ADVANCES THIS MONTH 5,313.91
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,810,909.68
(B) TWO MONTHLY PAYMENTS: 2 669,882.70
(C) THREE OR MORE MONTHLY PAYMENTS: 1 263,277.34
FORECLOSURES
NUMBER OF LOANS 8
AGGREGATE PRINCIPAL BALANCE 2,559,173.15
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 155,176,035.02
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 537
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 699,144.51
REMAINING SUBCLASS INTEREST SHORTFALL 53,409.68
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 868,685.31
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 83.66219880 % 5.83422300 % 10.50357780 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 83.57073880 % 5.86688369 % 10.56237750 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1536 %
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 8.57907596
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 323.21
POOL TRADING FACTOR: 41.23216060
AMOUNT PAID FROM SPECIAL RESERVE ACCT FOR A-10 SHORTFALL 320.38
AMOUNT PAID TO CLASS R FROM EARNINGS ON RESERVE ACCOUNT 0.00
AMOUNT ON DEPOSIT IN SPECIAL RESERVE ACCOUNT 73,286.38
................................................................................
Run: 07/25/95 08:39:55 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-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 12,621,490.33 7.500000 % 735,317.26
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 2,373,710.04 7.500000 % 81,701.92
A-11 760944AJ7 4,175,000.00 4,175,000.00 7.500000 % 0.00
A-12 760944AE8 0.00 0.00 0.151700 % 0.00
R 760944AU2 100.00 0.00 7.500000 % 0.00
M 760944AT5 3,008,033.00 2,940,156.06 7.500000 % 2,588.64
B 5,682,302.33 5,554,079.88 7.500000 % 4,890.05
-------------------------------------------------------------------------------
133,690,335.33 73,981,336.31 824,497.87
===============================================================================
_______________________________________________________________________________
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 78,579.28 813,896.54 0.00 0.00 11,886,173.07
A-6 26,073.79 26,073.79 0.00 0.00 4,188,000.00
A-7 68,646.03 68,646.03 0.00 0.00 11,026,000.00
A-8 118,745.30 118,745.30 0.00 0.00 19,073,000.00
A-9 74,896.14 74,896.14 0.00 0.00 12,029,900.00
A-10 14,778.32 96,480.24 0.00 0.00 2,292,008.12
A-11 25,992.85 25,992.85 0.00 0.00 4,175,000.00
A-12 9,316.28 9,316.28 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 18,304.92 20,893.56 0.00 0.00 2,937,567.42
B 34,578.75 39,468.80 0.00 0.00 5,549,189.83
-------------------------------------------------------------------------------
469,911.66 1,294,409.53 0.00 0.00 73,156,838.44
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-5 846.568538 49.320361 5.270594 54.590955 0.000000 797.248177
A-6 1000.000000 0.000000 6.225833 6.225833 0.000000 1000.000000
A-7 1000.000000 0.000000 6.225833 6.225833 0.000000 1000.000000
A-8 1000.000000 0.000000 6.225832 6.225832 0.000000 1000.000000
A-9 1000.000000 0.000000 6.225832 6.225832 0.000000 1000.000000
A-10 285.130335 9.814044 1.775174 11.589218 0.000000 275.316291
A-11 1000.000000 0.000000 6.225832 6.225832 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 977.434775 0.860576 6.085345 6.945921 0.000000 976.574200
B 977.434772 0.860572 6.085345 6.945917 0.000000 976.574196
_______________________________________________________________________________
DETERMINATION DATE 20-July-95
DISTRIBUTION DATE 25-July-95
Run: 07/25/95 08:39:58 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S44 (POOL # 4093)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4093
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 20,194.80
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 7,749.16
SUBSERVICER ADVANCES THIS MONTH 1,943.24
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 272,966.07
(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 73,156,838.44
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 269
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 759,361.50
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 88.51840700 % 3.97418600 % 7.50740680 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 88.39922910 % 4.01543790 % 7.58533300 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1511 %
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 8.10542478
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 322.11
POOL TRADING FACTOR: 54.72111223
................................................................................
Run: 07/25/95 08:39:59 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S1 (POOL # 4094)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4094
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A 760944CA4 150,223,843.00 51,059,731.48 7.866441 % 498,063.85
R 760944CB2 100.00 0.00 7.866441 % 0.00
B 3,851,896.47 3,499,152.77 7.866441 % 14,034.38
-------------------------------------------------------------------------------
154,075,839.47 54,558,884.25 512,098.23
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 333,698.33 831,762.18 0.00 0.00 50,561,667.63
R 0.00 0.00 0.00 0.00 0.00
B 22,868.54 36,902.92 0.00 0.00 3,485,118.39
-------------------------------------------------------------------------------
356,566.87 868,665.10 0.00 0.00 54,046,786.02
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 339.890995 3.315478 2.221341 5.536819 0.000000 336.575517
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 908.423369 3.643499 5.936956 9.580455 0.000000 904.779871
_______________________________________________________________________________
DETERMINATION DATE 20-July-95
DISTRIBUTION DATE 25-July-95
Run: 07/25/95 08:40:00 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S1 (POOL # 4094)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4094
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 11,645.51
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,758.22
SUBSERVICER ADVANCES THIS MONTH 6,890.10
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 643,640.98
(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 54,046,786.02
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 254
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 293,273.76
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 93.58646570 % 6.41353430 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 93.55166390 % 6.44833610 %
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 8.24798548
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 145.48
POOL TRADING FACTOR: 35.07804092
................................................................................
Run: 07/25/95 08:40:02 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 20,016,660.56 8.000000 % 844,841.18
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 0.253873 % 0.00
R 760944CM8 100.00 0.00 8.000000 % 0.00
M-1 760944CJ5 6,417,561.00 6,226,630.26 8.000000 % 4,999.02
M-2 760944CK2 4,813,170.00 4,684,972.99 8.000000 % 3,761.31
M-3 760944CL0 3,208,780.00 3,140,746.48 8.000000 % 2,521.53
B-1 4,813,170.00 4,760,192.39 8.000000 % 0.00
B-2 1,604,363.09 1,423,978.04 8.000000 % 0.00
-------------------------------------------------------------------------------
320,878,029.09 112,804,255.72 856,123.04
===============================================================================
_______________________________________________________________________________
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-3 133,261.02 978,102.20 0.00 0.00 19,171,819.38
A-4 208,893.84 208,893.84 0.00 0.00 31,377,195.00
A-5 274,115.32 274,115.32 0.00 0.00 41,173,880.00
A-6 0.00 0.00 0.00 0.00 0.00
A-7 0.00 0.00 0.00 0.00 0.00
A-8 0.00 0.00 0.00 0.00 0.00
A-9 23,832.20 23,832.20 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 41,453.83 46,452.85 0.00 0.00 6,221,631.24
M-2 31,190.23 34,951.54 0.00 0.00 4,681,211.68
M-3 39,364.43 41,885.96 0.00 0.00 3,138,224.95
B-1 27,681.20 27,681.20 0.00 0.00 4,760,192.39
B-2 0.00 0.00 0.00 0.00 1,419,013.10
-------------------------------------------------------------------------------
779,792.07 1,635,915.11 0.00 0.00 111,943,167.74
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 451.976773 19.076538 3.009038 22.085576 0.000000 432.900235
A-4 1000.000000 0.000000 6.657505 6.657505 0.000000 1000.000000
A-5 1000.000000 0.000000 6.657505 6.657505 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-1 970.248707 0.778959 6.459437 7.238396 0.000000 969.469747
M-2 973.365368 0.781462 6.480185 7.261647 0.000000 972.583906
M-3 978.797699 0.785822 12.267725 13.053547 0.000000 978.011877
B-1 988.993198 0.000000 5.751137 5.751137 0.000000 988.993198
B-2 887.565944 0.000000 0.000000 0.000000 0.000000 884.471295
_______________________________________________________________________________
DETERMINATION DATE 20-July-95
DISTRIBUTION DATE 25-July-95
Run: 07/25/95 08:40:04 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 30,236.98
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 11,886.64
SUBSERVICER ADVANCES THIS MONTH 34,753.28
MASTER SERVICER ADVANCES THIS MONTH 7,043.45
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 2,330,001.47
(B) TWO MONTHLY PAYMENTS: 2 913,097.31
(C) THREE OR MORE MONTHLY PAYMENTS: 1 351,176.04
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 871,415.46
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 111,943,167.74
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 446
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 859,059.16
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 770,523.59
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 82.06049940 % 12.45728700 % 5.48221380 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 81.93701880 % 12.54303246 % 5.51994880 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2535 %
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 8.70547304
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 320.54
POOL TRADING FACTOR: 34.88651687
................................................................................
Run: 07/25/95 08:40:06 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 9,827,669.93 7.500000 % 183,614.87
A-4 760944BV9 37,600,000.00 22,490,722.27 7.500000 % 149,294.33
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 0.200802 % 0.00
R 760944BZ0 100.00 0.00 7.500000 % 0.00
M 760944BY3 2,674,000.00 2,617,567.62 7.500000 % 2,163.38
B-1 3,744,527.00 3,665,502.09 7.500000 % 3,029.49
B-2 534,817.23 523,530.39 7.500000 % 432.70
-------------------------------------------------------------------------------
106,963,444.23 58,124,992.30 338,534.77
===============================================================================
_______________________________________________________________________________
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 61,264.73 244,879.60 0.00 0.00 9,644,055.06
A-4 140,204.95 289,499.28 0.00 0.00 22,341,427.94
A-5 62,339.02 62,339.02 0.00 0.00 10,000,000.00
A-6 56,105.11 56,105.11 0.00 0.00 9,000,000.00
A-7 9,701.27 9,701.27 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 16,317.66 18,481.04 0.00 0.00 2,615,404.24
B-1 22,850.38 25,879.87 0.00 0.00 3,662,472.60
B-2 3,263.63 3,696.33 0.00 0.00 523,097.69
-------------------------------------------------------------------------------
372,046.75 710,581.52 0.00 0.00 57,786,457.53
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 918.473825 17.160268 5.725676 22.885944 0.000000 901.313557
A-4 598.157507 3.970594 3.728855 7.699449 0.000000 594.186913
A-5 1000.000000 0.000000 6.233902 6.233902 0.000000 1000.000000
A-6 1000.000000 0.000000 6.233901 6.233901 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 978.895894 0.809043 6.102341 6.911384 0.000000 978.086851
B-1 978.895890 0.809044 6.102341 6.911385 0.000000 978.086846
B-2 978.895893 0.809044 6.102328 6.911372 0.000000 978.086823
_______________________________________________________________________________
DETERMINATION DATE 20-July-95
DISTRIBUTION DATE 25-July-95
Run: 07/25/95 08:40:08 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S3 (POOL # 4096)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4096
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 16,614.89
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,118.61
SUBSERVICER ADVANCES THIS MONTH 5,015.22
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 286,243.63
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 87,509.63
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 320,836.88
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 57,786,457.53
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 217
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 290,495.29
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 88.28971870 % 4.50334300 % 7.20693860 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 88.23085060 % 4.52598126 % 7.24316820 %
CLASS A-7 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2017 %
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 8.16998747
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 323.07
POOL TRADING FACTOR: 54.02449215
................................................................................
Run: 07/25/95 08:40:09 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-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 58,594,886.32 7.649567 % 1,148,877.97
R 760944BR8 100.00 0.00 7.649567 % 0.00
B 7,272,473.94 6,845,141.36 7.649567 % 5,690.71
-------------------------------------------------------------------------------
121,207,887.94 65,440,027.68 1,154,568.68
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 370,522.86 1,519,400.83 0.00 0.00 57,446,008.35
R 0.00 0.00 0.00 0.00 0.00
B 43,285.03 48,975.74 0.00 0.00 6,839,450.65
-------------------------------------------------------------------------------
413,807.89 1,568,376.57 0.00 0.00 64,285,459.00
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 514.282045 10.083599 3.252046 13.335645 0.000000 504.198447
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 941.239723 0.782500 5.951899 6.734399 0.000000 940.457224
_______________________________________________________________________________
DETERMINATION DATE 20-July-95
DISTRIBUTION DATE 25-July-95
Run: 07/25/95 08:40:10 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S4 (POOL # 4097)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4097
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 20,661.54
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 7,077.04
SUBSERVICER ADVANCES THIS MONTH 15,794.83
MASTER SERVICER ADVANCES THIS MONTH 2,555.66
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 433,746.87
(B) TWO MONTHLY PAYMENTS: 1 207,979.75
(C) THREE OR MORE MONTHLY PAYMENTS: 1 272,346.80
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,271,511.31
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 64,285,459.00
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 232
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 430,594.30
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,100,165.07
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 89.53982510 % 10.46017490 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 89.36081230 % 10.63918770 %
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 8.17468952
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 326.85
POOL TRADING FACTOR: 53.03735598
TOTAL BALANCE OF CONVERTED LOANS REMAINING IN POOL: 0.00
TOTAL REPURCHASE OF CONVERTING AND CONVERTED
LOANS IN THIS DISTRIBUTION: 0.00
................................................................................
Run: 07/25/95 08:40:11 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S5 (POOL # 4098)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4098
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A 760944BJ6 141,622,300.00 69,156,231.71 6.891313 % 1,042,662.26
R 760944BK3 100.00 0.00 6.891313 % 0.00
B 11,897,842.91 10,747,243.56 6.891313 % 0.00
-------------------------------------------------------------------------------
153,520,242.91 79,903,475.27 1,042,662.26
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 395,112.22 1,437,774.48 0.00 0.00 68,113,569.45
R 0.00 0.00 0.00 0.00 0.00
B 5,039.30 5,039.30 0.00 0.00 10,687,528.65
-------------------------------------------------------------------------------
400,151.52 1,442,813.78 0.00 0.00 78,801,098.10
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 488.314564 7.362275 2.789901 10.152176 0.000000 480.952290
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 903.293449 0.000000 0.423547 0.423547 0.000000 898.274480
_______________________________________________________________________________
DETERMINATION DATE 20-July-95
DISTRIBUTION DATE 25-July-95
Run: 07/25/95 08:40:12 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S5 (POOL # 4098)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4098
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 23,771.87
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 9,954.59
SPREAD 15,945.91
SUBSERVICER ADVANCES THIS MONTH 24,193.35
MASTER SERVICER ADVANCES THIS MONTH 8,871.89
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 1,406,809.80
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 6
AGGREGATE PRINCIPAL BALANCE 2,132,145.93
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 78,801,098.10
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 261
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 1,264,755.64
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 658,409.51
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 86.54971700 % 13.45028300 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 86.43733540 % 13.56266460 %
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 7.63175625
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 327.14
POOL TRADING FACTOR: 51.32945116
................................................................................
Run: 07/25/95 08:40:14 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S6 (POOL # 4099)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4099
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944ES3 52,656,000.00 8,277,965.52 8.000000 % 146,429.88
A-2 760944EH7 24,701,000.00 0.00 8.000000 % 0.00
A-3 760944EP9 64,683,000.00 0.00 8.000000 % 0.00
A-4 760944EQ7 12,103,000.00 2,710,084.62 8.000000 % 325,924.58
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 6,397,418.42 8.000000 % 0.00
A-8 760944ER5 18,394,000.00 2,487,815.39 8.000000 % 52,484.05
A-9 760944EX2 7,607,000.00 7,607,000.00 8.000000 % 0.00
A-10 760944EV6 40,000,000.00 15,529,887.87 8.000000 % 80,741.59
A-11 760944EF1 2,607,000.00 1,535,581.58 8.000000 % 42,543.07
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 0.221534 % 0.00
R 760944FB9 100.00 0.00 8.000000 % 0.00
M-1 760944EY0 9,677,910.00 9,403,937.28 8.000000 % 7,574.56
M-2 760944EZ7 4,032,382.00 3,939,906.30 8.000000 % 3,173.46
M-3 760944FA1 2,419,429.00 2,375,579.25 8.000000 % 1,913.45
B-1 5,000,153.00 4,932,222.55 8.000000 % 0.00
B-2 1,451,657.66 1,265,728.08 8.000000 % 0.00
-------------------------------------------------------------------------------
322,590,531.66 138,395,026.86 660,784.64
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 55,048.78 201,478.66 0.00 0.00 8,131,535.64
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 18,022.16 343,946.74 0.00 0.00 2,384,160.04
A-5 257,110.39 257,110.39 0.00 0.00 38,663,000.00
A-6 156,920.27 156,920.27 0.00 0.00 23,596,900.00
A-7 0.00 0.00 42,543.07 0.00 6,439,961.49
A-8 16,544.07 69,028.12 0.00 0.00 2,435,331.34
A-9 50,586.83 50,586.83 0.00 0.00 7,607,000.00
A-10 103,274.34 184,015.93 0.00 0.00 15,449,146.28
A-11 10,211.67 52,754.74 0.00 0.00 1,493,038.51
A-12 25,835.39 25,835.39 0.00 0.00 3,885,000.00
A-13 38,483.77 38,483.77 0.00 0.00 5,787,000.00
A-14 25,485.66 25,485.66 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 62,536.54 70,111.10 0.00 0.00 9,396,362.72
M-2 26,200.52 29,373.98 0.00 0.00 3,936,732.84
M-3 16,411.45 18,324.90 0.00 0.00 2,373,665.80
B-1 45,595.08 45,595.08 0.00 0.00 4,932,222.55
B-2 0.00 0.00 0.00 0.00 1,260,735.83
-------------------------------------------------------------------------------
908,266.92 1,569,051.56 42,543.07 0.00 137,771,793.04
===============================================================================
Run: 07/25/95 08:40:14
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-1 157.208400 2.780877 1.045442 3.826319 0.000000 154.427523
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-4 223.918419 26.929239 1.489066 28.418305 0.000000 196.989180
A-5 1000.000000 0.000000 6.650037 6.650037 0.000000 1000.000000
A-6 1000.000000 0.000000 6.650038 6.650038 0.000000 1000.000000
A-7 1201.167559 0.000000 0.000000 0.000000 7.987809 1209.155368
A-8 135.251462 2.853324 0.899428 3.752752 0.000000 132.398137
A-9 1000.000000 0.000000 6.650037 6.650037 0.000000 1000.000000
A-10 388.247197 2.018540 2.581859 4.600399 0.000000 386.228657
A-11 589.022470 16.318784 3.917020 20.235804 0.000000 572.703686
A-12 1000.000000 0.000000 6.650036 6.650036 0.000000 1000.000000
A-13 1000.000000 0.000000 6.650038 6.650038 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 971.690921 0.782665 6.461782 7.244447 0.000000 970.908256
M-2 977.066731 0.786994 6.497529 7.284523 0.000000 976.279737
M-3 981.875992 0.790868 6.783191 7.574059 0.000000 981.085124
B-1 986.414326 0.000000 9.118737 9.118737 0.000000 986.414326
B-2 871.919127 0.000000 0.000000 0.000000 0.000000 868.480128
_______________________________________________________________________________
DETERMINATION DATE 20-July-95
DISTRIBUTION DATE 25-July-95
Run: 07/25/95 08:40:17 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S6 (POOL # 4099)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4099
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 43,229.09
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 14,945.94
SUBSERVICER ADVANCES THIS MONTH 37,092.62
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 411,894.16
(B) TWO MONTHLY PAYMENTS: 4 1,273,132.60
(C) THREE OR MORE MONTHLY PAYMENTS: 2 533,140.25
FORECLOSURES
NUMBER OF LOANS 6
AGGREGATE PRINCIPAL BALANCE 2,651,922.18
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 137,771,793.04
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 510
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 511,761.19
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 84.16317840 % 11.35837300 % 4.47844900 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 84.10435170 % 11.40056394 % 4.49508440 %
CLASS A-14 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2220 %
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 8.72274803
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 321.12
POOL TRADING FACTOR: 42.70794692
................................................................................
Run: 07/25/95 08:40:18 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 6,236,672.94 6.712500 % 97,485.15
A-4 760944DE5 0.00 0.00 3.287500 % 0.00
A-5 760944DR6 28,033,649.00 0.00 6.500000 % 0.00
A-6 760944DW5 56,309,467.00 44,547,666.85 7.150000 % 696,322.53
A-7 760944DY1 1,986,000.00 1,571,168.59 7.500000 % 24,558.86
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 4,571,168.60 7.500000 % 24,558.86
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 0.329771 % 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 3,075,391.36 7.500000 % 12,367.13
M-2 760944EB0 6,051,700.00 5,566,078.28 7.500000 % 22,382.98
B 1,344,847.83 1,124,495.76 7.500000 % 4,521.96
-------------------------------------------------------------------------------
268,959,047.83 97,774,642.38 882,197.47
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 34,794.87 132,280.02 0.00 0.00 6,139,187.79
A-4 17,041.07 17,041.07 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 264,733.52 961,056.05 0.00 0.00 43,851,344.32
A-7 9,794.04 34,352.90 0.00 0.00 1,546,609.73
A-8 193,752.87 193,752.87 0.00 0.00 31,082,000.00
A-9 0.00 0.00 0.00 0.00 0.00
A-10 0.00 0.00 0.00 0.00 0.00
A-11 28,494.85 53,053.71 0.00 0.00 4,546,609.74
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 26,798.89 26,798.89 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 19,170.78 31,537.91 0.00 0.00 3,063,024.23
M-2 34,696.73 57,079.71 0.00 0.00 5,543,695.30
B 7,009.64 11,531.60 0.00 0.00 1,119,973.80
-------------------------------------------------------------------------------
636,287.26 1,518,484.73 0.00 0.00 96,892,444.91
===============================================================================
Run: 07/25/95 08:40:18
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-3 147.934345 2.312355 0.825337 3.137692 0.000000 145.621990
A-5 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-6 791.122154 12.365994 4.701403 17.067397 0.000000 778.756161
A-7 791.122150 12.365992 4.931541 17.297533 0.000000 778.756158
A-8 1000.000000 0.000000 6.233604 6.233604 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-11 122.011707 0.655515 0.760573 1.416088 0.000000 121.356192
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-1 914.614531 3.677957 5.701347 9.379304 0.000000 910.936574
M-2 919.754495 3.698627 5.733386 9.432013 0.000000 916.055869
B 836.150927 3.362418 5.212233 8.574651 0.000000 832.788495
_______________________________________________________________________________
DETERMINATION DATE 20-July-95
DISTRIBUTION DATE 25-July-95
Run: 07/25/95 08:40:21 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S7 (POOL # 4100)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4100
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 22,151.82
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 10,382.72
SUBSERVICER ADVANCES THIS MONTH 14,254.20
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 1,117,776.73
(B) TWO MONTHLY PAYMENTS: 1 258,830.06
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 96,892,444.91
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 388
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 489,014.40
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 90.01176060 % 8.83815000 % 1.15008940 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 89.96135010 % 8.88275607 % 1.15589380 %
CLASS A-14 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3279 %
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 8.22525356
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 145.84
POOL TRADING FACTOR: 36.02498064
................................................................................
Run: 07/25/95 08:40:23 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 56,181,331.87 7.789312 % 1,387,940.93
R 760944DC9 100.00 0.00 7.789312 % 0.00
B 6,746,402.77 6,016,473.78 7.789312 % 0.00
-------------------------------------------------------------------------------
112,439,802.77 62,197,805.65 1,387,940.93
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 361,481.62 1,749,422.55 0.00 0.00 54,793,390.94
R 0.00 0.00 0.00 0.00 0.00
B 25,769.47 25,769.47 0.00 43,034.58 5,986,380.91
-------------------------------------------------------------------------------
387,251.09 1,775,192.02 0.00 43,034.58 60,779,771.85
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 531.550551 13.131778 3.420100 16.551878 0.000000 518.418773
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 891.804712 0.000000 3.819733 3.819733 0.000000 887.344132
_______________________________________________________________________________
DETERMINATION DATE 20-July-95
DISTRIBUTION DATE 25-July-95
Run: 07/25/95 08:40:24 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S8 (POOL # 4101)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4101
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 17,956.90
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,508.70
SUBSERVICER ADVANCES THIS MONTH 28,585.32
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 1,330,026.48
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 9
AGGREGATE PRINCIPAL BALANCE 2,613,786.64
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 60,779,771.85
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 202
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,106,936.18
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 90.32687130 % 9.67312870 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 90.15070190 % 9.84929810 %
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 8.28692741
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 329.12
POOL TRADING FACTOR: 54.05538817
................................................................................
Run: 07/25/95 08:40:25 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 2,600,000.00 362,050.44 5.500000 % 129,934.11
A-2 760944DM7 5,250,000.00 5,250,000.00 5.500000 % 0.00
A-3 760944DP0 17,850,000.00 17,850,000.00 6.000000 % 0.00
A-4 760944EL8 10,000.00 8,866.85 2969.500000 % 65.79
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 5,120,675.46 6.812500 % 643,673.61
A-8 760944EJ3 15,077,940.00 2,194,575.18 7.437499 % 275,860.12
A-9 760944EK0 0.00 0.00 0.219333 % 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 3,985,105.26 7.000000 % 16,777.93
B-2 677,492.20 612,940.05 7.000000 % 2,580.57
-------------------------------------------------------------------------------
135,502,292.20 89,834,213.24 1,068,892.13
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 1,655.43 131,589.54 0.00 0.00 232,116.33
A-2 24,004.95 24,004.95 0.00 0.00 5,250,000.00
A-3 89,036.53 89,036.53 0.00 0.00 17,850,000.00
A-4 21,889.28 21,955.07 0.00 0.00 8,801.06
A-5 195,531.21 195,531.21 0.00 0.00 33,600,000.00
A-6 121,334.10 121,334.10 0.00 0.00 20,850,000.00
A-7 29,000.97 672,674.58 0.00 0.00 4,477,001.85
A-8 13,569.26 289,429.38 0.00 0.00 1,918,715.06
A-9 16,380.40 16,380.40 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
B-1 23,190.85 39,968.78 0.00 0.00 3,968,327.33
B-2 3,566.94 6,147.51 0.00 0.00 610,359.48
-------------------------------------------------------------------------------
539,159.92 1,608,052.05 0.00 0.00 88,765,321.11
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 139.250169 49.974658 0.636704 50.611362 0.000000 89.275512
A-2 1000.000000 0.000000 4.572371 4.572371 0.000000 1000.000000
A-3 1000.000000 0.000000 4.988041 4.988041 0.000000 1000.000000
A-4 886.685000 6.579000 2188.928000 2195.507000 0.000000 880.106000
A-5 1000.000000 0.000000 5.819381 5.819381 0.000000 1000.000000
A-6 1000.000000 0.000000 5.819381 5.819381 0.000000 1000.000000
A-7 145.548742 18.295611 0.824316 19.119927 0.000000 127.253131
A-8 145.548741 18.295611 0.899941 19.195552 0.000000 127.253130
R-I 0.000000 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-1 904.718775 3.809011 5.264904 9.073915 0.000000 900.909764
B-2 904.718977 3.809003 5.264902 9.073905 0.000000 900.909974
_______________________________________________________________________________
DETERMINATION DATE 20-July-95
DISTRIBUTION DATE 25-July-95
Run: 07/25/95 08:40:27 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S9 (POOL # 4102)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4102
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 21,574.55
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 9,511.83
SUBSERVICER ADVANCES THIS MONTH 1,962.70
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 196,433.89
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 88,765,321.11
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 358
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 690,675.82
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 94.88163240 % 5.11836770 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 94.84180670 % 5.15819330 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2201 %
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 7.63136158
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 145.28
POOL TRADING FACTOR: 65.50835389
................................................................................
Run: 07/25/95 08:40:29 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 4,698,882.48 8.000000 % 917,981.14
A-5 760944CU0 20,606,000.00 24,822,528.03 8.150000 % 0.00
A-6 760944CQ9 0.00 0.00 0.373875 % 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 3,702,327.65 8.500000 % 75,040.65
A-10 760944FD5 0.00 0.00 0.148755 % 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 3,286,976.54 8.500000 % 7,009.77
M-2 760944CY2 2,016,155.00 1,972,185.53 8.500000 % 0.00
M-3 760944EE4 1,344,103.00 1,314,790.02 8.500000 % 0.00
B-1 2,016,155.00 1,982,564.84 8.500000 % 0.00
B-2 672,055.59 647,019.72 8.500000 % 0.00
-------------------------------------------------------------------------------
134,410,378.59 49,929,138.81 1,000,031.56
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 31,137.90 949,119.04 0.00 0.00 3,780,901.34
A-5 0.00 0.00 167,574.69 0.00 24,990,102.72
A-6 9,142.58 9,142.58 0.00 0.00 0.00
A-7 50,886.20 50,886.20 0.00 0.00 7,500,864.00
A-8 1,933.14 1,933.14 0.00 0.00 1,000.00
A-9 26,067.45 101,108.10 0.00 0.00 3,627,287.00
A-10 6,152.20 6,152.20 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 23,143.04 30,152.81 0.00 0.00 3,279,966.77
M-2 0.00 0.00 0.00 0.00 1,972,185.53
M-3 0.00 0.00 0.00 0.00 1,314,790.02
B-1 0.00 0.00 0.00 0.00 1,982,564.84
B-2 0.00 0.00 0.00 0.00 602,275.85
-------------------------------------------------------------------------------
148,462.51 1,148,494.07 167,574.69 0.00 49,051,938.07
===============================================================================
Run: 07/25/95 08:40:29
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-4 322.216449 62.948717 2.135219 65.083936 0.000000 259.267732
A-5 1204.626227 0.000000 0.000000 0.000000 8.132325 1212.758552
A-7 1000.000000 0.000000 6.784045 6.784045 0.000000 1000.000000
A-8 1000.000000 0.000000 1933.140000 1933.140000 0.000000 1000.000000
A-9 710.239580 14.395495 5.000674 19.396169 0.000000 695.844085
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 978.191425 2.086080 6.887279 8.973359 0.000000 976.105345
M-2 978.191424 0.000000 0.000000 0.000000 0.000000 978.191424
M-3 978.191418 0.000000 0.000000 0.000000 0.000000 978.191418
B-1 983.339495 0.000000 0.000000 0.000000 0.000000 983.339495
B-2 962.747323 0.000000 0.000000 0.000000 0.000000 896.169690
_______________________________________________________________________________
DETERMINATION DATE 20-July-95
DISTRIBUTION DATE 25-July-95
Run: 07/25/95 08:40:32 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S10 (POOL # 4103)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4103
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 12,332.56
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,115.01
SUBSERVICER ADVANCES THIS MONTH 22,975.94
MASTER SERVICER ADVANCES THIS MONTH 6,023.78
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 1,420,452.05
(B) TWO MONTHLY PAYMENTS: 2 179,611.94
(C) THREE OR MORE MONTHLY PAYMENTS: 1 290,723.75
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,028,581.28
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 49,051,938.07
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 194
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 3
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 758,089.05
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 596,437.48
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 81.56680270 % 13.16656400 % 5.26663310 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 81.34266790 % 13.38773263 % 5.26959950 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1480 %
BANKRUPTCY AMOUNT AVAILABLE 121,328.00
FRAUD AMOUNT AVAILABLE 506,211.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,617,680.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.07597858
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 322.84
POOL TRADING FACTOR: 36.49415959
................................................................................
Run: 07/25/95 08:45:18 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-MZ1 (POOL # 8013)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 8013
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944GM4 33,088,000.00 31,169,671.43 7.470000 % 77,683.39
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 66,206,501.86 77,683.39
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 193,459.92 271,143.31 0.00 0.00 31,091,988.04
A-2 217,462.11 217,462.11 0.00 0.00 35,036,830.43
S-1 2,731.09 2,731.09 0.00 0.00 0.00
S-2 12,838.45 12,838.45 0.00 0.00 0.00
S-3 1,715.22 1,715.22 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
-------------------------------------------------------------------------------
428,206.79 505,890.18 0.00 0.00 66,128,818.47
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 942.023435 2.347781 5.846830 8.194611 0.000000 939.675654
A-2 1000.000000 0.000000 6.206672 6.206672 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
_______________________________________________________________________________
DETERMINATION DATE 25-July-95
DISTRIBUTION DATE 28-July-95
Run: 07/25/95 08:45:19 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1993-MZ1
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 8013
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 0.00
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,655.16
SUBSERVICER ADVANCES THIS MONTH 0.00
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 66,128,818.47
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 3,405,886.97
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 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: 97.06992441
................................................................................
Run: 07/25/95 08:40:33 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 11,657,859.22 10.000000 % 121,368.37
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 51,330,873.99 7.250000 % 970,946.97
A-6 7609208K7 48,625,000.00 12,832,718.47 6.812500 % 242,736.74
A-7 7609208L5 0.00 0.00 3.187500 % 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 0.168881 % 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 8,519,117.60 8.000000 % 35,302.89
M-2 7609208S0 5,252,983.00 5,125,014.59 8.000000 % 21,237.86
M-3 7609208T8 3,501,988.00 3,418,391.27 8.000000 % 14,165.68
B-1 5,252,983.00 5,139,072.09 8.000000 % 0.00
B-2 1,750,995.34 1,651,935.26 8.000000 % 0.00
-------------------------------------------------------------------------------
350,198,858.34 152,089,982.49 1,405,758.51
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 96,931.96 218,300.33 0.00 0.00 11,536,490.85
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-5 309,431.74 1,280,378.71 0.00 0.00 50,359,927.02
A-6 72,689.78 315,426.52 0.00 0.00 12,589,981.73
A-7 34,010.82 34,010.82 0.00 0.00 0.00
A-8 43,212.82 43,212.82 0.00 0.00 6,663,000.00
A-9 230,883.44 230,883.44 0.00 0.00 35,600,000.00
A-10 65,840.69 65,840.69 0.00 0.00 10,152,000.00
A-11 21,356.48 21,356.48 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 56,667.34 91,970.23 0.00 0.00 8,483,814.71
M-2 34,090.49 55,328.35 0.00 0.00 5,103,776.73
M-3 22,738.41 36,904.09 0.00 0.00 3,404,225.59
B-1 35,468.06 35,468.06 0.00 0.00 5,139,072.09
B-2 0.00 0.00 0.00 37,845.91 1,623,793.59
-------------------------------------------------------------------------------
1,023,322.03 2,429,080.54 0.00 37,845.91 150,656,082.31
===============================================================================
Run: 07/25/95 08:40:33
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-1 394.459607 4.106665 3.279825 7.386490 0.000000 390.352942
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-5 866.373109 16.387844 5.222653 21.610497 0.000000 849.985266
A-6 263.911948 4.992015 1.494906 6.486921 0.000000 258.919933
A-8 1000.000000 0.000000 6.485490 6.485490 0.000000 1000.000000
A-9 1000.000000 0.000000 6.485490 6.485490 0.000000 1000.000000
A-10 1000.000000 0.000000 6.485490 6.485490 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-1 973.060630 4.032325 6.472590 10.504915 0.000000 969.028305
M-2 975.638907 4.043009 6.489739 10.532748 0.000000 971.595897
M-3 976.128779 4.045040 6.493001 10.538041 0.000000 972.083739
B-1 978.315005 0.000000 6.751985 6.751985 0.000000 978.315005
B-2 943.426417 0.000000 0.000000 0.000000 0.000000 927.354604
_______________________________________________________________________________
DETERMINATION DATE 20-July-95
DISTRIBUTION DATE 25-July-95
Run: 07/25/95 08:40:36 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S11 (POOL # 4104)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4104
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 45,368.03
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 15,877.00
SUBSERVICER ADVANCES THIS MONTH 39,438.95
MASTER SERVICER ADVANCES THIS MONTH 1,779.73
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 9 2,480,421.92
(B) TWO MONTHLY PAYMENTS: 5 988,110.57
(C) THREE OR MORE MONTHLY PAYMENTS: 2 624,181.54
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,140,437.82
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 150,656,082.31
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 575
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 239,328.06
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 803,645.31
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 84.31617230 % 11.21870300 % 4.46512470 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 84.23251000 % 11.27854699 % 4.48894300 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1695 %
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 8.65465476
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 323.64
POOL TRADING FACTOR: 43.02015233
................................................................................
Run: 07/25/95 08:40:38 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-S12 (POOL # 4105)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4105
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944GC6 40,873,000.00 0.00 7.500000 % 0.00
A-2 760944GB8 9,405,000.00 0.00 5.500000 % 0.00
A-3 760944GF9 27,507,000.00 0.00 7.500000 % 0.00
A-4 760944GE2 39,680,000.00 0.00 6.750000 % 0.00
A-5 760944GJ1 22,004,000.00 20,347,203.58 7.500000 % 152,266.67
A-6 760944GG7 20,505,000.00 18,961,071.14 7.000000 % 141,893.66
A-7 760944GK8 23,152,000.00 23,152,000.00 7.500000 % 0.00
A-8 760944GL6 10,000,000.00 10,000,000.00 7.500000 % 0.00
A-9 760944FZ6 7,475,000.00 4,113,232.01 7.500000 % 135,698.55
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 21,711,767.99 7.500000 % 0.00
A-13 760944GH5 23,529,000.00 3,792,214.25 6.762500 % 28,378.73
A-14 760944GU6 0.00 0.00 3.237500 % 0.00
A-15 760944GV4 0.00 0.00 0.165462 % 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 7,929,093.81 7.500000 % 6,757.93
M-2 760944GX0 3,698,106.00 3,603,905.06 7.500000 % 3,071.59
M-3 760944GY8 2,218,863.00 2,162,832.79 7.500000 % 1,843.37
B-1 4,437,728.00 4,341,841.75 7.500000 % 3,700.53
B-2 1,479,242.76 1,423,917.17 7.500000 % 1,213.60
-------------------------------------------------------------------------------
295,848,488.76 154,937,079.55 474,824.63
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 126,976.06 279,242.73 0.00 0.00 20,194,936.91
A-6 110,437.55 252,331.21 0.00 0.00 18,819,177.48
A-7 144,479.30 144,479.30 0.00 0.00 23,152,000.00
A-8 62,404.67 62,404.67 0.00 0.00 10,000,000.00
A-9 25,668.49 161,367.04 0.00 0.00 3,977,533.46
A-10 21,236.31 21,236.31 0.00 0.00 3,403,000.00
A-11 187,182.83 187,182.83 0.00 0.00 29,995,000.00
A-12 0.00 0.00 135,698.55 0.00 21,847,466.54
A-13 21,338.12 49,716.85 0.00 0.00 3,763,835.52
A-14 10,215.48 10,215.48 0.00 0.00 0.00
A-15 21,336.17 21,336.17 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 49,493.37 56,251.30 0.00 0.00 7,922,335.88
M-2 22,495.56 25,567.15 0.00 0.00 3,600,833.47
M-3 13,500.39 15,343.76 0.00 0.00 2,160,989.42
B-1 27,101.75 30,802.28 0.00 0.00 4,338,141.22
B-2 8,888.09 10,101.69 0.00 0.00 1,422,703.57
-------------------------------------------------------------------------------
852,754.14 1,327,578.77 135,698.55 0.00 154,597,953.47
===============================================================================
Run: 07/25/95 08:40:38
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-5 924.704762 6.919954 5.770590 12.690544 0.000000 917.784808
A-6 924.704762 6.919954 5.385884 12.305838 0.000000 917.784808
A-7 1000.000000 0.000000 6.240467 6.240467 0.000000 1000.000000
A-8 1000.000000 0.000000 6.240467 6.240467 0.000000 1000.000000
A-9 550.265152 18.153652 3.433912 21.587564 0.000000 532.111500
A-10 1000.000000 0.000000 6.240467 6.240467 0.000000 1000.000000
A-11 1000.000000 0.000000 6.240468 6.240468 0.000000 1000.000000
A-12 1183.202615 0.000000 0.000000 0.000000 7.395016 1190.597632
A-13 161.171926 1.206117 0.906886 2.113003 0.000000 159.965809
R-I 0.000000 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-1 974.527249 0.830585 6.082995 6.913580 0.000000 973.696664
M-2 974.527247 0.830585 6.082995 6.913580 0.000000 973.696663
M-3 974.748234 0.830772 6.084373 6.915145 0.000000 973.917461
B-1 978.392941 0.833879 6.107123 6.941002 0.000000 977.559062
B-2 962.598708 0.820420 6.008534 6.828954 0.000000 961.778289
_______________________________________________________________________________
DETERMINATION DATE 20-July-95
DISTRIBUTION DATE 25-July-95
Run: 07/25/95 08:40:41 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S12 (POOL # 4105)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4105
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 57,215.51
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 16,348.53
SUBSERVICER ADVANCES THIS MONTH 17,338.35
MASTER SERVICER ADVANCES THIS MONTH 2,410.43
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 2,200,500.38
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 204,551.77
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 154,597,953.47
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 572
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 333,489.91
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 207,073.84
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 87.43903610 % 8.83960900 % 3.72135510 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 87.42221150 % 8.85144885 % 3.72633960 %
CLASS A-15 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1656 %
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 8.23543605
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 323.66
POOL TRADING FACTOR: 52.25578610
................................................................................
Run: 07/25/95 08:40:43 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-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 1,285,224.33 5.500000 % 64,890.20
A-4 760944FS2 15,000,000.00 5,684,641.64 7.228260 % 287,014.12
A-5 760944FJ2 18,249,728.00 10,079,917.52 6.812500 % 88,184.00
A-6 760944FK9 0.00 0.00 1.687500 % 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 5,747,440.28 10.000000 % 47,835.69
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 0.277618 % 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 2,084,718.73 7.500000 % 8,601.35
M-2 760944FW3 4,582,565.00 4,169,438.37 7.500000 % 17,202.69
B-1 458,256.00 416,943.34 7.500000 % 1,720.27
B-2 917,329.35 834,630.52 7.500000 % 3,443.63
-------------------------------------------------------------------------------
183,302,633.35 81,669,622.73 518,891.95
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 5,877.48 70,767.68 0.00 0.00 1,220,334.13
A-4 34,165.42 321,179.54 0.00 0.00 5,397,627.52
A-5 57,097.02 145,281.02 0.00 0.00 9,991,733.52
A-6 14,143.29 14,143.29 0.00 0.00 0.00
A-7 34,644.85 34,644.85 0.00 0.00 6,666,667.00
A-8 202,672.38 202,672.38 0.00 0.00 32,500,001.00
A-9 65,018.69 65,018.69 0.00 0.00 12,000,000.00
A-10 47,788.61 95,624.30 0.00 0.00 5,699,604.59
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 1,083.65 1,083.65 0.00 0.00 200,000.00
A-15 18,852.00 18,852.00 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-1 13,000.46 21,601.81 0.00 0.00 2,076,117.38
M-2 26,000.92 43,203.61 0.00 0.00 4,152,235.68
B-1 2,600.09 4,320.36 0.00 0.00 415,223.07
B-2 5,204.87 8,648.50 0.00 0.00 831,186.89
-------------------------------------------------------------------------------
528,149.73 1,047,041.68 0.00 0.00 81,150,730.78
===============================================================================
Run: 07/25/95 08:40:43
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-3 378.976109 19.134275 1.733102 20.867377 0.000000 359.841834
A-4 378.976109 19.134275 2.277695 21.411970 0.000000 359.841835
A-5 552.332480 4.832072 3.128650 7.960722 0.000000 547.500408
A-7 1000.000000 0.000000 5.196727 5.196727 0.000000 1000.000000
A-8 1000.000000 0.000000 6.236073 6.236073 0.000000 1000.000000
A-9 1000.000000 0.000000 5.418224 5.418224 0.000000 1000.000000
A-10 143.686007 1.195892 1.194715 2.390607 0.000000 142.490115
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 5.418250 5.418250 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-1 909.848168 3.753946 5.673880 9.427826 0.000000 906.094222
M-2 909.848168 3.753943 5.673879 9.427822 0.000000 906.094225
B-1 909.848076 3.753950 5.673881 9.427831 0.000000 906.094126
B-2 909.848268 3.753941 5.673884 9.427825 0.000000 906.094294
_______________________________________________________________________________
DETERMINATION DATE 20-July-95
DISTRIBUTION DATE 25-July-95
Run: 07/25/95 08:40:46 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S13 (POOL # 4106)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4106
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 21,727.35
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 9,217.90
SUBSERVICER ADVANCES THIS MONTH 9,166.39
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 214,968.07
(B) TWO MONTHLY PAYMENTS: 1 219,564.48
(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 81,150,730.78
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 335
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 181,931.08
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 90.80964170 % 7.65787400 % 1.53248400 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 90.78903790 % 7.67504248 % 1.53591960 %
CLASS A-15 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2774 %
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 8.22235787
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 145.82
POOL TRADING FACTOR: 44.27144842
................................................................................
Run: 07/25/95 08:40:48 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 2,212,445.98 7.500000 % 763,360.09
A-5 760944HC5 33,306,000.00 1,972,950.45 6.200000 % 680,726.96
A-6 760944HQ4 32,628,000.00 32,628,000.00 7.500000 % 0.00
A-7 760944HD3 36,855,000.00 36,855,000.00 7.000000 % 0.00
A-8 760944HW1 29,999,000.00 8,396,296.09 10.000190 % 353,951.12
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 2,003,650.98 7.500000 % 691,553.14
A-15 760944HL5 29,559,000.00 29,559,000.00 7.500000 % 0.00
A-16 760944HM3 0.00 0.00 0.296739 % 0.00
R 760944HV3 1,000.00 0.00 7.500000 % 0.00
M-1 760944HS0 13,271,500.00 12,950,086.37 7.500000 % 11,093.37
M-2 760944HT8 6,032,300.00 5,903,291.99 7.500000 % 5,056.91
M-3 760944HU5 3,619,400.00 3,541,994.77 7.500000 % 3,034.16
B-1 4,825,900.00 4,730,219.01 7.500000 % 4,052.02
B-2 2,413,000.00 2,374,136.27 7.500000 % 2,033.74
B-3 2,412,994.79 2,286,451.93 7.500000 % 1,958.64
-------------------------------------------------------------------------------
482,582,094.79 250,530,523.84 2,516,820.15
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 13,777.95 777,138.04 0.00 0.00 1,449,085.89
A-5 10,156.84 690,883.80 0.00 0.00 1,292,223.49
A-6 203,189.93 203,189.93 0.00 0.00 32,628,000.00
A-7 214,212.55 214,212.55 0.00 0.00 36,855,000.00
A-8 69,718.24 423,669.36 0.00 0.00 8,042,344.97
A-9 593,889.01 593,889.01 0.00 0.00 95,366,000.00
A-10 52,099.02 52,099.02 0.00 0.00 8,366,000.00
A-11 8,625.05 8,625.05 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 12,477.68 704,030.82 0.00 0.00 1,312,097.84
A-15 184,077.82 184,077.82 0.00 0.00 29,559,000.00
A-16 61,728.58 61,728.58 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 80,646.29 91,739.66 0.00 0.00 12,938,993.00
M-2 36,762.58 41,819.49 0.00 0.00 5,898,235.08
M-3 22,057.67 25,091.83 0.00 0.00 3,538,960.61
B-1 29,457.30 33,509.32 0.00 0.00 4,726,166.99
B-2 14,784.86 16,818.60 0.00 0.00 2,372,102.53
B-3 14,238.80 16,197.44 0.00 0.00 2,284,493.29
-------------------------------------------------------------------------------
1,621,900.17 4,138,720.32 0.00 0.00 248,013,703.69
===============================================================================
Run: 07/25/95 08:40:48
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 59.237087 20.438568 0.368897 20.807465 0.000000 38.798519
A-5 59.237088 20.438568 0.304955 20.743523 0.000000 38.798520
A-6 1000.000000 0.000000 6.227471 6.227471 0.000000 1000.000000
A-7 1000.000000 0.000000 5.812306 5.812306 0.000000 1000.000000
A-8 279.885866 11.798764 2.324019 14.122783 0.000000 268.087102
A-9 1000.000000 0.000000 6.227471 6.227471 0.000000 1000.000000
A-10 1000.000000 0.000000 6.227471 6.227471 0.000000 1000.000000
A-11 1000.000000 0.000000 6.227473 6.227473 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 54.971357 18.973172 0.342333 19.315505 0.000000 35.998185
A-15 1000.000000 0.000000 6.227471 6.227471 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 975.781665 0.835879 6.076652 6.912531 0.000000 974.945786
M-2 978.613794 0.838305 6.094289 6.932594 0.000000 977.775489
M-3 978.613795 0.838305 6.094289 6.932594 0.000000 977.775490
B-1 980.173441 0.839640 6.104001 6.943641 0.000000 979.333801
B-2 983.894020 0.842826 6.127169 6.969995 0.000000 983.051194
B-3 947.557757 0.811701 5.900887 6.712588 0.000000 946.746052
_______________________________________________________________________________
DETERMINATION DATE 20-July-95
DISTRIBUTION DATE 25-July-95
Run: 07/25/95 08:40:51 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S14 (POOL # 4107)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4107
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 72,821.87
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 26,866.65
SUBSERVICER ADVANCES THIS MONTH 38,517.35
MASTER SERVICER ADVANCES THIS MONTH 2,742.37
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 10 2,340,007.24
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 2 685,122.41
FORECLOSURES
NUMBER OF LOANS 8
AGGREGATE PRINCIPAL BALANCE 2,333,867.75
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 248,013,703.69
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 867
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 381,477.81
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,302,209.42
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 87.31245210 % 8.93917900 % 3.74836850 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 87.19467880 % 9.02215819 % 3.78316310 %
CLASS A-16 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2964 %
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 8.27119573
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 323.96
POOL TRADING FACTOR: 51.39305962
................................................................................
Run: 07/25/95 08:40:53 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-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 3,287,034.36 5.500000 % 565,692.55
A-3 760944HY7 23,719,181.00 23,719,181.00 5.600000 % 0.00
A-4 760944HZ4 10,298,695.00 10,298,695.00 6.000000 % 0.00
A-5 760944JA7 40,000,000.00 40,000,000.00 6.700000 % 0.00
A-6 760944JB5 11,700,000.00 11,700,000.00 6.922490 % 0.00
A-7 760944JC3 0.00 0.00 0.222490 % 0.00
A-8 760944JF6 18,141,079.00 18,141,079.00 6.850000 % 0.00
A-9 760944JG4 10,000.00 10,000.00 279.116170 % 0.00
A-10 760944JD1 31,786,601.00 26,721,048.46 6.812500 % 460,662.27
A-11 760944JE9 0.00 0.00 1.687500 % 0.00
A-12 760944JN9 2,200,013.00 1,041,986.45 7.500000 % 13,279.68
A-13 760944JP4 9,999,984.00 4,736,236.67 9.500000 % 60,361.30
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 6.864000 % 0.00
A-17 760944JT6 11,027,260.00 2,328,663.67 7.380800 % 0.00
A-18 760944JU3 4,711,421.00 0.00 0.000000 % 0.00
A-19 760944JV1 0.00 0.00 0.321558 % 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 5,276,545.91 7.000000 % 21,430.70
M-2 760944JK5 5,050,288.00 4,661,296.53 7.000000 % 18,931.86
B-1 1,442,939.00 1,346,753.04 7.000000 % 5,469.84
B-2 721,471.33 523,245.76 7.000000 % 2,125.17
-------------------------------------------------------------------------------
288,587,914.33 160,312,024.17 1,147,953.37
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 15,050.58 580,743.13 0.00 0.00 2,721,341.81
A-3 110,579.40 110,579.40 0.00 0.00 23,719,181.00
A-4 51,442.25 51,442.25 0.00 0.00 10,298,695.00
A-5 223,111.16 223,111.16 0.00 0.00 40,000,000.00
A-6 67,427.14 67,427.14 0.00 0.00 11,700,000.00
A-7 7,408.95 7,408.95 0.00 0.00 0.00
A-8 103,452.31 103,452.31 0.00 0.00 18,141,079.00
A-9 2,323.66 2,323.66 0.00 0.00 10,000.00
A-10 151,546.71 612,208.98 0.00 0.00 26,260,386.19
A-11 37,539.09 37,539.09 0.00 0.00 0.00
A-12 6,505.94 19,785.62 0.00 0.00 1,028,706.77
A-13 37,457.91 97,819.21 0.00 0.00 4,675,875.37
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 37,258.78 37,258.78 0.00 0.00 6,520,258.32
A-17 14,308.58 14,308.58 0.00 0.00 2,328,663.67
A-18 0.00 0.00 0.00 0.00 0.00
A-19 42,915.29 42,915.29 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 30,749.23 52,179.93 0.00 0.00 5,255,115.21
M-2 27,163.85 46,095.71 0.00 0.00 4,642,364.67
B-1 7,848.24 13,318.08 0.00 0.00 1,341,283.20
B-2 3,049.24 5,174.41 0.00 0.00 521,120.59
-------------------------------------------------------------------------------
977,138.47 2,125,091.84 0.00 0.00 159,164,070.80
===============================================================================
Run: 07/25/95 08:40:53
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-2 345.729762 59.499454 1.583018 61.082472 0.000000 286.230308
A-3 1000.000000 0.000000 4.662024 4.662024 0.000000 1000.000000
A-4 1000.000000 0.000000 4.995026 4.995026 0.000000 1000.000000
A-5 1000.000000 0.000000 5.577779 5.577779 0.000000 1000.000000
A-6 1000.000000 0.000000 5.763003 5.763003 0.000000 1000.000000
A-8 1000.000000 0.000000 5.702655 5.702655 0.000000 1000.000000
A-9 1000.000000 0.000000 232.366000 232.366000 0.000000 1000.000000
A-10 840.638748 14.492341 4.767629 19.259970 0.000000 826.146407
A-12 473.627406 6.036183 2.957228 8.993411 0.000000 467.591223
A-13 473.624425 6.036140 3.745797 9.781937 0.000000 467.588285
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 0.948884 0.948884 0.000000 166.053934
A-17 211.173371 0.000000 1.297564 1.297564 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-1 914.159959 3.712862 5.327295 9.040157 0.000000 910.447097
M-2 922.976379 3.748669 5.378673 9.127342 0.000000 919.227709
B-1 933.340245 3.790763 5.439066 9.229829 0.000000 929.549482
B-2 725.248168 2.945592 4.226405 7.171997 0.000000 722.302562
_______________________________________________________________________________
DETERMINATION DATE 20-July-95
DISTRIBUTION DATE 25-July-95
Run: 07/25/95 08:40:57 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S15 (POOL # 4108)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4108
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 44,324.77
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 17,048.06
SUBSERVICER ADVANCES THIS MONTH 13,833.03
MASTER SERVICER ADVANCES THIS MONTH 3,059.91
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 1,026,609.84
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 379,052.22
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 159,164,070.80
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 625
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 296,665.71
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 496,845.90
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.63446310 % 6.19906200 % 1.16647450 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.61147090 % 6.21841338 % 1.17011570 %
CLASS A-19 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3218 %
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 7.77940734
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 147.98
POOL TRADING FACTOR: 55.15271531
................................................................................
Run: 07/25/95 08:45:21 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-MZ2 (POOL # 8018)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 8018
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944MC9 31,903,000.00 30,156,152.54 7.470000 % 135,005.89
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 54,224,673.12 135,005.89
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 187,278.45 322,284.34 0.00 0.00 30,021,146.65
A-2 149,472.49 149,472.49 0.00 0.00 24,068,520.58
S-1 4,062.69 4,062.69 0.00 0.00 0.00
S-2 6,726.31 6,726.31 0.00 0.00 0.00
S-3 3,541.24 3,541.24 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
-------------------------------------------------------------------------------
351,081.18 486,087.07 0.00 0.00 54,089,667.23
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 945.245041 4.231762 5.870246 10.102008 0.000000 941.013279
A-2 1000.000000 0.000000 6.210290 6.210290 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
_______________________________________________________________________________
DETERMINATION DATE 25-July-95
DISTRIBUTION DATE 28-July-95
Run: 07/25/95 08:45:22 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1993-MZ2
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 8018
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 0.00
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,355.62
SUBSERVICER ADVANCES THIS MONTH 0.00
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 54,089,667.17
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 4,516,047.10
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 0.00000000 % 0.00000000 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 100.00000010 % 0.00000000 %
BANKRUPTCY AMOUNT AVAILABLE 0.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 0.00000000
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 0.00
POOL TRADING FACTOR: 96.63766496
................................................................................
Run: 07/25/95 08:40:58 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 29,108,318.99 7.000000 % 649,830.66
A-2 760944KV9 20,040,000.00 14,274,610.43 7.000000 % 177,917.36
A-3 760944KS6 30,024,000.00 21,386,272.64 6.000000 % 266,556.42
A-4 760944LF3 10,008,000.00 7,128,757.53 10.000000 % 88,852.14
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 0.240589 % 0.00
R 760944LE6 333,970.00 0.00 7.000000 % 0.00
M-1 760944LB2 5,917,999.88 5,798,328.65 7.000000 % 5,326.71
M-2 760944LC0 2,689,999.61 2,635,603.60 7.000000 % 2,421.23
M-3 760944LD8 1,613,999.76 1,581,362.15 7.000000 % 1,452.74
B-1 2,151,999.69 2,108,482.90 7.000000 % 1,936.99
B-2 1,075,999.84 1,054,241.43 7.000000 % 968.49
B-3 1,075,999.84 1,054,241.45 7.000000 % 968.49
-------------------------------------------------------------------------------
215,199,968.62 176,232,219.77 1,196,231.23
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 169,366.61 819,197.27 0.00 0.00 28,458,488.33
A-2 83,056.75 260,974.11 0.00 0.00 14,096,693.07
A-3 106,659.36 373,215.78 0.00 0.00 21,119,716.22
A-4 59,255.20 148,107.34 0.00 0.00 7,039,905.39
A-5 129,932.82 129,932.82 0.00 0.00 22,331,000.00
A-6 106,338.82 106,338.82 0.00 0.00 18,276,000.00
A-7 197,217.89 197,217.89 0.00 0.00 33,895,000.00
A-8 81,691.67 81,691.67 0.00 0.00 14,040,000.00
A-9 9,076.85 9,076.85 0.00 0.00 1,560,000.00
A-10 35,243.02 35,243.02 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 33,737.54 39,064.25 0.00 0.00 5,793,001.94
M-2 15,335.24 17,756.47 0.00 0.00 2,633,182.37
M-3 9,201.15 10,653.89 0.00 0.00 1,579,909.41
B-1 12,268.19 14,205.18 0.00 0.00 2,106,545.91
B-2 6,134.10 7,102.59 0.00 0.00 1,053,272.94
B-3 6,134.12 7,102.61 0.00 0.00 1,053,272.96
-------------------------------------------------------------------------------
1,060,649.33 2,256,880.56 0.00 0.00 175,035,988.54
===============================================================================
Run: 07/25/95 08:40:58
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-1 580.239983 12.953607 3.376123 16.329730 0.000000 567.286376
A-2 712.305910 8.878112 4.144548 13.022660 0.000000 703.427798
A-3 712.305910 8.878112 3.552470 12.430582 0.000000 703.427798
A-4 712.305908 8.878112 5.920783 14.798895 0.000000 703.427797
A-5 1000.000000 0.000000 5.818495 5.818495 0.000000 1000.000000
A-6 1000.000000 0.000000 5.818495 5.818495 0.000000 1000.000000
A-7 1000.000000 0.000000 5.818495 5.818495 0.000000 1000.000000
A-8 1000.000000 0.000000 5.818495 5.818495 0.000000 1000.000000
A-9 1000.000000 0.000000 5.818494 5.818494 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 979.778433 0.900086 5.700835 6.600921 0.000000 978.878347
M-2 979.778432 0.900086 5.700834 6.600920 0.000000 978.878346
M-3 979.778429 0.900087 5.700837 6.600924 0.000000 978.878343
B-1 979.778440 0.900088 5.700833 6.600921 0.000000 978.878352
B-2 979.778426 0.900084 5.700837 6.600921 0.000000 978.878343
B-3 979.778445 0.900084 5.700837 6.600921 0.000000 978.878361
_______________________________________________________________________________
DETERMINATION DATE 20-July-95
DISTRIBUTION DATE 25-July-95
Run: 07/25/95 08:41:01 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S16 (POOL # 4109)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4109
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 39,920.93
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 18,467.85
SUBSERVICER ADVANCES THIS MONTH 5,807.50
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 616,220.47
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 216,598.51
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 175,035,988.54
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 598
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,034,333.16
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 91.92414410 % 5.68301000 % 2.39284610 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 91.87642170 % 5.71659223 % 2.40698600 %
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 7.63785679
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 326.27
POOL TRADING FACTOR: 81.33643776
................................................................................
Run: 07/25/95 08:41:02 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 5,332,840.42 5.250000 % 695,805.29
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 26,839,560.57 6.662500 % 487,007.89
A-8 760944KE7 0.00 0.00 11.350000 % 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 8,328,842.00 7.000000 % 68,087.62
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 0.144977 % 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 3,763,608.73 7.000000 % 15,064.89
M-2 760944KM9 2,343,800.00 2,150,659.78 7.000000 % 8,608.61
M-3 760944MF2 1,171,900.00 1,075,329.89 7.000000 % 4,304.31
B-1 1,406,270.00 1,290,386.68 7.000000 % 5,165.13
B-2 351,564.90 322,594.41 7.000000 % 1,291.27
-------------------------------------------------------------------------------
234,376,334.90 136,380,822.48 1,285,335.01
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 23,227.83 719,033.12 0.00 0.00 4,637,035.13
A-3 99,763.55 99,763.55 0.00 0.00 21,283,000.00
A-4 37,363.92 37,363.92 0.00 0.00 7,444,000.00
A-5 150,291.26 150,291.26 0.00 0.00 28,305,000.00
A-6 71,378.64 71,378.64 0.00 0.00 12,746,000.00
A-7 148,355.36 635,363.25 0.00 0.00 26,352,552.68
A-8 63,183.24 63,183.24 0.00 0.00 0.00
A-9 85,550.17 85,550.17 0.00 0.00 14,731,000.00
A-10 0.00 0.00 0.00 0.00 0.00
A-11 0.00 0.00 0.00 0.00 0.00
A-12 0.00 0.00 0.00 0.00 0.00
A-13 48,369.68 116,457.30 0.00 0.00 8,260,754.38
A-14 14,582.44 14,582.44 0.00 0.00 2,768,000.00
A-15 0.00 0.00 0.00 0.00 0.00
A-16 16,403.73 16,403.73 0.00 0.00 0.00
R-I 5.07 5.07 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 21,857.12 36,922.01 0.00 0.00 3,748,543.84
M-2 12,489.94 21,098.55 0.00 0.00 2,142,051.17
M-3 6,244.97 10,549.28 0.00 0.00 1,071,025.58
B-1 7,493.92 12,659.05 0.00 0.00 1,285,221.55
B-2 1,873.47 3,164.74 0.00 0.00 321,303.14
-------------------------------------------------------------------------------
808,434.31 2,093,769.32 0.00 0.00 135,095,487.47
===============================================================================
Run: 07/25/95 08:41:02
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-2 534.674195 69.761910 2.328838 72.090748 0.000000 464.912285
A-3 1000.000000 0.000000 4.687476 4.687476 0.000000 1000.000000
A-4 1000.000000 0.000000 5.019334 5.019334 0.000000 1000.000000
A-5 1000.000000 0.000000 5.309707 5.309707 0.000000 1000.000000
A-6 1000.000000 0.000000 5.600082 5.600082 0.000000 1000.000000
A-7 572.589507 10.389723 3.164982 13.554705 0.000000 562.199784
A-9 1000.000000 0.000000 5.807492 5.807492 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-13 242.258348 1.980443 1.406913 3.387356 0.000000 240.277905
A-14 461.333333 0.000000 2.430407 2.430407 0.000000 461.333333
A-15 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-I 0.000000 0.000000 50.680000 50.680000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 917.595263 3.672930 5.328925 9.001855 0.000000 913.922333
M-2 917.595264 3.672929 5.328927 9.001856 0.000000 913.922336
M-3 917.595264 3.672933 5.328927 9.001860 0.000000 913.922331
B-1 917.595256 3.672929 5.328934 9.001863 0.000000 913.922326
B-2 917.595613 3.672921 5.328917 9.001838 0.000000 913.922693
_______________________________________________________________________________
DETERMINATION DATE 20-July-95
DISTRIBUTION DATE 25-July-95
Run: 07/25/95 08:41:06 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S17 (POOL # 4110)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4110
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 39,308.37
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 14,729.99
SUBSERVICER ADVANCES THIS MONTH 2,027.41
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 209,982.60
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 135,095,487.47
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 521
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 739,432.94
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.69223670 % 5.12506000 % 1.18270370 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.65771170 % 5.15311112 % 1.18917720 %
CLASS A-16 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1443 %
BANKRUPTCY AMOUNT AVAILABLE 225,000.00
FRAUD AMOUNT AVAILABLE 1,377,096.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,847,024.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.61670155
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 149.64
POOL TRADING FACTOR: 57.64041303
................................................................................
Run: 07/25/95 08:41:08 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 17,327,669.10 7.500000 % 409,547.33
A-3 760944LY2 81,356,000.00 37,715,083.46 6.250000 % 764,486.57
A-4 760944LN6 40,678,000.00 18,857,541.71 10.000000 % 382,243.28
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 0.144636 % 0.00
R 760944LX4 1,000.00 0.00 7.500000 % 0.00
M-1 760944LU0 13,767,600.00 13,477,840.68 7.500000 % 11,694.50
M-2 760944LV8 6,257,900.00 6,126,193.30 7.500000 % 5,315.60
M-3 760944LW6 3,754,700.00 3,675,676.86 7.500000 % 3,189.32
B-1 5,757,200.00 5,636,031.32 7.500000 % 4,890.29
B-2 2,753,500.00 2,695,548.58 7.500000 % 2,338.88
B-3 2,753,436.49 2,695,486.42 7.500000 % 2,338.85
-------------------------------------------------------------------------------
500,624,336.49 295,232,071.43 1,586,044.62
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 108,038.90 517,586.23 0.00 0.00 16,918,121.77
A-3 195,962.89 960,449.46 0.00 0.00 36,950,596.89
A-4 156,770.31 539,013.59 0.00 0.00 18,475,298.43
A-5 415,204.51 415,204.51 0.00 0.00 66,592,000.00
A-6 327,757.92 327,757.92 0.00 0.00 52,567,000.00
A-7 333,201.12 333,201.12 0.00 0.00 53,440,000.00
A-8 89,946.84 89,946.84 0.00 0.00 14,426,000.00
A-9 35,499.26 35,499.26 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 84,035.02 95,729.52 0.00 0.00 13,466,146.18
M-2 38,197.13 43,512.73 0.00 0.00 6,120,877.70
M-3 22,918.03 26,107.35 0.00 0.00 3,672,487.54
B-1 35,140.95 40,031.24 0.00 0.00 5,631,141.03
B-2 16,806.88 19,145.76 0.00 0.00 2,693,209.70
B-3 16,806.48 19,145.33 0.00 0.00 2,693,147.57
-------------------------------------------------------------------------------
1,876,286.24 3,462,330.86 0.00 0.00 293,646,026.81
===============================================================================
Run: 07/25/95 08:41:08
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-2 243.420840 5.753362 1.517741 7.271103 0.000000 237.667478
A-3 463.580848 9.396806 2.408709 11.805515 0.000000 454.184042
A-4 463.580847 9.396806 3.853934 13.250740 0.000000 454.184041
A-5 1000.000000 0.000000 6.235051 6.235051 0.000000 1000.000000
A-6 1000.000000 0.000000 6.235051 6.235051 0.000000 1000.000000
A-7 1000.000000 0.000000 6.235051 6.235051 0.000000 1000.000000
A-8 1000.000000 0.000000 6.235051 6.235051 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 978.953534 0.849422 6.103825 6.953247 0.000000 978.104113
M-2 978.953531 0.849422 6.103826 6.953248 0.000000 978.104108
M-3 978.953541 0.849421 6.103825 6.953246 0.000000 978.104120
B-1 978.953540 0.849422 6.103827 6.953249 0.000000 978.104118
B-2 978.953543 0.849421 6.103824 6.953245 0.000000 978.104122
B-3 978.953548 0.849422 6.103823 6.953245 0.000000 978.104118
_______________________________________________________________________________
DETERMINATION DATE 20-July-95
DISTRIBUTION DATE 25-July-95
Run: 07/25/95 08:41:10 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S18 (POOL # 4111)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4111
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 79,037.94
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 31,814.15
SUBSERVICER ADVANCES THIS MONTH 24,284.21
MASTER SERVICER ADVANCES THIS MONTH 10,832.88
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 1,753,059.10
(B) TWO MONTHLY PAYMENTS: 2 448,017.58
(C) THREE OR MORE MONTHLY PAYMENTS: 1 268,678.18
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 918,315.53
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 293,646,026.81
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,017
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 1,431,254.06
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,329,876.57
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 88.37972550 % 7.88522400 % 3.73505030 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 88.32709910 % 7.92093517 % 3.75196570 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1439 %
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 8.09238855
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 325.63
POOL TRADING FACTOR: 58.65596325
................................................................................
Run: 07/25/95 08:36:45 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-19 (POOL # 3184)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 3184
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944LH9 82,498,000.00 42,640,369.47 6.916400 % 336,431.29
A-2 760944LJ5 5,265,582.31 2,721,597.81 6.916400 % 21,473.33
S-1 760944LK2 0.00 0.00 0.090000 % 0.00
S-2 760944LG1 0.00 0.00 0.143600 % 0.00
-------------------------------------------------------------------------------
87,763,582.31 45,361,967.28 357,904.62
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 244,751.33 581,182.62 0.00 0.00 42,303,938.18
A-2 15,621.69 37,095.02 0.00 0.00 2,700,124.48
S-1 3,388.12 3,388.12 0.00 0.00 0.00
S-2 5,405.93 5,405.93 0.00 0.00 0.00
-------------------------------------------------------------------------------
269,167.07 627,071.69 0.00 0.00 45,004,062.66
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 516.865493 4.078054 2.966755 7.044809 0.000000 512.787440
A-2 516.865496 4.078054 2.966754 7.044808 0.000000 512.787441
_______________________________________________________________________________
DETERMINATION DATE 20-July-95
DISTRIBUTION DATE 25-July-95
Run: 07/25/95 08:36:46 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-19 (POOL # 3184)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 3184
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 12,468.78
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 16,098.99
SUBSERVICER ADVANCES THIS MONTH 7,461.89
MASTER SERVICER ADVANCES THIS MONTH 5,455.82
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 221,191.07
(B) TWO MONTHLY PAYMENTS: 2 534,273.81
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 334,642.22
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 45,004,062.66
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 147
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 773,332.29
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 318,437.21
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 7.92236177
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 329.71
POOL TRADING FACTOR: 51.27874396
................................................................................
Run: 07/25/95 08:41:12 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-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 9,329,251.10 6.562500 % 769,140.46
A-2 760944NF1 0.00 0.00 1.437500 % 0.00
A-3 760944NG9 14,581,000.00 4,708,706.10 5.000030 % 388,204.40
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 6.762500 % 0.00
A-10 760944NK0 0.00 0.00 1.737500 % 0.00
A-11 760944NL8 37,000,000.00 13,510,283.45 7.250000 % 83,333.09
A-12 760944NM6 2,400,000.00 2,400,000.00 7.062290 % 0.00
A-13 760944NN4 34,545,000.00 9,717,002.98 6.264000 % 57,423.04
A-14 760944NP9 13,505,000.00 3,798,758.86 8.277245 % 22,448.93
A-15 760944NQ7 0.00 0.00 0.096269 % 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 3,602,051.30 7.000000 % 14,520.88
M-2 760944NW4 1,958,800.00 1,801,025.64 7.000000 % 7,260.44
M-3 760944NX2 1,305,860.00 1,200,677.62 7.000000 % 4,840.27
B-1 1,567,032.00 1,440,813.15 7.000000 % 5,808.32
B-2 783,516.00 720,406.58 7.000000 % 2,904.16
B-3 914,107.69 840,479.58 7.000000 % 3,388.21
-------------------------------------------------------------------------------
261,172,115.69 172,874,456.36 1,359,272.20
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 50,919.57 820,060.03 0.00 0.00 8,560,110.64
A-2 11,153.82 11,153.82 0.00 0.00 0.00
A-3 19,581.36 407,785.76 0.00 0.00 4,320,501.70
A-4 34,659.58 34,659.58 0.00 0.00 7,938,000.00
A-5 104,603.72 104,603.72 0.00 0.00 21,873,000.00
A-6 62,725.02 62,725.02 0.00 0.00 12,561,000.00
A-7 138,292.92 138,292.92 0.00 0.00 23,816,000.00
A-8 104,753.28 104,753.28 0.00 0.00 18,040,000.00
A-9 200,099.17 200,099.17 0.00 0.00 35,577,000.00
A-10 51,411.80 51,411.80 0.00 0.00 0.00
A-11 81,465.02 164,798.11 0.00 0.00 13,426,950.36
A-12 14,096.96 14,096.96 0.00 0.00 2,400,000.00
A-13 50,623.57 108,046.61 0.00 0.00 9,659,579.94
A-14 26,151.47 48,600.40 0.00 0.00 3,776,309.93
A-15 13,841.65 13,841.65 0.00 0.00 0.00
R-I 2.87 2.87 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 20,970.88 35,491.76 0.00 0.00 3,587,530.42
M-2 10,485.44 17,745.88 0.00 0.00 1,793,765.20
M-3 6,990.25 11,830.52 0.00 0.00 1,195,837.35
B-1 8,388.31 14,196.63 0.00 0.00 1,435,004.83
B-2 4,194.15 7,098.31 0.00 0.00 717,502.42
B-3 4,893.24 8,281.45 0.00 0.00 837,091.37
-------------------------------------------------------------------------------
1,020,304.05 2,379,576.25 0.00 0.00 171,515,184.16
===============================================================================
Run: 07/25/95 08:41:12
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-1 322.934373 26.623990 1.762594 28.386584 0.000000 296.310383
A-3 322.934374 26.623990 1.342937 27.966927 0.000000 296.310383
A-4 1000.000000 0.000000 4.366286 4.366286 0.000000 1000.000000
A-5 1000.000000 0.000000 4.782322 4.782322 0.000000 1000.000000
A-6 1000.000000 0.000000 4.993633 4.993633 0.000000 1000.000000
A-7 1000.000000 0.000000 5.806723 5.806723 0.000000 1000.000000
A-8 1000.000000 0.000000 5.806723 5.806723 0.000000 1000.000000
A-9 1000.000000 0.000000 5.624397 5.624397 0.000000 1000.000000
A-11 365.142796 2.252246 2.201757 4.454003 0.000000 362.890550
A-12 1000.000000 0.000000 5.873733 5.873733 0.000000 1000.000000
A-13 281.285366 1.662268 1.465438 3.127706 0.000000 279.623099
A-14 281.285365 1.662268 1.936429 3.598697 0.000000 279.623097
R-I 0.000000 0.000000 28.690000 28.690000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 919.453569 3.706575 5.352992 9.059567 0.000000 915.746993
M-2 919.453563 3.706575 5.352992 9.059567 0.000000 915.746988
M-3 919.453556 3.706577 5.352986 9.059563 0.000000 915.746979
B-1 919.453559 3.706574 5.352992 9.059566 0.000000 915.746985
B-2 919.453566 3.706574 5.352986 9.059560 0.000000 915.746992
B-3 919.453571 3.706576 5.352991 9.059567 0.000000 915.746995
_______________________________________________________________________________
DETERMINATION DATE 20-July-95
DISTRIBUTION DATE 25-July-95
Run: 07/25/95 08:41:15 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S20 (POOL # 4112)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4112
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 47,598.77
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 18,604.11
SUBSERVICER ADVANCES THIS MONTH 3,998.68
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 1 418,054.29
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 171,515,184.16
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 625
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 662,366.77
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.44368240 % 3.81997100 % 1.73634640 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.42222470 % 3.83472344 % 1.74305190 %
CLASS A-15 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.0965 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 867,168.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,828,668.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.55115739
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 150.35
POOL TRADING FACTOR: 65.67132318
................................................................................
Run: 07/25/95 08:41:17 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-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 24,651,649.75 6.500000 % 824,643.62
A-4 760944QX9 38,099,400.00 9,860,649.56 10.000000 % 329,857.10
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 0.079130 % 0.00
R 760944QL5 1,000.00 0.00 7.500000 % 0.00
M-1 760944QH4 7,403,017.00 7,262,977.19 7.500000 % 6,125.84
M-2 760944QJ0 3,365,008.00 3,301,353.50 7.500000 % 2,784.47
M-3 760944QK7 2,692,006.00 2,646,773.98 7.500000 % 2,232.38
B-1 2,422,806.00 2,383,966.59 7.500000 % 2,010.72
B-2 1,480,605.00 1,459,185.64 7.500000 % 1,230.73
B-3 1,480,603.82 1,433,323.84 7.500000 % 1,208.90
-------------------------------------------------------------------------------
269,200,605.82 170,007,440.05 1,170,093.76
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 133,262.33 957,905.95 0.00 0.00 23,827,006.13
A-4 82,007.50 411,864.60 0.00 0.00 9,530,792.46
A-5 384,578.21 384,578.21 0.00 0.00 61,656,000.00
A-6 56,262.09 56,262.09 0.00 0.00 9,020,000.00
A-7 231,722.47 231,722.47 0.00 0.00 37,150,000.00
A-8 57,269.82 57,269.82 0.00 0.00 9,181,560.00
A-9 11,188.15 11,188.15 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 45,302.69 51,428.53 0.00 0.00 7,256,851.35
M-2 20,592.13 23,376.60 0.00 0.00 3,298,569.03
M-3 16,509.21 18,741.59 0.00 0.00 2,644,541.60
B-1 14,869.95 16,880.67 0.00 0.00 2,381,955.87
B-2 9,101.64 10,332.37 0.00 0.00 1,457,954.91
B-3 8,940.37 10,149.27 0.00 0.00 1,432,114.94
-------------------------------------------------------------------------------
1,071,606.56 2,241,700.32 0.00 0.00 168,837,346.29
===============================================================================
Run: 07/25/95 08:41:17
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-3 615.666342 20.595186 3.328180 23.923366 0.000000 595.071156
A-4 258.813776 8.657803 2.152462 10.810265 0.000000 250.155973
A-5 1000.000000 0.000000 6.237482 6.237482 0.000000 1000.000000
A-6 1000.000000 0.000000 6.237482 6.237482 0.000000 1000.000000
A-7 1000.000000 0.000000 6.237482 6.237482 0.000000 1000.000000
A-8 1000.000000 0.000000 6.237483 6.237483 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 981.083414 0.827479 6.119490 6.946969 0.000000 980.255935
M-2 981.083403 0.827478 6.119489 6.946967 0.000000 980.255925
M-3 983.197653 0.829263 6.132679 6.961942 0.000000 982.368390
B-1 983.969245 0.829914 6.137491 6.967405 0.000000 983.139331
B-2 985.533373 0.831235 6.147244 6.978479 0.000000 984.702139
B-3 968.067096 0.816498 6.038300 6.854798 0.000000 967.250605
_______________________________________________________________________________
DETERMINATION DATE 20-July-95
DISTRIBUTION DATE 25-July-95
Run: 07/25/95 08:41:20 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S21 (POOL # 4113)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4113
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 45,779.93
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 17,999.16
SUBSERVICER ADVANCES THIS MONTH 17,404.59
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,574,214.79
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 865,806.04
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 168,837,346.29
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 583
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,026,703.85
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 89.12542840 % 7.77089800 % 3.10367360 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 89.05929990 % 7.81815296 % 3.12254710 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.0778 %
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 8.02690298
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 330.14
POOL TRADING FACTOR: 62.71804098
................................................................................
Run: 07/25/95 08:41:21 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-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 17,965,862.40 7.000000 % 152,788.94
A-2 760944PP7 20,000,000.00 16,719,943.00 7.000000 % 42,859.02
A-3 760944PQ5 20,000,000.00 17,057,711.30 7.000000 % 38,445.56
A-4 760944PR3 44,814,000.00 39,049,815.28 7.000000 % 75,317.99
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 13,621,915.60 7.000000 % 18,006.81
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 6.464000 % 0.00
A-13 760944PM4 9,750,000.00 1,837,004.63 8.250662 % 0.00
A-14 760944PN2 0.00 0.00 0.210062 % 0.00
R 760944QA9 100.00 0.00 7.000000 % 0.00
M-1 760944PX0 8,667,030.00 8,498,853.12 7.000000 % 7,797.85
M-2 760944PY8 4,333,550.00 4,249,460.87 7.000000 % 3,898.96
M-3 760944PZ5 2,600,140.00 2,549,686.32 7.000000 % 2,339.38
B-1 2,773,475.00 2,719,657.89 7.000000 % 2,495.34
B-2 1,560,100.00 1,529,827.49 7.000000 % 1,403.64
B-3 1,733,428.45 1,699,792.80 7.000000 % 1,559.59
-------------------------------------------------------------------------------
346,680,823.45 294,825,874.85 346,913.08
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 104,773.96 257,562.90 0.00 0.00 17,813,073.46
A-2 97,507.96 140,366.98 0.00 0.00 16,677,083.98
A-3 99,477.78 137,923.34 0.00 0.00 17,019,265.74
A-4 227,732.12 303,050.11 0.00 0.00 38,974,497.29
A-5 153,085.69 153,085.69 0.00 0.00 26,250,000.00
A-6 174,564.35 174,564.35 0.00 0.00 29,933,000.00
A-7 79,440.77 97,447.58 0.00 0.00 13,603,908.79
A-8 218,693.85 218,693.85 0.00 0.00 37,500,000.00
A-9 251,101.36 251,101.36 0.00 0.00 43,057,000.00
A-10 15,745.96 15,745.96 0.00 0.00 2,700,000.00
A-11 137,631.33 137,631.33 0.00 0.00 23,600,000.00
A-12 23,083.18 23,083.18 0.00 0.00 4,286,344.15
A-13 12,627.18 12,627.18 0.00 0.00 1,837,004.63
A-14 51,596.41 51,596.41 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 49,563.91 57,361.76 0.00 0.00 8,491,055.27
M-2 24,782.16 28,681.12 0.00 0.00 4,245,561.91
M-3 14,869.35 17,208.73 0.00 0.00 2,547,346.94
B-1 15,860.60 18,355.94 0.00 0.00 2,717,162.55
B-2 8,921.70 10,325.34 0.00 0.00 1,528,423.85
B-3 9,912.92 11,472.51 0.00 0.00 1,698,233.21
-------------------------------------------------------------------------------
1,770,972.54 2,117,885.62 0.00 0.00 294,478,961.77
===============================================================================
Run: 07/25/95 08:41:21
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-1 605.747409 5.151520 3.532619 8.684139 0.000000 600.595889
A-2 835.997150 2.142951 4.875398 7.018349 0.000000 833.854199
A-3 852.885565 1.922278 4.973889 6.896167 0.000000 850.963287
A-4 871.375358 1.680680 5.081718 6.762398 0.000000 869.694678
A-5 1000.000000 0.000000 5.831836 5.831836 0.000000 1000.000000
A-6 1000.000000 0.000000 5.831836 5.831836 0.000000 1000.000000
A-7 908.127707 1.200454 5.296051 6.496505 0.000000 906.927253
A-8 1000.000000 0.000000 5.831836 5.831836 0.000000 1000.000000
A-9 1000.000000 0.000000 5.831836 5.831836 0.000000 1000.000000
A-10 1000.000000 0.000000 5.831837 5.831837 0.000000 1000.000000
A-11 1000.000000 0.000000 5.831836 5.831836 0.000000 1000.000000
A-12 188.410732 0.000000 1.014645 1.014645 0.000000 188.410732
A-13 188.410731 0.000000 1.295095 1.295095 0.000000 188.410731
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 980.595789 0.899714 5.718673 6.618387 0.000000 979.696075
M-2 980.595786 0.899715 5.718674 6.618389 0.000000 979.696071
M-3 980.595783 0.899713 5.718673 6.618386 0.000000 979.696070
B-1 980.595783 0.899716 5.718674 6.618390 0.000000 979.696067
B-2 980.595789 0.899712 5.718672 6.618384 0.000000 979.696077
B-3 980.595882 0.899714 5.718673 6.618387 0.000000 979.696168
_______________________________________________________________________________
DETERMINATION DATE 20-July-95
DISTRIBUTION DATE 25-July-95
Run: 07/25/95 08:41:24 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S22 (POOL # 4114)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4114
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 76,390.31
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 31,165.70
SUBSERVICER ADVANCES THIS MONTH 13,091.16
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,246,092.93
(B) TWO MONTHLY PAYMENTS: 2 681,740.43
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 294,478,961.77
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 999
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 76,404.92
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.79327890 % 5.18882600 % 2.01789550 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.79140910 % 5.19017183 % 2.01841910 %
CLASS A-14 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2101 %
BANKRUPTCY AMOUNT AVAILABLE 125,183.00
FRAUD AMOUNT AVAILABLE 2,950,536.00
SPECIAL HAZARD AMOUNT AVAILABLE 4,734,895.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.64608861
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 327.16
POOL TRADING FACTOR: 84.94238558
................................................................................
Run: 07/25/95 08:41:26 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-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 22,051,603.23 5.500000 % 749,298.63
A-3 760944MH8 12,946,000.00 11,706,641.29 7.012500 % 299,719.45
A-4 760944MJ4 0.00 0.00 1.987500 % 0.00
A-5 760944MV7 22,700,000.00 18,186,463.30 6.500000 % 252,457.66
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 7.192500 % 0.00
A-12 760944MP0 2,692,308.00 1,989,305.77 5.213884 % 0.00
A-13 760944MQ8 15,531,578.00 11,476,048.76 7.062500 % 0.00
A-14 760944MR6 7,168,422.00 5,296,638.91 5.281229 % 0.00
A-15 760944MS4 5,000,000.00 3,694,424.61 7.062500 % 0.00
A-16 760944MT2 2,307,692.00 1,705,118.82 5.281229 % 0.00
A-17 760944MU9 0.00 0.00 0.273275 % 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 2,510,718.63 6.500000 % 10,383.00
M-2 760944NA2 1,368,000.00 1,253,984.34 6.500000 % 5,185.81
M-3 760944NB0 912,000.00 835,989.56 6.500000 % 3,457.21
B-1 729,800.00 668,974.97 6.500000 % 2,766.52
B-2 547,100.00 501,502.08 6.500000 % 2,073.95
B-3 547,219.77 501,611.81 6.500000 % 2,074.40
-------------------------------------------------------------------------------
182,383,319.77 148,700,450.69 1,327,416.63
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 100,850.12 850,148.75 0.00 0.00 21,302,304.60
A-3 68,261.96 367,981.41 0.00 0.00 11,406,921.84
A-4 19,346.97 19,346.97 0.00 0.00 0.00
A-5 98,295.85 350,753.51 0.00 0.00 17,934,005.64
A-6 53,994.86 53,994.86 0.00 0.00 11,100,000.00
A-7 88,045.67 88,045.67 0.00 0.00 16,290,000.00
A-8 68,842.09 68,842.09 0.00 0.00 12,737,000.00
A-9 39,455.71 39,455.71 0.00 0.00 7,300,000.00
A-10 82,154.33 82,154.33 0.00 0.00 15,200,000.00
A-11 22,095.32 22,095.32 0.00 0.00 3,694,424.61
A-12 8,624.55 8,624.55 0.00 0.00 1,989,305.77
A-13 67,394.49 67,394.49 0.00 0.00 11,476,048.76
A-14 23,259.96 23,259.96 0.00 0.00 5,296,638.91
A-15 21,695.96 21,695.96 0.00 0.00 3,694,424.61
A-16 7,487.96 7,487.96 0.00 0.00 1,705,118.82
A-17 33,789.78 33,789.78 0.00 0.00 0.00
R-I 0.18 0.18 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 13,570.16 23,953.16 0.00 0.00 2,500,335.63
M-2 6,777.65 11,963.46 0.00 0.00 1,248,798.53
M-3 4,518.44 7,975.65 0.00 0.00 832,532.35
B-1 3,615.73 6,382.25 0.00 0.00 666,208.45
B-2 2,710.56 4,784.51 0.00 0.00 499,428.13
B-3 2,711.16 4,785.56 0.00 0.00 499,537.41
-------------------------------------------------------------------------------
837,499.46 2,164,916.09 0.00 0.00 147,373,034.06
===============================================================================
Run: 07/25/95 08:41:26
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-2 876.803309 29.793186 4.009945 33.803131 0.000000 847.010123
A-3 904.267055 23.151510 5.272822 28.424332 0.000000 881.115545
A-5 801.165784 11.121483 4.330214 15.451697 0.000000 790.044301
A-6 1000.000000 0.000000 4.864402 4.864402 0.000000 1000.000000
A-7 1000.000000 0.000000 5.404891 5.404891 0.000000 1000.000000
A-8 1000.000000 0.000000 5.404890 5.404890 0.000000 1000.000000
A-9 1000.000000 0.000000 5.404892 5.404892 0.000000 1000.000000
A-10 1000.000000 0.000000 5.404890 5.404890 0.000000 1000.000000
A-11 738.884922 0.000000 4.419064 4.419064 0.000000 738.884922
A-12 738.884916 0.000000 3.203404 3.203404 0.000000 738.884916
A-13 738.884919 0.000000 4.339191 4.339191 0.000000 738.884920
A-14 738.884919 0.000000 3.244781 3.244781 0.000000 738.884919
A-15 738.884922 0.000000 4.339192 4.339192 0.000000 738.884922
A-16 738.884921 0.000000 3.244783 3.244783 0.000000 738.884921
R-I 0.000000 0.000000 1.800000 1.800000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 916.655214 3.790800 4.954421 8.745221 0.000000 912.864414
M-2 916.655219 3.790797 4.954423 8.745220 0.000000 912.864423
M-3 916.655219 3.790800 4.954430 8.745230 0.000000 912.864419
B-1 916.655207 3.790792 4.954412 8.745204 0.000000 912.864415
B-2 916.655237 3.790806 4.954414 8.745220 0.000000 912.864431
B-3 916.655131 3.790799 4.954408 8.745207 0.000000 912.864332
_______________________________________________________________________________
DETERMINATION DATE 20-July-95
DISTRIBUTION DATE 25-July-95
Run: 07/25/95 08:41:30 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S23 (POOL # 4115)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4115
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 29,556.31
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 16,095.52
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 147,373,034.06
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 511
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 712,470.69
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 95.78159890 % 3.09393300 % 1.12446790 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 95.76120520 % 3.10889067 % 1.12990410 %
CLASS A-17 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2732 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 745,973.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,032,966.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.13738429
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 150.50
POOL TRADING FACTOR: 80.80400897
................................................................................
Run: 07/25/95 08:41:31 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-S27 (POOL # 4116)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4116
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944PD4 21,790,000.00 0.00 6.500000 % 0.00
A-2 760944QQ4 20,994,000.00 0.00 7.500000 % 0.00
A-3 760944PE2 27,540,000.00 0.00 6.500000 % 0.00
A-4 760944PF9 26,740,000.00 22,765,037.67 6.500000 % 685,529.04
A-5 760944QB7 30,000,000.00 15,270,200.66 7.050000 % 147,841.95
A-6 760944PG7 48,041,429.00 48,041,429.00 6.500000 % 0.00
A-7 760944QY7 55,044,571.00 31,071,222.20 10.000000 % 300,823.17
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 0.129806 % 0.00
R 760944QW1 100.00 0.00 7.500000 % 0.00
M-1 760944QT8 6,864,500.00 6,718,377.74 7.500000 % 5,662.87
M-2 760944QU5 3,432,150.00 3,359,091.01 7.500000 % 2,831.35
M-3 760944QV3 2,059,280.00 2,015,444.82 7.500000 % 1,698.80
B-1 2,196,565.00 2,149,807.46 7.500000 % 1,812.06
B-2 1,235,568.00 1,209,266.91 7.500000 % 1,019.28
B-3 1,372,850.89 1,343,627.57 7.500000 % 1,132.54
-------------------------------------------------------------------------------
274,570,013.89 151,033,505.04 1,148,351.06
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 122,958.68 808,487.72 0.00 0.00 22,079,508.63
A-5 89,456.38 237,298.33 0.00 0.00 15,122,358.71
A-6 259,481.71 259,481.71 0.00 0.00 48,041,429.00
A-7 258,187.86 559,011.03 0.00 0.00 30,770,399.03
A-8 94,043.33 94,043.33 0.00 0.00 15,090,000.00
A-9 12,464.32 12,464.32 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 16,290.93 16,290.93 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 41,870.02 47,532.89 0.00 0.00 6,712,714.87
M-2 20,934.40 23,765.75 0.00 0.00 3,356,259.66
M-3 12,560.58 14,259.38 0.00 0.00 2,013,746.02
B-1 13,397.95 15,210.01 0.00 0.00 2,147,995.40
B-2 7,536.35 8,555.63 0.00 0.00 1,208,247.63
B-3 8,373.71 9,506.25 0.00 0.00 1,342,495.03
-------------------------------------------------------------------------------
957,556.22 2,105,907.28 0.00 0.00 149,885,153.98
===============================================================================
Run: 07/25/95 08:41:31
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-4 851.347706 25.636838 4.598305 30.235143 0.000000 825.710869
A-5 509.006689 4.928065 2.981879 7.909944 0.000000 504.078624
A-6 1000.000000 0.000000 5.401207 5.401207 0.000000 1000.000000
A-7 564.473873 5.465083 4.690524 10.155607 0.000000 559.008790
A-8 1000.000000 0.000000 6.232162 6.232162 0.000000 1000.000000
A-9 1000.000000 0.000000 6.232160 6.232160 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-1 978.713343 0.824950 6.099500 6.924450 0.000000 977.888393
M-2 978.713346 0.824949 6.099500 6.924449 0.000000 977.888397
M-3 978.713346 0.824949 6.099501 6.924450 0.000000 977.888398
B-1 978.713337 0.824952 6.099501 6.924453 0.000000 977.888385
B-2 978.713361 0.824949 6.099502 6.924451 0.000000 977.888413
B-3 978.713406 0.824948 6.099497 6.924445 0.000000 977.888458
_______________________________________________________________________________
DETERMINATION DATE 20-July-95
DISTRIBUTION DATE 25-July-95
Run: 07/25/95 08:41:34 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S27 (POOL # 4116)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4116
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 44,959.84
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 15,919.43
SUBSERVICER ADVANCES THIS MONTH 25,253.82
MASTER SERVICER ADVANCES THIS MONTH 2,654.93
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 1,170,799.17
(B) TWO MONTHLY PAYMENTS: 2 1,285,035.47
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,040,117.74
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 149,885,153.98
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 517
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 357,303.30
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,021,045.99
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 88.87954330 % 8.00677500 % 3.11368130 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 88.80378870 % 8.06131910 % 3.13489220 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1300 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,507,931.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,346,568.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.11339159
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 327.25
POOL TRADING FACTOR: 54.58904702
................................................................................
Run: 07/25/95 08:41:36 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-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 30,316,333.55 7.000000 % 385,734.90
A-2 760944RC4 15,690,000.00 977,796.82 7.000000 % 384,468.43
A-3 760944RD2 16,985,000.00 16,985,000.00 7.000000 % 0.00
A-4 760944RE0 12,254,000.00 12,254,000.00 7.000000 % 0.00
A-5 760944RF7 7,326,000.00 7,326,000.00 7.000000 % 0.00
A-6 760944RG5 73,547,000.00 73,547,000.00 7.000000 % 0.00
A-7 760944RH3 8,550,000.00 8,550,000.00 7.000000 % 0.00
A-8 760944RJ9 115,070,000.00 92,965,347.78 7.000000 % 577,652.51
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 0.192466 % 0.00
R 760944RP5 1,000.00 0.00 7.000000 % 0.00
M-1 760944RL4 9,349,300.00 9,167,478.39 7.000000 % 8,338.79
M-2 760944RM2 4,674,600.00 4,583,690.18 7.000000 % 4,169.35
M-3 760944RN0 3,739,700.00 3,666,971.75 7.000000 % 3,335.50
B-1 2,804,800.00 2,750,253.32 7.000000 % 2,501.65
B-2 935,000.00 916,816.47 7.000000 % 833.94
B-3 1,870,098.07 1,833,729.11 7.000000 % 1,667.97
-------------------------------------------------------------------------------
373,968,498.07 321,935,417.37 1,368,703.04
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 176,595.48 562,330.38 0.00 0.00 29,930,598.65
A-2 5,695.75 390,164.18 0.00 0.00 593,328.39
A-3 98,939.22 98,939.22 0.00 0.00 16,985,000.00
A-4 71,380.70 71,380.70 0.00 0.00 12,254,000.00
A-5 42,674.64 42,674.64 0.00 0.00 7,326,000.00
A-6 428,418.17 428,418.17 0.00 0.00 73,547,000.00
A-7 49,804.55 49,804.55 0.00 0.00 8,550,000.00
A-8 541,531.86 1,119,184.37 0.00 0.00 92,387,695.27
A-9 192,554.30 192,554.30 0.00 0.00 33,056,000.00
A-10 134,204.34 134,204.34 0.00 0.00 23,039,000.00
A-11 51,561.79 51,561.79 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 53,401.42 61,740.21 0.00 0.00 9,159,139.60
M-2 26,700.42 30,869.77 0.00 0.00 4,579,520.83
M-3 21,360.46 24,695.96 0.00 0.00 3,663,636.25
B-1 16,020.48 18,522.13 0.00 0.00 2,747,751.67
B-2 5,340.55 6,174.49 0.00 0.00 915,982.53
B-3 10,681.63 12,349.60 0.00 0.00 1,832,061.14
-------------------------------------------------------------------------------
1,926,865.76 3,295,568.80 0.00 0.00 320,566,714.33
===============================================================================
Run: 07/25/95 08:41:36
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-1 672.545501 8.557244 3.917640 12.474884 0.000000 663.988257
A-2 62.319746 24.504043 0.363018 24.867061 0.000000 37.815704
A-3 1000.000000 0.000000 5.825094 5.825094 0.000000 1000.000000
A-4 1000.000000 0.000000 5.825094 5.825094 0.000000 1000.000000
A-5 1000.000000 0.000000 5.825094 5.825094 0.000000 1000.000000
A-6 1000.000000 0.000000 5.825094 5.825094 0.000000 1000.000000
A-7 1000.000000 0.000000 5.825094 5.825094 0.000000 1000.000000
A-8 807.902562 5.020010 4.706108 9.726118 0.000000 802.882552
A-9 1000.000000 0.000000 5.825094 5.825094 0.000000 1000.000000
A-10 1000.000000 0.000000 5.825094 5.825094 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 980.552383 0.891916 5.711809 6.603725 0.000000 979.660467
M-2 980.552385 0.891916 5.711808 6.603724 0.000000 979.660469
M-3 980.552384 0.891916 5.711811 6.603727 0.000000 979.660467
B-1 980.552382 0.891917 5.711808 6.603725 0.000000 979.660464
B-2 980.552374 0.891914 5.711818 6.603732 0.000000 979.660460
B-3 980.552378 0.891916 5.711807 6.603723 0.000000 979.660462
_______________________________________________________________________________
DETERMINATION DATE 20-July-95
DISTRIBUTION DATE 25-July-95
Run: 07/25/95 08:41:39 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S24 (POOL # 4117)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4117
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 72,366.78
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 33,698.10
SUBSERVICER ADVANCES THIS MONTH 29,732.83
MASTER SERVICER ADVANCES THIS MONTH 4,216.27
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 11 2,957,777.98
(B) TWO MONTHLY PAYMENTS: 1 295,799.60
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,048,749.74
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 320,566,714.33
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,082
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 617,053.87
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,075,868.83
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.88088920 % 5.41044600 % 1.70866530 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.85699640 % 5.42860375 % 1.71439990 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1931 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 3,338,021.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,338,021.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.58878279
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 329.27
POOL TRADING FACTOR: 85.72024542
................................................................................
Run: 07/25/95 08:41:40 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-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 81,934,350.75 6.500000 % 1,483,584.55
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 6.962500 % 0.00
A-5 760944RU4 8,250,000.00 5,094,651.59 5.297500 % 0.00
A-6 760944RV2 5,000,000.00 4,508,792.77 6.500000 % 6,308.99
A-7 760944RW0 0.00 0.00 0.297805 % 0.00
R 760944SA7 100.00 0.00 6.500000 % 0.00
M-1 760944RX8 2,337,700.00 2,153,763.40 6.500000 % 8,686.51
M-2 760944RY6 779,000.00 717,706.15 6.500000 % 2,894.64
M-3 760944RZ3 779,100.00 717,798.30 6.500000 % 2,895.01
B-1 701,100.00 645,935.56 6.500000 % 2,605.17
B-2 389,500.00 358,853.08 6.500000 % 1,447.32
B-3 467,420.45 430,642.50 6.500000 % 1,736.86
-------------------------------------------------------------------------------
155,801,920.45 126,221,588.31 1,510,159.05
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 442,618.97 1,926,203.52 0.00 0.00 80,450,766.20
A-2 28,091.01 28,091.01 0.00 0.00 5,200,000.00
A-3 60,573.94 60,573.94 0.00 0.00 11,213,000.00
A-4 76,648.50 76,648.50 0.00 0.00 13,246,094.21
A-5 22,430.35 22,430.35 0.00 0.00 5,094,651.59
A-6 24,357.03 30,666.02 0.00 0.00 4,502,483.78
A-7 31,240.37 31,240.37 0.00 0.00 0.00
R 0.01 0.01 0.00 0.00 0.00
M-1 11,634.88 20,321.39 0.00 0.00 2,145,076.89
M-2 3,877.13 6,771.77 0.00 0.00 714,811.51
M-3 3,877.63 6,772.64 0.00 0.00 714,903.29
B-1 3,489.42 6,094.59 0.00 0.00 643,330.39
B-2 1,938.57 3,385.89 0.00 0.00 357,405.76
B-3 2,326.37 4,063.23 0.00 0.00 428,905.64
-------------------------------------------------------------------------------
713,104.18 2,223,263.23 0.00 0.00 124,711,429.26
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 825.659805 14.950215 4.460311 19.410526 0.000000 810.709590
A-2 1000.000000 0.000000 5.402117 5.402117 0.000000 1000.000000
A-3 1000.000000 0.000000 5.402117 5.402117 0.000000 1000.000000
A-4 617.533530 0.000000 3.573357 3.573357 0.000000 617.533530
A-5 617.533526 0.000000 2.718830 2.718830 0.000000 617.533526
A-6 901.758554 1.261798 4.871406 6.133204 0.000000 900.496756
R 0.000000 0.000000 0.100000 0.100000 0.000000 0.000000
M-1 921.317278 3.715836 4.977063 8.692899 0.000000 917.601442
M-2 921.317266 3.715841 4.977060 8.692901 0.000000 917.601425
M-3 921.317289 3.715839 4.977063 8.692902 0.000000 917.601450
B-1 921.317301 3.715832 4.977065 8.692897 0.000000 917.601469
B-2 921.317279 3.715841 4.977073 8.692914 0.000000 917.601438
B-3 921.317200 3.715841 4.977061 8.692902 0.000000 917.601359
_______________________________________________________________________________
DETERMINATION DATE 20-July-95
DISTRIBUTION DATE 25-July-95
Run: 07/25/95 08:41:43 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S25 (POOL # 4118)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4118
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 28,653.75
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 13,395.00
SUBSERVICER ADVANCES THIS MONTH 4,030.36
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 430,837.34
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 124,711,429.26
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 458
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,001,084.75
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.01914450 % 2.84362400 % 1.13723110 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 95.98718940 % 2.86645074 % 1.14635990 %
CLASS A-7 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2981 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,352,446.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,820,412.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.19678297
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 152.45
POOL TRADING FACTOR: 80.04486010
................................................................................
Run: 07/25/95 08:41:44 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-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 42,280,035.33 7.050000 % 923,944.88
A-4 760944SE9 24,745,827.00 24,745,827.00 7.250000 % 0.00
A-5 760944SF6 47,058,123.00 12,606,236.23 6.812500 % 207,887.60
A-6 760944SG4 0.00 0.00 2.687500 % 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 0.081394 % 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 10,144,886.37 7.500000 % 8,679.62
M-2 760944SP4 5,640,445.00 5,533,574.27 7.500000 % 4,734.34
M-3 760944SQ2 3,760,297.00 3,695,557.75 7.500000 % 3,161.79
B-1 2,820,222.00 2,776,175.76 7.500000 % 2,375.20
B-2 940,074.00 926,138.53 7.500000 % 0.00
B-3 1,880,150.99 1,824,754.11 7.500000 % 0.00
-------------------------------------------------------------------------------
376,029,704.99 249,395,712.35 1,150,783.43
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 248,114.72 1,172,059.60 0.00 0.00 41,356,090.45
A-4 149,337.22 149,337.22 0.00 0.00 24,745,827.00
A-5 71,485.84 279,373.44 0.00 0.00 12,398,348.63
A-6 28,200.84 28,200.84 0.00 0.00 0.00
A-7 341,255.62 341,255.62 0.00 0.00 54,662,626.00
A-8 226,167.50 226,167.50 0.00 0.00 36,227,709.00
A-9 214,425.72 214,425.72 0.00 0.00 34,346,901.00
A-10 122,519.56 122,519.56 0.00 0.00 19,625,291.00
A-11 16,897.04 16,897.04 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 63,333.94 72,013.56 0.00 0.00 10,136,206.75
M-2 34,545.79 39,280.13 0.00 0.00 5,528,839.93
M-3 24,713.25 27,875.04 0.00 0.00 3,692,395.96
B-1 34,643.30 37,018.50 0.00 0.00 2,773,800.56
B-2 573.35 573.35 0.00 0.00 926,138.53
B-3 0.00 0.00 0.00 0.00 1,822,400.53
-------------------------------------------------------------------------------
1,576,213.69 2,726,997.12 0.00 0.00 248,242,575.34
===============================================================================
Run: 07/25/95 08:41:44
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-3 853.570460 18.653060 5.009064 23.662124 0.000000 834.917399
A-4 1000.000000 0.000000 6.034845 6.034845 0.000000 1000.000000
A-5 267.886508 4.417677 1.519097 5.936774 0.000000 263.468831
A-7 1000.000000 0.000000 6.242942 6.242942 0.000000 1000.000000
A-8 1000.000000 0.000000 6.242942 6.242942 0.000000 1000.000000
A-9 1000.000000 0.000000 6.242942 6.242942 0.000000 1000.000000
A-10 1000.000000 0.000000 6.242942 6.242942 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-1 981.052788 0.839355 6.124656 6.964011 0.000000 980.213433
M-2 981.052784 0.839356 6.124657 6.964013 0.000000 980.213428
M-3 982.783474 0.840835 6.572154 7.412989 0.000000 981.942639
B-1 984.381995 0.842203 12.283891 13.126094 0.000000 983.539792
B-2 985.176199 0.000000 0.609899 0.609899 0.000000 985.176199
B-3 970.535941 0.000000 0.000000 0.000000 0.000000 969.284137
_______________________________________________________________________________
DETERMINATION DATE 20-July-95
DISTRIBUTION DATE 25-July-95
Run: 07/25/95 08:41:47 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S26 (POOL # 4119)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4119
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 60,502.87
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 26,339.97
SUBSERVICER ADVANCES THIS MONTH 23,190.32
MASTER SERVICER ADVANCES THIS MONTH 1,583.18
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 1,648,471.10
(B) TWO MONTHLY PAYMENTS: 2 681,260.18
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 858,854.13
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 248,242,575.34
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 827
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 223,752.20
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 939,762.43
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 90.01543110 % 7.76838500 % 2.21618420 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 89.97763290 % 7.79779319 % 2.22457390 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.0815 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 2,611,290.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,950,457.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.99829153
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 328.62
POOL TRADING FACTOR: 66.01674603
................................................................................
Run: 07/25/95 08:45:23 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 38,896,589.72 6.970000 % 83,547.70
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 68,917,902.84 83,547.70
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 225,422.78 308,970.48 0.00 0.00 38,813,042.02
A-2 173,986.66 173,986.66 0.00 0.00 30,021,313.12
S 13,646.11 13,646.11 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
-------------------------------------------------------------------------------
413,055.55 496,603.25 0.00 0.00 68,834,355.14
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 957.641431 2.056960 5.549952 7.606912 0.000000 955.584471
A-2 1000.000000 0.000000 5.795438 5.795438 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
_______________________________________________________________________________
DETERMINATION DATE 25-July-95
DISTRIBUTION DATE 28-July-95
Run: 07/25/95 08:45:24 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1993-MZ3
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 8020
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 0.00
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,722.95
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 68,834,355.14
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 0
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 1,832,493.32
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 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: 97.44596913
................................................................................
Run: 07/25/95 08:41:49 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-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 16,210,192.36 9.860000 % 104,153.68
A-2 760944SZ2 24,926,000.00 0.00 6.350000 % 0.00
A-3 760944TA6 25,850,000.00 24,398,846.30 6.350000 % 458,276.18
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 6.564000 % 0.00
A-9 760944TH1 1,757,369.00 1,757,369.00 8.220790 % 0.00
A-10 760944TC2 0.00 0.00 0.106900 % 0.00
R 760944TM0 100.00 0.00 7.000000 % 0.00
M-1 760944TJ7 5,350,000.00 5,255,257.68 7.000000 % 4,729.62
M-2 760944TK4 3,210,000.00 3,153,154.61 7.000000 % 2,837.77
M-3 760944TL2 2,141,000.00 2,103,085.35 7.000000 % 1,892.73
B-1 1,070,000.00 1,051,051.54 7.000000 % 945.92
B-2 642,000.00 630,630.91 7.000000 % 567.55
B-3 963,170.23 946,113.55 7.000000 % 851.49
-------------------------------------------------------------------------------
214,013,270.23 181,404,332.30 574,254.94
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 132,955.34 237,109.02 0.00 0.00 16,106,038.68
A-2 0.00 0.00 0.00 0.00 0.00
A-3 128,879.46 587,155.64 0.00 0.00 23,940,570.12
A-4 247,872.28 247,872.28 0.00 0.00 46,926,000.00
A-5 227,092.79 227,092.79 0.00 0.00 39,000,000.00
A-6 24,968.56 24,968.56 0.00 0.00 4,288,000.00
A-7 179,135.46 179,135.46 0.00 0.00 30,764,000.00
A-8 26,867.67 26,867.67 0.00 0.00 4,920,631.00
A-9 12,017.58 12,017.58 0.00 0.00 1,757,369.00
A-10 16,123.46 16,123.46 0.00 0.00 0.00
R 0.02 0.02 0.00 0.00 0.00
M-1 30,600.80 35,330.42 0.00 0.00 5,250,528.06
M-2 18,360.48 21,198.25 0.00 0.00 3,150,316.84
M-3 12,246.04 14,138.77 0.00 0.00 2,101,192.62
B-1 6,120.16 7,066.08 0.00 0.00 1,050,105.62
B-2 3,672.10 4,239.65 0.00 0.00 630,063.36
B-3 5,509.11 6,360.60 0.00 0.00 945,262.06
-------------------------------------------------------------------------------
1,072,421.31 1,646,676.25 0.00 0.00 180,830,077.36
===============================================================================
Run: 07/25/95 08:41:49
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-1 730.024425 4.690551 5.987631 10.678182 0.000000 725.333874
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 943.862526 17.728285 4.985666 22.713951 0.000000 926.134241
A-4 1000.000000 0.000000 5.282195 5.282195 0.000000 1000.000000
A-5 1000.000000 0.000000 5.822892 5.822892 0.000000 1000.000000
A-6 1000.000000 0.000000 5.822892 5.822892 0.000000 1000.000000
A-7 1000.000000 0.000000 5.822892 5.822892 0.000000 1000.000000
A-8 1000.000000 0.000000 5.460208 5.460208 0.000000 1000.000000
A-9 1000.000000 0.000000 6.838393 6.838393 0.000000 1000.000000
R 0.000000 0.000000 0.200000 0.200000 0.000000 0.000000
M-1 982.291155 0.884041 5.719776 6.603817 0.000000 981.407114
M-2 982.291156 0.884040 5.719776 6.603816 0.000000 981.407115
M-3 982.291149 0.884040 5.719776 6.603816 0.000000 981.407109
B-1 982.291159 0.884037 5.719776 6.603813 0.000000 981.407122
B-2 982.291137 0.884034 5.719782 6.603816 0.000000 981.407103
B-3 982.291105 0.884039 5.719778 6.603817 0.000000 981.407067
_______________________________________________________________________________
DETERMINATION DATE 20-July-95
DISTRIBUTION DATE 25-July-95
Run: 07/25/95 08:41:51 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S28 (POOL # 4120)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4120
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 53,186.16
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 19,058.32
SUBSERVICER ADVANCES THIS MONTH 6,035.49
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 596,790.98
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 291,335.51
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 180,830,077.36
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 410,994.94
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.75690200 % 5.79451300 % 1.44858500 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.74043970 % 5.80768292 % 1.45187740 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1068 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,888,208.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,305,658.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.58432121
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 330.57
POOL TRADING FACTOR: 84.49479659
................................................................................
Run: 07/25/95 08:41:53 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-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 44,315,370.62 6.038793 % 804,888.17
A-2 760944UF3 47,547,000.00 38,170,122.94 6.712500 % 386,832.08
A-3 760944UG1 0.00 0.00 2.287500 % 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 26,931,623.82 7.000000 % 226,664.05
A-9 760944UP1 15,946,000.00 0.00 7.000000 % 0.00
A-10 760944UJ5 3,646,000.00 0.00 7.000000 % 0.00
A-11 760944UK2 0.00 0.00 0.122928 % 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 3,610,851.34 7.000000 % 14,386.56
M-2 760944UR7 1,948,393.00 1,805,422.86 7.000000 % 7,193.27
M-3 760944US5 1,298,929.00 1,203,615.56 7.000000 % 4,795.51
B-1 909,250.00 842,530.59 7.000000 % 3,356.86
B-2 389,679.00 361,084.95 7.000000 % 1,438.66
B-3 649,465.07 601,808.34 7.000000 % 2,397.76
-------------------------------------------------------------------------------
259,785,708.07 163,590,431.02 1,451,952.92
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 222,370.97 1,027,259.14 0.00 0.00 43,510,482.45
A-2 212,902.82 599,734.90 0.00 0.00 37,783,290.86
A-3 72,553.48 72,553.48 0.00 0.00 0.00
A-4 105,497.93 105,497.93 0.00 0.00 22,048,000.00
A-5 44,102.54 44,102.54 0.00 0.00 8,492,000.00
A-6 88,459.34 88,459.34 0.00 0.00 15,208,000.00
A-7 0.00 0.00 0.00 0.00 0.00
A-8 156,651.35 383,315.40 0.00 0.00 26,704,959.77
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 16,710.27 16,710.27 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 21,002.99 35,389.55 0.00 0.00 3,596,464.78
M-2 10,501.48 17,694.75 0.00 0.00 1,798,229.59
M-3 7,000.99 11,796.50 0.00 0.00 1,198,820.05
B-1 4,900.69 8,257.55 0.00 0.00 839,173.73
B-2 2,100.30 3,538.96 0.00 0.00 359,646.29
B-3 3,500.48 5,898.24 0.00 0.00 599,410.58
-------------------------------------------------------------------------------
968,255.63 2,420,208.55 0.00 0.00 162,138,478.10
===============================================================================
Run: 07/25/95 08:41:53
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-1 694.315336 12.610663 3.484019 16.094682 0.000000 681.704673
A-2 802.787199 8.135783 4.477734 12.613517 0.000000 794.651416
A-4 1000.000000 0.000000 4.784921 4.784921 0.000000 1000.000000
A-5 1000.000000 0.000000 5.193422 5.193422 0.000000 1000.000000
A-6 1000.000000 0.000000 5.816632 5.816632 0.000000 1000.000000
A-7 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-8 414.804914 3.491114 2.412768 5.903882 0.000000 411.313800
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-1 926.621524 3.691898 5.389816 9.081714 0.000000 922.929625
M-2 926.621508 3.691899 5.389816 9.081715 0.000000 922.929609
M-3 926.621517 3.691895 5.389817 9.081712 0.000000 922.929621
B-1 926.621490 3.691900 5.389816 9.081716 0.000000 922.929590
B-2 926.621527 3.691911 5.389821 9.081732 0.000000 922.929616
B-3 926.621566 3.691900 5.389820 9.081720 0.000000 922.929666
_______________________________________________________________________________
DETERMINATION DATE 20-July-95
DISTRIBUTION DATE 25-July-95
Run: 07/25/95 08:41:56 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S29 (POOL # 4121)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4121
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 38,473.41
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 17,533.52
SUBSERVICER ADVANCES THIS MONTH 9,932.74
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 761,902.56
(B) TWO MONTHLY PAYMENTS: 1 269,209.06
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 162,138,478.10
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 624
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 800,166.57
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.84975160 % 4.04662400 % 1.10362440 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.82433470 % 4.06659449 % 1.10907090 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1230 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,759,259.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,305,415.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.53102645
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 151.57
POOL TRADING FACTOR: 62.41239339
................................................................................
Run: 07/25/95 08:41:58 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 31,539,883.55 7.500000 % 1,400,721.00
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 6.712500 % 0.00
A-5 760944SY5 446,221.00 446,221.00 262.025000 % 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 16,776,134.21 7.500000 % 155,857.39
A-11 760944TR9 3,400,000.00 3,400,000.00 7.500000 % 0.00
A-12 760944TS7 0.00 0.00 0.035366 % 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 8,697,283.63 7.500000 % 7,434.95
M-2 760944TY4 4,823,973.00 4,743,972.09 7.500000 % 4,055.43
M-3 760944TZ1 3,215,982.00 3,162,648.07 7.500000 % 2,703.62
B-1 1,929,589.00 1,897,588.64 7.500000 % 1,622.17
B-2 803,995.00 790,661.50 7.500000 % 675.90
B-3 1,286,394.99 1,265,061.34 7.500000 % 1,081.45
-------------------------------------------------------------------------------
321,598,232.99 222,060,233.03 1,574,151.91
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 196,217.84 1,596,938.84 0.00 0.00 30,139,162.55
A-3 255,232.29 255,232.29 0.00 0.00 49,628,000.00
A-4 233,549.73 233,549.73 0.00 0.00 41,944,779.00
A-5 96,986.18 96,986.18 0.00 0.00 446,221.00
A-6 186,116.07 186,116.07 0.00 0.00 32,053,000.00
A-7 69,441.71 69,441.71 0.00 0.00 11,162,000.00
A-8 84,173.66 84,173.66 0.00 0.00 13,530,000.00
A-9 6,364.35 6,364.35 0.00 0.00 1,023,000.00
A-10 104,368.71 260,226.10 0.00 0.00 16,620,276.82
A-11 21,152.29 21,152.29 0.00 0.00 3,400,000.00
A-12 6,514.32 6,514.32 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 54,108.07 61,543.02 0.00 0.00 8,689,848.68
M-2 29,513.49 33,568.92 0.00 0.00 4,739,916.66
M-3 19,675.66 22,379.28 0.00 0.00 3,159,944.45
B-1 11,805.40 13,427.57 0.00 0.00 1,895,966.47
B-2 4,918.91 5,594.81 0.00 0.00 789,985.60
B-3 7,870.29 8,951.74 0.00 0.00 1,263,979.89
-------------------------------------------------------------------------------
1,388,008.97 2,962,160.88 0.00 0.00 220,486,081.12
===============================================================================
Run: 07/25/95 08:41:58
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-2 615.412362 27.331141 3.828641 31.159782 0.000000 588.081221
A-3 1000.000000 0.000000 5.142909 5.142909 0.000000 1000.000000
A-4 1000.000000 0.000000 5.568029 5.568029 0.000000 1000.000000
A-5 1000.000000 0.000000 217.350102 217.350102 0.000000 1000.000000
A-6 1000.000000 0.000000 5.806510 5.806510 0.000000 1000.000000
A-7 1000.000000 0.000000 6.221261 6.221261 0.000000 1000.000000
A-8 1000.000000 0.000000 6.221261 6.221261 0.000000 1000.000000
A-9 1000.000000 0.000000 6.221261 6.221261 0.000000 1000.000000
A-10 629.026405 5.843922 3.913337 9.757259 0.000000 623.182483
A-11 1000.000000 0.000000 6.221262 6.221262 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-1 983.415969 0.840682 6.118087 6.958769 0.000000 982.575288
M-2 983.415971 0.840683 6.118088 6.958771 0.000000 982.575288
M-3 983.415974 0.840683 6.118088 6.958771 0.000000 982.575291
B-1 983.415971 0.840682 6.118090 6.958772 0.000000 982.575289
B-2 983.415942 0.840677 6.118085 6.958762 0.000000 982.575265
B-3 983.415941 0.840683 6.118082 6.958765 0.000000 982.575259
_______________________________________________________________________________
DETERMINATION DATE 20-July-95
DISTRIBUTION DATE 25-July-95
Run: 07/25/95 08:42:01 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S30 (POOL # 4122)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4122
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 51,893.65
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 23,736.48
SUBSERVICER ADVANCES THIS MONTH 25,193.13
MASTER SERVICER ADVANCES THIS MONTH 4,496.41
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 2,094,190.71
(B) TWO MONTHLY PAYMENTS: 3 937,862.16
(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 220,486,081.12
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 758
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 634,383.95
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,384,321.73
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 90.74250490 % 7.47720700 % 1.78028790 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 90.68438170 % 7.52415287 % 1.79146540 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.0356 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 2,325,968.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,049,254.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.94297715
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 329.12
POOL TRADING FACTOR: 68.55948152
................................................................................
Run: 07/25/95 08:42:02 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 98,852,726.28 8.040649 % 1,919,601.05
M 760944SU3 3,678,041.61 3,577,513.36 8.040649 % 2,629.27
R 760944SV1 100.00 0.00 8.040649 % 0.00
B-1 4,494,871.91 4,372,018.04 8.040649 % 3,213.19
B-2 1,225,874.16 1,067,190.76 8.040649 % 784.33
-------------------------------------------------------------------------------
163,449,887.68 107,869,448.44 1,926,227.84
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 657,990.46 2,577,591.51 0.00 0.00 96,933,125.23
M 23,812.89 26,442.16 0.00 0.00 3,574,884.09
R 0.00 0.00 0.00 0.00 0.00
B-1 29,101.33 32,314.52 0.00 0.00 4,368,804.85
B-2 7,103.52 7,887.85 0.00 0.00 832,548.29
-------------------------------------------------------------------------------
718,008.20 2,644,236.04 0.00 0.00 105,709,362.46
===============================================================================
Run: 07/25/95 08:42:02
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 641.688313 12.460815 4.271251 16.732066 0.000000 629.227498
M 972.667995 0.714856 6.474339 7.189195 0.000000 971.953140
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B-1 972.667993 0.714857 6.474340 7.189197 0.000000 971.953136
B-2 870.554903 0.639813 5.794649 6.434462 0.000000 679.146618
_______________________________________________________________________________
DETERMINATION DATE 20-July-95
DISTRIBUTION DATE 25-July-95
Run: 07/25/95 08:42:04 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S33 (POOL # 4123)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4123
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 28,543.65
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 11,204.83
SUBSERVICER ADVANCES THIS MONTH 53,875.08
MASTER SERVICER ADVANCES THIS MONTH 6,827.21
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 11 3,923,173.49
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 2 797,815.50
FORECLOSURES
NUMBER OF LOANS 6
AGGREGATE PRINCIPAL BALANCE 2,521,448.91
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 105,709,362.46
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 345
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 3
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 985,434.86
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,512,946.86
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 91.64107880 % 3.31652100 % 5.04239980 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 91.69776730 % 3.38180461 % 4.92042810 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,304,408.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,998,564.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.82298196
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 333.70
POOL TRADING FACTOR: 64.67386669
................................................................................
Run: 07/25/95 08:42:05 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 37,304,370.84 7.000000 % 2,269,518.97
A-2 760944VV7 41,000,000.00 32,019,536.66 7.000000 % 364,390.73
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 1,438,439.32 0.000000 % 24,386.43
A-9 760944WC8 0.00 0.00 0.252758 % 0.00
R 760944WG9 100.00 0.00 7.000000 % 0.00
M-1 760944WD6 9,616,700.00 9,441,269.24 7.000000 % 8,335.37
M-2 760944WE4 7,479,800.00 7,343,351.24 7.000000 % 6,483.19
M-3 760944WF1 4,274,200.00 4,196,228.76 7.000000 % 3,704.70
B-1 2,564,500.00 2,517,717.63 7.000000 % 2,222.81
B-2 854,800.00 839,206.50 7.000000 % 740.91
B-3 1,923,420.54 1,369,842.04 7.000000 % 1,209.38
-------------------------------------------------------------------------------
427,416,329.03 361,425,962.23 2,680,992.49
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 216,938.97 2,486,457.94 0.00 0.00 35,034,851.87
A-2 186,205.67 550,596.40 0.00 0.00 31,655,145.93
A-3 843,607.62 843,607.62 0.00 0.00 145,065,000.00
A-4 210,080.49 210,080.49 0.00 0.00 36,125,000.00
A-5 280,609.37 280,609.37 0.00 0.00 48,253,000.00
A-6 160,963.81 160,963.81 0.00 0.00 27,679,000.00
A-7 45,557.66 45,557.66 0.00 0.00 7,834,000.00
A-8 0.00 24,386.43 0.00 0.00 1,414,052.89
A-9 75,893.41 75,893.41 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 54,904.54 63,239.91 0.00 0.00 9,432,933.87
M-2 42,704.36 49,187.55 0.00 0.00 7,336,868.05
M-3 24,402.65 28,107.35 0.00 0.00 4,192,524.06
B-1 14,641.48 16,864.29 0.00 0.00 2,515,494.82
B-2 4,880.30 5,621.21 0.00 0.00 838,465.59
B-3 7,966.15 9,175.53 0.00 0.00 1,368,632.66
-------------------------------------------------------------------------------
2,169,356.48 4,850,348.97 0.00 0.00 358,744,969.74
===============================================================================
Run: 07/25/95 08:42:05
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-1 400.102651 24.341398 2.326748 26.668146 0.000000 375.761252
A-2 780.964309 8.887579 4.541602 13.429181 0.000000 772.076730
A-3 1000.000000 0.000000 5.815377 5.815377 0.000000 1000.000000
A-4 1000.000000 0.000000 5.815377 5.815377 0.000000 1000.000000
A-5 1000.000000 0.000000 5.815377 5.815377 0.000000 1000.000000
A-6 1000.000000 0.000000 5.815377 5.815377 0.000000 1000.000000
A-7 1000.000000 0.000000 5.815377 5.815377 0.000000 1000.000000
A-8 952.729654 16.152002 0.000000 16.152002 0.000000 936.577652
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 981.757697 0.866760 5.709291 6.576051 0.000000 980.890937
M-2 981.757699 0.866760 5.709292 6.576052 0.000000 980.890940
M-3 981.757700 0.866759 5.709291 6.576050 0.000000 980.890941
B-1 981.757703 0.866762 5.709292 6.576054 0.000000 980.890942
B-2 981.757721 0.866764 5.709289 6.576053 0.000000 980.890957
B-3 712.190606 0.628770 4.141658 4.770428 0.000000 711.561841
_______________________________________________________________________________
DETERMINATION DATE 20-July-95
DISTRIBUTION DATE 25-July-95
Run: 07/25/95 08:42:08 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S31 (POOL # 4125)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4125
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 86,332.83
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 37,874.31
SUBSERVICER ADVANCES THIS MONTH 27,522.66
MASTER SERVICER ADVANCES THIS MONTH 2,310.01
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 1,933,968.40
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 2 760,768.54
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 1,387,363.17
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 358,744,969.74
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,213
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 336,035.38
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,361,902.09
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.88716970 % 5.80502000 % 1.30781040 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.84034030 % 5.84323900 % 1.31642070 %
BANKRUPTCY AMOUNT AVAILABLE 50,000.00
FRAUD AMOUNT AVAILABLE 3,714,787.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,714,787.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.63817196
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 331.70
POOL TRADING FACTOR: 83.93337956
................................................................................
Run: 07/25/95 08:42:09 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-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 61,114,247.81 6.500000 % 1,606,635.02
A-2 760944VC9 37,300,000.00 37,300,000.00 6.500000 % 0.00
A-3 760944VD7 17,482,000.00 17,482,000.00 6.500000 % 0.00
A-4 760944VE5 5,120,000.00 5,120,000.00 6.500000 % 0.00
A-5 760944VF2 37,500,000.00 30,691,435.84 6.500000 % 280,245.26
A-6 760944VG0 64,049,000.00 58,511,367.86 6.500000 % 227,932.82
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 0.255929 % 0.00
R 760944VM7 100.00 0.00 6.500000 % 0.00
M 760944VL9 10,156,500.00 9,416,656.79 6.500000 % 37,474.72
B 781,392.32 724,472.32 6.500000 % 2,883.12
-------------------------------------------------------------------------------
312,503,992.32 254,424,180.62 2,155,170.94
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 329,762.11 1,936,397.13 0.00 0.00 59,507,612.79
A-2 201,264.47 201,264.47 0.00 0.00 37,300,000.00
A-3 94,329.91 94,329.91 0.00 0.00 17,482,000.00
A-4 27,626.65 27,626.65 0.00 0.00 5,120,000.00
A-5 165,605.78 445,851.04 0.00 0.00 30,411,190.58
A-6 315,717.42 543,650.24 0.00 0.00 58,283,435.04
A-7 183,803.56 183,803.56 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 54,053.33 54,053.33 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 50,810.68 88,285.40 0.00 0.00 9,379,182.07
B 3,909.13 6,792.25 0.00 0.00 721,589.20
-------------------------------------------------------------------------------
1,426,883.04 3,582,053.98 0.00 0.00 252,269,009.68
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 690.743793 18.158992 3.727136 21.886128 0.000000 672.584800
A-2 1000.000000 0.000000 5.395830 5.395830 0.000000 1000.000000
A-3 1000.000000 0.000000 5.395831 5.395831 0.000000 1000.000000
A-4 1000.000000 0.000000 5.395830 5.395830 0.000000 1000.000000
A-5 818.438289 7.473207 4.416154 11.889361 0.000000 810.965082
A-6 913.540693 3.558726 4.929311 8.488037 0.000000 909.981968
A-7 1000.000000 0.000000 5.395830 5.395830 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 927.155692 3.689728 5.002775 8.692503 0.000000 923.465965
B 927.155670 3.689721 5.002775 8.692496 0.000000 923.465949
_______________________________________________________________________________
DETERMINATION DATE 20-July-95
DISTRIBUTION DATE 25-July-95
Run: 07/25/95 08:42:12 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S32 (POOL # 4126)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4126
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 58,393.77
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 26,820.09
SUBSERVICER ADVANCES THIS MONTH 10,228.66
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 1,080,236.42
(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 252,269,009.68
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 923
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,142,659.34
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.01408600 % 3.70116400 % 0.28474980 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 95.99603170 % 3.71792876 % 0.28603960 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2553 %
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 7.15673231
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 153.78
POOL TRADING FACTOR: 80.72505180
................................................................................
Run: 07/25/95 08:42:13 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-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 49,748,733.60 5.400000 % 1,176,991.87
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 6.214000 % 0.00
A-9 760944WY0 8,653,500.00 7,320,688.44 8.834002 % 0.00
A-10 760944WU8 8,704,536.00 8,704,536.00 7.312500 % 0.00
A-11 760944WV6 3,108,764.00 3,108,764.00 6.125000 % 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 0.155996 % 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 5,248,156.60 7.000000 % 4,678.25
M-2 760944WQ7 3,209,348.00 3,148,877.69 7.000000 % 2,806.94
M-3 760944WR5 2,139,566.00 2,099,252.45 7.000000 % 1,871.29
B-1 1,390,718.00 1,364,514.18 7.000000 % 1,216.34
B-2 320,935.00 314,887.98 7.000000 % 280.69
B-3 962,805.06 944,663.91 7.000000 % 842.08
-------------------------------------------------------------------------------
213,956,513.06 191,282,961.65 1,188,687.46
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 223,238.68 1,400,230.55 0.00 0.00 48,571,741.73
A-2 97,394.01 97,394.01 0.00 0.00 18,171,000.00
A-3 25,065.02 25,065.02 0.00 0.00 4,309,000.00
A-4 194,848.32 194,848.32 0.00 0.00 33,496,926.28
A-5 2,607.25 2,607.25 0.00 0.00 448,220.39
A-6 133,771.36 133,771.36 0.00 0.00 26,829,850.30
A-7 74,317.42 74,317.42 0.00 0.00 8,943,283.44
A-8 88,205.08 88,205.08 0.00 0.00 17,081,606.39
A-9 53,740.67 53,740.67 0.00 0.00 7,320,688.44
A-10 52,893.85 52,893.85 0.00 0.00 8,704,536.00
A-11 15,822.95 15,822.95 0.00 0.00 3,108,764.00
A-12 0.00 0.00 0.00 0.00 0.00
A-13 74,449.71 74,449.71 0.00 0.00 0.00
A-14 24,796.16 24,796.16 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 30,528.01 35,206.26 0.00 0.00 5,243,478.35
M-2 18,316.71 21,123.65 0.00 0.00 3,146,070.75
M-3 12,211.15 14,082.44 0.00 0.00 2,097,381.16
B-1 7,937.25 9,153.59 0.00 0.00 1,363,297.84
B-2 1,831.68 2,112.37 0.00 0.00 314,607.29
B-3 5,495.01 6,337.09 0.00 0.00 943,821.83
-------------------------------------------------------------------------------
1,137,470.29 2,326,157.75 0.00 0.00 190,094,274.19
===============================================================================
Run: 07/25/95 08:42:13
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-1 841.046366 19.898089 3.774047 23.672136 0.000000 821.148277
A-2 1000.000000 0.000000 5.359860 5.359860 0.000000 1000.000000
A-3 1000.000000 0.000000 5.816900 5.816900 0.000000 1000.000000
A-4 963.172558 0.000000 5.602680 5.602680 0.000000 963.172558
A-5 912.872485 0.000000 5.310081 5.310081 0.000000 912.872485
A-6 918.909163 0.000000 4.581603 4.581603 0.000000 918.909164
A-7 918.909164 0.000000 7.636005 7.636005 0.000000 918.909164
A-8 845.980060 0.000000 4.368426 4.368426 0.000000 845.980060
A-9 845.980059 0.000000 6.210281 6.210281 0.000000 845.980059
A-10 1000.000000 0.000000 6.076585 6.076585 0.000000 1000.000000
A-11 1000.000000 0.000000 5.089788 5.089788 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-1 981.158065 0.874612 5.707300 6.581912 0.000000 980.283452
M-2 981.158070 0.874614 5.707299 6.581913 0.000000 980.283456
M-3 981.158071 0.874612 5.707302 6.581914 0.000000 980.283459
B-1 981.158064 0.874613 5.707304 6.581917 0.000000 980.283451
B-2 981.158116 0.874601 5.707324 6.581925 0.000000 980.283515
B-3 981.158024 0.874611 5.707303 6.581914 0.000000 980.283413
_______________________________________________________________________________
DETERMINATION DATE 20-July-95
DISTRIBUTION DATE 25-July-95
Run: 07/25/95 08:42:17 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S34 (POOL # 4127)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4127
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 41,129.95
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 19,824.19
SUBSERVICER ADVANCES THIS MONTH 5,867.16
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 453,170.32
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 409,351.07
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 190,094,274.19
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 632
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,018,176.21
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.14086700 % 5.48730900 % 1.37182430 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.10412830 % 5.51669970 % 1.37917200 %
CLASS A-14 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1568 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,985,897.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,573,696.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.54059513
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 331.61
POOL TRADING FACTOR: 88.84715472
................................................................................
Run: 07/25/95 08:42:18 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 87,948,048.19 7.001651 % 1,343,472.86
M 760944VP0 3,025,700.00 2,943,987.48 7.001651 % 2,676.43
R 760944VQ8 100.00 0.00 7.001651 % 0.00
B-1 3,429,100.00 3,336,493.17 7.001651 % 3,033.27
B-2 941,300.03 765,931.08 7.001651 % 696.32
-------------------------------------------------------------------------------
134,473,200.03 94,994,459.92 1,349,878.88
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 508,828.98 1,852,301.84 0.00 0.00 86,604,575.33
M 17,032.62 19,709.05 0.00 0.00 2,941,311.05
R 0.00 0.00 0.00 0.00 0.00
B-1 19,303.49 22,336.76 0.00 0.00 3,333,459.90
B-2 4,431.37 5,127.69 0.00 0.00 765,234.76
-------------------------------------------------------------------------------
549,596.46 1,899,475.34 0.00 0.00 93,644,581.04
===============================================================================
Run: 07/25/95 08:42:18
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 692.084706 10.572117 4.004100 14.576217 0.000000 681.512590
M 972.993846 0.884566 5.629316 6.513882 0.000000 972.109281
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B-1 972.993838 0.884567 5.629317 6.513884 0.000000 972.109271
B-2 813.694949 0.739743 4.707691 5.447434 0.000000 812.955206
_______________________________________________________________________________
DETERMINATION DATE 20-July-95
DISTRIBUTION DATE 25-July-95
Run: 07/25/95 08:42:19 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S38 (POOL # 4128)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4128
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 25,805.10
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 10,173.05
SUBSERVICER ADVANCES THIS MONTH 39,015.48
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,300,774.80
(B) TWO MONTHLY PAYMENTS: 5 1,892,272.61
(C) THREE OR MORE MONTHLY PAYMENTS: 1 638,088.38
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,715,610.34
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 93,644,581.04
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 1,263,517.68
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.58229190 % 3.09911500 % 4.31859320 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.48220710 % 3.14093033 % 4.37686260 %
BANKRUPTCY AMOUNT AVAILABLE 50,000.00
FRAUD AMOUNT AVAILABLE 1,114,636.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,334,132.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.69854535
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 336.28
POOL TRADING FACTOR: 69.63809965
................................................................................
Run: 07/25/95 08:42:21 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S41 (POOL # 4129)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4129
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944WZ7 27,102,000.00 22,120,854.06 6.849269 % 82,284.13
A-2 760944XA1 25,550,000.00 25,550,000.00 6.849269 % 0.00
A-3 760944XB9 15,000,000.00 13,987,725.81 6.849269 % 16,721.87
A-4 32,700,000.00 32,700,000.00 6.849269 % 0.00
A-5 760944XC7 0.00 0.00 0.050800 % 0.00
R 760944XD5 100.00 0.00 6.849269 % 0.00
B-1 2,684,092.00 2,628,857.66 6.849269 % 2,470.31
B-2 1,609,940.00 1,576,810.00 6.849269 % 1,481.71
B-3 1,341,617.00 1,314,008.65 6.849269 % 1,234.76
B-4 536,646.00 525,602.70 6.849269 % 493.90
B-5 375,652.00 367,921.70 6.849269 % 345.73
B-6 429,317.20 420,482.50 6.849269 % 395.14
-------------------------------------------------------------------------------
107,329,364.20 101,192,263.08 105,427.55
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 126,246.79 208,530.92 0.00 0.00 22,038,569.93
A-2 145,817.40 145,817.40 0.00 0.00 25,550,000.00
A-3 79,829.90 96,551.77 0.00 0.00 13,971,003.94
A-4 186,623.45 186,623.45 0.00 0.00 32,700,000.00
A-5 4,283.37 4,283.37 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B-1 15,003.25 17,473.56 0.00 0.00 2,626,387.35
B-2 8,999.08 10,480.79 0.00 0.00 1,575,328.29
B-3 7,499.23 8,733.99 0.00 0.00 1,312,773.89
B-4 2,999.69 3,493.59 0.00 0.00 525,108.80
B-5 2,099.78 2,445.51 0.00 0.00 367,575.97
B-6 2,399.73 2,794.87 0.00 0.00 420,087.36
-------------------------------------------------------------------------------
581,801.67 687,229.22 0.00 0.00 101,086,835.53
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 816.207441 3.036091 4.658209 7.694300 0.000000 813.171350
A-2 1000.000000 0.000000 5.707139 5.707139 0.000000 1000.000000
A-3 932.515054 1.114791 5.321993 6.436784 0.000000 931.400263
A-4 1000.000000 0.000000 5.707139 5.707139 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B-1 979.421592 0.920352 5.589693 6.510045 0.000000 978.501240
B-2 979.421593 0.920351 5.589699 6.510050 0.000000 978.501242
B-3 979.421586 0.920352 5.589695 6.510047 0.000000 978.501234
B-4 979.421630 0.920346 5.589700 6.510046 0.000000 978.501284
B-5 979.421646 0.920346 5.589695 6.510041 0.000000 978.501299
B-6 979.421509 0.920345 5.589690 6.510035 0.000000 978.501164
_______________________________________________________________________________
DETERMINATION DATE 20-July-95
DISTRIBUTION DATE 25-July-95
Run: 07/25/95 08:42:23 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 20,749.79
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 10,600.47
SUBSERVICER ADVANCES THIS MONTH 4,842.98
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 255,579.96
(B) TWO MONTHLY PAYMENTS: 2 469,081.07
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 101,086,835.53
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 344
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 10,338.07
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 93.24683230 % 6.75316770 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 93.24614170 % 6.75385830 %
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 7.27115704
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 333.30
POOL TRADING FACTOR: 94.18376442
................................................................................
Run: 07/25/95 08:42:25 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 3,927,228.96 7.091900 % 43,018.40
A-2 760944XF0 25,100,000.00 13,766,537.53 7.091900 % 415,722.62
A-3 760944XG8 29,000,000.00 15,905,561.27 6.001900 % 480,316.97
A-4 760944ZC5 0.00 0.00 1.090000 % 0.00
A-5 760944XH6 52,129,000.00 52,129,000.00 7.091900 % 0.00
A-6 760944XJ2 35,266,000.00 35,266,000.00 7.091900 % 0.00
A-7 760944XK9 41,282,000.00 41,282,000.00 7.091900 % 0.00
R-I 760944XL7 100.00 0.00 7.091900 % 0.00
R-II 760944XQ6 210,347.00 0.00 7.091900 % 0.00
M-1 760944XM5 5,029,000.00 4,947,024.88 7.091900 % 4,439.90
M-2 760944XN3 3,520,000.00 3,462,622.33 7.091900 % 3,107.67
M-3 760944XP8 2,012,000.00 1,979,203.42 7.091900 % 1,776.31
B-1 760944B80 1,207,000.00 1,187,325.33 7.091900 % 1,065.61
B-2 760944B98 402,000.00 395,447.20 7.091900 % 354.91
B-3 905,558.27 890,797.24 7.091900 % 799.49
-------------------------------------------------------------------------------
201,163,005.27 175,138,748.16 950,601.88
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 23,156.53 66,174.93 0.00 0.00 3,884,210.56
A-2 81,173.08 496,895.70 0.00 0.00 13,350,814.91
A-3 79,371.10 559,688.07 0.00 0.00 15,425,244.30
A-4 14,414.52 14,414.52 0.00 0.00 0.00
A-5 307,373.68 307,373.68 0.00 0.00 52,129,000.00
A-6 207,942.60 207,942.60 0.00 0.00 35,266,000.00
A-7 243,415.37 243,415.37 0.00 0.00 41,282,000.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 29,169.66 33,609.56 0.00 0.00 4,942,584.98
M-2 20,417.02 23,524.69 0.00 0.00 3,459,514.66
M-3 11,670.19 13,446.50 0.00 0.00 1,977,427.11
B-1 7,000.95 8,066.56 0.00 0.00 1,186,259.72
B-2 2,331.72 2,686.63 0.00 0.00 395,092.29
B-3 5,252.50 6,051.99 0.00 0.00 889,997.75
-------------------------------------------------------------------------------
1,032,688.92 1,983,290.80 0.00 0.00 174,188,146.28
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 770.044894 8.434980 4.540496 12.975476 0.000000 761.609914
A-2 548.467631 16.562654 3.233987 19.796641 0.000000 531.904977
A-3 548.467630 16.562654 2.736934 19.299588 0.000000 531.904976
A-5 1000.000000 0.000000 5.896405 5.896405 0.000000 1000.000000
A-6 1000.000000 0.000000 5.896404 5.896404 0.000000 1000.000000
A-7 1000.000000 0.000000 5.896404 5.896404 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-1 983.699519 0.882859 5.800290 6.683149 0.000000 982.816659
M-2 983.699526 0.882861 5.800290 6.683151 0.000000 982.816665
M-3 983.699513 0.882858 5.800293 6.683151 0.000000 982.816655
B-1 983.699528 0.882858 5.800290 6.683148 0.000000 982.816669
B-2 983.699502 0.882861 5.800299 6.683160 0.000000 982.816642
B-3 983.699525 0.882859 5.800289 6.683148 0.000000 982.816666
_______________________________________________________________________________
DETERMINATION DATE 20-July-95
DISTRIBUTION DATE 25-July-95
Run: 07/25/95 08:42:27 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S35 (POOL # 4130)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4130
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 36,347.98
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 18,827.10
SUBSERVICER ADVANCES THIS MONTH 12,228.91
MASTER SERVICER ADVANCES THIS MONTH 2,986.34
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,538,897.83
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 215,064.10
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 174,188,146.28
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 603
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 400,372.13
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 793,416.65
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.65586830 % 5.93178300 % 1.41234870 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.62241620 % 5.95880200 % 1.41878180 %
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 7.46583296
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 333.33
POOL TRADING FACTOR: 86.59054683
................................................................................
Run: 07/25/95 08:42:29 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 15,557,873.77 6.573370 % 911,096.77
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 44,948,041.88 6.250000 % 376,379.01
A-5 760944YM4 24,343,000.00 24,343,000.00 6.462500 % 0.00
A-6 760944YN2 0.00 0.00 2.037500 % 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 31,368,873.69 7.000000 % 54,477.84
A-12 760944YX0 16,300,192.00 11,995,104.41 6.762500 % 0.00
A-13 760944YY8 8,444,808.00 6,214,427.03 4.318863 % 0.00
A-14 760944YZ5 0.00 0.00 0.212139 % 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 7,726,513.92 6.500000 % 30,637.82
B 777,263.95 548,068.45 6.500000 % 2,173.25
-------------------------------------------------------------------------------
259,085,063.95 215,503,903.15 1,374,764.69
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 85,125.38 996,222.15 0.00 0.00 14,646,777.00
A-2 22,394.88 22,394.88 0.00 0.00 6,046,000.00
A-3 72,987.33 72,987.33 0.00 0.00 17,312,000.00
A-4 233,836.08 610,215.09 0.00 0.00 44,571,662.87
A-5 130,946.95 130,946.95 0.00 0.00 24,343,000.00
A-6 41,285.02 41,285.02 0.00 0.00 0.00
A-7 23,269.10 23,269.10 0.00 0.00 4,877,000.00
A-8 39,907.06 39,907.06 0.00 0.00 7,400,000.00
A-9 140,213.99 140,213.99 0.00 0.00 26,000,000.00
A-10 58,602.32 58,602.32 0.00 0.00 11,167,000.00
A-11 182,775.39 237,253.23 0.00 0.00 31,314,395.85
A-12 67,519.94 67,519.94 0.00 0.00 11,995,104.41
A-13 22,340.42 22,340.42 0.00 0.00 6,214,427.03
A-14 38,053.65 38,053.65 0.00 0.00 0.00
R-I 1.84 1.84 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 41,803.99 72,441.81 0.00 0.00 7,695,876.10
B 2,965.31 5,138.56 0.00 0.00 545,895.20
-------------------------------------------------------------------------------
1,204,028.65 2,578,793.34 0.00 0.00 214,129,138.46
===============================================================================
Run: 07/25/95 08:42:29
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-1 443.244267 25.957173 2.425225 28.382398 0.000000 417.287094
A-2 1000.000000 0.000000 3.704082 3.704082 0.000000 1000.000000
A-3 1000.000000 0.000000 4.215996 4.215996 0.000000 1000.000000
A-4 847.740365 7.098678 4.410254 11.508932 0.000000 840.641687
A-5 1000.000000 0.000000 5.379245 5.379245 0.000000 1000.000000
A-7 1000.000000 0.000000 4.771191 4.771191 0.000000 1000.000000
A-8 1000.000000 0.000000 5.392846 5.392846 0.000000 1000.000000
A-9 1000.000000 0.000000 5.392846 5.392846 0.000000 1000.000000
A-10 1000.000000 0.000000 5.247812 5.247812 0.000000 1000.000000
A-11 784.123827 1.361776 4.568814 5.930590 0.000000 782.762051
A-12 735.887308 0.000000 4.142279 4.142279 0.000000 735.887308
A-13 735.887309 0.000000 2.645462 2.645462 0.000000 735.887309
R-I 0.000000 0.000000 18.440000 18.440000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 931.848367 3.695043 5.041728 8.736771 0.000000 928.153324
B 705.125267 2.796026 3.815049 6.611075 0.000000 702.329241
_______________________________________________________________________________
DETERMINATION DATE 20-July-95
DISTRIBUTION DATE 25-July-95
Run: 07/25/95 08:42:32 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S36 (POOL # 4131)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4131
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 52,665.34
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 22,997.72
SUBSERVICER ADVANCES THIS MONTH 10,452.89
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 1 590,969.12
(C) THREE OR MORE MONTHLY PAYMENTS: 1 218,604.17
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 303,466.42
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 214,129,138.46
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 826
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 520,230.44
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.16035620 % 3.58532400 % 0.25431950 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.15102770 % 3.59403496 % 0.25493740 %
CLASS A-14 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2122 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 2,289,405.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,335,851.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.13076039
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 154.56
POOL TRADING FACTOR: 82.64819870
................................................................................
Run: 07/25/95 08:42:33 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 29,573,694.06 7.000000 % 980,153.16
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 6.712500 % 0.00
A-7 760944ZK7 0.00 0.00 2.787500 % 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 0.125486 % 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 6,549,884.31 7.000000 % 5,812.40
M-2 760944ZS0 4,012,200.00 3,929,813.05 7.000000 % 3,487.33
M-3 760944ZT8 2,674,800.00 2,619,875.37 7.000000 % 2,324.89
B-1 1,604,900.00 1,571,944.82 7.000000 % 1,394.95
B-2 534,900.00 523,916.32 7.000000 % 464.93
B-3 1,203,791.32 1,145,532.56 7.000000 % 1,016.55
-------------------------------------------------------------------------------
267,484,931.32 242,737,600.49 994,654.21
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 172,129.07 1,152,282.23 0.00 0.00 28,593,540.90
A-2 149,690.43 149,690.43 0.00 0.00 29,037,000.00
A-3 194,946.26 194,946.26 0.00 0.00 36,634,000.00
A-4 103,282.29 103,282.29 0.00 0.00 18,679,000.00
A-5 249,319.25 249,319.25 0.00 0.00 43,144,000.00
A-6 120,343.52 120,343.52 0.00 0.00 21,561,940.00
A-7 49,975.06 49,975.06 0.00 0.00 0.00
A-8 98,945.85 98,945.85 0.00 0.00 17,000,000.00
A-9 122,227.22 122,227.22 0.00 0.00 21,000,000.00
A-10 56,847.30 56,847.30 0.00 0.00 9,767,000.00
A-11 25,326.99 25,326.99 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 38,122.58 43,934.98 0.00 0.00 6,544,071.91
M-2 22,872.86 26,360.19 0.00 0.00 3,926,325.72
M-3 15,248.58 17,573.47 0.00 0.00 2,617,550.48
B-1 9,149.26 10,544.21 0.00 0.00 1,570,549.87
B-2 3,049.37 3,514.30 0.00 0.00 523,451.39
B-3 6,667.38 7,683.93 0.00 0.00 1,144,516.01
-------------------------------------------------------------------------------
1,438,143.27 2,432,797.48 0.00 0.00 241,742,946.28
===============================================================================
Run: 07/25/95 08:42:33
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-1 548.229535 18.169827 3.190884 21.360711 0.000000 530.059708
A-2 1000.000000 0.000000 5.155162 5.155162 0.000000 1000.000000
A-3 1000.000000 0.000000 5.321457 5.321457 0.000000 1000.000000
A-4 1000.000000 0.000000 5.529327 5.529327 0.000000 1000.000000
A-5 1000.000000 0.000000 5.778770 5.778770 0.000000 1000.000000
A-6 1000.000000 0.000000 5.581294 5.581294 0.000000 1000.000000
A-8 1000.000000 0.000000 5.820344 5.820344 0.000000 1000.000000
A-9 1000.000000 0.000000 5.820344 5.820344 0.000000 1000.000000
A-10 1000.000000 0.000000 5.820344 5.820344 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-1 979.465892 0.869183 5.700828 6.570011 0.000000 978.596709
M-2 979.465892 0.869181 5.700827 6.570008 0.000000 978.596710
M-3 979.465893 0.869183 5.700830 6.570013 0.000000 978.596710
B-1 979.465898 0.869182 5.700829 6.570011 0.000000 978.596716
B-2 979.465919 0.869191 5.700823 6.570014 0.000000 978.596728
B-3 951.603937 0.844449 5.538659 6.383108 0.000000 950.759480
_______________________________________________________________________________
DETERMINATION DATE 20-July-95
DISTRIBUTION DATE 25-July-95
Run: 07/25/95 08:42:36 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S37 (POOL # 4132)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4132
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 59,038.04
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 25,472.18
SUBSERVICER ADVANCES THIS MONTH 7,008.18
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 594,466.02
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 436,645.91
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 241,742,946.28
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 831
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 779,247.76
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.26805310 % 5.39659800 % 1.33534880 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.24635290 % 5.41399379 % 1.33965330 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1251 %
BANKRUPTCY AMOUNT AVAILABLE 131,228.00
FRAUD AMOUNT AVAILABLE 2,477,600.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,062,558.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.54230852
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 333.20
POOL TRADING FACTOR: 90.37628590
................................................................................
Run: 07/25/95 08:42:38 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-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 72,890,729.25 6.562500 % 239,716.04
A-2 760944ZB7 0.00 0.00 2.437500 % 0.00
A-3 760944ZD3 59,980,000.00 51,398,336.10 5.500000 % 319,621.38
A-4 760944A57 42,759,000.00 34,356,514.27 7.000000 % 0.00
A-5 760944A65 10,837,000.00 10,837,000.00 7.000000 % 0.00
A-6 760944A73 2,545,000.00 2,545,000.00 7.000000 % 0.00
A-7 760944A81 6,380,000.00 6,380,000.00 7.000000 % 0.00
A-8 760944A99 15,309,000.00 6,906,514.27 7.000000 % 0.00
A-9 760944B23 39,415,000.00 39,415,000.00 5.660000 % 0.00
A-10 760944ZW1 11,262,000.00 11,262,000.00 11.689762 % 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 4,849,841.05 0.000000 % 19,202.71
A-16 760944A40 0.00 0.00 0.076311 % 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 7,066,615.53 7.000000 % 6,443.15
M-2 760944B49 4,801,400.00 4,710,749.98 7.000000 % 4,295.13
M-3 760944B56 3,200,900.00 3,140,467.31 7.000000 % 2,863.39
B-1 1,920,600.00 1,884,339.23 7.000000 % 1,718.09
B-2 640,200.00 628,113.09 7.000000 % 572.70
B-3 1,440,484.07 1,413,287.78 7.000000 % 1,288.60
-------------------------------------------------------------------------------
320,088,061.92 286,285,501.33 595,721.19
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 398,460.12 638,176.16 0.00 0.00 72,651,013.21
A-2 147,999.47 147,999.47 0.00 0.00 0.00
A-3 235,480.53 555,101.91 0.00 0.00 51,078,714.72
A-4 200,332.03 200,332.03 0.00 0.00 34,356,514.27
A-5 63,190.29 63,190.29 0.00 0.00 10,837,000.00
A-6 14,839.83 14,839.83 0.00 0.00 2,545,000.00
A-7 37,201.63 37,201.63 0.00 0.00 6,380,000.00
A-8 40,271.72 40,271.72 0.00 0.00 6,906,514.27
A-9 185,832.31 185,832.31 0.00 0.00 39,415,000.00
A-10 109,664.09 109,664.09 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 97,896.26 97,896.26 0.00 0.00 16,789,000.00
A-15 0.00 19,202.71 0.00 0.00 4,830,638.34
A-16 18,198.25 18,198.25 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 41,205.26 47,648.41 0.00 0.00 7,060,172.38
M-2 27,468.27 31,763.40 0.00 0.00 4,706,454.85
M-3 18,311.99 21,175.38 0.00 0.00 3,137,603.92
B-1 10,987.54 12,705.63 0.00 0.00 1,882,621.14
B-2 3,662.51 4,235.21 0.00 0.00 627,540.39
B-3 8,240.87 9,529.47 0.00 0.00 1,411,999.18
-------------------------------------------------------------------------------
1,659,242.97 2,254,964.16 0.00 0.00 285,689,780.14
===============================================================================
Run: 07/25/95 08:42:38
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-1 905.992608 2.979542 4.952645 7.932187 0.000000 903.013066
A-3 856.924577 5.328799 3.925984 9.254783 0.000000 851.595777
A-4 803.491996 0.000000 4.685143 4.685143 0.000000 803.491996
A-5 1000.000000 0.000000 5.830976 5.830976 0.000000 1000.000000
A-6 1000.000000 0.000000 5.830974 5.830974 0.000000 1000.000000
A-7 1000.000000 0.000000 5.830976 5.830976 0.000000 1000.000000
A-8 451.140785 0.000000 2.630591 2.630591 0.000000 451.140785
A-9 1000.000000 0.000000 4.714761 4.714761 0.000000 1000.000000
A-10 1000.000000 0.000000 9.737532 9.737532 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 5.830976 5.830976 0.000000 1000.000000
A-15 966.550902 3.827011 0.000000 3.827011 0.000000 962.723890
R-I 0.000000 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-1 981.120086 0.894559 5.720887 6.615446 0.000000 980.225527
M-2 981.120086 0.894558 5.720888 6.615446 0.000000 980.225528
M-3 981.120094 0.894558 5.720888 6.615446 0.000000 980.225537
B-1 981.120082 0.894559 5.720889 6.615448 0.000000 980.225523
B-2 981.120103 0.894564 5.720884 6.615448 0.000000 980.225539
B-3 981.120034 0.894560 5.720889 6.615449 0.000000 980.225474
_______________________________________________________________________________
DETERMINATION DATE 20-July-95
DISTRIBUTION DATE 25-July-95
Run: 07/25/95 08:42:41 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 77,990.64
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 30,283.84
SUBSERVICER ADVANCES THIS MONTH 15,977.00
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 925,054.08
(B) TWO MONTHLY PAYMENTS: 1 276,751.91
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,197,626.55
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 285,689,780.14
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 998
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 334,450.10
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.30448280 % 5.30061900 % 1.39489790 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.29685630 % 5.21692836 % 1.39648680 %
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 7.41011107
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 333.42
POOL TRADING FACTOR: 89.25349431
................................................................................
Run: 07/25/95 08:42:43 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-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 28,489,166.57 6.000000 % 616,220.05
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 6.114000 % 0.00
A-9 760944YF9 3,770,880.00 3,530,467.90 4.737730 % 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 6.214000 % 0.00
A-12 760944XX1 987,000.00 987,000.00 5.633143 % 0.00
A-13 760944XY9 0.00 0.00 0.373800 % 0.00
R 760944YK8 109,869.00 0.00 6.000000 % 0.00
M-1 760944YH5 2,008,172.00 1,867,384.24 6.000000 % 7,562.64
M-2 760944YJ1 3,132,748.00 2,913,119.08 6.000000 % 11,797.71
B 481,961.44 448,172.35 6.000000 % 1,815.03
-------------------------------------------------------------------------------
160,653,750.44 141,904,558.00 637,395.43
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 142,382.17 758,602.22 0.00 0.00 27,872,946.52
A-2 116,872.74 116,872.74 0.00 0.00 23,385,000.00
A-3 176,671.01 176,671.01 0.00 0.00 35,350,000.00
A-4 18,001.95 18,001.95 0.00 0.00 3,602,000.00
A-5 50,602.37 50,602.37 0.00 0.00 10,125,000.00
A-6 72,322.84 72,322.84 0.00 0.00 14,471,035.75
A-7 24,465.07 24,465.07 0.00 0.00 4,895,202.95
A-8 43,999.45 43,999.45 0.00 0.00 8,639,669.72
A-9 13,932.44 13,932.44 0.00 0.00 3,530,467.90
A-10 10,434.93 10,434.93 0.00 0.00 1,509,339.44
A-11 8,757.82 8,757.82 0.00 0.00 1,692,000.00
A-12 4,631.19 4,631.19 0.00 0.00 987,000.00
A-13 44,183.52 44,183.52 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 9,332.75 16,895.39 0.00 0.00 1,859,821.60
M-2 14,559.09 26,356.80 0.00 0.00 2,901,321.37
B 2,239.87 4,054.90 0.00 0.00 446,357.32
-------------------------------------------------------------------------------
753,389.21 1,390,784.64 0.00 0.00 141,267,162.57
===============================================================================
Run: 07/25/95 08:42:43
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-1 818.019541 17.693745 4.088270 21.782015 0.000000 800.325797
A-2 1000.000000 0.000000 4.997765 4.997765 0.000000 1000.000000
A-3 1000.000000 0.000000 4.997765 4.997765 0.000000 1000.000000
A-4 1000.000000 0.000000 4.997765 4.997765 0.000000 1000.000000
A-5 1000.000000 0.000000 4.997765 4.997765 0.000000 1000.000000
A-6 578.841430 0.000000 2.892914 2.892914 0.000000 578.841430
A-7 916.361466 0.000000 4.579759 4.579759 0.000000 916.361466
A-8 936.245093 0.000000 4.768037 4.768037 0.000000 936.245093
A-9 936.245094 0.000000 3.694745 3.694745 0.000000 936.245094
A-10 936.245093 0.000000 6.472800 6.472800 0.000000 936.245093
A-11 1000.000000 0.000000 5.176017 5.176017 0.000000 1000.000000
A-12 1000.000000 0.000000 4.692188 4.692188 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 929.892579 3.765932 4.647386 8.413318 0.000000 926.126647
M-2 929.892567 3.765930 4.647386 8.413316 0.000000 926.126637
B 929.892545 3.765924 4.647384 8.413308 0.000000 926.126621
_______________________________________________________________________________
DETERMINATION DATE 20-July-95
DISTRIBUTION DATE 25-July-95
Run: 07/25/95 08:42:46 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S42 (POOL # 4134)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4134
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 28,172.58
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 15,118.53
SUBSERVICER ADVANCES THIS MONTH 14,461.31
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 1,117,677.08
(B) TWO MONTHLY PAYMENTS: 2 449,687.43
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 141,267,162.57
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 495
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 62,702.56
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.31535750 % 0.31582700 % 3.36881590 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.31372200 % 0.31596679 % 3.37031120 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3738 %
BANKRUPTCY AMOUNT AVAILABLE 50,000.00
FRAUD AMOUNT AVAILABLE 1,488,798.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,120,075.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 6.73711860
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 155.33
POOL TRADING FACTOR: 87.93268889
................................................................................
Run: 07/25/95 08:42:47 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 135,538,060.00 115,484,528.94 6.462500 % 2,352,919.60
A-2 760944C30 0.00 0.00 1.037500 % 0.00
A-3 760944C48 30,006,995.00 23,208,393.67 4.750000 % 882,352.00
A-4 760944C55 0.00 0.00 1.037500 % 0.00
A-5 760944C63 62,167,298.00 59,945,733.43 6.200000 % 0.00
A-6 760944C71 6,806,687.00 6,581,768.14 6.200000 % 0.00
A-7 760944C89 24,699,888.00 24,049,823.12 6.600000 % 0.00
A-8 760944C97 56,909,924.00 56,380,504.44 6.750000 % 0.00
A-9 760944D21 46,180,148.00 45,450,613.55 6.750000 % 0.00
A-10 760944D39 38,299,000.00 37,306,505.74 6.750000 % 0.00
A-11 760944D47 4,850,379.00 4,583,606.15 0.000000 % 52,774.77
A-12 760944D54 0.00 0.00 0.136342 % 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 10,632,933.27 6.750000 % 9,984.37
M-2 760944E20 6,487,300.00 6,379,563.30 6.750000 % 5,990.44
M-3 760944E38 4,325,000.00 4,253,173.32 6.750000 % 3,993.75
B-1 2,811,100.00 2,764,415.15 6.750000 % 2,595.80
B-2 865,000.00 850,634.66 6.750000 % 798.75
B-3 1,730,037.55 1,593,316.82 6.750000 % 802.07
-------------------------------------------------------------------------------
432,489,516.55 399,465,513.70 3,312,211.55
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 620,702.72 2,973,622.32 0.00 0.00 113,131,609.34
A-2 53,402.02 53,402.02 0.00 0.00 0.00
A-3 91,684.94 974,036.94 0.00 0.00 22,326,041.67
A-4 46,246.58 46,246.58 0.00 0.00 0.00
A-5 309,107.29 309,107.29 0.00 0.00 59,945,733.43
A-6 33,938.57 33,938.57 0.00 0.00 6,581,768.14
A-7 132,012.52 132,012.52 0.00 0.00 24,049,823.12
A-8 316,513.34 316,513.34 0.00 0.00 56,380,504.44
A-9 255,154.25 255,154.25 0.00 0.00 45,450,613.55
A-10 0.00 0.00 209,434.21 0.00 37,515,939.95
A-11 0.00 52,774.77 0.00 0.00 4,530,831.38
A-12 45,297.58 45,297.58 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 59,692.00 69,676.37 0.00 0.00 10,622,948.90
M-2 35,814.09 41,804.53 0.00 0.00 6,373,572.86
M-3 23,876.80 27,870.55 0.00 0.00 4,249,179.57
B-1 15,519.10 18,114.90 0.00 0.00 2,761,819.35
B-2 4,775.36 5,574.11 0.00 0.00 849,835.91
B-3 8,944.69 9,746.76 0.00 0.00 1,555,034.61
-------------------------------------------------------------------------------
2,052,681.85 5,364,893.40 209,434.21 0.00 396,325,256.22
===============================================================================
Run: 07/25/95 08:42:47
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-1 852.045019 17.359844 4.579546 21.939390 0.000000 834.685175
A-3 773.432784 29.404877 3.055452 32.460329 0.000000 744.027907
A-5 964.264740 0.000000 4.972185 4.972185 0.000000 964.264740
A-6 966.956192 0.000000 4.986063 4.986063 0.000000 966.956192
A-7 973.681464 0.000000 5.344661 5.344661 0.000000 973.681465
A-8 990.697237 0.000000 5.561655 5.561655 0.000000 990.697237
A-9 984.202423 0.000000 5.525193 5.525193 0.000000 984.202423
A-10 974.085635 0.000000 0.000000 0.000000 5.468399 979.554034
A-11 944.999587 10.880546 0.000000 10.880546 0.000000 934.119041
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 983.392672 0.923410 5.520647 6.444057 0.000000 982.469262
M-2 983.392675 0.923410 5.520646 6.444056 0.000000 982.469265
M-3 983.392675 0.923410 5.520647 6.444057 0.000000 982.469265
B-1 983.392675 0.923411 5.520650 6.444061 0.000000 982.469265
B-2 983.392671 0.923410 5.520647 6.444057 0.000000 982.469260
B-3 920.972392 0.463614 5.170229 5.633843 0.000000 898.844427
_______________________________________________________________________________
DETERMINATION DATE 20-July-95
DISTRIBUTION DATE 25-July-95
Run: 07/25/95 08:42:51 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S40 (POOL # 4135)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4135
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 118,037.93
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 42,064.16
SUBSERVICER ADVANCES THIS MONTH 30,662.21
MASTER SERVICER ADVANCES THIS MONTH 1,444.33
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 13 3,510,352.08
(B) TWO MONTHLY PAYMENTS: 2 439,844.25
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 628,842.36
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 396,325,256.22
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,426
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 216,434.82
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,439,681.77
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.29570790 % 5.38532400 % 1.31896820 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.25860970 % 5.36067308 % 1.31872470 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1360 %
BANKRUPTCY AMOUNT AVAILABLE 115,508.00
FRAUD AMOUNT AVAILABLE 4,102,126.00
SPECIAL HAZARD AMOUNT AVAILABLE 4,637,271.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.28963675
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 333.07
POOL TRADING FACTOR: 91.63811863
................................................................................
Run: 07/25/95 08:42:52 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 39,176,153.29 6.500000 % 1,336,407.26
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 26,262,715.11 6.500000 % 24,013.80
A-11 760944G28 0.00 0.00 0.339073 % 0.00
R 760944G36 5,463,000.00 31,022.38 6.500000 % 0.00
M-1 760944G44 6,675,300.00 6,565,973.87 6.500000 % 6,003.72
M-2 760944G51 4,005,100.00 3,939,505.61 6.500000 % 3,602.16
M-3 760944G69 2,670,100.00 2,626,369.88 6.500000 % 2,401.47
B-1 1,735,600.00 1,707,174.86 6.500000 % 1,560.99
B-2 534,100.00 525,352.66 6.500000 % 480.37
B-3 1,068,099.02 1,050,605.98 6.500000 % 960.63
-------------------------------------------------------------------------------
267,002,299.02 251,682,873.64 1,375,430.40
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 211,900.12 1,548,307.38 0.00 0.00 37,839,746.03
A-2 133,491.79 133,491.79 0.00 0.00 16,042,000.00
A-3 172,273.07 172,273.07 0.00 0.00 34,794,000.00
A-4 181,333.81 181,333.81 0.00 0.00 36,624,000.00
A-5 151,874.00 151,874.00 0.00 0.00 30,674,000.00
A-6 68,649.83 68,649.83 0.00 0.00 12,692,000.00
A-7 175,345.91 175,345.91 0.00 0.00 32,418,000.00
A-8 15,772.37 15,772.37 0.00 0.00 2,916,000.00
A-9 19,677.60 19,677.60 0.00 0.00 3,638,000.00
A-10 142,052.55 166,066.35 0.00 0.00 26,238,701.31
A-11 71,013.74 71,013.74 0.00 0.00 0.00
R 3.00 3.00 167.80 0.00 31,190.18
M-1 35,514.73 41,518.45 0.00 0.00 6,559,970.15
M-2 21,308.42 24,910.58 0.00 0.00 3,935,903.45
M-3 14,205.79 16,607.26 0.00 0.00 2,623,968.41
B-1 9,233.95 10,794.94 0.00 0.00 1,705,613.87
B-2 2,841.58 3,321.95 0.00 0.00 524,872.29
B-3 5,682.63 6,643.26 0.00 0.00 1,049,645.35
-------------------------------------------------------------------------------
1,432,174.89 2,807,605.29 167.80 0.00 250,307,611.04
===============================================================================
Run: 07/25/95 08:42:52
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-1 810.211430 27.638559 4.382357 32.020916 0.000000 782.572871
A-2 1000.000000 0.000000 8.321393 8.321393 0.000000 1000.000000
A-3 1000.000000 0.000000 4.951229 4.951229 0.000000 1000.000000
A-4 1000.000000 0.000000 4.951229 4.951229 0.000000 1000.000000
A-5 1000.000000 0.000000 4.951229 4.951229 0.000000 1000.000000
A-6 1000.000000 0.000000 5.408906 5.408906 0.000000 1000.000000
A-7 1000.000000 0.000000 5.408906 5.408906 0.000000 1000.000000
A-8 1000.000000 0.000000 5.408906 5.408906 0.000000 1000.000000
A-9 1000.000000 0.000000 5.408906 5.408906 0.000000 1000.000000
A-10 983.622289 0.899393 5.320320 6.219713 0.000000 982.722896
R 5.678634 0.000000 0.000549 0.000549 0.030716 5.709350
M-1 983.622290 0.899393 5.320320 6.219713 0.000000 982.722896
M-2 983.622284 0.899393 5.320322 6.219715 0.000000 982.722891
M-3 983.622291 0.899393 5.320321 6.219714 0.000000 982.722898
B-1 983.622298 0.899395 5.320322 6.219717 0.000000 982.722903
B-2 983.622280 0.899401 5.320315 6.219716 0.000000 982.722880
B-3 983.622268 0.899392 5.320321 6.219713 0.000000 982.722886
_______________________________________________________________________________
DETERMINATION DATE 20-July-95
DISTRIBUTION DATE 25-July-95
Run: 07/25/95 08:42:55 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S43 (POOL # 4136)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4136
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 65,612.51
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 26,652.83
SUBSERVICER ADVANCES THIS MONTH 11,347.72
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 1,067,619.12
(B) TWO MONTHLY PAYMENTS: 1 586,821.34
(C) THREE OR MORE MONTHLY PAYMENTS: 1 63,620.73
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 250,307,611.04
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 895
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,145,131.69
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.47791030 % 5.21761700 % 1.30447240 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.44807240 % 5.24148745 % 1.31044020 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3393 %
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 7.27736702
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 335.22
POOL TRADING FACTOR: 93.74736171
................................................................................
Run: 07/25/95 08:42:57 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 9,336,508.61 6.500000 % 23,188.27
A-2 760944G85 50,000,000.00 44,223,039.93 6.375000 % 201,898.21
A-3 760944G93 16,984,000.00 15,820,855.26 4.500000 % 40,650.59
A-4 760944H27 0.00 0.00 4.500000 % 0.00
A-5 760944H35 85,916,000.00 80,451,367.10 6.100000 % 190,982.73
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 6.214000 % 0.00
A-10 760944H84 5,731,923.00 5,041,226.65 7.031128 % 0.00
A-11 760944H92 5,000,000.00 4,397,500.33 6.414000 % 0.00
A-12 760944J25 1,923,077.00 1,691,346.35 6.723600 % 0.00
A-13 760944J33 0.00 0.00 0.315074 % 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 5,906,967.23 6.500000 % 5,547.58
M-2 760944J74 3,601,003.00 3,542,707.37 6.500000 % 3,327.16
M-3 760944J82 2,400,669.00 2,361,805.24 6.500000 % 2,218.11
B-1 760944J90 1,560,435.00 1,535,173.54 6.500000 % 1,441.77
B-2 760944K23 480,134.00 472,361.23 6.500000 % 443.62
B-3 760944K31 960,268.90 944,723.44 6.500000 % 887.23
-------------------------------------------------------------------------------
240,066,876.90 223,947,860.47 470,585.27
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 50,514.50 73,702.77 0.00 0.00 9,313,320.34
A-2 234,664.31 436,562.52 0.00 0.00 44,021,141.72
A-3 59,259.88 99,910.47 0.00 0.00 15,780,204.67
A-4 59,259.88 59,259.88 0.00 0.00 0.00
A-5 408,490.09 599,472.82 0.00 0.00 80,260,384.37
A-6 78,332.80 78,332.80 0.00 0.00 14,762,000.00
A-7 99,757.47 99,757.47 0.00 0.00 18,438,000.00
A-8 30,623.02 30,623.02 0.00 0.00 5,660,000.00
A-9 48,425.16 48,425.16 0.00 0.00 9,362,278.19
A-10 29,503.90 29,503.90 0.00 0.00 5,041,226.65
A-11 23,477.57 23,477.57 0.00 0.00 4,397,500.33
A-12 9,465.70 9,465.70 0.00 0.00 1,691,346.35
A-13 58,732.44 58,732.44 0.00 0.00 0.00
R-I 1.34 1.34 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 31,959.22 37,506.80 0.00 0.00 5,901,419.65
M-2 19,167.56 22,494.72 0.00 0.00 3,539,380.21
M-3 12,778.38 14,996.49 0.00 0.00 2,359,587.13
B-1 8,305.94 9,747.71 0.00 0.00 1,533,731.77
B-2 2,555.67 2,999.29 0.00 0.00 471,917.61
B-3 5,111.36 5,998.59 0.00 0.00 943,836.21
-------------------------------------------------------------------------------
1,270,386.19 1,740,971.46 0.00 0.00 223,477,275.20
===============================================================================
Run: 07/25/95 08:42:57
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-1 933.650861 2.318827 5.051450 7.370277 0.000000 931.332034
A-2 884.460799 4.037964 4.693286 8.731250 0.000000 880.422834
A-3 931.515265 2.393464 3.489159 5.882623 0.000000 929.121801
A-5 936.395632 2.222901 4.754529 6.977430 0.000000 934.172731
A-6 1000.000000 0.000000 5.306381 5.306381 0.000000 1000.000000
A-7 1000.000000 0.000000 5.410428 5.410428 0.000000 1000.000000
A-8 1000.000000 0.000000 5.410428 5.410428 0.000000 1000.000000
A-9 879.500065 0.000000 4.549099 4.549099 0.000000 879.500065
A-10 879.500065 0.000000 5.147295 5.147295 0.000000 879.500065
A-11 879.500066 0.000000 4.695514 4.695514 0.000000 879.500066
A-12 879.500067 0.000000 4.922164 4.922164 0.000000 879.500067
R-I 0.000000 0.000000 13.440000 13.440000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 983.811281 0.923955 5.322840 6.246795 0.000000 982.887326
M-2 983.811280 0.923954 5.322839 6.246793 0.000000 982.887326
M-3 983.811279 0.923955 5.322841 6.246796 0.000000 982.887324
B-1 983.811271 0.923954 5.322836 6.246790 0.000000 982.887317
B-2 983.811249 0.923950 5.322827 6.246777 0.000000 982.887298
B-3 983.811347 0.923950 5.322842 6.246792 0.000000 982.887398
_______________________________________________________________________________
DETERMINATION DATE 20-July-95
DISTRIBUTION DATE 25-July-95
Run: 07/25/95 08:43:00 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S44 (POOL # 4137)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4137
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 57,954.75
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 23,543.65
SUBSERVICER ADVANCES THIS MONTH 5,290.71
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 800,636.48
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 223,477,275.20
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 818
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 260,262.84
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.40751100 % 5.27421000 % 1.31827930 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.39983340 % 5.28035210 % 1.31981450 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3152 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 2,285,998.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,250,259.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.25106067
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 333.42
POOL TRADING FACTOR: 93.08959157
................................................................................
Run: 07/25/95 08:43:01 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 92,089,316.53 6.527659 % 690,790.11
M-1 760944E61 2,987,500.00 2,918,930.83 6.527659 % 2,769.93
M-2 760944E79 1,991,700.00 1,945,986.46 6.527659 % 1,846.65
R 760944E53 100.00 0.00 6.527659 % 0.00
B-1 863,100.00 843,290.10 6.527659 % 800.24
B-2 332,000.00 324,379.91 6.527659 % 307.82
B-3 796,572.42 778,289.50 6.527659 % 738.56
-------------------------------------------------------------------------------
132,777,672.42 98,900,193.33 697,253.31
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 500,016.05 1,190,806.16 0.00 0.00 91,398,526.42
M-1 15,848.87 18,618.80 0.00 0.00 2,916,160.90
M-2 10,566.09 12,412.74 0.00 0.00 1,944,139.81
R 0.00 0.00 0.00 0.00 0.00
B-1 4,578.80 5,379.04 0.00 0.00 842,489.86
B-2 1,761.28 2,069.10 0.00 0.00 324,072.09
B-3 4,225.89 4,964.45 0.00 0.00 777,550.94
-------------------------------------------------------------------------------
536,996.98 1,234,250.29 0.00 0.00 98,202,940.02
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 731.990558 5.490885 3.974479 9.465364 0.000000 726.499673
M-1 977.047977 0.927173 5.305061 6.232234 0.000000 976.120803
M-2 977.047979 0.927173 5.305061 6.232234 0.000000 976.120806
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B-1 977.047967 0.927170 5.305063 6.232233 0.000000 976.120797
B-2 977.047922 0.927169 5.305060 6.232229 0.000000 976.120753
B-3 977.048013 0.927172 5.305054 6.232226 0.000000 976.120840
_______________________________________________________________________________
DETERMINATION DATE 20-July-95
DISTRIBUTION DATE 25-July-95
Run: 07/25/95 08:43:03 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S46 (POOL # 4138)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4138
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 26,673.84
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 10,359.93
SUBSERVICER ADVANCES THIS MONTH 31,314.21
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,546,102.74
(B) TWO MONTHLY PAYMENTS: 1 305,735.05
(C) THREE OR MORE MONTHLY PAYMENTS: 1 198,250.40
FORECLOSURES
NUMBER OF LOANS 7
AGGREGATE PRINCIPAL BALANCE 2,657,084.40
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 98,202,940.02
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 340
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 603,401.68
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.11338370 % 4.91901700 % 1.96759930 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.07106940 % 4.94924155 % 1.97968910 %
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 7.04851678
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 338.25
POOL TRADING FACTOR: 73.96043192
................................................................................
Run: 07/25/95 08:43:05 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 25,124,117.65 6.500000 % 364,259.75
A-2 760944M39 10,308,226.00 8,677,667.46 5.200000 % 145,217.41
A-3 760944M47 53,602,774.00 45,123,869.77 6.750000 % 755,130.51
A-4 760944M54 19,600,000.00 18,049,832.80 6.500000 % 138,057.76
A-5 760944M62 12,599,000.00 12,599,000.00 6.500000 % 0.00
A-6 760944M70 44,516,000.00 44,516,000.00 6.500000 % 0.00
A-7 760944M88 39,061,000.00 32,696,483.91 6.500000 % 1,027,532.66
A-8 760944M96 122,726,000.00 113,337,845.88 6.500000 % 1,515,690.25
A-9 760944N20 19,481,177.00 19,481,177.00 6.300000 % 0.00
A-10 760944N38 10,930,823.00 10,930,823.00 8.000000 % 0.00
A-11 760944N46 25,000,000.00 25,000,000.00 6.000000 % 0.00
A-12 760944N53 17,010,000.00 17,010,000.00 6.500000 % 0.00
A-13 760944N61 13,003,000.00 13,003,000.00 6.500000 % 0.00
A-14 760944N79 20,507,900.00 20,507,900.00 6.500000 % 0.00
A-15 760944N87 58,137,000.00 57,524,708.34 6.500000 % 0.00
A-16 760944N95 1,000,000.00 1,101,970.49 6.500000 % 0.00
A-17 760944P28 2,791,590.78 2,694,781.02 0.000000 % 48,314.59
A-18 760944P36 0.00 0.00 0.382315 % 0.00
R 760944P44 100.00 0.00 6.500000 % 0.00
M-1 760944P51 13,235,200.00 13,007,513.93 6.500000 % 12,022.53
M-2 760944P69 5,294,000.00 5,202,926.95 6.500000 % 4,808.94
M-3 760944P77 5,294,000.00 5,202,926.95 6.500000 % 4,808.94
B-1 2,382,300.00 2,341,317.12 6.500000 % 2,164.02
B-2 794,100.00 780,439.04 6.500000 % 721.34
B-3 2,117,643.10 1,755,856.68 6.500000 % 1,622.90
-------------------------------------------------------------------------------
529,391,833.88 495,670,157.99 4,020,351.60
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 135,607.89 499,867.64 0.00 0.00 24,759,857.90
A-2 37,470.30 182,687.71 0.00 0.00 8,532,450.05
A-3 252,924.49 1,008,055.00 0.00 0.00 44,368,739.26
A-4 97,424.31 235,482.07 0.00 0.00 17,911,775.04
A-5 68,003.33 68,003.33 0.00 0.00 12,599,000.00
A-6 240,275.93 240,275.93 0.00 0.00 44,516,000.00
A-7 176,479.87 1,204,012.53 0.00 0.00 31,668,951.25
A-8 611,743.11 2,127,433.36 0.00 0.00 111,822,155.63
A-9 101,914.63 101,914.63 0.00 0.00 19,481,177.00
A-10 72,614.54 72,614.54 0.00 0.00 10,930,823.00
A-11 124,558.12 124,558.12 0.00 0.00 25,000,000.00
A-12 91,811.79 91,811.79 0.00 0.00 17,010,000.00
A-13 70,183.94 70,183.94 0.00 0.00 13,003,000.00
A-14 110,691.77 110,691.77 0.00 0.00 20,507,900.00
A-15 0.00 0.00 310,490.67 0.00 57,835,199.01
A-16 0.00 0.00 5,947.91 0.00 1,107,918.40
A-17 0.00 48,314.59 0.00 0.00 2,646,466.43
A-18 157,360.33 157,360.33 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 70,208.30 82,230.83 0.00 0.00 12,995,491.40
M-2 28,082.89 32,891.83 0.00 0.00 5,198,118.01
M-3 28,082.89 32,891.83 0.00 0.00 5,198,118.01
B-1 12,637.30 14,801.32 0.00 0.00 2,339,153.10
B-2 4,212.44 4,933.78 0.00 0.00 779,717.70
B-3 9,477.25 11,100.15 0.00 0.00 1,754,233.78
-------------------------------------------------------------------------------
2,501,765.42 6,522,117.02 316,438.58 0.00 491,966,244.97
===============================================================================
Run: 07/25/95 08:43:05
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-1 837.470588 12.141992 4.520263 16.662255 0.000000 825.328597
A-2 841.819675 14.087527 3.634990 17.722517 0.000000 827.732148
A-3 841.819675 14.087527 4.718496 18.806023 0.000000 827.732148
A-4 920.909837 7.043763 4.970628 12.014391 0.000000 913.866074
A-5 1000.000000 0.000000 5.397518 5.397518 0.000000 1000.000000
A-6 1000.000000 0.000000 5.397518 5.397518 0.000000 1000.000000
A-7 837.062131 26.305846 4.518058 30.823904 0.000000 810.756285
A-8 923.503136 12.350197 4.984625 17.334822 0.000000 911.152939
A-9 1000.000000 0.000000 5.231441 5.231441 0.000000 1000.000000
A-10 1000.000000 0.000000 6.643099 6.643099 0.000000 1000.000000
A-11 1000.000000 0.000000 4.982325 4.982325 0.000000 1000.000000
A-12 1000.000000 0.000000 5.397519 5.397519 0.000000 1000.000000
A-13 1000.000000 0.000000 5.397519 5.397519 0.000000 1000.000000
A-14 1000.000000 0.000000 5.397519 5.397519 0.000000 1000.000000
A-15 989.468124 0.000000 0.000000 0.000000 5.340672 994.808797
A-16 1101.970490 0.000000 0.000000 0.000000 5.947910 1107.918400
A-17 965.320934 17.307189 0.000000 17.307189 0.000000 948.013745
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 982.796930 0.908375 5.304665 6.213040 0.000000 981.888555
M-2 982.796930 0.908376 5.304664 6.213040 0.000000 981.888555
M-3 982.796930 0.908376 5.304664 6.213040 0.000000 981.888555
B-1 982.796927 0.908374 5.304664 6.213038 0.000000 981.888553
B-2 982.796927 0.908374 5.304672 6.213046 0.000000 981.888553
B-3 829.156093 0.766366 4.475386 5.241752 0.000000 828.389723
_______________________________________________________________________________
DETERMINATION DATE 20-July-95
DISTRIBUTION DATE 25-July-95
Run: 07/25/95 08:43:08 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S45 (POOL # 4139)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4139
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 114,980.38
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 51,940.07
SUBSERVICER ADVANCES THIS MONTH 31,546.37
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 13 2,950,979.57
(B) TWO MONTHLY PAYMENTS: 2 752,026.61
(C) THREE OR MORE MONTHLY PAYMENTS: 1 96,019.07
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 935,007.81
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 491,966,244.97
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,716
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 3,245,486.31
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.26117770 % 4.74939900 % 0.98942320 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.22364820 % 4.75474235 % 0.99589360 %
CLASS A-18 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3815 %
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 7.25096086
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 335.02
POOL TRADING FACTOR: 92.93045595
................................................................................
Run: 07/25/95 08:43:10 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S47 (POOL # 4140)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4140
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944R59 10,190,000.00 9,165,274.77 6.500000 % 86,479.83
A-2 760944R67 5,190,000.00 5,190,000.00 6.500000 % 0.00
A-3 760944R75 2,999,000.00 2,999,000.00 6.500000 % 0.00
A-4 760944R83 32,729,000.00 31,962,221.74 6.500000 % 0.00
A-5 760944R91 49,415,000.00 49,415,000.00 6.500000 % 0.00
A-6 760944S25 2,364,000.00 2,364,000.00 6.500000 % 0.00
A-7 760944S33 11,792,000.00 11,741,930.42 6.500000 % 0.00
A-8 760944S41 103,392,000.00 92,994,709.47 5.650000 % 877,460.46
A-9 760944S58 43,941,000.00 39,522,211.87 6.662500 % 372,915.60
A-10 760944S66 0.00 0.00 1.837500 % 0.00
A-11 760944S74 16,684,850.00 16,614,005.06 6.364000 % 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 5.625032 % 0.00
A-14 760944T24 10,093,055.55 10,050,199.79 7.062500 % 0.00
A-15 760944T32 1,121,450.62 1,116,688.87 9.000000 % 0.00
A-16 760944T40 2,760,493.83 2,748,772.60 3.427734 % 0.00
A-17 760944T57 78,019,000.00 68,068,411.44 6.500000 % 795,461.14
A-18 760944T65 46,560,000.00 46,560,000.00 6.500000 % 0.00
A-19 760944T73 36,044,000.00 36,044,000.00 6.500000 % 0.00
A-20 760944T81 4,005,000.00 4,005,000.00 6.500000 % 0.00
A-21 760944T99 2,513,000.00 2,513,000.00 6.500000 % 0.00
A-22 760944U22 38,870,000.00 38,783,354.23 6.500000 % 0.00
A-23 760944U30 45,370,000.00 41,384,739.50 6.500000 % 318,586.17
A-24 760944U48 0.00 0.00 0.235960 % 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 15,885,336.58 6.500000 % 14,966.83
M-2 760944U89 5,867,800.00 5,776,432.36 6.500000 % 5,442.43
M-3 760944U97 5,867,800.00 5,776,432.36 6.500000 % 5,442.43
B-1 2,640,500.00 2,599,384.71 6.500000 % 2,449.08
B-2 880,200.00 866,494.37 6.500000 % 816.39
B-3 2,347,160.34 2,310,612.71 6.500000 % 2,177.02
-------------------------------------------------------------------------------
586,778,060.34 555,403,215.57 2,482,197.38
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 49,570.68 136,050.51 0.00 0.00 9,078,794.94
A-2 28,070.28 28,070.28 0.00 0.00 5,190,000.00
A-3 16,220.18 16,220.18 0.00 0.00 2,999,000.00
A-4 172,868.70 172,868.70 0.00 0.00 31,962,221.74
A-5 267,262.61 267,262.61 0.00 0.00 49,415,000.00
A-6 12,785.77 12,785.77 0.00 0.00 2,364,000.00
A-7 63,506.60 63,506.60 0.00 0.00 11,741,930.42
A-8 437,192.53 1,314,652.99 0.00 0.00 92,117,249.01
A-9 219,101.07 592,016.67 0.00 0.00 39,149,296.27
A-10 60,427.50 60,427.50 0.00 0.00 0.00
A-11 87,977.29 87,977.29 0.00 0.00 16,614,005.06
A-12 23,501.16 23,501.16 0.00 0.00 3,227,863.84
A-13 26,763.68 26,763.68 0.00 0.00 5,718,138.88
A-14 59,060.78 59,060.78 0.00 0.00 10,050,199.79
A-15 8,362.59 8,362.59 0.00 0.00 1,116,688.87
A-16 7,839.93 7,839.93 0.00 0.00 2,748,772.60
A-17 368,150.19 1,163,611.33 0.00 0.00 67,272,950.30
A-18 251,821.25 251,821.25 0.00 0.00 46,560,000.00
A-19 194,945.12 194,945.12 0.00 0.00 36,044,000.00
A-20 21,661.17 21,661.17 0.00 0.00 4,005,000.00
A-21 13,591.64 13,591.64 0.00 0.00 2,513,000.00
A-22 209,761.01 209,761.01 0.00 0.00 38,783,354.23
A-23 223,830.69 542,416.86 0.00 0.00 41,066,153.33
A-24 109,046.90 109,046.90 0.00 0.00 0.00
R-I 0.89 0.89 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 85,916.35 100,883.18 0.00 0.00 15,870,369.75
M-2 31,242.02 36,684.45 0.00 0.00 5,770,989.93
M-3 31,242.02 36,684.45 0.00 0.00 5,770,989.93
B-1 14,058.85 16,507.93 0.00 0.00 2,596,935.63
B-2 4,686.46 5,502.85 0.00 0.00 865,677.98
B-3 12,497.05 14,674.07 0.00 0.00 2,308,435.69
-------------------------------------------------------------------------------
3,112,962.96 5,595,160.34 0.00 0.00 552,921,018.19
===============================================================================
Run: 07/25/95 08:43:10
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-1 899.438152 8.486735 4.864640 13.351375 0.000000 890.951417
A-2 1000.000000 0.000000 5.408532 5.408532 0.000000 1000.000000
A-3 1000.000000 0.000000 5.408530 5.408530 0.000000 1000.000000
A-4 976.571901 0.000000 5.281820 5.281820 0.000000 976.571901
A-5 1000.000000 0.000000 5.408532 5.408532 0.000000 1000.000000
A-6 1000.000000 0.000000 5.408532 5.408532 0.000000 1000.000000
A-7 995.753937 0.000000 5.385566 5.385566 0.000000 995.753937
A-8 899.438153 8.486735 4.228495 12.715230 0.000000 890.951418
A-9 899.438153 8.486734 4.986256 13.472990 0.000000 890.951418
A-11 995.753936 0.000000 5.272885 5.272885 0.000000 995.753936
A-12 995.753936 0.000000 7.249802 7.249802 0.000000 995.753936
A-13 995.753935 0.000000 4.660614 4.660614 0.000000 995.753935
A-14 995.753936 0.000000 5.851625 5.851625 0.000000 995.753936
A-15 995.753937 0.000000 7.456940 7.456940 0.000000 995.753937
A-16 995.753937 0.000000 2.840046 2.840046 0.000000 995.753937
A-17 872.459419 10.195736 4.718725 14.914461 0.000000 862.263683
A-18 1000.000000 0.000000 5.408532 5.408532 0.000000 1000.000000
A-19 1000.000000 0.000000 5.408532 5.408532 0.000000 1000.000000
A-20 1000.000000 0.000000 5.408532 5.408532 0.000000 1000.000000
A-21 1000.000000 0.000000 5.408532 5.408532 0.000000 1000.000000
A-22 997.770883 0.000000 5.396476 5.396476 0.000000 997.770883
A-23 912.160888 7.021957 4.933451 11.955408 0.000000 905.138932
R-I 0.000000 0.000000 1.780000 1.780000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 984.428974 0.927508 5.324316 6.251824 0.000000 983.501466
M-2 984.428978 0.927508 5.324316 6.251824 0.000000 983.501471
M-3 984.428978 0.927508 5.324316 6.251824 0.000000 983.501471
B-1 984.428976 0.927506 5.324314 6.251820 0.000000 983.501469
B-2 984.428959 0.927505 5.324313 6.251818 0.000000 983.501454
B-3 984.429002 0.927508 5.324315 6.251823 0.000000 983.501494
_______________________________________________________________________________
DETERMINATION DATE 20-July-95
DISTRIBUTION DATE 25-July-95
Run: 07/25/95 08:43:15 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S47 (POOL # 4140)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4140
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 129,204.81
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 58,416.68
SUBSERVICER ADVANCES THIS MONTH 34,730.85
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 16 4,489,449.77
(B) TWO MONTHLY PAYMENTS: 1 503,068.17
(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 552,921,018.19
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,921
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,958,908.30
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.01971540 % 4.94023100 % 1.04005370 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.99852820 % 4.95773333 % 1.04373850 %
CLASS A-24 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2357 %
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 7.14047885
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 335.39
POOL TRADING FACTOR: 94.23000885
................................................................................
Run: 07/25/95 08:43:16 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S48 (POOL # 4141)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4141
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944K49 9,959,000.00 7,262,602.42 6.500000 % 191,705.17
A-2 760944K56 85,878,000.00 70,407,625.33 6.500000 % 1,099,893.74
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 24,424,800.56 6.100000 % 39,844.29
A-6 760944K98 10,584,000.00 9,769,920.22 7.500000 % 15,937.72
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 6.762500 % 0.00
A-10 760944L55 7,049,337.00 6,418,799.63 5.931041 % 0.00
A-11 760944L63 0.00 0.00 0.161965 % 0.00
R 760944L71 100.00 0.00 6.500000 % 0.00
M-1 760944L89 3,099,138.00 2,904,692.33 6.500000 % 11,341.28
M-2 760944L97 3,305,815.00 3,098,402.03 6.500000 % 12,097.61
B 826,454.53 774,601.24 6.500000 % 3,024.40
-------------------------------------------------------------------------------
206,613,407.53 181,896,419.01 1,373,844.21
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 39,249.65 230,954.82 0.00 0.00 7,070,897.25
A-2 380,507.47 1,480,401.21 0.00 0.00 69,307,731.59
A-3 70,040.38 70,040.38 0.00 0.00 12,960,000.00
A-4 14,916.01 14,916.01 0.00 0.00 2,760,000.00
A-5 123,877.09 163,721.38 0.00 0.00 24,384,956.27
A-6 60,923.16 76,860.88 0.00 0.00 9,753,982.50
A-7 28,513.35 28,513.35 0.00 0.00 5,276,000.00
A-8 118,525.92 118,525.92 0.00 0.00 21,931,576.52
A-9 78,195.78 78,195.78 0.00 0.00 13,907,398.73
A-10 31,653.00 31,653.00 0.00 0.00 6,418,799.63
A-11 24,494.93 24,494.93 0.00 0.00 0.00
R 1.11 1.11 0.00 0.00 0.00
M-1 15,697.97 27,039.25 0.00 0.00 2,893,351.05
M-2 16,744.85 28,842.46 0.00 0.00 3,086,304.42
B 4,186.20 7,210.60 0.00 0.00 771,576.84
-------------------------------------------------------------------------------
1,007,526.87 2,381,371.08 0.00 0.00 180,522,574.80
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 729.250168 19.249440 3.941124 23.190564 0.000000 710.000728
A-2 819.856370 12.807631 4.430791 17.238422 0.000000 807.048739
A-3 1000.000000 0.000000 5.404350 5.404350 0.000000 1000.000000
A-4 1000.000000 0.000000 5.404351 5.404351 0.000000 1000.000000
A-5 923.083921 1.505831 4.681674 6.187505 0.000000 921.578090
A-6 923.083921 1.505831 5.756156 7.261987 0.000000 921.578090
A-7 1000.000000 0.000000 5.404350 5.404350 0.000000 1000.000000
A-8 946.060587 0.000000 5.112843 5.112843 0.000000 946.060587
A-9 910.553663 0.000000 5.119682 5.119682 0.000000 910.553663
A-10 910.553663 0.000000 4.490210 4.490210 0.000000 910.553663
R 0.000000 0.000000 11.110000 11.110000 0.000000 0.000000
M-1 937.258144 3.659495 5.065270 8.724765 0.000000 933.598649
M-2 937.258144 3.659494 5.065271 8.724765 0.000000 933.598650
B 937.258145 3.659500 5.065276 8.724776 0.000000 933.598646
_______________________________________________________________________________
DETERMINATION DATE 20-July-95
DISTRIBUTION DATE 25-July-95
Run: 07/25/95 08:43:19 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 40,931.79
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 19,201.99
SUBSERVICER ADVANCES THIS MONTH 6,218.55
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 327,022.69
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 258,469.36
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 180,522,574.80
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 644
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 663,635.63
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.27387080 % 3.30028200 % 0.42584740 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.26017280 % 3.31241424 % 0.42741290 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1625 %
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 7.05821393
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 156.60
POOL TRADING FACTOR: 87.37214925
................................................................................
Run: 07/25/95 08:43:21 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-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 21,362,394.31 6.000000 % 650,516.95
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 35,676,653.07 6.000000 % 34,373.24
A-5 760944Q43 10,500,000.00 7,979,611.86 6.000000 % 220,450.25
A-6 760944Q50 25,817,000.00 21,322,609.47 6.000000 % 398,183.38
A-7 760944Q68 11,470,000.00 11,470,000.00 6.000000 % 0.00
A-8 760944Q76 13,328,000.00 14,578,305.61 6.000000 % 0.00
A-9 760944Q84 0.00 0.00 0.236675 % 0.00
R 760944Q92 100.00 0.00 6.000000 % 0.00
M-1 760944R26 1,938,400.00 1,815,416.34 6.000000 % 7,244.54
M-2 760944R34 775,500.00 726,297.66 6.000000 % 2,898.34
M-3 760944R42 387,600.00 363,008.36 6.000000 % 1,448.61
B-1 542,700.00 508,267.87 6.000000 % 2,028.28
B-2 310,100.00 290,425.42 6.000000 % 1,158.96
B-3 310,260.75 290,575.89 6.000000 % 1,159.56
-------------------------------------------------------------------------------
155,046,660.75 140,840,565.86 1,319,462.11
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 106,479.96 756,996.91 0.00 0.00 20,711,877.36
A-2 113,680.53 113,680.53 0.00 0.00 22,807,000.00
A-3 8,224.36 8,224.36 0.00 0.00 1,650,000.00
A-4 177,828.78 212,202.02 0.00 0.00 35,642,279.83
A-5 39,774.04 260,224.29 0.00 0.00 7,759,161.61
A-6 106,281.65 504,465.03 0.00 0.00 20,924,426.09
A-7 57,171.73 57,171.73 0.00 0.00 11,470,000.00
A-8 0.00 0.00 72,664.95 0.00 14,650,970.56
A-9 27,691.54 27,691.54 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 9,048.86 16,293.40 0.00 0.00 1,808,171.80
M-2 3,620.20 6,518.54 0.00 0.00 723,399.32
M-3 1,809.40 3,258.01 0.00 0.00 361,559.75
B-1 2,533.44 4,561.72 0.00 0.00 506,239.59
B-2 1,447.62 2,606.58 0.00 0.00 289,266.46
B-3 1,448.36 2,607.92 0.00 0.00 289,416.33
-------------------------------------------------------------------------------
657,040.47 1,976,502.58 72,664.95 0.00 139,593,768.70
===============================================================================
Run: 07/25/95 08:43:21
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-1 769.206190 23.423482 3.834076 27.257558 0.000000 745.782708
A-2 1000.000000 0.000000 4.984458 4.984458 0.000000 1000.000000
A-3 1000.000000 0.000000 4.984461 4.984461 0.000000 1000.000000
A-4 952.952964 0.918138 4.749954 5.668092 0.000000 952.034826
A-5 759.963034 20.995262 3.788004 24.783266 0.000000 738.967772
A-6 825.913525 15.423302 4.116731 19.540033 0.000000 810.490223
A-7 1000.000000 0.000000 4.984458 4.984458 0.000000 1000.000000
A-8 1093.810445 0.000000 0.000000 0.000000 5.452052 1099.262497
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 936.554034 3.737381 4.668211 8.405592 0.000000 932.816653
M-2 936.554043 3.737382 4.668214 8.405596 0.000000 932.816660
M-3 936.554076 3.737384 4.668215 8.405599 0.000000 932.816693
B-1 936.554026 3.737387 4.668214 8.405601 0.000000 932.816639
B-2 936.554079 3.737375 4.668236 8.405611 0.000000 932.816704
B-3 936.553818 3.737373 4.668202 8.405575 0.000000 932.816446
_______________________________________________________________________________
DETERMINATION DATE 20-July-95
DISTRIBUTION DATE 25-July-95
Run: 07/25/95 08:43:23 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S49 (POOL # 4142)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4142
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 31,406.94
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 15,490.42
SUBSERVICER ADVANCES THIS MONTH 2,380.44
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 262,814.14
(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 139,593,768.70
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 541
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 684,763.54
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 97.16417530 % 2.06241900 % 0.77340590 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 97.15026450 % 2.07253583 % 0.77719970 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2368 %
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 6.63027176
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 157.13
POOL TRADING FACTOR: 90.03339254
................................................................................
Run: 07/25/95 08:43:25 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-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 27,379,716.29 4.750000 % 1,624,130.23
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 7.262500 % 0.00
A-14 760944Z43 22,295,600.00 21,279,253.46 5.492049 % 0.00
A-15 760944Z50 15,911,200.00 15,185,886.80 7.362500 % 0.00
A-16 760944Z68 5,303,800.00 5,062,025.89 4.912523 % 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 48,916,289.02 6.750000 % 44,809.05
A-20 7609442A5 5,593,279.30 5,345,938.64 0.000000 % 6,125.62
A-21 7609442B3 0.00 0.00 0.154685 % 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 14,433,273.72 6.750000 % 13,221.39
M-2 7609442F4 5,330,500.00 5,248,239.39 6.750000 % 4,807.57
M-3 7609442G2 5,330,500.00 5,248,239.39 6.750000 % 4,807.57
B-1 2,665,200.00 2,624,070.47 6.750000 % 2,403.74
B-2 799,500.00 787,162.09 6.750000 % 721.07
B-3 1,865,759.44 1,836,966.99 6.750000 % 1,682.74
-------------------------------------------------------------------------------
533,047,438.74 503,695,471.30 1,702,708.98
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 108,256.97 1,732,387.20 0.00 0.00 25,755,586.06
A-2 45,581.88 45,581.88 0.00 0.00 0.00
A-3 284,134.74 284,134.74 0.00 0.00 59,364,000.00
A-4 63,418.46 63,418.46 0.00 0.00 11,287,000.00
A-5 86,809.72 86,809.72 0.00 0.00 20,857,631.08
A-6 30,383.40 30,383.40 0.00 0.00 0.00
A-7 204,878.95 204,878.95 0.00 0.00 37,443,000.00
A-8 115,178.07 115,178.07 0.00 0.00 20,499,000.00
A-9 13,316.36 13,316.36 0.00 0.00 2,370,000.00
A-10 269,805.87 269,805.87 0.00 0.00 48,019,128.22
A-11 116,492.85 116,492.85 0.00 0.00 20,733,000.00
A-12 270,950.86 270,950.86 0.00 0.00 48,222,911.15
A-13 315,751.66 315,751.66 0.00 0.00 52,230,738.70
A-14 97,280.13 97,280.13 0.00 0.00 21,279,253.46
A-15 93,067.66 93,067.66 0.00 0.00 15,185,886.80
A-16 20,699.62 20,699.62 0.00 0.00 5,062,025.89
A-17 122,038.52 122,038.52 0.00 0.00 29,322,000.00
A-18 97,630.82 97,630.82 0.00 0.00 0.00
A-19 274,846.76 319,655.81 0.00 0.00 48,871,479.97
A-20 0.00 6,125.62 0.00 0.00 5,339,813.02
A-21 64,855.91 64,855.91 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 81,096.47 94,317.86 0.00 0.00 14,420,052.33
M-2 29,488.37 34,295.94 0.00 0.00 5,243,431.82
M-3 29,488.37 34,295.94 0.00 0.00 5,243,431.82
B-1 14,743.91 17,147.65 0.00 0.00 2,621,666.73
B-2 4,422.84 5,143.91 0.00 0.00 786,441.02
B-3 10,321.40 12,004.14 0.00 0.00 1,835,284.25
-------------------------------------------------------------------------------
2,864,940.57 4,567,649.55 0.00 0.00 501,992,762.32
===============================================================================
Run: 07/25/95 08:43:25
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-1 600.801288 35.638774 2.375515 38.014289 0.000000 565.162513
A-3 1000.000000 0.000000 4.786314 4.786314 0.000000 1000.000000
A-4 1000.000000 0.000000 5.618717 5.618717 0.000000 1000.000000
A-5 839.172443 0.000000 3.492646 3.492646 0.000000 839.172443
A-7 1000.000000 0.000000 5.471756 5.471756 0.000000 1000.000000
A-8 1000.000000 0.000000 5.618717 5.618717 0.000000 1000.000000
A-9 1000.000000 0.000000 5.618717 5.618717 0.000000 1000.000000
A-10 992.376792 0.000000 5.575884 5.575884 0.000000 992.376792
A-11 1000.000000 0.000000 5.618717 5.618717 0.000000 1000.000000
A-12 983.117799 0.000000 5.523860 5.523860 0.000000 983.117799
A-13 954.414928 0.000000 5.769746 5.769746 0.000000 954.414928
A-14 954.414928 0.000000 4.363199 4.363199 0.000000 954.414928
A-15 954.414928 0.000000 5.849192 5.849192 0.000000 954.414928
A-16 954.414927 0.000000 3.902790 3.902790 0.000000 954.414927
A-17 1000.000000 0.000000 4.162012 4.162012 0.000000 1000.000000
A-19 984.567941 0.901899 5.532008 6.433907 0.000000 983.666042
A-20 955.778954 1.095175 0.000000 1.095175 0.000000 954.683779
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 984.567940 0.901899 5.532008 6.433907 0.000000 983.666041
M-2 984.567937 0.901899 5.532008 6.433907 0.000000 983.666039
M-3 984.567937 0.901899 5.532008 6.433907 0.000000 983.666039
B-1 984.567939 0.901899 5.532009 6.433908 0.000000 983.666040
B-2 984.567967 0.901901 5.532008 6.433909 0.000000 983.666066
B-3 984.567973 0.901901 5.532010 6.433911 0.000000 983.666072
_______________________________________________________________________________
DETERMINATION DATE 20-July-95
DISTRIBUTION DATE 25-July-95
Run: 07/25/95 08:43:29 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S1 (POOL # 4143)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4143
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 110,615.88
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 52,958.95
SUBSERVICER ADVANCES THIS MONTH 25,731.22
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 9 2,217,548.61
(B) TWO MONTHLY PAYMENTS: 2 523,147.23
(C) THREE OR MORE MONTHLY PAYMENTS: 1 281,435.49
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 884,921.31
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 501,992,762.32
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,711
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,241,028.46
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.94442050 % 5.00246300 % 1.05311620 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.92930050 % 4.96160858 % 1.05574570 %
CLASS A-21 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1544 %
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 7.22145971
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 337.24
POOL TRADING FACTOR: 94.17412520
................................................................................
Run: 07/25/95 08:43:31 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 18,933,849.01 10.500000 % 129,402.22
A-2 760944V96 67,648,000.00 54,159,923.87 6.625000 % 1,207,754.10
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 0.127459 % 0.00
R 760944X37 267,710.00 24,416.09 7.000000 % 142.41
M-1 760944X45 7,801,800.00 7,693,006.20 7.000000 % 6,790.86
M-2 760944X52 2,600,600.00 2,564,335.41 7.000000 % 2,263.62
M-3 760944X60 2,600,600.00 2,564,335.41 7.000000 % 2,263.62
B-1 1,300,350.00 1,282,217.00 7.000000 % 1,131.85
B-2 390,100.00 384,660.17 7.000000 % 339.55
B-3 910,233.77 862,410.13 7.000000 % 761.30
-------------------------------------------------------------------------------
260,061,393.77 244,632,153.29 1,350,849.53
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 165,294.88 294,697.10 0.00 0.00 18,804,446.79
A-2 298,328.75 1,506,082.85 0.00 0.00 52,952,169.77
A-3 112,281.06 112,281.06 0.00 0.00 20,384,000.00
A-4 290,110.80 290,110.80 0.00 0.00 52,668,000.00
A-5 272,682.56 272,682.56 0.00 0.00 49,504,000.00
A-6 58,660.63 58,660.63 0.00 0.00 10,079,000.00
A-7 112,228.68 112,228.68 0.00 0.00 19,283,000.00
A-8 6,111.09 6,111.09 0.00 0.00 1,050,000.00
A-9 18,595.17 18,595.17 0.00 0.00 3,195,000.00
A-10 25,924.83 25,924.83 0.00 0.00 0.00
R 142.11 284.52 0.00 0.00 24,273.68
M-1 44,773.94 51,564.80 0.00 0.00 7,686,215.34
M-2 14,924.64 17,188.26 0.00 0.00 2,562,071.79
M-3 14,924.64 17,188.26 0.00 0.00 2,562,071.79
B-1 7,462.61 8,594.46 0.00 0.00 1,281,085.15
B-2 2,238.75 2,578.30 0.00 0.00 384,320.62
B-3 5,019.29 5,780.59 0.00 0.00 861,648.83
-------------------------------------------------------------------------------
1,449,704.43 2,800,553.96 0.00 0.00 243,281,303.76
===============================================================================
Run: 07/25/95 08:43:31
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-1 929.086266 6.349783 8.111040 14.460823 0.000000 922.736483
A-2 800.613823 17.853508 4.410016 22.263524 0.000000 782.760315
A-3 1000.000000 0.000000 5.508294 5.508294 0.000000 1000.000000
A-4 1000.000000 0.000000 5.508293 5.508293 0.000000 1000.000000
A-5 1000.000000 0.000000 5.508293 5.508293 0.000000 1000.000000
A-6 1000.000000 0.000000 5.820084 5.820084 0.000000 1000.000000
A-7 1000.000000 0.000000 5.820084 5.820084 0.000000 1000.000000
A-8 1000.000000 0.000000 5.820086 5.820086 0.000000 1000.000000
A-9 1000.000000 0.000000 5.820085 5.820085 0.000000 1000.000000
R 91.203504 0.531956 0.530836 1.062792 0.000000 90.671548
M-1 986.055295 0.870422 5.738924 6.609346 0.000000 985.184873
M-2 986.055299 0.870422 5.738922 6.609344 0.000000 985.184877
M-3 986.055299 0.870422 5.738922 6.609344 0.000000 985.184877
B-1 986.055293 0.870420 5.738924 6.609344 0.000000 985.184873
B-2 986.055294 0.870418 5.738913 6.609331 0.000000 985.184876
B-3 947.460046 0.836357 5.514298 6.350655 0.000000 946.623668
_______________________________________________________________________________
DETERMINATION DATE 20-July-95
DISTRIBUTION DATE 25-July-95
Run: 07/25/95 08:43:34 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S2 (POOL # 4144)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4144
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 49,893.39
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 25,714.77
SUBSERVICER ADVANCES THIS MONTH 19,011.17
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,635,056.54
(B) TWO MONTHLY PAYMENTS: 2 600,968.46
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 546,233.18
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 243,281,303.76
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 920
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,134,904.90
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.72487870 % 5.24120700 % 1.03391450 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.69560530 % 5.26565697 % 1.03873770 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1272 %
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 7.49748180
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 335.78
POOL TRADING FACTOR: 93.54764282
................................................................................
Run: 07/25/95 08:43:35 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-S3 (POOL # 4145)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4145
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 7609442Q0 205,549,492.00 188,640,433.51 6.747720 % 2,388,935.89
A-2 7609442W7 76,450,085.00 83,621,241.42 6.747720 % 0.00
A-3 7609442R8 0.00 0.00 0.186000 % 0.00
R 7609442S6 100.00 0.00 6.747720 % 0.00
M-1 7609442T4 8,228,000.00 8,118,346.91 6.747720 % 7,268.50
M-2 7609442U1 2,992,100.00 2,952,224.83 6.747720 % 2,643.18
M-3 7609442V9 1,496,000.00 1,476,063.08 6.747720 % 1,321.55
B-1 2,244,050.00 2,214,143.97 6.747720 % 1,982.36
B-2 1,047,225.00 1,033,268.83 6.747720 % 925.10
B-3 1,196,851.02 1,180,900.79 6.747720 % 1,057.29
-------------------------------------------------------------------------------
299,203,903.02 289,236,623.34 2,404,133.87
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 1,060,536.02 3,449,471.91 0.00 0.00 186,251,497.62
A-2 0.00 0.00 469,192.31 0.00 84,090,433.73
A-3 44,734.59 44,734.59 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 45,551.42 52,819.92 0.00 0.00 8,111,078.41
M-2 16,564.71 19,207.89 0.00 0.00 2,949,581.65
M-3 8,282.08 9,603.63 0.00 0.00 1,474,741.53
B-1 12,423.39 14,405.75 0.00 0.00 2,212,161.61
B-2 5,797.59 6,722.69 0.00 0.00 1,032,343.73
B-3 6,625.94 7,683.23 0.00 0.00 1,179,843.50
-------------------------------------------------------------------------------
1,200,515.74 3,604,649.61 469,192.31 0.00 287,301,681.78
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 917.737289 11.622193 5.159517 16.781710 0.000000 906.115096
A-2 1093.801811 0.000000 0.000000 0.000000 6.137237 1099.939048
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 986.673178 0.883386 5.536147 6.419533 0.000000 985.789792
M-2 986.673183 0.883386 5.536149 6.419535 0.000000 985.789797
M-3 986.673182 0.883389 5.536150 6.419539 0.000000 985.789793
B-1 986.673189 0.883385 5.536147 6.419532 0.000000 985.789804
B-2 986.673189 0.883382 5.536146 6.419528 0.000000 985.789806
B-3 986.673170 0.883385 5.536144 6.419529 0.000000 985.789785
_______________________________________________________________________________
DETERMINATION DATE 20-July-95
DISTRIBUTION DATE 25-July-95
Run: 07/25/95 08:43:37 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S3 (POOL # 4145)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4145
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 63,103.30
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 28,309.81
SUBSERVICER ADVANCES THIS MONTH 13,907.04
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 1,025,706.90
(B) TWO MONTHLY PAYMENTS: 1 113,785.25
(C) THREE OR MORE MONTHLY PAYMENTS: 1 311,721.32
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 604,292.64
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 287,301,681.78
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,026
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,675,982.75
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.13112070 % 4.33784400 % 1.53103490 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.09688440 % 4.36314939 % 1.53996620 %
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 7.32036696
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 337.55
POOL TRADING FACTOR: 96.02203677
................................................................................
Run: 07/25/95 08:45:26 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-RS4 (POOL # 8021)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 8021
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 7609442M9 36,569,204.65 31,071,222.20 6.662500 % 300,823.17
A-2 7609442N7 0.00 0.00 3.337500 % 0.00
R 7609442P2 100.00 0.00 10.000000 % 0.00
-------------------------------------------------------------------------------
36,569,304.65 31,071,222.20 300,823.17
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 172,017.66 472,840.83 0.00 0.00 30,770,399.03
A-2 86,170.20 86,170.20 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
-------------------------------------------------------------------------------
258,187.86 559,011.03 0.00 0.00 30,770,399.03
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 849.655400 8.226134 4.703894 12.930028 0.000000 841.429266
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
_______________________________________________________________________________
DETERMINATION DATE 25-July-95
DISTRIBUTION DATE 28-July-95
Run: 07/25/95 08:45:27 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1994-RS4
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 8021
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 0.00
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 0.00
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 30,770,399.03
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 0
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 357,303.30
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 259,801.90
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: 84.14269652
................................................................................
Run: 07/25/95 08:43:39 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 96,291,498.53 6.500000 % 450,061.00
A-2 7609443C0 22,306,000.00 18,690,036.58 6.500000 % 221,671.83
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 25,167,795.28 6.500000 % 22,169.22
A-9 7609443K2 0.00 0.00 0.532333 % 0.00
R 7609443L0 100.00 0.00 6.500000 % 0.00
M-1 7609443M8 6,635,000.00 6,548,561.66 6.500000 % 5,768.34
M-2 7609443N6 3,317,000.00 3,273,787.34 6.500000 % 2,883.74
M-3 7609443P1 1,990,200.00 1,964,272.40 6.500000 % 1,730.24
B-1 1,326,800.00 1,309,514.95 6.500000 % 1,153.50
B-2 398,000.00 392,815.01 6.500000 % 346.01
B-3 928,851.36 916,750.58 6.500000 % 807.53
-------------------------------------------------------------------------------
265,366,951.36 253,887,032.33 706,591.41
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 521,029.01 971,090.01 0.00 0.00 95,841,437.53
A-2 101,130.96 322,802.79 0.00 0.00 18,468,364.75
A-3 173,372.43 173,372.43 0.00 0.00 32,041,000.00
A-4 243,406.42 243,406.42 0.00 0.00 44,984,000.00
A-5 56,815.03 56,815.03 0.00 0.00 10,500,000.00
A-6 58,259.76 58,259.76 0.00 0.00 10,767,000.00
A-7 5,627.39 5,627.39 0.00 0.00 1,040,000.00
A-8 136,181.82 158,351.04 0.00 0.00 25,145,626.06
A-9 112,508.37 112,508.37 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 35,433.98 41,202.32 0.00 0.00 6,542,793.32
M-2 17,714.31 20,598.05 0.00 0.00 3,270,903.60
M-3 10,628.59 12,358.83 0.00 0.00 1,962,542.16
B-1 7,085.73 8,239.23 0.00 0.00 1,308,361.45
B-2 2,125.51 2,471.52 0.00 0.00 392,469.00
B-3 4,960.47 5,768.00 0.00 0.00 915,943.05
-------------------------------------------------------------------------------
1,486,279.78 2,192,871.19 0.00 0.00 253,180,440.92
===============================================================================
Run: 07/25/95 08:43:39
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-1 929.158651 4.342835 5.027636 9.370471 0.000000 924.815817
A-2 837.892790 9.937767 4.533801 14.471568 0.000000 827.955023
A-3 1000.000000 0.000000 5.410956 5.410956 0.000000 1000.000000
A-4 1000.000000 0.000000 5.410955 5.410955 0.000000 1000.000000
A-5 1000.000000 0.000000 5.410955 5.410955 0.000000 1000.000000
A-6 1000.000000 0.000000 5.410956 5.410956 0.000000 1000.000000
A-7 1000.000000 0.000000 5.410952 5.410952 0.000000 1000.000000
A-8 986.972364 0.869381 5.340464 6.209845 0.000000 986.102983
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 986.972368 0.869381 5.340464 6.209845 0.000000 986.102987
M-2 986.972367 0.869382 5.340461 6.209843 0.000000 986.102985
M-3 986.972365 0.869380 5.340463 6.209843 0.000000 986.102985
B-1 986.972377 0.869385 5.340466 6.209851 0.000000 986.102992
B-2 986.972387 0.869372 5.340477 6.209849 0.000000 986.103015
B-3 986.972318 0.869386 5.340456 6.209842 0.000000 986.102935
_______________________________________________________________________________
DETERMINATION DATE 20-July-95
DISTRIBUTION DATE 25-July-95
Run: 07/25/95 08:43:42 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S5 (POOL # 4146)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4146
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 58,944.24
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 26,676.77
SUBSERVICER ADVANCES THIS MONTH 17,479.14
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,797,109.76
(B) TWO MONTHLY PAYMENTS: 1 208,665.14
(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 253,180,440.92
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 885
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 482,953.30
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.32594020 % 4.64246700 % 1.03159290 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.31511670 % 4.65132261 % 1.03356070 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.5325 %
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 7.43640640
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 337.46
POOL TRADING FACTOR: 95.40767591
................................................................................
Run: 07/25/95 08:43:43 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-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 153,070,000.00 124,339,070.75 6.545539 % 1,872,169.25
M-1 7609442K3 3,625,500.00 3,549,178.50 6.545539 % 3,370.05
M-2 7609442L1 2,416,900.00 2,366,021.11 6.545539 % 2,246.61
R 7609442J6 100.00 0.00 6.545539 % 0.00
B-1 886,200.00 867,544.33 6.545539 % 823.76
B-2 322,280.00 315,495.59 6.545539 % 299.57
B-3 805,639.55 788,679.80 6.545539 % 748.88
-------------------------------------------------------------------------------
161,126,619.55 132,225,990.08 1,879,658.12
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 674,800.10 2,546,969.35 0.00 0.00 122,466,901.50
M-1 19,261.74 22,631.79 0.00 0.00 3,545,808.45
M-2 12,840.63 15,087.24 0.00 0.00 2,363,774.50
R 0.00 0.00 0.00 0.00 0.00
B-1 4,708.25 5,532.01 0.00 0.00 866,720.57
B-2 1,712.23 2,011.80 0.00 0.00 315,196.02
B-3 4,280.21 5,029.09 0.00 0.00 787,930.92
-------------------------------------------------------------------------------
717,603.16 2,597,261.28 0.00 0.00 130,346,331.96
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 812.302024 12.230805 4.408441 16.639246 0.000000 800.071219
M-1 978.948697 0.929541 5.312851 6.242392 0.000000 978.019156
M-2 978.948699 0.929542 5.312851 6.242393 0.000000 978.019157
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B-1 978.948691 0.929542 5.312853 6.242395 0.000000 978.019149
B-2 978.948709 0.929533 5.312865 6.242398 0.000000 978.019176
B-3 978.948712 0.929547 5.312860 6.242407 0.000000 978.019165
_______________________________________________________________________________
DETERMINATION DATE 20-July-95
DISTRIBUTION DATE 25-July-95
Run: 07/25/95 08:43:45 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S6 (POOL # 4147)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4147
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 34,180.54
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 14,444.55
SUBSERVICER ADVANCES THIS MONTH 16,869.12
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,092,541.15
(B) TWO MONTHLY PAYMENTS: 2 509,710.90
(C) THREE OR MORE MONTHLY PAYMENTS: 2 526,962.81
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 497,213.67
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 130,346,331.96
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 424
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,754,105.54
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.03527300 % 4.47355300 % 1.49117410 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.95500410 % 4.53375470 % 1.51124120 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,403,480.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,223,488.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 6.98794831
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 341.22
POOL TRADING FACTOR: 80.89683277
................................................................................
Run: 07/25/95 15:24:48 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 47,505,916.05 6.470000 % 143,210.98
A-2 7609443R7 61,308,403.22 61,308,403.22 6.470000 % 0.00
A-3 7609443S5 5,000,000.00 5,419,411.17 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
-------------------------------------------------------------------------------
115,808,503.22 114,233,730.44 143,210.98
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 255,591.97 398,802.95 0.00 0.00 47,362,705.07
A-2 329,852.30 329,852.30 0.00 0.00 61,308,403.22
A-3 0.00 0.00 29,157.59 0.00 5,448,568.76
S-1 14,967.69 14,967.69 0.00 0.00 0.00
S-2 5,211.04 5,211.04 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
-------------------------------------------------------------------------------
605,623.00 748,833.98 29,157.59 0.00 114,119,677.05
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 959.715476 2.893151 5.163474 8.056625 0.000000 956.822325
A-2 1000.000000 0.000000 5.380214 5.380214 0.000000 1000.000000
A-3 1083.882234 0.000000 0.000000 0.000000 5.831518 1089.713752
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
_______________________________________________________________________________
DETERMINATION DATE 25-July-95
DISTRIBUTION DATE 28-July-95
Run: 07/25/95 15:24:50 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 2,855.84
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
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 114,119,677.05
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 552,470.20
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 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: 98.54170797
................................................................................
Run: 07/25/95 08:43:46 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-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 13,575,919.41 4.500000 % 1,055,321.21
A-2 7609445P9 57,515,000.00 57,515,000.00 5.500000 % 0.00
A-3 7609445Q7 41,665,000.00 41,665,000.00 6.000000 % 0.00
A-4 7609445R5 10,090,000.00 10,090,000.00 6.250000 % 0.00
A-5 7609445S3 7,344,000.00 7,344,000.00 6.500000 % 0.00
A-6 7609445T1 45,437,000.00 45,437,000.00 6.500000 % 0.00
A-7 7609445U8 19,054,000.00 19,054,000.00 6.500000 % 0.00
A-8 7609445V6 50,184,000.00 43,208,735.52 6.562500 % 844,256.97
A-9 7609445W4 0.00 0.00 2.437500 % 0.00
A-10 7609445X2 43,420,000.00 40,294,982.28 6.500000 % 217,410.45
A-11 7609445Y0 66,266,000.00 66,266,000.00 6.500000 % 0.00
A-12 7609445Z7 32,444,000.00 35,179,265.24 6.500000 % 0.00
A-13 7609446A1 4,623,000.00 5,012,752.53 6.500000 % 0.00
A-14 7609446B9 478,414.72 448,865.81 0.000000 % 486.81
A-15 7609446C7 0.00 0.00 0.499724 % 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 11,550,464.77 6.500000 % 10,259.99
M-2 7609446G8 4,252,700.00 4,199,962.50 6.500000 % 3,730.72
M-3 7609446H6 4,252,700.00 4,199,962.50 6.500000 % 3,730.72
B-1 2,126,300.00 2,099,931.85 6.500000 % 1,865.32
B-2 638,000.00 630,088.19 6.500000 % 559.69
B-3 1,488,500.71 1,470,041.94 6.500000 % 1,305.81
-------------------------------------------------------------------------------
425,269,315.43 409,241,972.54 2,138,927.69
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 50,840.41 1,106,161.62 0.00 0.00 12,520,598.20
A-2 263,251.64 263,251.64 0.00 0.00 57,515,000.00
A-3 208,041.47 208,041.47 0.00 0.00 41,665,000.00
A-4 52,480.56 52,480.56 0.00 0.00 10,090,000.00
A-5 39,725.86 39,725.86 0.00 0.00 7,344,000.00
A-6 245,782.11 245,782.11 0.00 0.00 45,437,000.00
A-7 103,068.70 103,068.70 0.00 0.00 19,054,000.00
A-8 235,976.17 1,080,233.14 0.00 0.00 42,364,478.55
A-9 87,648.29 87,648.29 0.00 0.00 0.00
A-10 217,967.43 435,377.88 0.00 0.00 40,077,571.83
A-11 358,452.31 358,452.31 0.00 0.00 66,266,000.00
A-12 0.00 0.00 190,295.00 0.00 35,369,560.24
A-13 0.00 0.00 27,115.46 0.00 5,039,867.99
A-14 0.00 486.81 0.00 0.00 448,379.00
A-15 170,191.41 170,191.41 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 62,479.87 72,739.86 0.00 0.00 11,540,204.78
M-2 22,718.84 26,449.56 0.00 0.00 4,196,231.78
M-3 22,718.84 26,449.56 0.00 0.00 4,196,231.78
B-1 11,359.15 13,224.47 0.00 0.00 2,098,066.53
B-2 3,408.33 3,968.02 0.00 0.00 629,528.50
B-3 7,951.89 9,257.70 0.00 0.00 1,468,736.13
-------------------------------------------------------------------------------
2,164,063.29 4,302,990.98 217,410.46 0.00 407,320,455.31
===============================================================================
Run: 07/25/95 08:43:46
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-1 608.922153 47.334434 2.280350 49.614784 0.000000 561.587719
A-2 1000.000000 0.000000 4.577095 4.577095 0.000000 1000.000000
A-3 1000.000000 0.000000 4.993195 4.993195 0.000000 1000.000000
A-4 1000.000000 0.000000 5.201245 5.201245 0.000000 1000.000000
A-5 1000.000000 0.000000 5.409295 5.409295 0.000000 1000.000000
A-6 1000.000000 0.000000 5.409294 5.409294 0.000000 1000.000000
A-7 1000.000000 0.000000 5.409295 5.409295 0.000000 1000.000000
A-8 861.006208 16.823230 4.702219 21.525449 0.000000 844.182978
A-10 928.028150 5.007150 5.019978 10.027128 0.000000 923.021000
A-11 1000.000000 0.000000 5.409295 5.409295 0.000000 1000.000000
A-12 1084.307275 0.000000 0.000000 0.000000 5.865337 1090.172613
A-13 1084.307274 0.000000 0.000000 0.000000 5.865339 1090.172613
A-14 938.235784 1.017548 0.000000 1.017548 0.000000 937.218236
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-1 987.599057 0.877260 5.342215 6.219475 0.000000 986.721797
M-2 987.599055 0.877259 5.342216 6.219475 0.000000 986.721796
M-3 987.599055 0.877259 5.342216 6.219475 0.000000 986.721796
B-1 987.599045 0.877261 5.342214 6.219475 0.000000 986.721784
B-2 987.599044 0.877257 5.342210 6.219467 0.000000 986.721787
B-3 987.599086 0.877259 5.342214 6.219473 0.000000 986.721820
_______________________________________________________________________________
DETERMINATION DATE 20-July-95
DISTRIBUTION DATE 25-July-95
Run: 07/25/95 08:43:50 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 81,265.18
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 42,993.39
SUBSERVICER ADVANCES THIS MONTH 51,038.54
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 16 5,816,174.41
(B) TWO MONTHLY PAYMENTS: 5 1,483,080.47
(C) THREE OR MORE MONTHLY PAYMENTS: 1 257,718.03
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 407,320,455.31
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,407
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 1,557,950.46
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.09225560 % 4.88031500 % 1.02742970 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.06963490 % 4.89360848 % 1.03136380 %
CLASS A-15 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.4994 %
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 7.35574854
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 338.22
POOL TRADING FACTOR: 95.77941331
................................................................................
Run: 07/25/95 08:43:51 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-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 46,649,782.02 6.000000 % 1,321,635.88
A-3 7609445B0 15,096,000.00 13,363,317.11 6.000000 % 277,095.29
A-4 7609445C8 6,223,000.00 6,223,000.00 6.000000 % 0.00
A-5 7609445D6 9,515,000.00 9,251,423.55 6.000000 % 0.00
A-6 7609445E4 38,566,000.00 37,303,669.38 6.000000 % 0.00
A-7 7609445F1 5,917,000.00 5,410,802.13 5.760000 % 0.00
A-8 7609445G9 3,452,000.00 3,156,682.26 6.411378 % 0.00
A-9 7609445H7 0.00 0.00 0.319656 % 0.00
R 7609445J3 100.00 0.00 6.000000 % 0.00
M-1 7609445K0 775,800.00 734,023.41 6.000000 % 2,823.96
M-2 7609445L8 2,868,200.00 2,713,748.29 6.000000 % 10,440.44
B 620,201.82 586,804.10 6.000000 % 2,257.58
-------------------------------------------------------------------------------
155,035,301.82 142,481,252.25 1,614,253.15
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 84,969.25 84,969.25 0.00 0.00 17,088,000.00
A-2 231,963.76 1,553,599.64 0.00 0.00 45,328,146.14
A-3 66,448.45 343,543.74 0.00 0.00 13,086,221.82
A-4 30,943.56 30,943.56 0.00 0.00 6,223,000.00
A-5 46,002.25 46,002.25 0.00 0.00 9,251,423.55
A-6 185,490.68 185,490.68 0.00 0.00 37,303,669.38
A-7 25,828.75 25,828.75 0.00 0.00 5,410,802.13
A-8 16,772.64 16,772.64 0.00 0.00 3,156,682.26
A-9 37,745.05 37,745.05 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 3,649.90 6,473.86 0.00 0.00 731,199.45
M-2 13,493.98 23,934.42 0.00 0.00 2,703,307.85
B 2,917.85 5,175.43 0.00 0.00 584,546.52
-------------------------------------------------------------------------------
746,226.12 2,360,479.27 0.00 0.00 140,866,999.10
===============================================================================
_______________________________________________________________________________
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 4.972451 4.972451 0.000000 1000.000000
A-2 849.506174 24.067376 4.224128 28.291504 0.000000 825.438798
A-3 885.222384 18.355544 4.401726 22.757270 0.000000 866.866840
A-4 1000.000000 0.000000 4.972451 4.972451 0.000000 1000.000000
A-5 972.298849 0.000000 4.834708 4.834708 0.000000 972.298849
A-6 967.268303 0.000000 4.809695 4.809695 0.000000 967.268303
A-7 914.450250 0.000000 4.365177 4.365177 0.000000 914.450250
A-8 914.450249 0.000000 4.858818 4.858818 0.000000 914.450249
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 946.150309 3.640062 4.704692 8.344754 0.000000 942.510248
M-2 946.150300 3.640067 4.704686 8.344753 0.000000 942.510233
B 946.150239 3.640073 4.704678 8.344751 0.000000 942.510166
_______________________________________________________________________________
DETERMINATION DATE 20-July-95
DISTRIBUTION DATE 25-July-95
Run: 07/25/95 08:43:54 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 29,749.75
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 15,851.20
SUBSERVICER ADVANCES THIS MONTH 11,026.47
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 1,208,358.49
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 140,866,999.10
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 533
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,066,093.63
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 97.16834620 % 2.41980700 % 0.41184650 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 97.14691600 % 2.43812058 % 0.41496340 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3196 %
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 6.69652077
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 159.90
POOL TRADING FACTOR: 90.86124092
................................................................................
Run: 07/25/95 08:43:55 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-S9 (POOL # 4150)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4150
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 7609443W6 19,785,000.00 16,862,807.27 6.500000 % 586,501.48
A-2 7609443X4 70,702,000.00 61,055,621.97 6.500000 % 1,936,085.54
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 29,132,963.19 6.500000 % 25,794.26
A-9 7609444E5 0.00 0.00 0.450542 % 0.00
R 7609444F2 100.00 0.00 6.500000 % 0.00
M-1 7609444G0 8,605,600.00 8,498,529.77 6.500000 % 7,524.58
M-2 7609444H8 3,129,000.00 3,090,069.22 6.500000 % 2,735.94
M-3 7609444J4 3,129,000.00 3,090,069.22 6.500000 % 2,735.94
B-1 1,251,600.00 1,236,027.69 6.500000 % 1,094.38
B-2 625,800.00 618,013.84 6.500000 % 547.19
B-3 1,251,647.88 1,236,074.93 6.500000 % 1,094.41
-------------------------------------------------------------------------------
312,906,747.88 299,747,177.10 2,564,113.72
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 91,019.85 677,521.33 0.00 0.00 16,276,305.79
A-2 329,558.02 2,265,643.56 0.00 0.00 59,119,536.43
A-3 60,524.06 60,524.06 0.00 0.00 11,213,000.00
A-4 441,281.02 441,281.02 0.00 0.00 81,754,000.00
A-5 342,007.09 342,007.09 0.00 0.00 63,362,000.00
A-6 94,988.18 94,988.18 0.00 0.00 17,598,000.00
A-7 5,397.67 5,397.67 0.00 0.00 1,000,000.00
A-8 157,250.08 183,044.34 0.00 0.00 29,107,168.93
A-9 112,145.94 112,145.94 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 45,872.25 53,396.83 0.00 0.00 8,491,005.19
M-2 16,679.17 19,415.11 0.00 0.00 3,087,333.28
M-3 16,679.17 19,415.11 0.00 0.00 3,087,333.28
B-1 6,671.67 7,766.05 0.00 0.00 1,234,933.31
B-2 3,335.83 3,883.02 0.00 0.00 617,466.65
B-3 6,671.91 7,766.32 0.00 0.00 1,234,980.52
-------------------------------------------------------------------------------
1,730,081.91 4,294,195.63 0.00 0.00 297,183,063.38
===============================================================================
Run: 07/25/95 08:43:55
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-1 852.302617 29.643744 4.600447 34.244191 0.000000 822.658872
A-2 863.562869 27.383745 4.661226 32.044971 0.000000 836.179124
A-3 1000.000000 0.000000 5.397669 5.397669 0.000000 1000.000000
A-4 1000.000000 0.000000 5.397669 5.397669 0.000000 1000.000000
A-5 1000.000000 0.000000 5.397669 5.397669 0.000000 1000.000000
A-6 1000.000000 0.000000 5.397669 5.397669 0.000000 1000.000000
A-7 1000.000000 0.000000 5.397670 5.397670 0.000000 1000.000000
A-8 987.558074 0.874382 5.330511 6.204893 0.000000 986.683692
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 987.558075 0.874382 5.330512 6.204894 0.000000 986.683693
M-2 987.558076 0.874382 5.330511 6.204893 0.000000 986.683695
M-3 987.558076 0.874382 5.330511 6.204893 0.000000 986.683695
B-1 987.558078 0.874385 5.330513 6.204898 0.000000 986.683693
B-2 987.558070 0.874385 5.330505 6.204890 0.000000 986.683685
B-3 987.558042 0.874383 5.330517 6.204900 0.000000 986.683670
_______________________________________________________________________________
DETERMINATION DATE 20-July-95
DISTRIBUTION DATE 25-July-95
Run: 07/25/95 08:43:58 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 63,321.78
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 31,397.67
SUBSERVICER ADVANCES THIS MONTH 14,214.22
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 1,809,211.12
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 312,689.67
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 297,183,063.38
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,020
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,298,718.20
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.07207610 % 4.89701600 % 1.03090760 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.02622340 % 4.93489487 % 1.03888170 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.4492 %
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 7.32854811
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 338.78
POOL TRADING FACTOR: 94.97496152
................................................................................
Run: 07/25/95 08:43:59 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 19,646,455.31 6.500000 % 1,041,655.82
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 6.314000 % 0.00
A-8 7609444S4 5,178,948.00 4,846,170.25 6.902534 % 0.00
A-9 7609444T2 16,947,000.00 16,947,000.00 6.500000 % 0.00
A-10 7609444U9 0.00 0.00 0.203811 % 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 785,000.00 744,905.22 6.500000 % 2,819.73
M-2 7609444Y1 2,903,500.00 2,755,200.43 6.500000 % 10,429.41
B 627,984.63 595,909.58 6.500000 % 2,255.72
-------------------------------------------------------------------------------
156,939,684.63 143,628,781.04 1,057,160.68
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 106,081.27 1,147,737.09 0.00 0.00 18,604,799.49
A-2 145,891.49 145,891.49 0.00 0.00 29,271,000.00
A-3 151,163.03 151,163.03 0.00 0.00 28,657,000.00
A-4 25,539.69 25,539.69 0.00 0.00 4,730,000.00
A-5 15,728.40 15,728.40 0.00 0.00 0.00
A-6 134,637.40 134,637.40 0.00 0.00 24,935,106.59
A-7 55,072.71 55,072.71 0.00 0.00 10,500,033.66
A-8 27,787.43 27,787.43 0.00 0.00 4,846,170.25
A-9 91,505.53 91,505.53 0.00 0.00 16,947,000.00
A-10 24,317.04 24,317.04 0.00 0.00 0.00
R-I 1.87 1.87 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 4,022.12 6,841.85 0.00 0.00 742,085.49
M-2 14,876.74 25,306.15 0.00 0.00 2,744,771.02
B 3,217.63 5,473.35 0.00 0.00 593,653.86
-------------------------------------------------------------------------------
799,842.35 1,857,003.03 0.00 0.00 142,571,620.36
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 633.103097 33.567151 3.418448 36.985599 0.000000 599.535946
A-2 1000.000000 0.000000 4.984165 4.984165 0.000000 1000.000000
A-3 1000.000000 0.000000 5.274908 5.274908 0.000000 1000.000000
A-4 1000.000000 0.000000 5.399512 5.399512 0.000000 1000.000000
A-6 974.560564 0.000000 5.262151 5.262151 0.000000 974.560564
A-7 935.744141 0.000000 4.907981 4.907981 0.000000 935.744141
A-8 935.744141 0.000000 5.365458 5.365458 0.000000 935.744142
A-9 1000.000000 0.000000 5.399512 5.399512 0.000000 1000.000000
R-I 0.000000 0.000000 18.710000 18.710000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 948.923847 3.592013 5.123720 8.715733 0.000000 945.331834
M-2 948.923861 3.592013 5.123727 8.715740 0.000000 945.331848
B 948.923830 3.592015 5.123724 8.715739 0.000000 945.331815
_______________________________________________________________________________
DETERMINATION DATE 20-July-95
DISTRIBUTION DATE 25-July-95
Run: 07/25/95 08:44:02 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 32,819.63
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 15,236.45
SUBSERVICER ADVANCES THIS MONTH 7,595.94
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 557,326.31
(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 142,571,620.36
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 513,475.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 97.14819330 % 2.43691100 % 0.41489570 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 97.13792240 % 2.44568765 % 0.41638990 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2045 %
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 7.10442369
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 159.18
POOL TRADING FACTOR: 90.84484953
................................................................................
Run: 07/25/95 08:44:04 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 167,000,000.00 153,664,813.96 6.996838 % 1,715,868.13
A-2 99,787,000.00 91,818,867.01 6.996838 % 1,025,277.45
A-3 7609446Y9 100,000,000.00 108,471,330.01 6.996838 % 0.00
A-4 7609446Z6 0.00 0.00 0.133000 % 0.00
R 7609447A0 100.00 0.00 6.996838 % 0.00
M-1 7609447B8 10,702,300.00 10,574,471.07 6.996838 % 9,226.70
M-2 7609447C6 3,891,700.00 3,845,217.27 6.996838 % 3,355.13
M-3 7609447D4 3,891,700.00 3,845,217.27 6.996838 % 3,355.13
B-1 1,751,300.00 1,730,382.37 6.996838 % 1,509.84
B-2 778,400.00 769,102.74 6.996838 % 671.08
B-3 1,362,164.15 1,345,894.41 6.996838 % 1,174.34
-------------------------------------------------------------------------------
389,164,664.15 376,065,296.11 2,760,437.80
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 893,035.85 2,608,903.98 0.00 0.00 151,948,945.83
A-2 533,612.99 1,558,890.44 0.00 0.00 90,793,589.56
A-3 0.00 0.00 630,390.16 0.00 109,101,720.17
A-4 41,543.92 41,543.92 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 61,454.42 70,681.12 0.00 0.00 10,565,244.37
M-2 22,346.80 25,701.93 0.00 0.00 3,841,862.14
M-3 22,346.80 25,701.93 0.00 0.00 3,841,862.14
B-1 10,056.26 11,566.10 0.00 0.00 1,728,872.53
B-2 4,469.71 5,140.79 0.00 0.00 768,431.66
B-3 7,821.78 8,996.12 0.00 0.00 1,344,720.07
-------------------------------------------------------------------------------
1,596,688.53 4,357,126.33 630,390.16 0.00 373,935,248.47
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 920.148587 10.274659 5.347520 15.622179 0.000000 909.873927
A-2 920.148587 10.274660 5.347520 15.622180 0.000000 909.873927
A-3 1084.713300 0.000000 0.000000 0.000000 6.303902 1091.017202
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 988.055938 0.862123 5.742169 6.604292 0.000000 987.193815
M-2 988.055932 0.862125 5.742169 6.604294 0.000000 987.193807
M-3 988.055932 0.862125 5.742169 6.604294 0.000000 987.193807
B-1 988.055941 0.862125 5.742169 6.604294 0.000000 987.193816
B-2 988.055935 0.862127 5.742176 6.604303 0.000000 987.193808
B-3 988.055962 0.862121 5.742164 6.604285 0.000000 987.193842
_______________________________________________________________________________
DETERMINATION DATE 20-July-95
DISTRIBUTION DATE 25-July-95
Run: 07/25/95 08:44:05 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S11 (POOL # 4152)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4152
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 71,335.15
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 25,364.85
SUBSERVICER ADVANCES THIS MONTH 22,513.84
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 13 3,349,143.55
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 373,935,248.47
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,437
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,801,913.73
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.12062600 % 4.85684400 % 1.02252980 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.09229460 % 4.88024831 % 1.02745710 %
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 7.43727478
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 338.78
POOL TRADING FACTOR: 96.08663965
................................................................................
Run: 07/25/95 08:44:07 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 36,340,746.77 6.500000 % 709,233.41
A-2 760947AB7 16,923,000.00 16,923,000.00 6.500000 % 0.00
A-3 760947AC5 28,000,000.00 24,714,537.19 6.500000 % 326,204.31
A-4 760947AD3 73,800,000.00 71,885,248.77 6.500000 % 77,118.92
A-5 760947AE1 13,209,000.00 14,245,935.34 6.500000 % 0.00
A-6 760947AF8 1,749,506.64 1,654,945.10 0.000000 % 21,914.83
A-7 760947AG6 0.00 0.00 0.045000 % 0.00
A-8 760947AH4 0.00 0.00 0.215403 % 0.00
R 760947AJ0 100.00 0.00 6.500000 % 0.00
M-1 760947AK7 909,200.00 865,898.63 6.500000 % 3,246.69
M-2 760947AL5 2,907,400.00 2,768,932.81 6.500000 % 10,382.14
B 726,864.56 692,247.01 6.500000 % 2,595.59
-------------------------------------------------------------------------------
181,709,071.20 170,091,491.62 1,150,695.89
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 196,726.93 905,960.34 0.00 0.00 35,631,513.36
A-2 91,610.94 91,610.94 0.00 0.00 16,923,000.00
A-3 133,789.63 459,993.94 0.00 0.00 24,388,332.88
A-4 389,143.47 466,262.39 0.00 0.00 71,808,129.85
A-5 0.00 0.00 77,118.92 0.00 14,323,054.26
A-6 0.00 21,914.83 0.00 0.00 1,633,030.27
A-7 6,374.58 6,374.58 0.00 0.00 0.00
A-8 30,513.43 30,513.43 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 4,687.45 7,934.14 0.00 0.00 862,651.94
M-2 14,989.34 25,371.48 0.00 0.00 2,758,550.67
B 3,747.40 6,342.99 0.00 0.00 689,651.42
-------------------------------------------------------------------------------
871,583.17 2,022,279.06 77,118.92 0.00 169,017,914.65
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 835.726860 16.310215 4.524122 20.834337 0.000000 819.416644
A-2 1000.000000 0.000000 5.413398 5.413398 0.000000 1000.000000
A-3 882.662043 11.650154 4.778201 16.428355 0.000000 871.011889
A-4 974.054861 1.044972 5.272947 6.317919 0.000000 973.009890
A-5 1078.502183 0.000000 0.000000 0.000000 5.838362 1084.340545
A-6 945.949596 12.526291 0.000000 12.526291 0.000000 933.423305
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 952.374208 3.570930 5.155576 8.726506 0.000000 948.803278
M-2 952.374221 3.570936 5.155582 8.726518 0.000000 948.803285
B 952.374140 3.570940 5.155582 8.726522 0.000000 948.803199
_______________________________________________________________________________
DETERMINATION DATE 20-July-95
DISTRIBUTION DATE 25-July-95
Run: 07/25/95 08:44:09 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 31,749.44
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 11,723.21
SUBSERVICER ADVANCES THIS MONTH 5,022.83
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 556,238.89
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 169,017,914.65
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 665
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 435,549.82
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 97.43103350 % 2.15798300 % 0.41098390 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 97.42458580 % 2.14249633 % 0.41201540 %
CLASS A-8 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2155 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,721,793.00
SPECIAL HAZARD AMOUNT AVAILABLE 896,783.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.00173317
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 160.31
POOL TRADING FACTOR: 93.01567254
................................................................................
Run: 07/25/95 08:44:11 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-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 205,217,561.00 184,016,831.76 7.000000 % 1,593,514.24
A-2 760947AS0 49,338,300.00 49,338,300.00 7.000000 % 0.00
A-3 760947AT8 12,500,000.00 11,458,935.30 7.000000 % 78,249.73
A-4 760947BA8 100,000,000.00 107,853,035.34 7.000000 % 0.00
A-5 760947AU5 2,381,928.79 2,282,199.55 0.000000 % 2,354.68
A-6 760947AV3 0.00 0.00 0.375546 % 0.00
R 760947AW1 100.00 0.00 7.000000 % 0.00
M-1 760947AX9 11,822,000.00 11,687,062.09 7.000000 % 9,796.32
M-2 760947AY7 3,940,650.00 3,895,670.88 7.000000 % 3,265.43
M-3 760947AZ4 3,940,700.00 3,895,720.30 7.000000 % 3,265.47
B-1 2,364,500.00 2,337,511.25 7.000000 % 1,959.35
B-2 788,200.00 779,203.39 7.000000 % 653.14
B-3 1,773,245.53 1,753,005.48 7.000000 % 1,469.40
-------------------------------------------------------------------------------
394,067,185.32 379,297,475.34 1,694,527.76
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 1,073,271.79 2,666,786.03 0.00 0.00 182,423,317.52
A-2 287,763.92 287,763.92 0.00 0.00 49,338,300.00
A-3 66,833.84 145,083.57 0.00 0.00 11,380,685.57
A-4 0.00 0.00 629,049.09 0.00 108,482,084.43
A-5 0.00 2,354.68 0.00 0.00 2,279,844.87
A-6 118,685.46 118,685.46 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 68,164.39 77,960.71 0.00 0.00 11,677,265.77
M-2 22,721.37 25,986.80 0.00 0.00 3,892,405.45
M-3 22,721.66 25,987.13 0.00 0.00 3,892,454.83
B-1 13,633.45 15,592.80 0.00 0.00 2,335,551.90
B-2 4,544.67 5,197.81 0.00 0.00 778,550.25
B-3 10,224.35 11,693.75 0.00 0.00 1,751,536.08
-------------------------------------------------------------------------------
1,688,564.90 3,383,092.66 629,049.09 0.00 378,231,996.67
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 896.691447 7.764999 5.229922 12.994921 0.000000 888.926448
A-2 1000.000000 0.000000 5.832465 5.832465 0.000000 1000.000000
A-3 916.714824 6.259978 5.346707 11.606685 0.000000 910.454846
A-4 1078.530353 0.000000 0.000000 0.000000 6.290491 1084.820844
A-5 958.130889 0.988560 0.000000 0.988560 0.000000 957.142329
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 988.585864 0.828652 5.765893 6.594545 0.000000 987.757213
M-2 988.585863 0.828653 5.765894 6.594547 0.000000 987.757210
M-3 988.585860 0.828652 5.765894 6.594546 0.000000 987.757208
B-1 988.585853 0.828653 5.765891 6.594544 0.000000 987.757200
B-2 988.585879 0.828648 5.765884 6.594532 0.000000 987.757232
B-3 988.585873 0.828644 5.765896 6.594540 0.000000 987.757223
_______________________________________________________________________________
DETERMINATION DATE 20-July-95
DISTRIBUTION DATE 25-July-95
Run: 07/25/95 08:44:13 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S13 (POOL # 4154)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4154
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 65,455.96
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 22,041.13
SUBSERVICER ADVANCES THIS MONTH 21,636.12
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 1,739,321.79
(B) TWO MONTHLY PAYMENTS: 2 752,515.33
(C) THREE OR MORE MONTHLY PAYMENTS: 2 422,628.85
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 79,559.50
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 378,231,996.67
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 747,335.55
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.54186020 % 5.16648900 % 1.29165060 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.52902650 % 5.14555252 % 1.29421740 %
CLASS A-6 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3760 %
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 7.62122082
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 339.80
POOL TRADING FACTOR: 95.98160181
................................................................................
Run: 07/25/95 08:44:15 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-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 150,068,000.00 140,589,933.49 6.500000 % 616,837.77
A-2 760947BC4 1,321,915.43 1,258,517.58 0.000000 % 5,328.64
A-3 760947BD2 0.00 0.00 0.318449 % 0.00
R 760947BE0 100.00 0.00 6.500000 % 0.00
M-1 760947BF7 1,168,000.00 1,115,957.86 6.500000 % 4,206.17
M-2 760947BG5 2,491,000.00 2,380,009.40 6.500000 % 8,970.52
B 622,704.85 594,959.18 6.500000 % 2,242.47
-------------------------------------------------------------------------------
155,671,720.28 145,939,377.51 637,585.57
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 761,070.35 1,377,908.12 0.00 0.00 139,973,095.72
A-2 0.00 5,328.64 0.00 0.00 1,253,188.94
A-3 38,705.22 38,705.22 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 6,041.13 10,247.30 0.00 0.00 1,111,751.69
M-2 12,883.96 21,854.48 0.00 0.00 2,371,038.88
B 3,220.77 5,463.24 0.00 0.00 592,716.71
-------------------------------------------------------------------------------
821,921.43 1,459,507.00 0.00 0.00 145,301,791.94
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 936.841522 4.110388 5.071503 9.181891 0.000000 932.731133
A-2 952.040918 4.030999 0.000000 4.030999 0.000000 948.009919
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 955.443373 3.601173 5.172200 8.773373 0.000000 951.842200
M-2 955.443356 3.601172 5.172204 8.773376 0.000000 951.842184
B 955.443305 3.601176 5.172210 8.773386 0.000000 951.842129
_______________________________________________________________________________
DETERMINATION DATE 20-July-95
DISTRIBUTION DATE 25-July-95
Run: 07/25/95 08:44:16 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 28,041.12
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 8,484.78
SUBSERVICER ADVANCES THIS MONTH 7,055.45
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 665,636.41
(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 145,301,791.94
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 573
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 87,307.82
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 97.17244810 % 2.41633000 % 0.41122180 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 97.17074150 % 2.39693573 % 0.41146990 %
CLASS A-3 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3185 %
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 7.05884914
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 160.56
POOL TRADING FACTOR: 93.33859206
................................................................................
Run: 07/25/95 08:44:18 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-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 22,902,703.78 7.750000 % 379,686.24
A-2 760947BS9 40,324,000.00 38,251,327.30 7.750000 % 456,485.38
A-3 760947BT7 6,500,000.00 6,500,000.00 7.750000 % 0.00
A-4 760947BU4 5,000,000.00 4,601,700.17 7.750000 % 87,721.55
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 23,076,798.61 7.750000 % 0.00
A-8 760947BY6 15,537,000.00 13,954,793.58 7.750000 % 231,345.74
A-9 760947BZ3 2,074,847.12 2,042,626.65 0.000000 % 4,309.86
A-10 760947CE9 0.00 0.00 0.375299 % 0.00
R 760947CA7 355,000.00 47,421.87 7.750000 % 335.38
M-1 760947CB5 4,463,000.00 4,416,840.60 7.750000 % 3,351.89
M-2 760947CC3 2,028,600.00 2,007,618.84 7.750000 % 1,523.56
M-3 760947CD1 1,623,000.00 1,606,213.82 7.750000 % 1,218.94
B-1 974,000.00 963,926.22 7.750000 % 731.51
B-2 324,600.00 321,242.77 7.750000 % 243.79
B-3 730,456.22 722,901.40 7.750000 % 548.60
-------------------------------------------------------------------------------
162,292,503.34 154,417,174.72 1,167,502.44
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 147,819.63 527,505.87 0.00 0.00 22,523,017.54
A-2 246,883.38 703,368.76 0.00 0.00 37,794,841.92
A-3 41,952.59 41,952.59 0.00 0.00 6,500,000.00
A-4 29,700.49 117,422.04 0.00 0.00 4,513,978.62
A-5 99,208.18 99,208.18 0.00 0.00 15,371,000.00
A-6 113,788.70 113,788.70 0.00 0.00 17,630,059.11
A-7 0.00 0.00 148,943.28 0.00 23,225,741.89
A-8 90,067.64 321,413.38 0.00 0.00 13,723,447.84
A-9 0.00 4,309.86 0.00 0.00 2,038,316.79
A-10 48,263.26 48,263.26 0.00 0.00 0.00
R 306.08 641.46 0.00 0.00 47,086.49
M-1 28,507.37 31,859.26 0.00 0.00 4,413,488.71
M-2 12,957.66 14,481.22 0.00 0.00 2,006,095.28
M-3 10,366.89 11,585.83 0.00 0.00 1,604,994.88
B-1 6,221.42 6,952.93 0.00 0.00 963,194.71
B-2 2,073.38 2,317.17 0.00 0.00 320,998.98
B-3 4,665.78 5,214.38 0.00 0.00 722,352.80
-------------------------------------------------------------------------------
882,782.45 2,050,284.89 148,943.28 0.00 153,398,615.56
===============================================================================
Run: 07/25/95 08:44:18
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-1 880.873222 14.603317 5.685370 20.288687 0.000000 866.269905
A-2 948.599526 11.320439 6.122492 17.442931 0.000000 937.279087
A-3 1000.000000 0.000000 6.454245 6.454245 0.000000 1000.000000
A-4 920.340034 17.544310 5.940098 23.484408 0.000000 902.795724
A-5 1000.000000 0.000000 6.454244 6.454244 0.000000 1000.000000
A-6 904.708735 0.000000 5.839211 5.839211 0.000000 904.708735
A-7 1073.339470 0.000000 0.000000 0.000000 6.927594 1080.267065
A-8 898.165256 14.889988 5.796978 20.686966 0.000000 883.275268
A-9 984.470919 2.077194 0.000000 2.077194 0.000000 982.393725
R 133.582732 0.944732 0.862197 1.806929 0.000000 132.638000
M-1 989.657316 0.751040 6.387490 7.138530 0.000000 988.906276
M-2 989.657320 0.751040 6.387489 7.138529 0.000000 988.906280
M-3 989.657314 0.751041 6.387486 7.138527 0.000000 988.906272
B-1 989.657310 0.751037 6.387495 7.138532 0.000000 988.906273
B-2 989.657332 0.751047 6.387492 7.138539 0.000000 988.906285
B-3 989.657395 0.751037 6.387488 7.138525 0.000000 988.906358
_______________________________________________________________________________
DETERMINATION DATE 20-July-95
DISTRIBUTION DATE 25-July-95
Run: 07/25/95 08:44:20 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 30,048.20
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,053.93
SUBSERVICER ADVANCES THIS MONTH 24,678.59
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 9 2,324,449.83
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 859,626.09
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 153,398,615.56
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 901,232.39
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.41179760 % 5.27035100 % 1.31785160 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.37268400 % 5.23119380 % 1.32567560 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3743 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 3,245,850.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,074,617.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.32452841
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 340.00
POOL TRADING FACTOR: 94.51984066
................................................................................
Run: 07/25/95 08:44:22 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 16,005,258.92 8.000000 % 1,659,388.65
A-2 760947CG4 28,854,000.00 27,221,462.26 8.000000 % 879,338.62
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 2,735,383.58 0.000000 % 2,812.95
A-12 760947CW9 0.00 0.00 0.369645 % 0.00
R 760947CS8 100.00 0.00 8.000000 % 0.00
M-1 760947CT6 5,660,500.00 5,623,293.34 8.000000 % 3,892.09
M-2 760947CU3 2,572,900.00 2,555,988.22 8.000000 % 1,769.09
M-3 760947CV1 2,058,400.00 2,044,870.05 8.000000 % 1,415.33
B-1 1,029,200.00 1,022,435.03 8.000000 % 707.67
B-2 617,500.00 613,441.15 8.000000 % 424.59
B-3 926,311.44 920,222.77 8.000000 % 636.90
-------------------------------------------------------------------------------
205,832,763.60 200,992,355.32 2,550,385.89
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 106,673.78 1,766,062.43 0.00 0.00 14,345,870.27
A-2 181,428.88 1,060,767.50 0.00 0.00 26,342,123.64
A-3 33,333.33 33,333.33 0.00 0.00 5,000,000.00
A-4 6,458.33 6,458.33 0.00 0.00 1,000,000.00
A-5 6,873.20 6,873.20 0.00 0.00 1,000,000.00
A-6 126,666.67 126,666.67 0.00 0.00 19,000,000.00
A-7 332,226.29 332,226.29 0.00 0.00 49,847,000.00
A-8 13,996.33 13,996.33 0.00 0.00 2,100,000.00
A-9 90,416.31 90,416.31 0.00 0.00 13,566,000.00
A-10 338,158.07 338,158.07 0.00 0.00 50,737,000.00
A-11 0.00 2,812.95 0.00 0.00 2,732,570.63
A-12 61,896.97 61,896.97 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 37,478.80 41,370.89 0.00 0.00 5,619,401.25
M-2 17,035.46 18,804.55 0.00 0.00 2,554,219.13
M-3 13,628.90 15,044.23 0.00 0.00 2,043,454.72
B-1 6,814.44 7,522.11 0.00 0.00 1,021,727.36
B-2 4,088.54 4,513.13 0.00 0.00 613,016.56
B-3 6,133.21 6,770.11 0.00 0.00 919,585.87
-------------------------------------------------------------------------------
1,383,307.51 3,933,693.40 0.00 0.00 198,441,969.43
===============================================================================
Run: 07/25/95 08:44:22
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-1 838.586342 86.942715 5.589111 92.531826 0.000000 751.643627
A-2 943.420748 30.475450 6.287824 36.763274 0.000000 912.945298
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 6.873200 6.873200 0.000000 1000.000000
A-6 1000.000000 0.000000 6.666667 6.666667 0.000000 1000.000000
A-7 1000.000000 0.000000 6.664920 6.664920 0.000000 1000.000000
A-8 1000.000000 0.000000 6.664919 6.664919 0.000000 1000.000000
A-9 1000.000000 0.000000 6.664920 6.664920 0.000000 1000.000000
A-10 1000.000000 0.000000 6.664920 6.664920 0.000000 1000.000000
A-11 984.711721 1.012635 0.000000 1.012635 0.000000 983.699086
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 993.426966 0.687588 6.621111 7.308699 0.000000 992.739378
M-2 993.426958 0.687586 6.621112 7.308698 0.000000 992.739372
M-3 993.426958 0.687587 6.621113 7.308700 0.000000 992.739370
B-1 993.426963 0.687592 6.621104 7.308696 0.000000 992.739370
B-2 993.426964 0.687595 6.621117 7.308712 0.000000 992.739368
B-3 993.426973 0.687587 6.621110 7.308697 0.000000 992.739407
_______________________________________________________________________________
DETERMINATION DATE 20-July-95
DISTRIBUTION DATE 25-July-95
Run: 07/25/95 08:44:25 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S17 (POOL # 4160)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4160
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 38,535.00
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,709.06
SUBSERVICER ADVANCES THIS MONTH 18,328.03
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 2,075,075.95
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 298,724.48
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 198,441,969.43
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 777
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,410,770.48
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.55369430 % 5.15702000 % 1.28928580 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.47430170 % 5.14864629 % 1.30516460 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3671 %
BANKRUPTCY AMOUNT AVAILABLE 102,629.00
FRAUD AMOUNT AVAILABLE 4,116,655.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,347,389.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.53851078
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 341.21
POOL TRADING FACTOR: 96.40932083
................................................................................
Run: 07/25/95 08:44:27 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-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 18,241,236.37 8.000000 % 1,057,401.97
A-2 760947CY5 21,457,000.00 21,457,000.00 8.000000 % 0.00
A-3 760947CZ2 8,555,000.00 8,555,000.00 8.000000 % 0.00
A-4 760947DA6 48,771,000.00 48,771,000.00 8.000000 % 0.00
A-5 760947DJ7 15,500,000.00 15,500,000.00 8.000000 % 0.00
A-6 760947DB4 10,000,000.00 10,000,000.00 8.000000 % 0.00
A-7 760947DC2 1,364,277.74 1,353,125.39 0.000000 % 1,255.00
A-8 760947DD0 0.00 0.00 0.420879 % 0.00
R 760947DE8 160,000.00 51,485.46 8.000000 % 27,265.34
M-1 760947DF5 4,067,400.00 4,044,341.99 8.000000 % 2,681.51
M-2 760947DG3 1,355,800.00 1,348,114.00 8.000000 % 893.84
M-3 760947DH1 1,694,700.00 1,685,092.78 8.000000 % 1,117.26
B-1 611,000.00 607,536.26 8.000000 % 402.81
B-2 474,500.00 471,810.08 8.000000 % 312.82
B-3 610,170.76 606,712.13 8.000000 % 402.28
-------------------------------------------------------------------------------
135,580,848.50 132,692,454.46 1,091,732.83
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 121,532.61 1,178,934.58 0.00 0.00 17,183,834.40
A-2 142,957.71 142,957.71 0.00 0.00 21,457,000.00
A-3 56,997.86 56,997.86 0.00 0.00 8,555,000.00
A-4 324,937.79 324,937.79 0.00 0.00 48,771,000.00
A-5 103,269.06 103,269.06 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 1,255.00 0.00 0.00 1,351,870.39
A-8 46,510.62 46,510.62 0.00 0.00 0.00
R 343.03 27,608.37 0.00 0.00 24,220.12
M-1 26,945.51 29,627.02 0.00 0.00 4,041,660.48
M-2 8,981.84 9,875.68 0.00 0.00 1,347,220.16
M-3 11,226.96 12,344.22 0.00 0.00 1,683,975.52
B-1 4,047.72 4,450.53 0.00 0.00 607,133.45
B-2 3,143.44 3,456.26 0.00 0.00 471,497.26
B-3 4,042.23 4,444.51 0.00 0.00 606,309.85
-------------------------------------------------------------------------------
921,603.05 2,013,335.88 0.00 0.00 131,600,721.63
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 870.287995 50.448567 5.798312 56.246879 0.000000 819.839428
A-2 1000.000000 0.000000 6.662521 6.662521 0.000000 1000.000000
A-3 1000.000000 0.000000 6.662520 6.662520 0.000000 1000.000000
A-4 1000.000000 0.000000 6.662521 6.662521 0.000000 1000.000000
A-5 1000.000000 0.000000 6.662520 6.662520 0.000000 1000.000000
A-6 1000.000000 0.000000 6.666667 6.666667 0.000000 1000.000000
A-7 991.825455 0.919901 0.000000 0.919901 0.000000 990.905554
R 321.784125 170.408375 2.143938 172.552313 0.000000 151.375750
M-1 994.331020 0.659269 6.624750 7.284019 0.000000 993.671751
M-2 994.331022 0.659271 6.624753 7.284024 0.000000 993.671751
M-3 994.331020 0.659267 6.624748 7.284015 0.000000 993.671753
B-1 994.331031 0.659264 6.624746 7.284010 0.000000 993.671768
B-2 994.331043 0.659262 6.624742 7.284004 0.000000 993.671781
B-3 994.331702 0.659274 6.624752 7.284026 0.000000 993.672411
_______________________________________________________________________________
DETERMINATION DATE 20-July-95
DISTRIBUTION DATE 25-July-95
Run: 07/25/95 08:44:32 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S18 (POOL # 4161)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4161
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 26,991.48
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,710.64
SUBSERVICER ADVANCES THIS MONTH 13,468.97
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,539,851.23
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 64,315.76
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 134,525.37
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 131,600,721.63
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 1,003,545.14
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.32750720 % 5.38875100 % 1.28374230 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.27610440 % 5.37448129 % 1.29363180 %
CLASS A-8 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.4173 %
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 8.64034183
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 344.01
POOL TRADING FACTOR: 97.06438858
................................................................................
Run: 07/25/95 08:44:34 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-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 70,623,864.33 7.237797 % 1,435,963.53
R 760947DP3 100.00 0.00 7.237797 % 0.00
M-1 760947DL2 12,120,000.00 11,361,447.58 7.237797 % 231,007.24
M-2 760947DM0 3,327,400.00 3,304,350.04 7.237797 % 2,528.41
M-3 760947DN8 2,139,000.00 2,124,182.46 7.237797 % 1,625.37
B-1 951,000.00 944,412.12 7.237797 % 722.64
B-2 142,700.00 141,711.47 7.237797 % 108.43
B-3 95,100.00 94,441.21 7.237797 % 72.26
B-4 950,747.29 944,161.19 7.237797 % 722.46
-------------------------------------------------------------------------------
95,065,047.29 89,538,570.40 1,672,750.34
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 425,908.82 1,861,872.35 0.00 0.00 69,187,900.80
R 0.00 0.00 0.00 0.00 0.00
M-1 68,517.08 299,524.32 0.00 0.00 11,130,440.34
M-2 19,927.43 22,455.84 0.00 0.00 3,301,821.63
M-3 12,810.23 14,435.60 0.00 0.00 2,122,557.09
B-1 5,695.43 6,418.07 0.00 0.00 943,689.48
B-2 854.61 963.04 0.00 0.00 141,603.04
B-3 569.54 641.80 0.00 0.00 94,368.95
B-4 5,693.92 6,416.38 0.00 0.00 943,438.73
-------------------------------------------------------------------------------
539,977.06 2,212,727.40 0.00 0.00 87,865,820.06
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 937.414411 19.060029 5.653232 24.713261 0.000000 918.354382
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 937.413167 19.060003 5.653224 24.713227 0.000000 918.353163
M-2 993.072681 0.759876 5.988889 6.748765 0.000000 992.312806
M-3 993.072679 0.759874 5.988887 6.748761 0.000000 992.312805
B-1 993.072681 0.759874 5.988885 6.748759 0.000000 992.312808
B-2 993.072670 0.759846 5.988858 6.748704 0.000000 992.312824
B-3 993.072660 0.759832 5.988854 6.748686 0.000000 992.312829
B-4 993.072712 0.759876 5.988889 6.748765 0.000000 992.312836
_______________________________________________________________________________
DETERMINATION DATE 20-July-95
DISTRIBUTION DATE 25-July-95
Run: 07/25/95 08:44:35 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S19 (POOL # 4162)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4162
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 27,361.26
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 60,548.18
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 44 7,048,815.38
(B) TWO MONTHLY PAYMENTS: 6 941,515.61
(C) THREE OR MORE MONTHLY PAYMENTS: 3 823,718.77
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 87,865,820.06
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 516
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,604,237.63
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 78.87535400 % 18.75167300 % 2.37297290 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 78.74267920 % 18.84102265 % 2.41629820 %
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 7.93763993
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 347.97
POOL TRADING FACTOR: 92.42705133
................................................................................
Run: 07/25/95 08:44:37 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-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 94,374,445.47 6.590757 % 1,853,275.79
M-1 760947DR9 2,949,000.00 2,930,099.75 6.590757 % 2,790.27
M-2 760947DS7 1,876,700.00 1,864,672.17 6.590757 % 1,775.69
R 760947DT5 100.00 0.00 6.590757 % 0.00
B-1 1,072,500.00 1,065,626.31 6.590757 % 1,014.77
B-2 375,400.00 372,994.03 6.590757 % 355.19
B-3 965,295.81 959,109.20 6.590757 % 913.35
-------------------------------------------------------------------------------
107,242,895.81 101,566,946.93 1,860,125.06
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 518,229.48 2,371,505.27 0.00 0.00 92,521,169.68
M-1 16,089.78 18,880.05 0.00 0.00 2,927,309.48
M-2 10,239.29 12,014.98 0.00 0.00 1,862,896.48
R 0.00 0.00 0.00 0.00 0.00
B-1 5,851.58 6,866.35 0.00 0.00 1,064,611.54
B-2 2,048.18 2,403.37 0.00 0.00 372,638.84
B-3 5,266.66 6,180.01 0.00 0.00 958,195.85
-------------------------------------------------------------------------------
557,724.97 2,417,850.03 0.00 0.00 99,706,821.87
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 943.707650 18.532035 5.182093 23.714128 0.000000 925.175615
M-1 993.590963 0.946175 5.456012 6.402187 0.000000 992.644788
M-2 993.590968 0.946177 5.456008 6.402185 0.000000 992.644791
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B-1 993.590965 0.946172 5.456019 6.402191 0.000000 992.644793
B-2 993.590916 0.946164 5.455994 6.402158 0.000000 992.644752
B-3 993.590970 0.946176 5.456006 6.402182 0.000000 992.644794
_______________________________________________________________________________
DETERMINATION DATE 20-July-95
DISTRIBUTION DATE 25-July-95
Run: 07/25/95 08:44:38 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S20 (POOL # 4163)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4163
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 23,692.46
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 126.95
SUBSERVICER ADVANCES THIS MONTH 7,206.41
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,143,112.80
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 99,706,821.87
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 394
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,763,405.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.91846250 % 4.72079900 % 2.36073800 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.79321910 % 4.80429109 % 2.40248980 %
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 7.39038980
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 344.64
POOL TRADING FACTOR: 92.97289216
................................................................................
Run: 07/25/95 08:44:40 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 38,403,696.66 7.850000 % 180,611.66
A-2 760947EC1 6,468,543.00 6,400,616.27 9.250000 % 30,101.94
A-3 760947ED9 8,732,000.00 8,732,000.00 8.250000 % 0.00
A-4 760947EE7 3,495,000.00 3,400,746.10 8.500000 % 47,900.05
A-5 760947EF4 2,910,095.00 0.00 8.500000 % 0.00
A-6 760947EG2 9,839,000.00 9,688,684.84 8.500000 % 50,861.51
A-7 760947EL1 45,746,137.00 43,668,622.00 0.000000 % 3,534,451.66
A-8 760947EH0 0.00 0.00 0.536810 % 0.00
R-1 760947EJ6 100.00 0.00 8.500000 % 0.00
R-2 760947EK3 100.00 0.00 8.500000 % 0.00
M-1 760947EM9 3,101,663.00 3,096,602.31 8.500000 % 1,721.84
M-2 760947EN7 1,860,998.00 1,857,961.58 8.500000 % 1,033.10
M-3 760947EP2 1,550,831.00 1,548,300.65 8.500000 % 860.92
B-1 760947EQ0 558,299.00 557,388.08 8.500000 % 309.93
B-2 760947ER8 248,133.00 247,728.15 8.500000 % 137.75
B-3 124,066.00 123,863.57 8.500000 % 68.87
B-4 620,337.16 619,325.02 8.500000 % 344.38
-------------------------------------------------------------------------------
124,066,559.16 118,345,535.23 3,848,403.61
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 251,193.85 431,805.51 0.00 0.00 38,223,085.00
A-2 49,332.12 79,434.06 0.00 0.00 6,370,514.33
A-3 60,025.25 60,025.25 0.00 0.00 8,732,000.00
A-4 24,085.71 71,985.76 0.00 0.00 3,352,846.05
A-5 0.00 0.00 0.00 0.00 0.00
A-6 68,619.89 119,481.40 0.00 0.00 9,637,823.33
A-7 283,787.26 3,818,238.92 50,861.51 0.00 40,185,031.85
A-8 39,700.87 39,700.87 0.00 0.00 0.00
R-1 0.00 0.00 0.00 0.00 0.00
R-2 0.00 0.00 0.00 0.00 0.00
M-1 21,931.62 23,653.46 0.00 0.00 3,094,880.47
M-2 13,158.97 14,192.07 0.00 0.00 1,856,928.48
M-3 10,965.81 11,826.73 0.00 0.00 1,547,439.73
B-1 3,947.69 4,257.62 0.00 0.00 557,078.15
B-2 1,754.53 1,892.28 0.00 0.00 247,590.40
B-3 877.26 946.13 0.00 0.00 123,794.70
B-4 4,386.36 4,730.74 0.00 0.00 618,980.64
-------------------------------------------------------------------------------
833,767.19 4,682,170.80 50,861.51 0.00 114,547,993.13
===============================================================================
Run: 07/25/95 08:44:40
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-1 989.498914 4.653590 6.472191 11.125781 0.000000 984.845325
A-2 989.498913 4.653589 7.626465 12.280054 0.000000 984.845325
A-3 1000.000000 0.000000 6.874170 6.874170 0.000000 1000.000000
A-4 973.031788 13.705308 6.891476 20.596784 0.000000 959.326481
A-5 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-6 984.722517 5.169378 6.974275 12.143653 0.000000 979.553139
A-7 954.586001 77.262298 6.203524 83.465822 1.111821 878.435525
R-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 998.368395 0.555134 7.070923 7.626057 0.000000 997.813260
M-2 998.368392 0.555132 7.070921 7.626053 0.000000 997.813259
M-3 998.368391 0.555135 7.070925 7.626060 0.000000 997.813256
B-1 998.368401 0.555133 7.070924 7.626057 0.000000 997.813269
B-2 998.368415 0.555146 7.070926 7.626072 0.000000 997.813270
B-3 998.368368 0.555108 7.070914 7.626022 0.000000 997.813261
B-4 998.368403 0.555134 7.070929 7.626063 0.000000 997.813254
_______________________________________________________________________________
DETERMINATION DATE 20-July-95
DISTRIBUTION DATE 25-July-95
Run: 07/25/95 08:44:43 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 24,167.80
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 27,528.43
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 13 3,359,290.99
(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 114,547,993.13
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 402
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 3,731,548.13
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.14384680 % 5.53766000 % 1.31849360 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.91870680 % 5.67382152 % 1.36178980 %
CLASS A-8 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.5373 %
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 9.27929431
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 351.63
POOL TRADING FACTOR: 92.32785523
................................................................................
Run: 07/25/95 08:44:44 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 301,391,044.00 293,033,036.49 6.633461 % 9,716,918.14
R 760947EA5 100.00 0.00 6.633461 % 0.00
B-1 4,660,688.00 4,647,641.19 6.633461 % 3,946.40
B-2 2,330,345.00 2,323,821.59 6.633461 % 1,973.20
B-3 2,330,343.10 2,323,819.69 6.633461 % 1,973.20
-------------------------------------------------------------------------------
310,712,520.10 302,328,318.96 9,724,810.94
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 1,619,459.34 11,336,377.48 0.00 0.00 283,316,118.35
R 0.00 0.00 0.00 0.00 0.00
B-1 25,685.38 29,631.78 0.00 0.00 4,643,694.79
B-2 12,842.70 14,815.90 0.00 0.00 2,321,848.39
B-3 12,842.69 14,815.89 0.00 0.00 2,321,846.49
-------------------------------------------------------------------------------
1,670,830.11 11,395,641.05 0.00 0.00 292,603,508.02
===============================================================================
Run: 07/25/95 08:44:44
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 972.268560 32.240235 5.373283 37.613518 0.000000 940.028325
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B-1 997.200669 0.846742 5.511070 6.357812 0.000000 996.353927
B-2 997.200668 0.846742 5.511072 6.357814 0.000000 996.353926
B-3 997.200665 0.846742 5.511073 6.357815 0.000000 996.353923
_______________________________________________________________________________
DETERMINATION DATE 20-July-95
DISTRIBUTION DATE 25-July-95
Run: 07/25/95 08:44:46 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 75,475.04
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 61,261.64
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 33 8,615,980.24
(B) TWO MONTHLY PAYMENTS: 2 776,679.11
(C) THREE OR MORE MONTHLY PAYMENTS: 1 137,771.47
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 292,603,508.02
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,149
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 9,468,098.27
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 96.92543440 % 3.07456560 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 96.82594730 % 3.17405270 %
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 7.25011498
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 349.08
POOL TRADING FACTOR: 94.17177909
................................................................................
Run: 07/25/95 08:44:50 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-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 34,236,936.61 7.650000 % 343,414.61
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 3,745,808.17 8.500000 % 80,050.72
A-5 760947FJ5 6,539,387.00 715,822.01 8.500000 % 715,822.01
A-6 760947FK2 16,968,000.00 16,770,308.11 8.500000 % 98,972.78
A-7 760947FR7 64,384,584.53 64,581,238.92 0.000000 % 7,603,044.42
A-8 760947FL0 0.00 0.00 8.500000 % 0.00
A-9 760947FM8 0.00 0.00 0.502516 % 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 4,719,261.72 8.500000 % 2,487.67
M-2 760947FT3 2,834,750.00 2,831,557.83 8.500000 % 1,492.60
M-3 760947FU0 2,362,291.00 2,359,630.86 8.500000 % 1,243.84
B-1 760947FV8 944,916.00 943,851.95 8.500000 % 497.53
B-2 760947FW6 566,950.00 566,311.57 8.500000 % 298.52
B-3 377,967.00 377,541.38 8.500000 % 199.01
B-4 944,921.62 943,857.55 8.500000 % 497.55
-------------------------------------------------------------------------------
188,983,349.15 182,455,126.68 8,848,021.26
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 216,216.88 559,631.49 0.00 0.00 33,893,522.00
A-2 263,450.72 263,450.72 0.00 0.00 40,142,000.00
A-3 63,665.01 63,665.01 0.00 0.00 9,521,000.00
A-4 26,284.38 106,335.10 0.00 0.00 3,665,757.45
A-5 5,022.94 720,844.95 0.00 0.00 0.00
A-6 117,677.44 216,650.22 0.00 0.00 16,671,335.33
A-7 371,414.51 7,974,458.93 98,972.78 0.00 57,077,167.28
A-8 34,542.75 34,542.75 0.00 0.00 0.00
A-9 65,093.54 65,093.54 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 33,115.11 35,602.78 0.00 0.00 4,716,774.05
M-2 19,869.08 21,361.68 0.00 0.00 2,830,065.23
M-3 16,557.55 17,801.39 0.00 0.00 2,358,387.02
B-1 6,623.02 7,120.55 0.00 0.00 943,354.42
B-2 3,973.81 4,272.33 0.00 0.00 566,013.05
B-3 2,649.21 2,848.22 0.00 0.00 377,342.37
B-4 6,623.06 7,120.61 0.00 0.00 943,360.00
-------------------------------------------------------------------------------
1,252,779.01 10,100,800.27 98,972.78 0.00 173,706,078.20
===============================================================================
Run: 07/25/95 08:44:50
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-1 983.712601 9.867158 6.212450 16.079608 0.000000 973.845442
A-2 1000.000000 0.000000 6.562969 6.562969 0.000000 1000.000000
A-3 1000.000000 0.000000 6.686799 6.686799 0.000000 1000.000000
A-4 968.409558 20.695636 6.795341 27.490977 0.000000 947.713922
A-5 109.463167 109.463167 0.768106 110.231273 0.000000 0.000000
A-6 988.349134 5.832908 6.935257 12.768165 0.000000 982.516226
A-7 1003.054371 118.087963 5.768687 123.856650 1.537212 886.503620
R-I 0.000000 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-1 998.873915 0.526538 7.009109 7.535647 0.000000 998.347378
M-2 998.873915 0.526537 7.009112 7.535649 0.000000 998.347378
M-3 998.873915 0.526540 7.009107 7.535647 0.000000 998.347376
B-1 998.873921 0.526534 7.009110 7.535644 0.000000 998.347388
B-2 998.873922 0.526537 7.009101 7.535638 0.000000 998.347385
B-3 998.873923 0.526527 7.009104 7.535631 0.000000 998.347395
B-4 998.873907 0.526541 7.009110 7.535651 0.000000 998.347355
_______________________________________________________________________________
DETERMINATION DATE 20-July-95
DISTRIBUTION DATE 25-July-95
Run: 07/25/95 08:44:53 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1995-S3 (POOL # 4167)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4167
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 37,452.90
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 20,885.12
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 2,630,816.71
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 173,706,078.20
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 627
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 8,652,747.23
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.99321850 % 5.44971700 % 1.55706480 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.64297990 % 5.70229114 % 1.63489570 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.4945 %
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 9.26537150
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 351.82
POOL TRADING FACTOR: 91.91607567
................................................................................
Run: 07/25/95 08:44:55 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 52,454,844.14 8.000000 % 1,786,969.93
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 1,043,566.16 0.000000 % 3,938.10
A-6 760947EZ0 0.00 0.00 0.453033 % 0.00
R 760947FA4 100.00 0.00 8.000000 % 0.00
M-1 760947FB2 1,575,400.00 1,566,185.77 8.000000 % 4,649.73
M-2 760947FC0 525,100.00 522,028.79 8.000000 % 1,549.81
M-3 760947FD8 525,100.00 522,028.79 8.000000 % 1,549.81
B-1 630,100.00 626,414.66 8.000000 % 1,859.72
B-2 315,000.00 313,157.62 8.000000 % 929.71
B-3 367,575.59 365,425.70 8.000000 % 1,084.88
-------------------------------------------------------------------------------
105,020,175.63 103,083,966.63 1,802,531.69
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 349,504.04 2,136,473.97 0.00 0.00 50,667,874.21
A-2 121,598.85 121,598.85 0.00 0.00 18,250,000.00
A-3 44,135.39 44,135.39 0.00 0.00 6,624,000.00
A-4 138,564.82 138,564.82 0.00 0.00 20,796,315.00
A-5 0.00 3,938.10 0.00 0.00 1,039,628.06
A-6 38,895.34 38,895.34 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 10,435.42 15,085.15 0.00 0.00 1,561,536.04
M-2 3,478.25 5,028.06 0.00 0.00 520,478.98
M-3 3,478.25 5,028.06 0.00 0.00 520,478.98
B-1 4,173.77 6,033.49 0.00 0.00 624,554.94
B-2 2,086.56 3,016.27 0.00 0.00 312,227.91
B-3 2,434.81 3,519.69 0.00 0.00 364,340.82
-------------------------------------------------------------------------------
718,785.50 2,521,317.19 0.00 0.00 101,281,434.94
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 964.952983 32.872883 6.429434 39.302317 0.000000 932.080100
A-2 1000.000000 0.000000 6.662951 6.662951 0.000000 1000.000000
A-3 1000.000000 0.000000 6.662951 6.662951 0.000000 1000.000000
A-4 1000.000000 0.000000 6.662951 6.662951 0.000000 1000.000000
A-5 992.468861 3.745274 0.000000 3.745274 0.000000 988.723587
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 994.151181 2.951460 6.623981 9.575441 0.000000 991.199721
M-2 994.151190 2.951457 6.623976 9.575433 0.000000 991.199733
M-3 994.151190 2.951457 6.623976 9.575433 0.000000 991.199733
B-1 994.151182 2.951468 6.623980 9.575448 0.000000 991.199714
B-2 994.151175 2.951460 6.624000 9.575460 0.000000 991.199714
B-3 994.151162 2.951447 6.623971 9.575418 0.000000 991.199715
_______________________________________________________________________________
DETERMINATION DATE 20-July-95
DISTRIBUTION DATE 25-July-95
Run: 07/25/95 08:44:57 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 22,366.74
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,176.25
SUBSERVICER ADVANCES THIS MONTH 4,591.75
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 485,226.80
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 101,281,434.94
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 1,495,694.10
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.16304790 % 1.27890300 % 2.55804890 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.10579880 % 1.28466157 % 2.59621620 %
CLASS A-6 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.4493 %
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 8.69359285
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 169.87
POOL TRADING FACTOR: 96.43997863
................................................................................
Run: 07/25/95 08:44:59 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 94,070,052.52 6.884630 % 699,418.33
R 760947GA3 100.00 0.00 6.884630 % 0.00
M-1 760947GB1 16,170,335.00 15,874,322.26 6.884630 % 118,026.85
M-2 760947GC9 3,892,859.00 3,884,109.62 6.884630 % 4,249.56
M-3 760947GD7 1,796,704.00 1,792,665.82 6.884630 % 1,961.34
B-1 1,078,022.00 1,075,599.09 6.884630 % 1,176.80
B-2 299,451.00 298,777.97 6.884630 % 326.89
B-3 718,681.74 717,066.46 6.884630 % 784.52
-------------------------------------------------------------------------------
119,780,254.74 117,712,593.74 825,944.29
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 539,539.43 1,238,957.76 0.00 0.00 93,370,634.19
R 0.00 0.00 0.00 0.00 0.00
M-1 91,047.28 209,074.13 0.00 0.00 15,756,295.41
M-2 22,277.34 26,526.90 0.00 0.00 3,879,860.06
M-3 10,281.85 12,243.19 0.00 0.00 1,790,704.48
B-1 6,169.11 7,345.91 0.00 0.00 1,074,422.29
B-2 1,713.65 2,040.54 0.00 0.00 298,451.08
B-3 4,112.74 4,897.26 0.00 0.00 716,281.94
-------------------------------------------------------------------------------
675,141.40 1,501,085.69 0.00 0.00 116,886,649.45
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 981.695112 7.298981 5.630519 12.929500 0.000000 974.396130
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 981.694087 7.298974 5.630513 12.929487 0.000000 974.395114
M-2 997.752454 1.091630 5.722617 6.814247 0.000000 996.660824
M-3 997.752451 1.091632 5.722618 6.814250 0.000000 996.660819
B-1 997.752448 1.091629 5.722620 6.814249 0.000000 996.660820
B-2 997.752454 1.091631 5.722639 6.814270 0.000000 996.660823
B-3 997.752440 1.091624 5.722617 6.814241 0.000000 996.660817
_______________________________________________________________________________
DETERMINATION DATE 20-July-95
DISTRIBUTION DATE 25-July-95
Run: 07/25/95 08:45:00 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1995-S6 (POOL # 4169)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4169
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 36,612.12
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,037.62
SUBSERVICER ADVANCES THIS MONTH 8,612.36
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 11 1,306,172.78
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 116,886,649.45
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 970
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 697,156.29
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 79.91502820 % 18.30823500 % 1.77673730 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 79.88135050 % 18.33131504 % 1.78733440 %
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 7.37608036
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 324.75
POOL TRADING FACTOR: 97.58423849
................................................................................
Run: 07/25/95 15:24:28 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 92,886,229.06 6.964484 % 1,548,015.37
II A 760947GF2 199,529,000.00 196,723,775.84 6.378684 % 3,712,530.04
III 760947GG0 151,831,000.00 150,146,489.96 7.079235 % 2,507,302.33
R 760947GL9 1,000.00 987.47 6.964484 % 16.46
I M 760947GH8 10,069,000.00 10,051,320.11 6.964484 % 16,263.42
II M 760947GJ4 21,982,000.00 21,939,481.72 6.378684 % 42,528.37
III 760947GK1 12,966,000.00 12,935,883.29 7.079235 % 30,272.08
I B 1,855,785.84 1,852,527.32 6.964484 % 2,997.46
II B 3,946,359.39 3,938,726.22 6.378684 % 7,634.99
III 2,509,923.08 2,504,093.17 7.079235 % 5,859.99
-------------------------------------------------------------------------------
498,755,068.31 492,979,514.16 7,873,420.51
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
I A 538,810.59 2,086,825.96 0.00 0.00 91,338,213.69
II A 1,044,741.38 4,757,271.42 0.00 0.00 193,011,245.80
III A 884,784.38 3,392,086.71 0.00 0.00 147,639,187.63
R 5.73 22.19 0.00 0.00 971.01
I M 58,305.28 74,568.70 0.00 0.00 10,035,056.69
II M 116,514.06 159,042.43 0.00 0.00 21,896,953.35
III M 76,228.67 106,500.75 0.00 0.00 12,905,611.21
I B 10,746.06 13,743.52 0.00 0.00 1,849,529.86
II B 20,917.41 28,552.40 0.00 0.00 3,931,091.23
III B 14,756.14 20,616.13 0.00 0.00 2,498,233.18
-------------------------------------------------------------------------------
2,765,809.70 10,639,230.21 0.00 0.00 485,106,093.65
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
I A 987.468549 16.456869 5.728067 22.184936 0.000000 971.011680
II A 985.940770 18.606468 5.236038 23.842506 0.000000 967.334301
III 988.905362 16.513771 5.827429 22.341200 0.000000 972.391591
R 987.470000 16.460000 5.730000 22.190000 0.000000 971.010000
I M 998.244127 1.615197 5.790573 7.405770 0.000000 996.628929
II M 998.065768 1.934691 5.300430 7.235121 0.000000 996.131078
III 997.677255 2.334728 5.879120 8.213848 0.000000 995.342527
I B 998.244129 1.615197 5.790571 7.405768 0.000000 996.628932
II B 998.065769 1.934691 5.300432 7.235123 0.000000 996.131078
III 997.677256 2.334728 5.879120 8.213848 0.000000 995.342528
_______________________________________________________________________________
DETERMINATION DATE 20-July-95
DISTRIBUTION DATE 25-July-95
Run: 07/25/95 15:24:30 rept2.frg
Page: 2 of 2
THE FIFTH THIRD BANK (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1995-R5 (POOL # 10023)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 10023
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 102,019.82
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 36,402.42
SUBSERVICER ADVANCES THIS MONTH 16,285.18
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 31 2,119,753.79
(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 485,106,093.65
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 4,925
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 6,884,864.51
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 89.20400740 % 9.11329700 % 1.68269600 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 89.05054460 % 9.24284849 % 1.70660690 %
BANKRUPTCY AMOUNT AVAILABLE 0.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.12563600
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 278.90
POOL TRADING FACTOR: 97.26339129
Run: 07/25/95 15:24:31 rept2.frg
Page: 2 of 2
THE FIFTH THIRD BANK (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1995-R5 (POOL # 10023 GROUP I)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 10023
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 21,699.47
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 12,469.63
SUBSERVICER ADVANCES THIS MONTH 7,703.66
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 13 1,004,676.29
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 103,223,771.25
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,327
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,397,736.77
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 88.64039840 % 9.59177200 % 1.76782950 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 0.00000000 % 9.72165284 % 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 7.34352694
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 290.84
POOL TRADING FACTOR: 97.38938195
Run: 07/25/95 15:24:33 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 II)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 10023
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 46,075.66
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 26,779.35
SUBSERVICER ADVANCES THIS MONTH 6,338.85
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 12 890,531.39
(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 218,839,290.38
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,958
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 3,331,192.75
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 88.37467330 % 9.85592400 % 1.76940300 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 0.00000000 % 10.00595154 % 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 6.76892671
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 286.52
POOL TRADING FACTOR: 97.06460280
Run: 07/25/95 15:24:34 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 III)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 10023
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 34,244.69
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 20,282.57
SUBSERVICER ADVANCES THIS MONTH 2,242.67
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 224,546.11
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 163,043,032.02
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,640
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 2,155,934.99
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 90.67558070 % 7.81216200 % 1.51225720 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 0.00000000 % 7.91546321 % 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 7.46646905
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 261.12
POOL TRADING FACTOR: 97.45145570
................................................................................
Run: 07/25/95 08:45:02 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 10,096,477.14 8.250000 % 977,515.36
A-2 760947HC8 10,286,000.00 10,097,458.81 7.750000 % 977,610.41
A-3 760947HD6 25,078,000.00 24,618,323.17 8.000000 % 2,383,483.75
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 569,607.66 567,552.36 0.000000 % 2,254.40
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 1,570,404.98 8.000000 % 4,285.27
M-2 760947HQ7 1,049,900.00 1,046,969.90 8.000000 % 2,856.94
M-3 760947HR5 892,400.00 889,909.45 8.000000 % 2,428.36
B-1 209,800.00 209,214.48 8.000000 % 570.90
B-2 367,400.00 366,374.64 8.000000 % 999.75
B-3 367,731.33 366,705.06 8.000000 % 1,000.66
-------------------------------------------------------------------------------
104,981,638.99 104,130,389.99 4,353,005.80
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 69,171.32 1,046,686.68 0.00 0.00 9,118,961.78
A-2 64,985.43 1,042,595.84 0.00 0.00 9,119,848.40
A-3 163,550.06 2,547,033.81 0.00 0.00 22,234,839.42
A-4 11,420.05 11,420.05 0.00 0.00 1,719,000.00
A-5 148,148.46 148,148.46 0.00 0.00 22,300,000.00
A-6 104,949.56 104,949.56 0.00 0.00 17,800,000.00
A-7 33,981.14 33,981.14 0.00 0.00 5,280,000.00
A-8 46,337.91 46,337.91 0.00 0.00 7,200,000.00
A-9 15,894.40 15,894.40 0.00 0.00 0.00
A-10 0.00 2,254.40 0.00 0.00 565,297.96
R-I 6.65 6.65 0.00 0.00 1,000.00
R-II 6.85 6.85 0.00 0.00 1,000.00
M-1 10,432.88 14,718.15 0.00 0.00 1,566,119.71
M-2 6,955.47 9,812.41 0.00 0.00 1,044,112.96
M-3 5,912.05 8,340.41 0.00 0.00 887,481.09
B-1 1,389.90 1,960.80 0.00 0.00 208,643.58
B-2 2,433.99 3,433.74 0.00 0.00 365,374.89
B-3 2,436.18 3,436.84 0.00 0.00 365,704.40
-------------------------------------------------------------------------------
688,012.30 5,041,018.10 0.00 0.00 99,777,384.19
===============================================================================
Run: 07/25/95 08:45:02
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-1 981.670116 95.042816 6.725456 101.768272 0.000000 886.627300
A-2 981.670116 95.042816 6.317852 101.360668 0.000000 886.627299
A-3 981.670116 95.042816 6.521655 101.564471 0.000000 886.627300
A-4 1000.000000 0.000000 6.643426 6.643426 0.000000 1000.000000
A-5 1000.000000 0.000000 6.643429 6.643429 0.000000 1000.000000
A-6 1000.000000 0.000000 5.896043 5.896043 0.000000 1000.000000
A-7 1000.000000 0.000000 6.435822 6.435822 0.000000 1000.000000
A-8 1000.000000 0.000000 6.435821 6.435821 0.000000 1000.000000
A-10 996.391727 3.957812 0.000000 3.957812 0.000000 992.433915
R-I 1000.000000 0.000000 6.650000 6.650000 0.000000 1000.000000
R-II 1000.000000 0.000000 6.850000 6.850000 0.000000 1000.000000
M-1 997.209157 2.721152 6.624892 9.346044 0.000000 994.488005
M-2 997.209163 2.721154 6.624888 9.346042 0.000000 994.488008
M-3 997.209155 2.721156 6.624888 9.346044 0.000000 994.487999
B-1 997.209152 2.721163 6.624881 9.346044 0.000000 994.487989
B-2 997.209145 2.721149 6.624905 9.346054 0.000000 994.487997
B-3 997.209185 2.721144 6.624891 9.346035 0.000000 994.488014
_______________________________________________________________________________
DETERMINATION DATE 20-July-95
DISTRIBUTION DATE 25-July-95
Run: 07/25/95 08:45:05 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 21,287.59
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SPREAD 41,006.25
SUBSERVICER ADVANCES THIS MONTH 8,064.49
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 815,963.74
(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 99,777,384.19
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 345
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 4,068,488.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 95.70349880 % 3.38662400 % 0.90987670 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 95.52732250 % 3.50551760 % 0.94718590 %
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 8.74640174
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 174.07
POOL TRADING FACTOR: 95.04269999
................................................................................
Run: 07/25/95 08:45:07 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 41,369,700.64 7.650000 % 4,031,387.43
A-2 760947GP0 20,646,342.00 20,646,342.00 8.000000 % 0.00
A-3 760947GQ8 10,027,461.00 9,838,665.02 8.000000 % 514,984.19
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 0.888136 % 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 2,807,873.65 8.000000 % 1,498.46
M-2 760947GY1 1,277,000.00 1,276,306.21 8.000000 % 681.12
M-3 760947GZ8 1,277,000.00 1,276,306.21 8.000000 % 681.12
B-1 613,000.00 612,666.96 8.000000 % 326.96
B-2 408,600.00 408,378.01 8.000000 % 217.94
B-3 510,571.55 510,294.15 8.000000 % 272.31
-------------------------------------------------------------------------------
102,156,471.55 100,485,800.85 4,550,049.53
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 258,721.42 4,290,108.85 0.00 0.00 37,338,313.21
A-2 135,027.33 135,027.33 0.00 0.00 20,646,342.00
A-3 64,344.99 579,329.18 0.00 0.00 9,323,680.83
A-4 142,175.08 142,175.08 0.00 0.00 21,739,268.00
A-5 11,836.93 11,836.93 0.00 0.00 0.00
A-6 72,957.98 72,957.98 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 18,363.53 19,861.99 0.00 0.00 2,806,375.19
M-2 8,347.06 9,028.18 0.00 0.00 1,275,625.09
M-3 8,347.06 9,028.18 0.00 0.00 1,275,625.09
B-1 4,006.85 4,333.81 0.00 0.00 612,340.00
B-2 2,670.80 2,888.74 0.00 0.00 408,160.07
B-3 3,337.33 3,609.64 0.00 0.00 510,021.84
-------------------------------------------------------------------------------
730,136.36 5,280,185.89 0.00 0.00 95,935,751.32
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 965.507348 94.086593 6.038174 100.124767 0.000000 871.420755
A-2 1000.000000 0.000000 6.540012 6.540012 0.000000 1000.000000
A-3 981.172105 51.357386 6.416878 57.774264 0.000000 929.814719
A-4 1000.000000 0.000000 6.540012 6.540012 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-1 999.456699 0.533374 6.536460 7.069834 0.000000 998.923325
M-2 999.456703 0.533375 6.536460 7.069835 0.000000 998.923328
M-3 999.456703 0.533375 6.536460 7.069835 0.000000 998.923328
B-1 999.456705 0.533377 6.536460 7.069837 0.000000 998.923328
B-2 999.456706 0.533382 6.536466 7.069848 0.000000 998.923324
B-3 999.456687 0.533343 6.536459 7.069802 0.000000 998.923344
_______________________________________________________________________________
DETERMINATION DATE 20-July-95
DISTRIBUTION DATE 25-July-95
Run: 07/25/95 08:45:09 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 22,107.35
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 7,692.98
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 953,181.88
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 95,935,751.32
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 361
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 4,496,423.96
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.14149350 % 5.33457100 % 1.52393580 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.82004130 % 5.58459729 % 1.59536140 %
CLASS A-6 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.8864 %
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 9.21627380
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 353.30
POOL TRADING FACTOR: 93.91059603
................................................................................
Run: 07/25/95 08:45:11 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-S9 (POOL # 4172)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4172
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947HS3 23,188,000.00 23,188,000.00 6.600000 % 105,700.42
A-2 760947HT1 23,921,333.00 23,921,333.00 7.000000 % 70,466.95
A-3 760947HU8 12,694,000.00 12,694,000.00 6.700000 % 0.00
A-4 760947HV6 12,686,000.00 12,686,000.00 6.950000 % 0.00
A-5 760947HW4 9,469,000.00 9,469,000.00 7.100000 % 0.00
A-6 760947HX2 6,661,000.00 6,661,000.00 7.250000 % 0.00
A-7 760947HY0 7,808,000.00 7,808,000.00 8.000000 % 56,485.52
A-8 760947HZ7 18,690,000.00 18,690,000.00 8.000000 % 96,663.90
A-9 760947JF9 63,512,857.35 63,512,857.35 0.000000 % 5,187.21
A-10 760947JA0 8,356,981.00 8,356,981.00 8.000000 % 5,713,966.82
A-11 760947JB8 0.00 0.00 8.000000 % 0.00
A-12 760947JC6 0.00 0.00 0.556200 % 0.00
R-I 760947JD4 100.00 100.00 8.000000 % 100.00
R-II 760947JE2 100.00 100.00 8.000000 % 100.00
M-1 760947JG7 5,499,628.00 5,499,628.00 8.000000 % 3,047.53
M-2 760947JH5 2,499,831.00 2,499,831.00 8.000000 % 1,385.24
M-3 760947JJ1 2,499,831.00 2,499,831.00 8.000000 % 1,385.24
B-1 760947JK8 799,945.00 799,945.00 8.000000 % 443.28
B-2 760947JL6 699,952.00 699,952.00 8.000000 % 387.87
B-3 999,934.64 999,934.64 8.000000 % 554.09
-------------------------------------------------------------------------------
199,986,492.99 199,986,492.99 6,055,874.07
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 127,515.65 233,216.07 0.00 0.00 23,082,299.58
A-2 139,521.04 209,987.99 0.00 0.00 23,850,866.05
A-3 70,864.63 70,864.63 0.00 0.00 12,694,000.00
A-4 73,462.51 73,462.51 0.00 0.00 12,686,000.00
A-5 56,016.86 56,016.86 0.00 0.00 9,469,000.00
A-6 40,237.75 40,237.75 0.00 0.00 6,661,000.00
A-7 52,045.84 108,531.36 0.00 0.00 7,751,514.48
A-8 124,582.08 221,245.98 0.00 0.00 18,593,336.10
A-9 436,438.41 441,625.62 0.00 0.00 63,507,670.14
A-10 0.00 5,713,966.82 55,705.20 0.00 2,698,719.38
A-11 68,426.35 68,426.35 0.00 0.00 0.00
A-12 92,672.63 92,672.63 0.00 0.00 0.00
R-I 0.67 100.67 0.00 0.00 0.00
R-II 0.67 100.67 0.00 0.00 0.00
M-1 36,658.92 39,706.45 0.00 0.00 5,496,580.47
M-2 16,663.14 18,048.38 0.00 0.00 2,498,445.76
M-3 16,663.14 18,048.38 0.00 0.00 2,498,445.76
B-1 5,332.20 5,775.48 0.00 0.00 799,501.72
B-2 4,665.68 5,053.55 0.00 0.00 699,564.13
B-3 6,665.27 7,219.36 0.00 0.00 999,380.55
-------------------------------------------------------------------------------
1,368,433.44 7,424,307.51 55,705.20 0.00 193,986,324.12
===============================================================================
Run: 07/25/95 08:45:11
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 1000.000000 4.558410 5.499209 10.057619 0.000000 995.441590
A-2 1000.000000 2.945779 5.832494 8.778273 0.000000 997.054221
A-3 1000.000000 0.000000 5.582530 5.582530 0.000000 1000.000000
A-4 1000.000000 0.000000 5.790833 5.790833 0.000000 1000.000000
A-5 1000.000000 0.000000 5.915816 5.915816 0.000000 1000.000000
A-6 1000.000000 0.000000 6.040797 6.040797 0.000000 1000.000000
A-7 1000.000000 7.234314 6.665707 13.900021 0.000000 992.765687
A-8 1000.000000 5.171958 6.665708 11.837666 0.000000 994.828042
A-9 1000.000000 0.081672 6.871654 6.953326 0.000000 999.918328
A-10 1000.000000 683.735768 0.000000 683.735768 6.665709 322.929941
R-I 1000.000000 1000.00000 6.700000 1006.700000 0.000000 0.000000
R-II 1000.000000 1000.00000 6.700000 1006.700000 0.000000 0.000000
M-1 1000.000000 0.554134 6.665709 7.219843 0.000000 999.445866
M-2 1000.000000 0.554133 6.665707 7.219840 0.000000 999.445867
M-3 1000.000000 0.554133 6.665707 7.219840 0.000000 999.445867
B-1 1000.000000 0.554138 6.665708 7.219846 0.000000 999.445862
B-2 1000.000000 0.554138 6.665714 7.219852 0.000000 999.445862
B-3 1000.000000 0.554136 6.665706 7.219842 0.000000 999.445874
_______________________________________________________________________________
DETERMINATION DATE 20-July-95
DISTRIBUTION DATE 25-July-95
Run: 07/25/95 08:45:14 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1995-S9 (POOL # 4172)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4172
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 40,392.83
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,384.75
SUBSERVICER ADVANCES THIS MONTH 4,081.46
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 548,200.00
(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 193,986,324.12
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 639
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 5,889,323.71
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.49226010 % 5.25625100 % 1.25148870 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.29462020 % 5.40938751 % 1.28949640 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.5497 %
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 8.84582184
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 356.86
POOL TRADING FACTOR: 96.99971294
................................................................................
