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)
November 25, 1995
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(Exact name of the registrant as specified in
its charter)
2-99554, 33-9518, 33-10349
33-20826, 33-26683, 33-31592
33-35340, 33-40243, 33-44591
33-49296, 33-49689, 33-52603,
33-54227 75-2006294
Delaware (Commission File Number) (I.R.S. Employee
(State or other Identification No.)
jurisdiction of
incorporation)
8400 Normandale Lake Boulevard 55437
Minneapolis, Minnesota (Zip Code)
(Address of Principal
Executive Offices)
Registrant's telephone number, including area code
(612) 832-7000
- -------------------------------------------------------
- --------------------
Item 5. Other Events
See the respective monthly reports, each reflecting the
required information for the November 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-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-S4
1989-5A
1989-5B
1989-S5
1989-7
1989-S6
1990-S1
1990-2
1990-3A
1990-3B
1990-3C
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-S11
1993-S12
1993-S13
1993-MZ1
1987-S1
1989-S3
1989-4C
1989-4D
1989-4E
1993-S14
1993-S15
1993-19
1993-S16
1993-S17
1993-S18
1993-MZ2
1993-S20
1993-S21
1993-S22
1993-S23
1993-S27
1993-S24
1993-S25
1993-S26
1993-S28
1993-S29
1993-S30
1993-S33
1993-MZ3
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-S5
1994-S6
1994-RS4
1994-S7
1994-S8
1994-S9
1994-S10
1994-S11
1994-S12
1994-S13
1994-S14
1994-S15
1994-S16
1994-MZ1
1994-S17
1994-S18
1994-S19
1994-S20
1990-4
1995-S1
1995-S2
1995-S3
1995-S4
1995-S6
1995-S7
1995-S8
1995-R5
1995-S9
1995-S10
1995-S11
1995-S12
1995-S13
1995-S14
1995-S15
1995-S16
Item 7. Financial Statements and Exhibits
(a) Not applicable
(b) Not applicable
(c) See Item 5.
SIGNATURES
Pursuant to the requirements of the Securities Exchange
Act of 1934, the
registrant has duly caused this report to be signed on
its behalf by the undersigned thereunto duly
authorized.
RESIDENTIAL FUNDING MORTGAGE
SECURITIES I, INC.
By: Davee Olson
Name: Davee Olson
Title: Executive Vice President and
Chief Financial Officer
Dated: November 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: 11/01/95
GROSS INTEREST RATE: 12.243805
NET INTEREST RATE: 10.500000
TOTAL NUMBER OF LOANS: 15
REPORT DATE: 11/27/95
***SECTION 1***REMITTANCE DATA POOL TOTAL PER UNIT CERT TOTAL
GROSS INTEREST 9,801.31 9,801.31 9,801.31
LESS SERVICE FEE 1,395.93 1,395.93 1,395.93
NET INTEREST 8,405.38 8,405.38 8,405.38
PAYOFF NET INTEREST 0.00 0.00 0.00
PLUS REO NET INT GAIN 0.00 0.00 0.00
LESS REO REIMBURSEMENT 0.00 0.00 0.00
PRINCIPAL INSTALLMENT 13,250.05 13,250.05 13,250.05
ADDITIONAL PRINCIPAL 1,000.00 1,000.00 1,000.00
PAYOFF PRINCIPAL 0.00 0.00 0.00
REO PRINCIPAL 0.00 0.00 0.00
ADJUSTMENT + OR- 0.00 0.00 0.00
TOTAL REMITTANCE 22,655.43 22,655.43 22,655.43
***SECTION 2***PRINCIPAL BALANCE DATA
1) BEGINNING PRINCIPAL BALANCE 961,613.70 961,613.70 961,613.70
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 961,613.70 961,613.70 961,613.70
PRINCIPAL REMITTANCE:
REGULAR INSTALLMENTS 13,250.05 13,250.05 13,250.05
PRINCIPAL PREPAYMENT
ADDITIONAL PRINCIPAL 1,000.00 1,000.00 1,000.00
PAYOFF PRINCIPAL 0.00 0.00 0.00
REO PRINCIPAL 0.00 0.00 0.00
PRINCIPAL ADJUSTMENT + OR - 0.00 0.00 0.00
3) TOTAL PRINCIPAL REMITTANCE 14,250.05 14,250.05 14,250.05
ENDING PRINCIPAL BALANCE 947,363.65 947,363.65 947,363.65
***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: 11/01/95
GROSS INTEREST RATE: 12.141821
NET INTEREST RATE: 10.000000
TOTAL NUMBER OF LOANS: 14
REPORT DATE: 11/27/95
***SECTION 1***REMITTANCE DATA POOL TOTAL PER UNIT CERT TOTAL
GROSS INTEREST 23,049.16 23,049.16 23,049.16
LESS SERVICE FEE 4,065.87 4,065.87 4,065.87
NET INTEREST 18,983.29 18,983.29 18,983.29
PAYOFF NET INTEREST 360.78 360.78 360.78
PLUS REO NET INT GAIN 0.00 0.00 0.00
LESS REO REIMBURSEMENT 0.00 0.00 0.00
PRINCIPAL INSTALLMENT 2,243.75 2,243.75 2,243.75
ADDITIONAL PRINCIPAL 0.00 0.00 0.00
PAYOFF PRINCIPAL 57,262.99 57,262.99 57,262.99
REO PRINCIPAL 0.00 0.00 0.00
ADJUSTMENT + OR- 0.00 0.00 0.00
TOTAL REMITTANCE 78,850.81 78,850.81 78,850.81
***SECTION 2***PRINCIPAL BALANCE DATA
1) BEGINNING PRINCIPAL BALANCE 2,335,256.34 2,335,256.34 2,335,256.34
LESS PAYOFF PRINCIPAL BALANCE 57,262.99 57,262.99 57,262.99
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 2,277,993.35 2,277,993.35 2,277,993.35
PRINCIPAL REMITTANCE:
REGULAR INSTALLMENTS 2,243.75 2,243.75 2,243.75
PRINCIPAL PREPAYMENT
ADDITIONAL PRINCIPAL 0.00 0.00 0.00
PAYOFF PRINCIPAL 57,262.99 57,262.99 57,262.99
REO PRINCIPAL 0.00 0.00 0.00
PRINCIPAL ADJUSTMENT + OR - 0.00 0.00 0.00
3) TOTAL PRINCIPAL REMITTANCE 59,506.74 59,506.74 59,506.74
ENDING PRINCIPAL BALANCE 2,275,749.60 2,275,749.60 2,275,749.60
***SECTION 3***DELINQUENCY DATA
#LOANS AGGREGATGE PR BAL
DELINQ ON LOANS DELINQ
30-59 DAYS 2 290,226.52
PRINCIPAL 574.19 574.19 574.19
INTEREST 5,980.87 5,980.87 5,980.87
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 2 346,263.31
PRINCIPAL 7,706.78 7,706.78 7,706.78
INTEREST 94,034.47 94,034.47 94,034.47
REO 0 0.00
PRINICPAL 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
TOTAL 4 636,489.83 108,296.31 108,296.31 108,296.31
***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: 11/01/95
GROSS INTEREST RATE: 11.033470
NET INTEREST RATE: 10.000000
TOTAL NUMBER OF LOANS: 5
REPORT DATE: 11/27/95
***SECTION 1***REMITTANCE DATA POOL TOTAL PER UNIT CERT TOTAL
GROSS INTEREST 3,066.22 3,066.22 3,066.22
LESS SERVICE FEE 284.36 284.36 284.36
NET INTEREST 2,781.86 2,781.86 2,781.86
PAYOFF NET INTEREST 0.00 0.00 0.00
PLUS REO NET INT GAIN 0.00 0.00 0.00
LESS REO REIMBURSEMENT 0.00 0.00 0.00
PRINCIPAL INSTALLMENT 1,104.45 1,104.45 1,104.45
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 3,886.31 3,886.31 3,886.31
***SECTION 2***PRINCIPAL BALANCE DATA
1) BEGINNING PRINCIPAL BALANCE 330,183.20 330,183.20 330,183.20
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 330,183.20 330,183.20 330,183.20
PRINCIPAL REMITTANCE:
REGULAR INSTALLMENTS 1,104.45 1,104.45 1,104.45
PRINCIPAL PREPAYMENT
ADDITIONAL PRINCIPAL 0.00 0.00 0.00
PAYOFF PRINCIPAL 0.00 0.00 0.00
REO PRINCIPAL 0.00 0.00 0.00
PRINCIPAL ADJUSTMENT + OR - 0.00 0.00 0.00
3) TOTAL PRINCIPAL REMITTANCE 1,104.45 1,104.45 1,104.45
ENDING PRINCIPAL BALANCE 329,078.75 329,078.75 329,078.75
***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: 11/01/95
GROSS INTEREST RATE: 10.840878
NET INTEREST RATE: 8.400000
TOTAL NUMBER OF LOANS: 5
REPORT DATE: 11/27/95
***SECTION 1***REMITTANCE DATA POOL TOTAL PER UNIT CERT TOTAL
GROSS INTEREST 3,265.64 3,265.64 3,265.64
LESS SERVICE FEE 735.27 735.27 735.27
NET INTEREST 2,530.37 2,530.37 2,530.37
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 7,592.33 7,592.33 7,592.33
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 11,332.70 11,332.70 11,332.70
***SECTION 2***PRINCIPAL BALANCE DATA
1) BEGINNING PRINCIPAL BALANCE 362,691.12 362,691.12 362,691.12
LESS PAYOFF PRINCIPAL BALANCE 0.00 0.00 0.00
2) LESS REO BALANCE REMOVAL 0.00 0.00 0.00
LESS REO BALANCE FOR CURRENT
MONTHS P&I PAYMENTS NOT ADVANCED 0.00 0.00 0.00
ADJ BEGINNING PRINCIPAL
CURRENT MONTHS P&I CALCULATION 362,691.12 362,691.12 362,691.12
PRINCIPAL REMITTANCE:
REGULAR INSTALLMENTS 7,592.33 7,592.33 7,592.33
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 8,802.33 8,802.33 8,802.33
ENDING PRINCIPAL BALANCE 353,888.79 353,888.79 353,888.79
***SECTION 3***DELINQUENCY DATA
#LOANS AGGREGATGE PR BAL
DELINQ ON LOANS DELINQ
30-59 DAYS 0 0.00
PRINCIPAL 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
60-89 DAYS 0 0.00
PRINCIPAL 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
OVER 90 DAYS 0 0.00
PRINCIPAL 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
FORECLOSURE 0 0.00
PRINCIPAL 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
REO 0 0.00
PRINICPAL 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
TOTAL 0 0.00 0.00 0.00 0.00
***SECTION 4***TOTAL DETAIL OF DELINQUENCY NOT ADVANCED
NET INTEREST 0.00 0.00 0.00
SERVICE FEE 0.00 0.00 0.00
PRINCIPAL 0.00 0.00 0.00
TOTAL NOT ADVANCED 0.00 0.00 0.00
IF ANY QUESTIONS, CONTACT CONVENTIONAL PASS
THROUGH DEPARTMENT (319-236-4797)
- ----------------------------------------------------------------------------
<PAGE>
GMAC MORTGAGE CORPORATION
PO BOX 780
WATERLOO, IA 50704
SERIES 1986-4 HL
PARTICIPATION CERTIFICATE REMITTANCE ADVICE
INVESTOR NAME: SALOMON BROTHERS INC
ADDRESS: DIVIDEND DEPT 44TH FLOOR
ONE NEW YORK PLAZA
NEW YORK, NY 10004
CONTROL NUMBER: 3506 MORTGAGE POOL INSURANCE
INVESTOR CERTIFICATE NUMBER: 000001 NON CALIFORNIA LOANS: 6,711,109.51
CERTIFICATE NUMBER OF UNITS: 0001 SPECIAL HAZARD INSURANCE: 368,860.56
BANKRUPTCY BOND: 342,969.66
SCHEDULED INSTALLMENTS OF: 11/01/95
GROSS INTEREST RATE: 12.152004
NET INTEREST RATE: 10.250000
TOTAL NUMBER OF LOANS: 12
REPORT DATE: 11/27/95
***SECTION 1***REMITTANCE DATA POOL TOTAL PER UNIT CERT TOTAL
GROSS INTEREST 11,626.47 11,626.47 11,626.47
LESS SERVICE FEE 1,819.77 1,819.77 1,819.77
NET INTEREST 9,806.70 9,806.70 9,806.70
PAYOFF NET INTEREST 411.33 411.33 411.33
PLUS REO NET INT GAIN 0.00 0.00 0.00
LESS REO REIMBURSEMENT 0.00 0.00 0.00
PRINCIPAL INSTALLMENT 1,184.61 1,184.61 1,184.61
ADDITIONAL PRINCIPAL 0.00 0.00 0.00
PAYOFF PRINCIPAL 61,043.48 61,043.48 61,043.48
REO PRINCIPAL 0.00 0.00 0.00
ADJUSTMENT + OR- 0.00 0.00 0.00
TOTAL REMITTANCE 72,446.12 72,446.12 72,446.12
***SECTION 2***PRINCIPAL BALANCE DATA
1) BEGINNING PRINCIPAL BALANCE 1,209,147.44 1,209,147.44 1,209,147.44
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 1,209,147.44
ADJ BEGINNING PRINCIPAL
CURRENT MONTHS P&I CALCULATION 1,209,147.44 1,209,147.44 0.00
PRINCIPAL REMITTANCE:
REGULAR INSTALLMENTS 1,184.61 1,184.61 1,184.61
PRINCIPAL PREPAYMENT
ADDITIONAL PRINCIPAL 0.00 0.00 0.00
PAYOFF PRINCIPAL 61,043.48 61,043.48 61,043.48
REO PRINCIPAL 0.00 0.00 0.00
PRINCIPAL ADJUSTMENT + OR - 0.00 0.00 0.00
3) TOTAL PRINCIPAL REMITTANCE 62,228.09 62,228.09 62,228.09
ENDING PRINCIPAL BALANCE 1,146,919.35 1,146,919.35 1,146,919.35
***SECTION 3***DELINQUENCY DATA
#LOANS AGGREGATGE PR BAL
DELINQ ON LOANS DELINQ
30-59 DAYS 0 0.00
PRINCIPAL 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
60-89 DAYS 0 0.00
PRINCIPAL 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
OVER 90 DAYS 0 0.00
PRINCIPAL 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
FORECLOSURE 1 76,862.29
PRINCIPAL 648.92 648.92 648.92
INTEREST 10,999.48 10,999.48 10,999.48
REO 0 0.00
PRINICPAL 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
TOTAL 1 76,862.29 11,648.40 11,648.40 11,648.40
***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: 11/01/95
GROSS INTEREST RATE: 12.029899
NET INTEREST RATE: 9.960000
TOTAL NUMBER OF LOANS: 28
REPORT DATE: 11/27/95
***SECTION 1***REMITTANCE DATA POOL TOTAL PER UNIT CERT TOTAL
GROSS INTEREST 10,886.99 10,886.99 10,886.99
LESS SERVICE FEE 1,875.71 1,875.71 1,875.71
NET INTEREST 9,011.28 9,011.28 9,011.28
PAYOFF NET INTEREST 0.00 0.00 0.00
PLUS REO NET INT GAIN 0.00 0.00 0.00
LESS REO REIMBURSEMENT 0.00 0.00 0.00
PRINCIPAL INSTALLMENT 13,695.59 13,695.59 13,695.59
ADDITIONAL PRINCIPAL 2,076.71 2,076.71 2,076.71
PAYOFF PRINCIPAL 0.00 0.00 0.00
REO PRINCIPAL 0.00 0.00 0.00
ADJUSTMENT + OR- 0.00 0.00 0.00
TOTAL REMITTANCE 24,783.58 24,783.58 24,783.58
***SECTION 2***PRINCIPAL BALANCE DATA
1) BEGINNING PRINCIPAL BALANCE 1,089,401.13 1,089,401.13 1,089,401.13
LESS PAYOFF PRINCIPAL BALANCE 0.00 0.00 0.00
2) LESS REO BALANCE REMOVAL 0.00 0.00 0.00
LESS REO BALANCE FOR CURRENT
MONTHS P&I PAYMENTS NOT ADVANCED 0.00 0.00 0.00
ADJ BEGINNING PRINCIPAL
CURRENT MONTHS P&I CALCULATION 1,089,401.13 1,089,401.13 1,089,401.13
PRINCIPAL REMITTANCE:
REGULAR INSTALLMENTS 13,695.59 13,695.59 13,695.59
PRINCIPAL PREPAYMENT
ADDITIONAL PRINCIPAL 2,076.71 2,076.71 2,076.71
PAYOFF PRINCIPAL 0.00 0.00 0.00
REO PRINCIPAL 0.00 0.00 0.00
PRINCIPAL ADJUSTMENT + OR - 0.00 0.00 0.00
3) TOTAL PRINCIPAL REMITTANCE 15,772.30 15,772.30 15,772.30
ENDING PRINCIPAL BALANCE 1,073,628.83 1,073,628.83 1,073,628.83
***SECTION 3***DELINQUENCY DATA
#LOANS AGGREGATGE PR BAL
DELINQ ON LOANS DELINQ
30-59 DAYS 1 115,999.03
PRINCIPAL 2,774.03 2,774.03 2,774.03
INTEREST 2,354.23 2,354.23 2,354.23
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 1 115,999.03 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: 11/01/95
GROSS INTEREST RATE: 10.793427
NET INTEREST RATE: 9.000000
TOTAL NUMBER OF LOANS: 4
REPORT DATE: 11/27/95
***SECTION 1***REMITTANCE DATA POOL TOTAL PER UNIT CERT TOTAL
GROSS INTEREST 3,152.76 3,152.76 3,152.76
LESS SERVICE FEE 523.85 523.85 523.85
NET INTEREST 2,628.91 2,628.91 2,628.91
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 4,033.26 4,033.26 4,033.26
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 6,662.17 6,662.17 6,662.17
***SECTION 2***PRINCIPAL BALANCE DATA
1) BEGINNING PRINCIPAL BALANCE 350,519.60 350,519.60 350,519.60
LESS PAYOFF PRINCIPAL BALANCE 0.00 0.00 0.00
2) LESS REO BALANCE REMOVAL 0.00 0.00 0.00
LESS REO BALANCE FOR CURRENT
MONTHS P&I PAYMENTS NOT ADVANCED 0.00 0.00 0.00
ADJ BEGINNING PRINCIPAL
CURRENT MONTHS P&I CALCULATION 350,519.60 350,519.60 350,519.60
PRINCIPAL REMITTANCE:
REGULAR INSTALLMENTS 4,033.26 4,033.26 4,033.26
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 4,033.26 4,033.26 4,033.26
ENDING PRINCIPAL BALANCE 346,486.34 346,486.34 346,486.34
***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: 11/01/95
GROSS INTEREST RATE: 11.533971
NET INTEREST RATE: 9.200000
TOTAL NUMBER OF LOANS: 17
REPORT DATE: 11/27/95
***SECTION 1***REMITTANCE DATA POOL TOTAL PER UNIT CERT TOTAL
GROSS INTEREST 14,647.38 14,647.38 14,647.38
LESS SERVICE FEE 2,807.45 2,807.45 2,807.45
NET INTEREST 11,839.93 11,839.93 11,839.93
PAYOFF NET INTEREST 340.00 340.00 340.00
PLUS REO NET INT GAIN 0.00 0.00 0.00
LESS REO REIMBURSEMENT 0.00 0.00 0.00
PRINCIPAL INSTALLMENT 1,786.91 1,786.91 1,786.91
ADDITIONAL PRINCIPAL 368.51 368.51 368.51
PAYOFF PRINCIPAL 134,906.96 134,906.96 134,906.96
REO PRINCIPAL 0.00 0.00 0.00
ADJUSTMENT + OR- 0.00 0.00 0.00
TOTAL REMITTANCE 149,242.31 149,242.31 149,242.31
***SECTION 2***PRINCIPAL BALANCE DATA
1) BEGINNING PRINCIPAL BALANCE 1,831,327.55 1,831,327.55 1,831,327.55
LESS PAYOFF PRINCIPAL BALANCE 134,906.96 134,906.96 134,906.96
2) LESS REO BALANCE REMOVAL 0.00 0.00 0.00
LESS REO BALANCE FOR CURRENT
MONTHS P&I PAYMENTS NOT ADVANCED 172,500.04 172,500.04 172,500.04
ADJ BEGINNING PRINCIPAL
CURRENT MONTHS P&I CALCULATION 1,523,920.55 1,523,920.55 1,523,920.55
PRINCIPAL REMITTANCE:
REGULAR INSTALLMENTS 1,786.91 1,786.91 1,786.91
PRINCIPAL PREPAYMENT
ADDITIONAL PRINCIPAL 368.51 368.51 368.51
PAYOFF PRINCIPAL 134,906.96 134,906.96 134,906.96
REO PRINCIPAL 0.00 0.00 0.00
PRINCIPAL ADJUSTMENT + OR - 0.00 0.00 0.00
3) TOTAL PRINCIPAL REMITTANCE 137,062.38 137,062.38 137,062.38
ENDING PRINCIPAL BALANCE 1,694,265.17 1,694,265.17 1,694,265.17
***SECTION 3***DELINQUENCY DATA
#LOANS AGGREGATGE PR BAL
DELINQ ON LOANS DELINQ
30-59 DAYS 0 0.00
PRINCIPAL 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
60-89 DAYS 0 0.00
PRINCIPAL 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
OVER 90 DAYS 0 0.00
PRINCIPAL 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
FORECLOSURE 1 132,073.00
PRINCIPAL 117.78 117.78 117.78
INTEREST 1,499.58 1,499.58 1,499.58
REO 1 154,236.08
PRINICPAL 3,682.22 3,682.22 3,682.22
INTEREST 28,314.36 28,314.36 28,314.36
TOTAL 2 286,309.08 33,613.94 33,613.94 33,613.94
***SECTION 4***TOTAL DETAIL OF DELINQUENCY NOT ADVANCED
NET INTEREST 9,483.39 9,483.39 9,483.39
SERVICE FEE 933.28 933.28 933.28
PRINCIPAL 1,418.35 1,418.35 1,418.35
TOTAL NOT ADVANCED 10,701.74 10,701.74 10,701.74
IF ANY QUESTIONS, CONTACT CONVENTIONAL PASS
THROUGH DEPARTMENT (319-236-4797)
- -------------------------------------------------------------------------------
<PAGE>
Run: 11/29/95 10:48:29 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 51,185,471.15 547,622.78 8.0000 782.84
STRIP 0.00 0.00 1.3636 0.00
- --------------------------------------------------------------------------------
51,185,471.15 547,622.78 782.84
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
3,650.82 0.00 4,433.66 0.00 546,839.94
STRIP 622.28 0.00 622.28 0.00 0.00
4,273.10 0.00 5,055.94 0.00 546,839.94
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
10.698793 0.015294 0.071325 0.000000 0.086619 10.683499
STRIP 0.000000 0.000000 0.012157 0.000000 0.012157 0.000000
Determination Date 20-NOVEMBER-95
Distribution Date 27-NOVEMBER-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 11/29/95 10:48:29 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 114.09
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 205.36
SUBSERVICER ADVANCES THIS MONTH 1,183.55
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 128,099.95
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 546,839.94
ACTUAL UPAID PRINCIPAL BALANCE @ 10/31 547,728.06
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 4
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 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 682.84
MORTGAGE POOL INSURANCE 3,273,620.71
SPECIAL HAZARD LOSS COVERAGE 973,995.52
BANKRUPTCY BOND 0.00
MORTGAGE REPURCHASE BOND 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 10.0636%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.0000%
POOL TRADING FACTOR 0.010683499
................................................................................
Run: 11/29/95 10:48:29 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 2,014,360.82 8.0000 129,814.78
STRIP 0.00 0.00 1.5673 0.00
- --------------------------------------------------------------------------------
50,250,749.71 2,014,360.82 129,814.78
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
12,692.43 0.00 142,507.21 0.00 1,884,546.04
STRIP 2,517.81 0.00 2,517.81 0.00 0.00
15,210.24 0.00 145,025.02 0.00 1,884,546.04
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
40.086184 2.583340 0.252582 0.000000 2.835922 37.502844
STRIP 0.000000 0.000000 0.050105 0.000000 0.050105 0.000000
Determination Date 20-NOVEMBER-95
Distribution Date 27-NOVEMBER-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 11/29/95 10:48:29 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 506.62
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 627.58
SUBSERVICER ADVANCES THIS MONTH 1,235.51
MASTER SERVICER ADVANCES THIS MONTH 1,595.69
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 1,884,546.04
ACTUAL UPAID PRINCIPAL BALANCE @ 10/31 1,715,466.90
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 11
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 172,421.58
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 127,227.42
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 2,487.36
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 10.3540%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.0000%
POOL TRADING FACTOR 0.037502844
................................................................................
Run: 11/29/95 10:48:29 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 6,734,879.58 8.5000 8,916.24
STRIP 0.00 0.00 0.8731 0.00
- --------------------------------------------------------------------------------
96,428,600.14 6,734,879.58 8,916.24
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
47,705.40 0.00 56,621.64 0.00 6,725,963.34
STRIP 4,900.01 0.00 4,900.01 0.00 0.00
52,605.41 0.00 61,521.65 0.00 6,725,963.34
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
69.843175 0.092465 0.494723 0.000000 0.587188 69.750710
STRIP 0.000000 0.000000 0.050815 0.000000 0.050815 0.000000
Determination Date 20-NOVEMBER-95
Distribution Date 27-NOVEMBER-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 11/29/95 10:48:29 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 2,913.26
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,216.90
SUBSERVICER ADVANCES THIS MONTH 17,015.37
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 762,621.28
(B) TWO MONTHLY PAYMENTS: 2 306,456.24
(C) THREE OR MORE MONTHLY PAYMENTS: 2 340,811.78
(D) LOANS IN FORECLOSURE 3 417,772.04
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 6,725,963.34
ACTUAL UPAID PRINCIPAL BALANCE @ 10/31 6,742,993.52
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 47
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 684.12
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 8,232.12
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 10.2871%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.5000%
POOL TRADING FACTOR 0.069750710
................................................................................
Run: 11/29/95 10:48:29 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 5,183,440.49 8.0000 451,428.51
STRIP 0.00 0.00 1.0685 0.00
- --------------------------------------------------------------------------------
138,082,868.43 5,183,440.49 451,428.51
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
33,960.32 0.00 485,388.83 0.00 4,732,011.98
STRIP 4,272.52 0.00 4,272.52 0.00 0.00
38,232.84 0.00 489,661.35 0.00 4,732,011.98
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
37.538621 3.269258 0.245942 0.000000 3.515200 34.269363
STRIP 0.000000 0.000000 0.030942 0.000000 0.030942 0.000000
Determination Date 20-NOVEMBER-95
Distribution Date 27-NOVEMBER-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 11/29/95 10:48:29 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 2,357.11
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,639.05
SUBSERVICER ADVANCES THIS MONTH 1,552.66
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 80,700.11
(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 4,732,011.98
ACTUAL UPAID PRINCIPAL BALANCE @ 10/31 4,782,192.99
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 50
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 145,327.72
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 4,884.08
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 247,629.99
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 53,586.72
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 10.0683%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.0000%
POOL TRADING FACTOR 0.034269363
................................................................................
Run: 11/29/95 10:48:29 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 3,356,201.44 6.5000 6,252.92
STRIP 0.00 0.00 2.8844 0.00
- --------------------------------------------------------------------------------
99,525,248.34 3,356,201.44 6,252.92
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
18,179.42 0.00 24,432.34 0.00 3,349,948.52
STRIP 8,067.27 0.00 8,067.27 0.00 0.00
26,246.69 0.00 32,499.61 0.00 3,349,948.52
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
33.722111 0.062827 0.182661 0.000000 0.245488 33.659283
STRIP 0.000000 0.000000 0.081058 0.000000 0.081058 0.000000
Determination Date 20-NOVEMBER-95
Distribution Date 27-NOVEMBER-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 11/29/95 10:48:29 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 1,341.38
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,160.69
SUBSERVICER ADVANCES THIS MONTH 7,968.48
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 2 358,334.58
(C) THREE OR MORE MONTHLY PAYMENTS: 1 159,108.00
(D) LOANS IN FORECLOSURE 2 334,393.90
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 3,349,948.52
ACTUAL UPAID PRINCIPAL BALANCE @ 10/31 3,357,036.65
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 19
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 1,232.96
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 5,019.96
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 10.2790%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.5000%
POOL TRADING FACTOR 0.033659283
................................................................................
Run: 11/29/95 10:48:29 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 8,838,825.93 7.0000 13,271.57
STRIP 0.00 0.00 1.9528 0.00
- --------------------------------------------------------------------------------
106,883,729.60 8,838,825.93 13,271.57
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
51,559.82 0.00 64,831.39 0.00 8,825,554.36
STRIP 14,383.98 0.00 14,383.98 0.00 0.00
65,943.80 0.00 79,215.37 0.00 8,825,554.36
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
82.695710 0.124168 0.482392 0.000000 0.606560 82.571542
STRIP 0.000000 0.000000 0.134576 0.000000 0.134576 0.000000
Determination Date 20-NOVEMBER-95
Distribution Date 27-NOVEMBER-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 11/29/95 10:48:29 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1987-4 (POOL 3033)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 3,728.52
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,056.76
SUBSERVICER ADVANCES THIS MONTH 15,372.73
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 446,541.94
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 416,164.10
(D) LOANS IN FORECLOSURE 3 870,668.26
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 8,825,554.36
ACTUAL UPAID PRINCIPAL BALANCE @ 10/31 8,846,108.18
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 46
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 950.10
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 12,321.47
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 9.8740%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.0000%
POOL TRADING FACTOR 0.082571542
................................................................................
SEC REPORT
DISTRIBUTION DATE: 11/27/95
MONTHLY Cutoff: Oct-95
DETERMINATION DATE: 11/20/95
RUN TIME/DATE: 11/10/95 01:04 PM
CERTIFICATEHOLDER STATEMENT
CONDUIT SENIOR SUBORDINATED MORTGAGE PASSTHRU CERTIFICATES
POOL #: 4000
SERIES: 1987-S1
SELLER: RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC
MASTER SERVICER: RESIDENTIAL FUNDING CORPORATION
CLASS A STRIP
CUSIP Number 795483BD7 NA
Tot Principal and Interest Distr 84,459.81 6,567.97
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 70,719.00
Total Principal Prepayments 68,187.39
Principal Payoffs-In-Full 68,104.08
Principal Curtailments 83.31
Principal Liquidations 0.00
Scheduled Principal Due 2,531.61
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 13,740.81 6,567.97
Prepayment Interest Shortfall 89.62 37.83
Unpaid Interest Shortfall Paid 0.00
Remaining Unpaid Interest Shortfall 0.00
BALANCES BY CLASS
INITIAL Scheduled Pool Balance 117,952,531.57
Current Period BEGINNING Prin Bal 1,952,531.31
Current Period ENDING Prin Bal 1,881,812.31
Change in Principal Balance 70,719.00
PER CERTIFICATE DATA BY CLASS
Principal Distributed 0.599555
Interest Distributed 0.116494
Total Distribution 0.716049
Total Principal Prepayments 0.578092
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 16.553535
ENDING Principal Balance 15.953980
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 8.500000% 1.575226%
Subordinated Unpaid Amounts
Period Ending Class Percentages 38.689905%
Prepayment Percentages 51.218964%
Trading Factors 1.595398%
Certificate Denominations 1,000
Sub-Servicer Fees 640.96
Master Servicer Fees 240.41
Percentage Interest
Current Period Master Servicer Advance 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Tot Principal and Interest Distr 85,641.51 397.36 177,066.65
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 68,311.54 139,030.54
Total Principal Prepayments 64,941.80 133,129.19
Principal Payoffs-In-Full 64,862.45 132,966.53
Principal Curtailments 79.35 162.66
Principal Liquidations 0.00 0.00
Scheduled Principal Due 3,955.75 6,487.36
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 17,329.97 397.36 38,036.11
Prepayment Interest Shortfall 138.06 1.98 267.49
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 3,050,918.06 5,003,449.37
Current Period ENDING Prin Bal 2,982,020.51 4,863,832.82
Change in Principal Balance 68,897.55 139,616.55
PER CERTIFICATE DATA BY CLASS
Principal Distributed 1,923.586528
Interest Distributed 487.995100
Total Distribution 2,411.581628
Total Principal Prepayments 1,828.697927
Current Period Interest Shortfall
BEGINNING Principal Balance 343.643541
ENDING Principal Balance 335.883189
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 8.380000% 0.120000%
Subordinated Unpaid Amounts 451,333.57 3,595.93 454,929.50
Period Ending Class Percentages 61.310095%
Prepayment Percentages 48.781036%
Trading Factors 33.588319% 3.834902%
Certificate Denominations 250,000
Sub-Servicer Fees 1,015.70 1,656.66
Master Servicer Fees 380.97 621.38
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 0.00 0
Loans Delinquent TWO Payments 171,111.26 1
Loans Delinquent THREE + Payments 658,804.88 2
Tot Unpaid Principal on Delinq Loans 829,916.14 3
Loans in Foreclosure, INCL in Delinq 190,520.62 1
REO/Pending Cash Liquidations 0.00 0
Principal Balance New REO 0.00
6 Mo Avg Delinquencies 2+ Payments 9.6949%
Loans in Pool 27
Current Period Sub-Servicer Fee 1,656.66
Current Period Master Servicer Fee 621.38
Aggregate REO Losses (432,582.04)
................................................................................
SEC REPORT
DISTRIBUTION DATE: 11/27/95
MONTHLY Cutoff: Oct-95
DETERMINATION DATE: 11/20/95
RUN TIME/DATE: 11/10/95 01:10 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 186,587.82 3,519.37
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 161,238.26
Total Principal Prepayments 122,426.31
Principal Payoffs-In-Full 121,658.73
Principal Curtailments 767.58
Principal Liquidations 0.00
Scheduled Principal Due 38,811.95
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 25,349.56 3,519.37
Prepayment Interest Shortfall 534.65 31.02
Unpaid Interest Shortfall Distr (Paid) 0.00
Remaining Unpaid Interest Shortfall 0.00
BALANCES BY CLASS
INITIAL Scheduled Pool Balance 120,690,107.20
Current Period BEGINNING Princ Bal 3,654,240.73
Current Period ENDING Princ Bal 3,493,002.47
Change in Principal Balance 161,238.26
PER CERTIFICATE DATA BY CLASS
Principal Distributed 1.335969
Interest Distributed 0.210038
Total Distribution 1.546008
Total Principal Prepayments 1.014386
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 30.277881
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 8.500000% 0.819949%
Subordinated Unpaid Amounts
Period Ending Class Percentages 70.759883%
Prepayment Percentages 76.758096%
Trading Factors 2.894191%
Certificate Denominations 1,000
Sub-Servicer Fees 1,429.09
Master Servicer Fees 437.73
Percentage Interest
Curr Per Master Servicer Advance Amt 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Total Principal and Interest Distr 61,227.32 362.73 251,697.24
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 51,884.14 213,122.40
Total Principal Prepayments 37,069.97 159,496.28
Principal Payoffs-In-Full 36,837.55 158,496.28
Principal Curtailments 232.42 1,000.00
Principal Liquidations 0.00 0.00
Scheduled Principal Due 14,814.17 53,626.12
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 9,343.18 362.73 38,574.84
Prepayment Interest Shortfall 213.01 5.92 784.60
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 1,496,377.05 5,150,617.78
Current Period ENDING Princ Bal 1,443,413.96 4,936,416.43
Change in Principal Balance 52,963.09 214,201.35
PER CERTIFICATE DATA BY CLASS
Principal Distributed 2,042.003860
Interest Distributed 367.719492
Total Distribution 2,409.723353
Total Principal Prepayments 1,458.962640
Current Period Interest Shortfall
BEGINNING Principal Balance 235.571619
ENDING Principal Balance 227.233746
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 8.270000% 0.230000%
Subordinated Unpaid Amounts 85,567.32 646.47 86,213.79
Period Ending Class Percentages 85,567.32
Prepayment Percentages 23.241904%
Trading Factors 22.723375% 3.885650%
Certificate Denominations 250,000
Sub-Servicer Fees 590.55 2,019.64
Master Servicer Fees 180.89 618.62
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 280,208.71 1
Loans Delinquent TWO Payments 186,474.03 1
Loans Delinquent THREE + Payments 132,794.93 1
Tot Unpaid Princ on Delinquent Loans 599,477.67 3
Loans in Foreclosure, INCL in Delinq 0.00 0
REO/Pending Cash Liquidations 132,794.93 1
Principal Balance New REO 0.00
Six Month Avg Delinquencies 2+ Pmts 3.2115%
Loans in Pool 42
Current Period Sub-Servicer Fee 2,019.64
Current Period Master Servicer Fee 618.62
Aggregate REO Losses (16,785.18)
................................................................................
SEC REPORT
DISTRIBUTION DATE: 11/27/95
MONTHLY Cutoff: Oct-95
DETERMINATION DATE: 11/20/95
RUN TIME/DATE: 11/10/95 01:15 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 196,553.04 1,811.75
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 158,791.66
Total Principal Prepayments 102,106.90
Principal Payoffs-In-Full 101,794.21
Principal Curtailments 312.69
Principal Liquidations 50,566.47
Scheduled Principal Due 6,118.29
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 37,761.38 1,811.75
Prepayment Interest Shortfall 507.29 83.45
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 5,032,592.07
Curr Period ENDING Princ Balance 4,873,800.41
Change in Principal Balance 158,791.66
PER CERTIFICATE DATA BY CLASS
Principal Distributed 1.442668
Interest Distributed 0.343073
Total Distribution 1.785742
Total Principal Prepayments 1.387082
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 45.722564
ENDING Principal Balance 44.279896
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 9.125000% 0.266210%
Subordinated Unpaid Amounts
Period Ending Class Percentages 61.479511%
Prepayment Percentages 69.297739%
Trading Factors 4.427990%
Certificate Denominations 1,000
Sub-Servicer Fees 1,712.75
Master Servicer Fees 619.84
Percentage Interest
Curr Period Master Servicer Adv Amt 0.00
CLASS B CLASS C TOTALS
CUSIP Number
Total Princ and Interest Distributed 104,870.22 66.33 303,301.34
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 77,741.72 236,533.38
Total Principal Prepayments 45,238.30 147,345.20
Principal Payoffs-In-Full 45,099.77 146,893.98
Principal Curtailments 138.53 451.22
Principal Liquidations 28,158.57 78,725.04
Scheduled Principal Due 3,027.52 9,145.81
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 27,128.50 66.33 66,767.96
Prepayment Interest Shortfall 315.24 0.69 906.67
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 3,134,260.46 8,166,852.53
Curr Period ENDING Princ Balance 3,053,719.33 7,927,519.74
Change in Principal Balance 80,541.13 239,332.79
PER CERTIFICATE DATA BY CLASS
Principal Distributed 2,439.372198
Interest Distributed 851.235459
Total Distribution 3,290.607657
Total Principal Prepayments 1,419.483018
Current Period Interest Shortfall
BEGINNING Principal Balance 393.386091
ENDING Principal Balance 383.277243
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 9.105000% 0.020000%
Subordinated Unpaid Amounts 1,147,391.99 1,246.37 1,148,638.36
Period Ending Class Percentages 38.520489%
Prepayment Percentages 30.702261%
Trading Factors 38.327724% 6.716222%
Certificate Denominations 250,000
Sub-Servicer Fees 1,073.14 2,785.89
Master Servicer Fees 388.36 1,008.20
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 3,053,719.33
POOL DELINQUENCY DATA Unpaid Princ Number of
Balance Loans
Loans Delinquent ONE Payment 362,024.05 2
Loans Delinquent TWO Payments 0.00 0
Loans Delinquent THREE + Payments 933,851.79 4
Tot Unpaid Principal on Delinq Loans 1,295,875.84 6
Loans in Foreclosure, INCL in Delinq 0.00 0
REO/Pending Cash Liquidations 668,611.40 3
Principal Balance New REO 0.00
Six Month Avg Delinquencies 2+ Pmts 17.9698%
Loans in Pool 37
Current Period Sub-Servicer Fee 2,785.89
Current Period Master Servicer Fee 1,008.20
Aggregate REO Losses (998,909.38)
................................................................................
Run: 11/29/95 10:48:29 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 9,641,689.46 8.5000 246,747.49
STRIP 0.00 0.00 0.3462 0.00
- --------------------------------------------------------------------------------
126,773,722.44 9,641,689.46 246,747.49
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
67,946.59 0.00 314,694.08 0.00 9,394,941.97
STRIP 2,733.89 0.00 2,733.89 0.00 0.00
70,680.48 0.00 317,427.97 0.00 9,394,941.97
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
76.054322 1.946361 0.535967 0.000000 2.482328 74.107960
STRIP 0.000000 0.000000 0.021565 0.000000 0.021565 0.000000
Determination Date 20-NOVEMBER-95
Distribution Date 27-NOVEMBER-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 11/29/95 10:48:29 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1987-6 (POOL 3042)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 3,885.68
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,329.42
SUBSERVICER ADVANCES THIS MONTH 9,421.60
MASTER SERVICER ADVANCES THIS MONTH 3,903.44
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 635,910.63
(B) TWO MONTHLY PAYMENTS: 1 166,223.33
(C) THREE OR MORE MONTHLY PAYMENTS: 1 66,815.35
(D) LOANS IN FORECLOSURE 1 154,428.14
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 9,394,941.97
ACTUAL UPAID PRINCIPAL BALANCE @ 10/31 8,961,886.04
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 47
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 457,717.38
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 233,366.62
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 910.79
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 12,470.08
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 9.7948%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.5000%
POOL TRADING FACTOR 0.074107960
................................................................................
SEC REPORT
DISTRIBUTION DATE: 11/27/95
MONTHLY Cutoff: Oct-95
DETERMINATION DATE: 11/20/95
RUN TIME/DATE: 11/10/95 01:19 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 104,054.49 1,916.62
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 77,839.35
Total Principal Prepayments 43,831.75
Principal Payoffs-In-Full 42,482.81
Principal Curtailments 1,348.94
Principal Liquidations 0.00
Scheduled Principal Due 34,007.60
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 26,215.14 1,916.62
Prepayment Interest Shortfall 61.51 6.68
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 3,603,654.55
Current Period ENDING Princ Balance 3,525,815.20
Change in Principal Balance 77,839.35
PER CERTIFICATE DATA BY CLASS
Principal Distributed 1.080132
Interest Distributed 0.363772
Total Distribution 1.443904
Total Principal Prepayments 0.608228
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 50.005846
ENDING Principal Balance 48.925714
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 8.750000% 0.486405%
Subordinated Unpaid Amounts
Period Ending Class Percentages 76.156407%
Prepayment Percentages 80.969629%
Trading Factors 4.892571%
Certificate Denominations 1,000
Sub-Servicer Fees 952.37
Master Servicer Fees 449.07
Percentage Interest
Curr Period Master Servicer Adv Amt 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Total Princ and Interest Distributed 26,021.12 62.93 132,055.16
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 19,231.43 97,070.78
Total Principal Prepayments 10,301.82 54,133.57
Principal Payoffs-In-Full 9,984.78 52,467.59
Principal Curtailments 317.04 1,665.98
Principal Liquidations 0.00 0.00
Scheduled Principal Due 10,614.75 44,622.35
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 6,789.69 62.93 34,984.38
Prepayment Interest Shortfall 19.07 0.13 87.39
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 1,124,804.01 4,728,458.56
Current Period ENDING Princ Balance 1,103,887.44 4,629,702.64
Change in Principal Balance 20,916.57 98,755.92
PER CERTIFICATE DATA BY CLASS
Principal Distributed 1,415.859222
Interest Distributed 499.871575
Total Distribution 1,915.730797
Total Principal Prepayments 758.442136
Current Period Interest Shortfall
BEGINNING Principal Balance 331.241958
ENDING Principal Balance 325.082266
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 8.690000% 0.060000%
Subordinated Unpaid Amounts 147,266.19 356.14 147,622.33
Period Ending Class Percentages 23.843593%
Prepayment Percentages 19.030371%
Trading Factors 32.508227% 6.135276%
Certificate Denominations 250,000
Sub-Servicer Fees 298.17 1,250.54
Master Servicer Fees 140.60 589.67
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 1,103,887.44
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 302,381.71 2
Tot Unpaid Princ on Delinquent Loans 302,381.71 2
Loans in Foreclosure, INCL in Delinq 302,381.71 2
REO/Pending Cash Liquidations 0.00 0
Principal Balance New REO 0.00
Six Month Average Delinq 2+ Pmts 7.7359%
Loans in Pool 45
Curr Period Sub-Servicer Fee 1,250.54
Curr Period Master Servicer Fee 589.67
Aggregate REO Losses 0.00
................................................................................
SEC REPORT
DISTRIBUTION DATE: 11/27/95
MONTHLY Cutoff: Oct-95
DETERMINATION DATE: 11/20/95
RUN TIME/DATE: 11/10/95 02:14 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 177,889.16 1,251.61
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 142,346.47
Total Principal Prepayments 136,395.59
Principal Payoffs-In-Full 135,958.43
Principal Curtailments 437.16
Principal Liquidations 0.00
Scheduled Principal Due 5,950.88
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 35,542.69 1,251.61
Prepayment Interest Shortfall 12.75 1.30
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 4,740,725.87
Curr Period ENDING Princ Balance 4,598,379.40
Change in Principal Balance 142,346.47
PER CERTIFICATE DATA BY CLASS
Principal Distributed 1.495430
Interest Distributed 0.373396
Total Distribution 1.868826
Total Principal Prepayments 1.432912
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 49.803994
ENDING Principal Balance 48.308564
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 9.000000% 0.213878%
Subordinated Unpaid Amounts
Period Ending Class Percentages 67.333378%
Prepayment Percentages 74.006997%
Trading Factors 4.830856%
Certificate Denominations 1,000
Sub-Servicer Fees 1,115.03
Master Servicer Fees 492.36
Percentage Interest
Curr Period Master Servicer Adv Amt 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Total Princ and Interest Distributed 63,017.86 43.74 242,202.37
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 50,111.90 192,458.37
Total Principal Prepayments 47,905.35 184,300.94
Principal Payoffs-In-Full 47,751.81 183,710.24
Principal Curtailments 153.54 590.70
Principal Liquidations 0.00 0.00
Scheduled Principal Due 2,864.10 8,814.98
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 12,905.96 43.74 49,744.00
Prepayment Interest Shortfall 6.12 0.01 20.18
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 2,281,661.84 7,022,387.71
Curr Period ENDING Princ Balance 2,230,892.39 6,829,271.79
Change in Principal Balance 50,769.45 193,115.92
PER CERTIFICATE DATA BY CLASS
Principal Distributed 2,157.315764
Interest Distributed 555.601184
Total Distribution 2,712.916948
Total Principal Prepayments 2,062.323854
Current Period Interest Shortfall
BEGINNING Principal Balance 392.901890
ENDING Principal Balance 384.159397
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 8.980000% 0.020000%
Subordinated Unpaid Amounts 323,546.24 346.27 323,892.51
Period Ending Class Percentages 32.666622%
Prepayment Percentages 25.993003%
Trading Factors 38.415940% 6.761999%
Certificate Denominations 250,000
Sub-Servicer Fees 540.96 1,655.99
Master Servicer Fees 238.87 731.23
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 155,537.46 1
Loans Delinquent TWO Payments 0.00 0
Loans Delinquent THREE + Payments 555,518.47 1
Total Unpaid Principal on Delinq Loans 711,055.93 2
Loans in Foreclosure, INCL in Delinq 0.00 0
REO/Pending Cash Liquidations 0.00 0
Principal Balance New REO 0.00
Six Month Avg Delinquencies 2+ Pmts 4.1425%
Loans in Pool 42
Current Period Sub-Servicer Fee 1,655.99
Current Period Master Servicer Fee 731.23
Aggregate REO Losses (322,745.02)
................................................................................
SEC REPORT
DISTRIBUTION DATE: 11/27/95
MONTHLY Cutoff: Oct-95
DETERMINATION DATE: 11/20/95
RUN TIME/DATE: 11/13/95 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 105,372.16 1,354.63
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 80,887.04
Total Principal Prepayments 163.93
Principal Payoffs-In-Full 0.00
Principal Curtailments 163.93
Principal Liquidations 76,581.12
Scheduled Principal Due 4,141.99
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 24,485.12 1,354.63
Prepayment Interest Shortfall 0.00 0.00
Unpaid Interest Shortfall Distr (Paid) 0.00
Remaining Unpaid Interest Shortfall 0.00
BALANCES BY CLASS
INITIAL Scheduled Pool Balance 67,567,852.48
Curr Period BEGINNING Princ Balance 2,866,550.96
Curr Period ENDING Principal Balance 2,785,663.92
Change in Principal Balance 80,887.04
PER CERTIFICATE DATA BY CLASS
Principal Distributed 1.197123
Interest Distributed 0.362378
Total Distribution 1.559501
Total Principal Prepayments 1.135822
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 42.424775
ENDING Principal Balance 41.227652
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 10.250000% 0.349246%
Subordinated Unpaid Amounts
Period Ending Class Percentages 61.586528%
Prepayment Percentages 69.269544%
Trading Factors 4.122765%
Certificate Denominations 1,000
Sub-Servicer Fees 920.13
Master Servicer Fees 396.73
Percentage Interest
Curr Period Master Servicer Adv Amt 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Total Princ and Interest Distributed 81,803.81 79.50 188,610.10
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 50,262.13 131,149.17
Total Principal Prepayments 72.73 236.66
Principal Payoffs-In-Full 0.00 0.00
Principal Curtailments 72.73 236.66
Principal Liquidations 49,602.84 126,183.96
Scheduled Principal Due 2,467.29 6,609.28
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 31,541.68 79.50 57,460.93
Prepayment Interest Shortfall 0.00 0.00 0.00
Unpaid Interest Shortfall Distr (Paid) 0.00 0.00
Remaining Unpaid Interest Shortfall 0.00 0.00
BALANCES BY CLASS
INITIAL Scheduled Pool Balance 3,819,207.72 71,387,060.20
Curr Period BEGINNING Princ Balance 1,787,928.40 4,654,479.36
Curr Period ENDING Principal Balance 1,737,506.96 4,523,170.88
Change in Principal Balance 50,421.44 131,308.48
PER CERTIFICATE DATA BY CLASS
Principal Distributed 3,290.088788
Interest Distributed 2,064.674293
Total Distribution 5,354.763082
Total Principal Prepayments 4.760804
Current Period Interest Shortfall
BEGINNING Principal Balance 468.141178
ENDING Principal Balance 454.939110
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 3,282.69
Passthru Rate 10.220000% 0.030000%
Subordinated Unpaid Amounts 312,276.63 339.40 312,616.03
Period Ending Class Percentages 38.413472%
Prepayment Percentages 30.730456%
Trading Factors 45.493911% 6.336122%
Certificate Denominations 250,000
Sub-Servicer Fees 573.91 1,494.04
Master Servicer Fees 247.45 644.18
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 597,069.93 4
Loans Delinquent TWO Payments 0.00 0
Loans Delinquent THREE + Payments 289,576.53 2
Total Unpaid Princ on Delinquent Loans 886,646.46 6
Loans in Foreclosure, INCL in Delinq 289,576.53 2
REO/Pending Cash Liquidations 0.00 0
Principal Balance New REO 0.00
Six Month Avg Delinquencies 2+ Pmts 15.0349%
Loans in Pool 37
Current Period Sub-Servicer Fee 1,494.04
Current Period Master Servicer Fee 644.18
Aggregate REO Losses (239,909.07)
................................................................................
SEC REPORT
DISTRIBUTION DATE: 11/27/95
MONTHLY Cutoff: Oct-95
DETERMINATION DATE: 11/20/95
RUN TIME/DATE: 11/10/95 02:24 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 114,108.77 909.74
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 73,096.94
Total Principal Prepayments 68,736.12
Principal Payoffs-In-Full 68,664.77
Principal Curtailments 71.35
Principal Liquidations 0.00
Scheduled Principal Due 4,360.82
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 41,011.83 909.74
Prepayment Interest Shortfall 7.55 0.11
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 4,687,928.94
Curr Period ENDING Princ Balance 4,614,832.00
Change in Principal Balance 73,096.94
PER CERTIFICATE DATA BY CLASS
Principal Distributed 1.182066
Interest Distributed 0.663211
Total Distribution 1.845276
Total Principal Prepayments 1.111546
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 75.809461
ENDING Principal Balance 74.627396
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 10.500000% 0.160180%
Subordinated Unpaid Amounts
Period Ending Class Percentages 68.699552%
Prepayment Percentages 75.027758%
Trading Factors 7.462740%
Certificate Denominations 1,000
Sub-Servicer Fees 1,524.91
Master Servicer Fees 487.63
Percentage Interest
Curr Period Master Servicer Adv Amt 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Total Princ and Interest Distributed 38,341.31 51.52 153,411.34
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 24,305.17 97,402.11
Total Principal Prepayments 22,878.14 91,614.26
Principal Payoffs-In-Full 22,854.39 91,519.16
Principal Curtailments 23.75 95.10
Principal Liquidations 0.00 0.00
Scheduled Principal Due 1,978.99 6,339.81
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 14,036.14 51.52 56,009.23
Prepayment Interest Shortfall 3.41 0.01 11.08
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 2,127,437.22 6,815,366.16
Curr Period ENDING Princ Balance 2,102,580.09 6,717,412.09
Change in Principal Balance 24,857.13 97,954.07
PER CERTIFICATE DATA BY CLASS
Principal Distributed 1,610.625525
Interest Distributed 930.129901
Total Distribution 2,540.755426
Total Principal Prepayments 1,516.060832
Current Period Interest Shortfall
BEGINNING Principal Balance 563.913717
ENDING Principal Balance 557.324909
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 10.470000% 0.030000%
Subordinated Unpaid Amounts 639,196.40 1,092.18 640,288.58
Period Ending Class Percentages 31.300448%
Prepayment Percentages 24.972242%
Trading Factors 55.732491% 10.238250%
Certificate Denominations 250,000
Sub-Servicer Fees 694.77 2,219.68
Master Servicer Fees 222.17 709.80
Percentage Interest
Curr Period Master Servicer Adv Amt 0.00
MISCELLANEOUS POOL DATA
Initial Special Hazard Amount 1,200,024.06
Current Special Hazard Amount 1,200,024.06
POOL DELINQUENCY DATA
Unpaid Princ Number of
Balance Loans
Loans Delinquent ONE Payment 1,063,737.91 4
Loans Delinquent TWO Payments 300,702.83 2
Loans Delinquent THREE + Payments 888,699.42 5
Total Unpaid Princ on Delinquent Loans 2,253,140.16 11
Loans in Foreclosure, INCL in Delinq 553,504.34 4
REO/Pending Cash Liquidations 0.00 0
Principal Balance New REO 0.00
Six Month Avg Delinquencies 2+ Pmts 16.8344%
Loans in Pool 50
Current Period Sub-Servicer Fee 2,219.68
Current Period Master Servicer Fee 709.80
Aggregate REO Losses (582,574.64)
................................................................................
CONDUIT SENIOR MORTGAGE PASS-THROUGH CERTIFICATES 10-Nov-95
1987-SA1, CLASS A, 7.98851034% PASS-THROUGH RATE (POOL 4009) 06:11 PM
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (SELLER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
DETERMINATION DATE: NOVEMBER 20, 1995
DISTRIBUTION DATE: NOVEMBER 25, 1995
ORIGINAL POOL BALANCE: $43,895,323.25
BEGINNING POOL BALANCE $6,839,407.19
ENDING POOL BALANCE $6,827,994.62
PRINCIPAL DISTRIBUTIONS $11,412.57
PRINCIPAL DISTRIBUTIONS
PRINCIPAL PREPAYMENTS IN FULL $0.00
PARTIAL PRINCIPAL PREPAYMENTS $2,573.21
LIQUIDATED MORTGAGE LOAN $0.00
SCHEDULED PAYMENTS DUE 11/1 $8,839.36
$11,412.57
INTEREST DUE ON BEG POOL BALANCE $45,530.56
PREPAYMENT INTEREST SHORTFALL $0.00
$45,530.56
TOTAL DISTRIBUTION DUE THIS PERIOD $56,943.13
UNPAID INTEREST SHORTFALL $0.00
ADVANCE BY MASTER SERVICER $0.00
RFC MANAGEMENT FEE $712.44
PERCENTAGE OF PRINCIPAL DUE ON NEXT DISTRIBUTION DATE 70.417369%
TOTAL PRINCIPAL PASS-THROUGH PER SINGLE CERTIFICATE $0.259995124
TOTAL INTEREST PASS-THROUGH PER SINGLE CERTIFICATE $1.037253097
TOTAL PRINCIPAL PREPAYMENT PASS-THROUGH PER SINGLE CERTIFICATE $0.058621507
REMAINING SPECIAL HAZARD LOSS AMOUNT $1,412,181.98
SCHEDULED PRINCIPAL BALANCE OF LOANS AFTER DISTRIBUTION $9,696,463.63
TRADING FACTOR 0.155551756
NUMBER OF LOANS DELINQUENT ONE MONTH 2
NUMBER OF LOANS DELINQUENT TWO OR MORE MONTHS 0
NUMBER OF LOANS IN FORECLOSURE 1
NUMBER OF REO PROPERTIES 1
ACTUAL PRINCIPAL BALANCE DELINQUENT ONE MONTH $384,370.79
ACTUAL PRINCIPAL BALANCE DELINQUENT TWO OR MORE MONTHS $0.00
ACTUAL PRINCIPAL BALANCE IN FORECLOSURE $90,981.37
ACTUAL PRINCIPAL BALANCE REO PROPERTIES $543,699.59
CONDUIT SUBORDINATED MORTGAGE PASS-THROUGH CERTIFICATES 10-Nov-95
1987-SA1, CLASS B, 7.95851034% PASS-THROUGH RATE (POOL 4009) 06:11 PM
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (SELLER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
DETERMINATION DATE: NOVEMBER 20, 1995
DISTRIBUTION DATE: NOVEMBER 25, 1995
ORIGINAL POOL BALANCE: $3,177,409.46
BEGINNING POOL BALANCE $2,876,136.18
ENDING POOL BALANCE $2,868,469.01
NET CHANGE TO PRINCIPAL BALANCE $7,667.17
PRINCIPAL DISTRIBUTIONS
PRINCIPAL PREPAYMENTS IN FULL $0.00
PARTIAL PRINCIPAL PREPAYMENTS $0.00
LIQUIDATED MORTGAGE LOAN $0.00
SCHEDULED PAYMENTS DUE 11/1 $3,712.06
$3,712.06
INTEREST DUE ON BEGINNING POOL BALANCE $19,048.57
PREPAYMENT INTEREST SHORTFALL $0.00
LOSS ON LIQUIDATED MORTGAGE $0.00
$19,048.57
TOTAL DISTRIBUTION DUE THIS PERIOD $22,760.63
PRINCIPAL DISTRIBUTION PER SINGLE CERTIFICATE $292.07
INTEREST DISTRIBUTION PER SINGLE CERTIFICATE $1,498.75
ESTIMATED UNPAID AMOUNT (AFTER TAKING INTO ACCOUNT
CURRENT DISTRIBUTION) $0.00
ADVANCE BY MASTER SERVICER $0.00
RFC MANAGEMENT FEE $299.18
PERCENTAGE OF PRINCIPAL DUE ON NEXT DISTRIBUTION DATE 29.582631%
REMAINING SPECIAL HAZARD LOSS AMOUNT $1,412,181.98
SCHEDULED PRINCIPAL BALANCE OF LOANS AFTER DISTRIBUTION $9,696,463.63
NUMBER OF LOANS DELINQUENT ONE MONTH 2
NUMBER OF LOANS DELINQUENT TWO OR MORE MONTHS 0
NUMBER OF LOANS IN FORECLOSURE 1
NUMBER OF REO PROPERTIES 1
ACTUAL PRINCIPAL BALANCE DELINQUENT ONE MONTH $384,370.79
ACTUAL PRINCIPAL BALANCE DELINQUENT TWO OR MORE MONTHS $0.00
ACTUAL PRINCIPAL BALANCE IN FORECLOSURE $90,981.37
ACTUAL PRINCIPAL BALANCE REO PROPERTIES $543,699.59
CONDUIT SUBORDINATED MORTGAGE PASS-THROUGH CERTIFICATES 10-Nov-95
1987-SA1, CLASS C, 0.03% PASS-THROUGH RATE (POOL 4009) 06:11 PM
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (SELLER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
DETERMINATION DATE: NOVEMBER 20, 1995
DISTRIBUTION DATE: NOVEMBER 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 11/1 $0.00
$0.00
INTEREST DUE ON BEGINNING POOL BALANCE AFTER DEDUCTING
CURRENT MONTH CLASS C UNPAID INTEREST AMOUNT $71.80
PREPAYMENT INTEREST SHORTFALL $0.00
LOSS ON LIQUIDATED MORTGAGE $0.00
TOTAL DISTRIBUTION DUE THIS PERIOD $71.80
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 $9,696,463.63
NUMBER OF LOANS DELINQUENT ONE MONTH 2
NUMBER OF LOANS DELINQUENT TWO OR MORE MONTHS 0
NUMBER OF LOANS IN FORECLOSURE 1
NUMBER OF REO PROPERTIES 1
ACTUAL PRINCIPAL BALANCE DELINQUENT ONE MONTH $384,370.79
ACTUAL PRINCIPAL BALANCE DELINQUENT TWO OR MORE MONTHS $0.00
ACTUAL PRINCIPAL BALANCE IN FORECLOSURE $90,981.37
ACTUAL PRINCIPAL BALANCE REO PROPERTIES $543,699.59
CONDUIT SENIOR MORTGAGE PASS-THROUGH CERTIFICATES 10-Nov-95
1987-SA1, CLASS A, 7.98851034% PASS-THROUGH RATE (POOL 4009) 06:14 PM
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (SELLER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
DETERMINATION DATE: NOVEMBER 20, 1995
DISTRIBUTION DATE: NOVEMBER 25, 1995
ORIGINAL POOL BALANCE: $43,895,323.25
BEGINNING POOL BALANCE $6,839,407.19
ENDING POOL BALANCE $6,827,994.62
PRINCIPAL DISTRIBUTIONS $11,412.57
PRINCIPAL DISTRIBUTIONS
PRINCIPAL PREPAYMENTS IN FULL $0.00
PARTIAL PRINCIPAL PREPAYMENTS $2,573.21
LIQUIDATED MORTGAGE LOAN $0.00
SCHEDULED PAYMENTS DUE 11/1 $8,839.36
$11,412.57
INTEREST DUE ON BEG POOL BALANCE $45,530.56
PREPAYMENT INTEREST SHORTFALL $0.00
$45,530.56
TOTAL DISTRIBUTION DUE THIS PERIOD $56,943.13
UNPAID INTEREST SHORTFALL $0.00
ADVANCE BY MASTER SERVICER $0.00
RFC MANAGEMENT FEE $712.44
PERCENTAGE OF PRINCIPAL DUE ON NEXT DISTRIBUTION DATE 70.417369%
TOTAL PRINCIPAL PASS-THROUGH PER SINGLE CERTIFICATE $0.259995124
TOTAL INTEREST PASS-THROUGH PER SINGLE CERTIFICATE $1.037253097
TOTAL PRINCIPAL PREPAYMENT PASS-THROUGH PER SINGLE CERTIFICATE $0.058621507
REMAINING SPECIAL HAZARD LOSS AMOUNT $1,412,181.98
SCHEDULED PRINCIPAL BALANCE OF LOANS AFTER DISTRIBUTION $9,696,463.63
TRADING FACTOR 0.155551756
NUMBER OF LOANS DELINQUENT ONE MONTH 2
NUMBER OF LOANS DELINQUENT TWO OR MORE MONTHS 1
NUMBER OF LOANS IN FORECLOSURE 1
NUMBER OF REO PROPERTIES 1
ACTUAL PRINCIPAL BALANCE DELINQUENT ONE MONTH $204,515.45
ACTUAL PRINCIPAL BALANCE DELINQUENT TWO OR MORE MONTHS $303,223.60
ACTUAL PRINCIPAL BALANCE IN FORECLOSURE $90,981.37
ACTUAL PRINCIPAL BALANCE REO PROPERTIES $543,699.59
CONDUIT SUBORDINATED MORTGAGE PASS-THROUGH CERTIFICATES 10-Nov-95
1987-SA1, CLASS B, 7.95851034% PASS-THROUGH RATE (POOL 4009) 06:14 PM
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (SELLER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
DETERMINATION DATE: NOVEMBER 20, 1995
DISTRIBUTION DATE: NOVEMBER 25, 1995
ORIGINAL POOL BALANCE: $3,177,409.46
BEGINNING POOL BALANCE $2,876,136.18
ENDING POOL BALANCE $2,868,469.01
NET CHANGE TO PRINCIPAL BALANCE $7,667.17
PRINCIPAL DISTRIBUTIONS
PRINCIPAL PREPAYMENTS IN FULL $0.00
PARTIAL PRINCIPAL PREPAYMENTS $0.00
LIQUIDATED MORTGAGE LOAN $0.00
SCHEDULED PAYMENTS DUE 11/1 $3,712.06
$3,712.06
INTEREST DUE ON BEGINNING POOL BALANCE $19,048.57
PREPAYMENT INTEREST SHORTFALL $0.00
LOSS ON LIQUIDATED MORTGAGE $0.00
$19,048.57
TOTAL DISTRIBUTION DUE THIS PERIOD $22,760.63
PRINCIPAL DISTRIBUTION PER SINGLE CERTIFICATE $292.07
INTEREST DISTRIBUTION PER SINGLE CERTIFICATE $1,498.75
ESTIMATED UNPAID AMOUNT (AFTER TAKING INTO ACCOUNT
CURRENT DISTRIBUTION) $0.00
ADVANCE BY MASTER SERVICER $0.00
RFC MANAGEMENT FEE $299.18
PERCENTAGE OF PRINCIPAL DUE ON NEXT DISTRIBUTION DATE 29.582631%
REMAINING SPECIAL HAZARD LOSS AMOUNT $1,412,181.98
SCHEDULED PRINCIPAL BALANCE OF LOANS AFTER DISTRIBUTION $9,696,463.63
NUMBER OF LOANS DELINQUENT ONE MONTH 2
NUMBER OF LOANS DELINQUENT TWO OR MORE MONTHS 1
NUMBER OF LOANS IN FORECLOSURE 1
NUMBER OF REO PROPERTIES 1
ACTUAL PRINCIPAL BALANCE DELINQUENT ONE MONTH $204,515.45
ACTUAL PRINCIPAL BALANCE DELINQUENT TWO OR MORE MONTHS $303,223.60
ACTUAL PRINCIPAL BALANCE IN FORECLOSURE $90,981.37
ACTUAL PRINCIPAL BALANCE REO PROPERTIES $543,699.59
CONDUIT SUBORDINATED MORTGAGE PASS-THROUGH CERTIFICATES 10-Nov-95
1987-SA1, CLASS C, 0.03% PASS-THROUGH RATE (POOL 4009) 06:14 PM
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (SELLER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
DETERMINATION DATE: NOVEMBER 20, 1995
DISTRIBUTION DATE: NOVEMBER 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 11/1 $0.00
$0.00
INTEREST DUE ON BEGINNING POOL BALANCE AFTER DEDUCTING
CURRENT MONTH CLASS C UNPAID INTEREST AMOUNT $71.80
PREPAYMENT INTEREST SHORTFALL $0.00
LOSS ON LIQUIDATED MORTGAGE $0.00
TOTAL DISTRIBUTION DUE THIS PERIOD $71.80
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 $9,696,463.63
NUMBER OF LOANS DELINQUENT ONE MONTH 2
NUMBER OF LOANS DELINQUENT TWO OR MORE MONTHS 1
NUMBER OF LOANS IN FORECLOSURE 1
NUMBER OF REO PROPERTIES 1
ACTUAL PRINCIPAL BALANCE DELINQUENT ONE MONTH $204,515.45
ACTUAL PRINCIPAL BALANCE DELINQUENT TWO OR MORE MONTHS $303,223.60
ACTUAL PRINCIPAL BALANCE IN FORECLOSURE $90,981.37
ACTUAL PRINCIPAL BALANCE REO PROPERTIES $543,699.59
CONDUIT SENIOR MORTGAGE PASS-THROUGH CERTIFICATES 10-Nov-95
1987-SA1, CLASS A, 7.98851034% PASS-THROUGH RATE (POOL 4009) 06:19 PM
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (SELLER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
DETERMINATION DATE: NOVEMBER 20, 1995
DISTRIBUTION DATE: NOVEMBER 25, 1995
ORIGINAL POOL BALANCE: $43,895,323.25
BEGINNING POOL BALANCE $6,839,407.19
ENDING POOL BALANCE $6,827,482.45
PRINCIPAL DISTRIBUTIONS $11,924.74
PRINCIPAL DISTRIBUTIONS
PRINCIPAL PREPAYMENTS IN FULL $0.00
PARTIAL PRINCIPAL PREPAYMENTS $2,573.21
LIQUIDATED MORTGAGE LOAN $0.00
SCHEDULED PAYMENTS DUE 11/1 $9,351.53
$11,924.74
INTEREST DUE ON BEG POOL BALANCE $45,530.56
PREPAYMENT INTEREST SHORTFALL $0.00
$45,530.56
TOTAL DISTRIBUTION DUE THIS PERIOD $57,455.30
UNPAID INTEREST SHORTFALL $0.00
ADVANCE BY MASTER SERVICER $0.00
RFC MANAGEMENT FEE $712.44
PERCENTAGE OF PRINCIPAL DUE ON NEXT DISTRIBUTION DATE 70.417369%
TOTAL PRINCIPAL PASS-THROUGH PER SINGLE CERTIFICATE $0.271663109
TOTAL INTEREST PASS-THROUGH PER SINGLE CERTIFICATE $1.037253097
TOTAL PRINCIPAL PREPAYMENT PASS-THROUGH PER SINGLE CERTIFICATE $0.058621507
REMAINING SPECIAL HAZARD LOSS AMOUNT $1,412,181.98
SCHEDULED PRINCIPAL BALANCE OF LOANS AFTER DISTRIBUTION $9,695,736.39
TRADING FACTOR 0.155540088
NUMBER OF LOANS DELINQUENT ONE MONTH 2
NUMBER OF LOANS DELINQUENT TWO OR MORE MONTHS 1
NUMBER OF LOANS IN FORECLOSURE 1
NUMBER OF REO PROPERTIES 1
ACTUAL PRINCIPAL BALANCE DELINQUENT ONE MONTH $204,515.45
ACTUAL PRINCIPAL BALANCE DELINQUENT TWO OR MORE MONTHS $303,223.60
ACTUAL PRINCIPAL BALANCE IN FORECLOSURE $90,981.37
ACTUAL PRINCIPAL BALANCE REO PROPERTIES $543,699.59
CONDUIT SUBORDINATED MORTGAGE PASS-THROUGH CERTIFICATES 10-Nov-95
1987-SA1, CLASS B, 7.95851034% PASS-THROUGH RATE (POOL 4009) 06:19 PM
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (SELLER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
DETERMINATION DATE: NOVEMBER 20, 1995
DISTRIBUTION DATE: NOVEMBER 25, 1995
ORIGINAL POOL BALANCE: $3,177,409.46
BEGINNING POOL BALANCE $2,876,136.18
ENDING POOL BALANCE $2,868,253.94
NET CHANGE TO PRINCIPAL BALANCE $7,882.24
PRINCIPAL DISTRIBUTIONS
PRINCIPAL PREPAYMENTS IN FULL $0.00
PARTIAL PRINCIPAL PREPAYMENTS $0.00
LIQUIDATED MORTGAGE LOAN $0.00
SCHEDULED PAYMENTS DUE 11/1 $3,927.13
$3,927.13
INTEREST DUE ON BEGINNING POOL BALANCE $19,048.57
PREPAYMENT INTEREST SHORTFALL $0.00
LOSS ON LIQUIDATED MORTGAGE $0.00
$19,048.57
TOTAL DISTRIBUTION DUE THIS PERIOD $22,975.70
PRINCIPAL DISTRIBUTION PER SINGLE CERTIFICATE $308.99
INTEREST DISTRIBUTION PER SINGLE CERTIFICATE $1,498.75
ESTIMATED UNPAID AMOUNT (AFTER TAKING INTO ACCOUNT
CURRENT DISTRIBUTION) $0.00
ADVANCE BY MASTER SERVICER $0.00
RFC MANAGEMENT FEE $299.18
PERCENTAGE OF PRINCIPAL DUE ON NEXT DISTRIBUTION DATE 29.582631%
REMAINING SPECIAL HAZARD LOSS AMOUNT $1,412,181.98
SCHEDULED PRINCIPAL BALANCE OF LOANS AFTER DISTRIBUTION $9,695,736.39
NUMBER OF LOANS DELINQUENT ONE MONTH 2
NUMBER OF LOANS DELINQUENT TWO OR MORE MONTHS 1
NUMBER OF LOANS IN FORECLOSURE 1
NUMBER OF REO PROPERTIES 1
ACTUAL PRINCIPAL BALANCE DELINQUENT ONE MONTH $204,515.45
ACTUAL PRINCIPAL BALANCE DELINQUENT TWO OR MORE MONTHS $303,223.60
ACTUAL PRINCIPAL BALANCE IN FORECLOSURE $90,981.37
ACTUAL PRINCIPAL BALANCE REO PROPERTIES $543,699.59
CONDUIT SUBORDINATED MORTGAGE PASS-THROUGH CERTIFICATES 10-Nov-95
1987-SA1, CLASS C, 0.03% PASS-THROUGH RATE (POOL 4009) 06:19 PM
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (SELLER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
DETERMINATION DATE: NOVEMBER 20, 1995
DISTRIBUTION DATE: NOVEMBER 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 11/1 $0.00
$0.00
INTEREST DUE ON BEGINNING POOL BALANCE AFTER DEDUCTING
CURRENT MONTH CLASS C UNPAID INTEREST AMOUNT $71.80
PREPAYMENT INTEREST SHORTFALL $0.00
LOSS ON LIQUIDATED MORTGAGE $0.00
TOTAL DISTRIBUTION DUE THIS PERIOD $71.80
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 $9,695,736.39
NUMBER OF LOANS DELINQUENT ONE MONTH 2
NUMBER OF LOANS DELINQUENT TWO OR MORE MONTHS 1
NUMBER OF LOANS IN FORECLOSURE 1
NUMBER OF REO PROPERTIES 1
ACTUAL PRINCIPAL BALANCE DELINQUENT ONE MONTH $204,515.45
ACTUAL PRINCIPAL BALANCE DELINQUENT TWO OR MORE MONTHS $303,223.60
ACTUAL PRINCIPAL BALANCE IN FORECLOSURE $90,981.37
ACTUAL PRINCIPAL BALANCE REO PROPERTIES $543,699.59
CONDUIT SENIOR MORTGAGE PASS-THROUGH CERTIFICATES 10-Nov-95
1987-SA1, CLASS A, 7.98851034% PASS-THROUGH RATE (POOL 4009) 06:22 PM
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (SELLER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
DETERMINATION DATE: NOVEMBER 20, 1995
DISTRIBUTION DATE: NOVEMBER 25, 1995
ORIGINAL POOL BALANCE: $43,895,323.25
BEGINNING POOL BALANCE $6,839,407.19
ENDING POOL BALANCE $6,827,482.45
PRINCIPAL DISTRIBUTIONS $11,924.74
PRINCIPAL DISTRIBUTIONS
PRINCIPAL PREPAYMENTS IN FULL $0.00
PARTIAL PRINCIPAL PREPAYMENTS $2,573.21
LIQUIDATED MORTGAGE LOAN $0.00
SCHEDULED PAYMENTS DUE 11/1 $9,351.53
$11,924.74
INTEREST DUE ON BEG POOL BALANCE $45,530.56
PREPAYMENT INTEREST SHORTFALL $0.00
$45,530.56
TOTAL DISTRIBUTION DUE THIS PERIOD $57,455.30
UNPAID INTEREST SHORTFALL $0.00
ADVANCE BY MASTER SERVICER $0.00
RFC MANAGEMENT FEE $712.44
PERCENTAGE OF PRINCIPAL DUE ON NEXT DISTRIBUTION DATE 70.417369%
TOTAL PRINCIPAL PASS-THROUGH PER SINGLE CERTIFICATE $0.271663109
TOTAL INTEREST PASS-THROUGH PER SINGLE CERTIFICATE $1.037253097
TOTAL PRINCIPAL PREPAYMENT PASS-THROUGH PER SINGLE CERTIFICATE $0.058621507
REMAINING SPECIAL HAZARD LOSS AMOUNT $1,412,181.98
SCHEDULED PRINCIPAL BALANCE OF LOANS AFTER DISTRIBUTION $9,695,736.39
TRADING FACTOR 0.155540088
NUMBER OF LOANS DELINQUENT ONE MONTH 2
NUMBER OF LOANS DELINQUENT TWO OR MORE MONTHS 1
NUMBER OF LOANS IN FORECLOSURE 1
NUMBER OF REO PROPERTIES 1
ACTUAL PRINCIPAL BALANCE DELINQUENT ONE MONTH $204,515.45
ACTUAL PRINCIPAL BALANCE DELINQUENT TWO OR MORE MONTHS $303,223.60
ACTUAL PRINCIPAL BALANCE IN FORECLOSURE $90,981.37
ACTUAL PRINCIPAL BALANCE REO PROPERTIES $543,699.59
CONDUIT SUBORDINATED MORTGAGE PASS-THROUGH CERTIFICATES 10-Nov-95
1987-SA1, CLASS B, 7.95851034% PASS-THROUGH RATE (POOL 4009) 06:22 PM
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (SELLER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
DETERMINATION DATE: NOVEMBER 20, 1995
DISTRIBUTION DATE: NOVEMBER 25, 1995
ORIGINAL POOL BALANCE: $3,177,409.46
BEGINNING POOL BALANCE $2,872,181.07
ENDING POOL BALANCE $2,868,253.94
NET CHANGE TO PRINCIPAL BALANCE $3,927.13
PRINCIPAL DISTRIBUTIONS
PRINCIPAL PREPAYMENTS IN FULL $0.00
PARTIAL PRINCIPAL PREPAYMENTS $0.00
LIQUIDATED MORTGAGE LOAN $0.00
SCHEDULED PAYMENTS DUE 11/1 $3,927.13
$3,927.13
INTEREST DUE ON BEGINNING POOL BALANCE $19,048.57
PREPAYMENT INTEREST SHORTFALL $0.00
LOSS ON LIQUIDATED MORTGAGE $0.00
$19,048.57
TOTAL DISTRIBUTION DUE THIS PERIOD $22,975.70
PRINCIPAL DISTRIBUTION PER SINGLE CERTIFICATE $308.99
INTEREST DISTRIBUTION PER SINGLE CERTIFICATE $1,498.75
ESTIMATED UNPAID AMOUNT (AFTER TAKING INTO ACCOUNT
CURRENT DISTRIBUTION) $0.00
ADVANCE BY MASTER SERVICER $0.00
RFC MANAGEMENT FEE $299.18
PERCENTAGE OF PRINCIPAL DUE ON NEXT DISTRIBUTION DATE 29.582631%
REMAINING SPECIAL HAZARD LOSS AMOUNT $1,412,181.98
SCHEDULED PRINCIPAL BALANCE OF LOANS AFTER DISTRIBUTION $9,695,736.39
NUMBER OF LOANS DELINQUENT ONE MONTH 2
NUMBER OF LOANS DELINQUENT TWO OR MORE MONTHS 1
NUMBER OF LOANS IN FORECLOSURE 1
NUMBER OF REO PROPERTIES 1
ACTUAL PRINCIPAL BALANCE DELINQUENT ONE MONTH $204,515.45
ACTUAL PRINCIPAL BALANCE DELINQUENT TWO OR MORE MONTHS $303,223.60
ACTUAL PRINCIPAL BALANCE IN FORECLOSURE $90,981.37
ACTUAL PRINCIPAL BALANCE REO PROPERTIES $543,699.59
CONDUIT SUBORDINATED MORTGAGE PASS-THROUGH CERTIFICATES 10-Nov-95
1987-SA1, CLASS C, 0.03% PASS-THROUGH RATE (POOL 4009) 06:22 PM
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (SELLER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
DETERMINATION DATE: NOVEMBER 20, 1995
DISTRIBUTION DATE: NOVEMBER 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 11/1 $0.00
$0.00
INTEREST DUE ON BEGINNING POOL BALANCE AFTER DEDUCTING
CURRENT MONTH CLASS C UNPAID INTEREST AMOUNT $71.80
PREPAYMENT INTEREST SHORTFALL $0.00
LOSS ON LIQUIDATED MORTGAGE $0.00
TOTAL DISTRIBUTION DUE THIS PERIOD $71.80
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 $9,695,736.39
NUMBER OF LOANS DELINQUENT ONE MONTH 2
NUMBER OF LOANS DELINQUENT TWO OR MORE MONTHS 1
NUMBER OF LOANS IN FORECLOSURE 1
NUMBER OF REO PROPERTIES 1
ACTUAL PRINCIPAL BALANCE DELINQUENT ONE MONTH $204,515.45
ACTUAL PRINCIPAL BALANCE DELINQUENT TWO OR MORE MONTHS $303,223.60
ACTUAL PRINCIPAL BALANCE IN FORECLOSURE $90,981.37
ACTUAL PRINCIPAL BALANCE REO PROPERTIES $543,699.59
CONDUIT SENIOR MORTGAGE PASS-THROUGH CERTIFICATES 10-Nov-95
1987-SA1, CLASS A, 7.98851034% PASS-THROUGH RATE (POOL 4009) 06:29 PM
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (SELLER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
DETERMINATION DATE: NOVEMBER 20, 1995
DISTRIBUTION DATE: NOVEMBER 25, 1995
ORIGINAL POOL BALANCE: $43,895,323.25
BEGINNING POOL BALANCE $6,839,407.19
ENDING POOL BALANCE $6,827,482.45
PRINCIPAL DISTRIBUTIONS $11,924.74
PRINCIPAL DISTRIBUTIONS
PRINCIPAL PREPAYMENTS IN FULL $0.00
PARTIAL PRINCIPAL PREPAYMENTS $2,573.21
LIQUIDATED MORTGAGE LOAN $0.00
SCHEDULED PAYMENTS DUE 11/1 $9,351.53
$11,924.74
INTEREST DUE ON BEG POOL BALANCE $45,530.56
PREPAYMENT INTEREST SHORTFALL $0.00
$45,530.56
TOTAL DISTRIBUTION DUE THIS PERIOD $57,455.30
UNPAID INTEREST SHORTFALL $0.00
ADVANCE BY MASTER SERVICER $0.00
RFC MANAGEMENT FEE $673.10
PERCENTAGE OF PRINCIPAL DUE ON NEXT DISTRIBUTION DATE 70.417369%
TOTAL PRINCIPAL PASS-THROUGH PER SINGLE CERTIFICATE $0.271663109
TOTAL INTEREST PASS-THROUGH PER SINGLE CERTIFICATE $1.037253097
TOTAL PRINCIPAL PREPAYMENT PASS-THROUGH PER SINGLE CERTIFICATE $0.058621507
REMAINING SPECIAL HAZARD LOSS AMOUNT $1,412,181.98
SCHEDULED PRINCIPAL BALANCE OF LOANS AFTER DISTRIBUTION $9,695,736.39
TRADING FACTOR 0.155540088
NUMBER OF LOANS DELINQUENT ONE MONTH 2
NUMBER OF LOANS DELINQUENT TWO OR MORE MONTHS 1
NUMBER OF LOANS IN FORECLOSURE 1
NUMBER OF REO PROPERTIES 1
ACTUAL PRINCIPAL BALANCE DELINQUENT ONE MONTH $204,515.45
ACTUAL PRINCIPAL BALANCE DELINQUENT TWO OR MORE MONTHS $303,223.60
ACTUAL PRINCIPAL BALANCE IN FORECLOSURE $90,981.37
ACTUAL PRINCIPAL BALANCE REO PROPERTIES $543,699.59
CONDUIT SUBORDINATED MORTGAGE PASS-THROUGH CERTIFICATES 10-Nov-95
1987-SA1, CLASS B, 7.95851034% PASS-THROUGH RATE (POOL 4009) 06:29 PM
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (SELLER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
DETERMINATION DATE: NOVEMBER 20, 1995
DISTRIBUTION DATE: NOVEMBER 25, 1995
ORIGINAL POOL BALANCE: $3,177,409.46
BEGINNING POOL BALANCE $2,872,181.07
ENDING POOL BALANCE $3,404,412.44
NET CHANGE TO PRINCIPAL BALANCE ($532,231.37)
PRINCIPAL DISTRIBUTIONS
PRINCIPAL PREPAYMENTS IN FULL $0.00
PARTIAL PRINCIPAL PREPAYMENTS $0.00
LIQUIDATED MORTGAGE LOAN $0.00
SCHEDULED PAYMENTS DUE 11/1 $3,927.13
$3,927.13
INTEREST DUE ON BEGINNING POOL BALANCE $19,048.57
PREPAYMENT INTEREST SHORTFALL $0.00
LOSS ON LIQUIDATED MORTGAGE $0.00
$19,048.57
TOTAL DISTRIBUTION DUE THIS PERIOD $22,975.70
PRINCIPAL DISTRIBUTION PER SINGLE CERTIFICATE $308.99
INTEREST DISTRIBUTION PER SINGLE CERTIFICATE $1,498.75
ESTIMATED UNPAID AMOUNT (AFTER TAKING INTO ACCOUNT
CURRENT DISTRIBUTION) $0.00
ADVANCE BY MASTER SERVICER $0.00
RFC MANAGEMENT FEE $282.67
PERCENTAGE OF PRINCIPAL DUE ON NEXT DISTRIBUTION DATE 29.582631%
REMAINING SPECIAL HAZARD LOSS AMOUNT $1,412,181.98
SCHEDULED PRINCIPAL BALANCE OF LOANS AFTER DISTRIBUTION $9,695,736.39
NUMBER OF LOANS DELINQUENT ONE MONTH 2
NUMBER OF LOANS DELINQUENT TWO OR MORE MONTHS 1
NUMBER OF LOANS IN FORECLOSURE 1
NUMBER OF REO PROPERTIES 1
ACTUAL PRINCIPAL BALANCE DELINQUENT ONE MONTH $204,515.45
ACTUAL PRINCIPAL BALANCE DELINQUENT TWO OR MORE MONTHS $303,223.60
ACTUAL PRINCIPAL BALANCE IN FORECLOSURE $90,981.37
ACTUAL PRINCIPAL BALANCE REO PROPERTIES $543,699.59
CONDUIT SUBORDINATED MORTGAGE PASS-THROUGH CERTIFICATES 10-Nov-95
1987-SA1, CLASS C, 0.03% PASS-THROUGH RATE (POOL 4009) 06:29 PM
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (SELLER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
DETERMINATION DATE: NOVEMBER 20, 1995
DISTRIBUTION DATE: NOVEMBER 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 11/1 $0.00
$0.00
INTEREST DUE ON BEGINNING POOL BALANCE AFTER DEDUCTING
CURRENT MONTH CLASS C UNPAID INTEREST AMOUNT $71.80
PREPAYMENT INTEREST SHORTFALL $0.00
LOSS ON LIQUIDATED MORTGAGE $0.00
TOTAL DISTRIBUTION DUE THIS PERIOD $71.80
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 $9,695,736.39
NUMBER OF LOANS DELINQUENT ONE MONTH 2
NUMBER OF LOANS DELINQUENT TWO OR MORE MONTHS 1
NUMBER OF LOANS IN FORECLOSURE 1
NUMBER OF REO PROPERTIES 1
ACTUAL PRINCIPAL BALANCE DELINQUENT ONE MONTH $204,515.45
ACTUAL PRINCIPAL BALANCE DELINQUENT TWO OR MORE MONTHS $303,223.60
ACTUAL PRINCIPAL BALANCE IN FORECLOSURE $90,981.37
ACTUAL PRINCIPAL BALANCE REO PROPERTIES $543,699.59
................................................................................
DISTRIBUTION DATE: 11/27/95
MONTHLY Cutoff: Oct-95
DETERMINATION DATE: 11/20/95
RUN TIME/DATE: 11/10/95 02:54 PM
CERTIFICATEHOLDER STATEMENT
CONDUIT SENIOR SUBORDINATED MORTGAGE PASSTHRU CERTIFICATES
POOL #: 4010/11
SERIES: 1988-S1
SELLER: RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC
MASTER SERVICER: RESIDENTIAL FUNDING CORPORATION
CLASS A
CUSIP Number 760920AS7
Total Princ and Interest Distributed 297,103.39
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 222,585.73
Total Principal Prepayments 102,518.54
Principal Payoffs-In-Full 100,709.93
Principal Curtailments 1,808.61
Principal Liquidations 100,740.79
Scheduled Principal Due 19,326.40
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 74,517.66
Prepayment Interest Shortfall 720.57
Unpaid Interest Shortfall Distr (Paid) 0.00
Remaining Unpaid Interest Shortfall 0.00
BALANCES BY CLASS
INITIAL Scheduled Pool Balance 173,064,503.72
Curr Period BEGINNING Princ Balance 8,777,561.24
Curr Period ENDING Princ Balance 8,554,975.51
Change in Principal Balance 222,585.73
PER CERTIFICATE DATA BY CLASS
Principal Distributed 1.286143
Interest Distributed 0.430577
Total Distribution 1.716721
Total Principal Prepayments 1.174472
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 50.718438
ENDING Principal Balance 49.432294
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 10.285987%
Subordinated Unpaid Amounts
Period Ending Class Percentages 64.553631%
Prepayment Percentages 78.815350%
Trading Factors 4.943229%
Certificate Denominations 1,000
Sub-Servicer Fees 2,488.72
Master Servicer Fees 883.26
Percentage Interest
Curr Period Master Servicer Adv Amt 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Total Princ and Interest Distributed 139,532.89 102.00 436,738.28
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 92,938.67 315,524.40
Total Principal Prepayments 27,555.79 130,074.33
Principal Payoffs-In-Full 27,069.66 127,779.59
Principal Curtailments 486.13 2,294.74
Principal Liquidations 59,273.18 160,013.97
Scheduled Principal Due 10,264.99 29,591.39
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 46,594.22 102.00 121,213.88
Prepayment Interest Shortfall 392.52 0.76 1,113.85
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 4,790,619.24 13,568,180.48
Curr Period ENDING Princ Balance 4,697,533.15 13,252,508.66
Change in Principal Balance 93,086.09 315,671.82
PER CERTIFICATE DATA BY CLASS
Principal Distributed 2,422.971891
Interest Distributed 1,214.741779
Total Distribution 3,637.713671
Total Principal Prepayments 718.397462
Current Period Interest Shortfall
BEGINNING Principal Balance 499.578303
ENDING Principal Balance 489.871042
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 10.265987% 0.020000%
Subordinated Unpaid Amounts 1,124,949.17 1,153.17 1,083,502.94
Period Ending Class Percentages 35.446369%
Prepayment Percentages 21.184650%
Trading Factors 48.987104% 7.255533%
Certificate Denominations 250,000
Sub-Servicer Fees 1,366.55 3,855.27
Master Servicer Fees 485.00 1,368.26
Percentage Interest
Curr Period Master Servicer Adv Amt 0.00
MISCELLANEOUS POOL DATA
Initial Special Hazard Amount 1,826,538.30
Current Special Hazard Amount 1,826,538.30
POOL DELINQUENCY DATA
Unpaid Princ Number of
Balance Loans
Loans Delinquent ONE Payment 1,782,830.13 10
Loans Delinquent TWO Payments 395,941.78 2
Loans Delinquent THREE + Payments 452,633.94 2
Total Unpaid Principal on Delinq Loans 2,631,405.85 14
Loans in Foreclosure, INCL in Delinq 292,753.92 1
REO/Pending Cash Liquidations 159,880.02 1
Principal Balance New REO 0.00
Six Month Avg Delinquencies 2+ Pmts 8.0058%
Loans in Pool 99
Current Period Sub-Servicer Fee 3,855.27
Current Period Master Servicer Fee 1,368.26
Aggregate REO Losses (885,300.12)
................................................................................
Run: 11/29/95 10:48:29 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1988-3A (POOL 3085)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3085
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
760920AW8 25,441,326.74 4,926,491.88 7.8732 8,494.66
- --------------------------------------------------------------------------------
25,441,326.74 4,926,491.88 8,494.66
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
32,322.71 0.00 40,817.37 0.00 4,917,997.22
32,322.71 0.00 40,817.37 0.00 4,917,997.22
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
193.641312 0.333892 1.270481 0.000000 1.604373 193.307419
Determination Date 20-NOVEMBER-95
Distribution Date 27-NOVEMBER-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 11/29/95 10:48:29 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 1,532.09
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,486.57
SUBSERVICER ADVANCES THIS MONTH 2,923.58
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 216,437.51
(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 4,917,997.22
ACTUAL UPAID PRINCIPAL BALANCE @ 10/31 4,925,876.72
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 37
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 2,527.95
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 5,966.71
LOC AMOUNT AVAILABLE 1,959,799.33
BANKRUPTCY AMOUNT AVAILABLE 388,117.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,049,406.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.6085%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.8732%
POOL TRADING FACTOR 0.193307419
................................................................................
Run: 11/29/95 10:48:29 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1988-3B (POOL 3086)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3086
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
760920AX6 38,297,875.16 7,519,365.42 7.8889 225,282.06
- --------------------------------------------------------------------------------
38,297,875.16 7,519,365.42 225,282.06
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
49,173.91 0.00 274,455.97 0.00 7,294,083.36
49,173.91 0.00 274,455.97 0.00 7,294,083.36
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
196.338972 5.882364 1.283985 0.000000 7.166349 190.456607
Determination Date 20-NOVEMBER-95
Distribution Date 27-NOVEMBER-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 11/29/95 10:48:29 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 2,406.45
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,558.40
SUBSERVICER ADVANCES THIS MONTH 3,995.80
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 285,237.24
(B) TWO MONTHLY PAYMENTS: 1 97,768.95
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 1 122,965.54
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 7,294,083.36
ACTUAL UPAID PRINCIPAL BALANCE @ 10/31 7,303,113.34
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 61
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 215,938.90
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 611.18
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 8,731.98
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 8.5252%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.8889%
POOL TRADING FACTOR 0.190456607
................................................................................
Run: 11/29/95 10:48:29 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 10,881,718.17 6.9667 63,598.32
- --------------------------------------------------------------------------------
69,360,201.61 10,881,718.17 63,598.32
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
63,109.00 0.00 126,707.32 0.00 10,818,119.85
63,109.00 0.00 126,707.32 0.00 10,818,119.85
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
156.887061 0.916928 0.909873 0.000000 1.826801 155.970133
Determination Date 20-NOVEMBER-95
Distribution Date 27-NOVEMBER-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 11/29/95 10:48:29 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1988-3C (POOL 3087)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 3,897.02
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,238.78
SUBSERVICER ADVANCES THIS MONTH 8,350.50
MASTER SERVICER ADVANCES THIS MONTH 850.68
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 719,345.41
(B) TWO MONTHLY PAYMENTS: 1 59,921.06
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 2 359,179.33
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 10,818,119.85
ACTUAL UPAID PRINCIPAL BALANCE @ 10/31 10,710,672.43
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 79
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 123,889.53
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 47,128.16
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 1,901.06
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 14,569.10
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 7.6575%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.9721%
POOL TRADING FACTOR 0.155970133
................................................................................
Run: 11/29/95 10:48:29 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 1,137,810.45 8.5000 10,265.21
STRIP 0.00 0.00 0.2368 0.00
- --------------------------------------------------------------------------------
9,209,655.99 1,137,810.45 10,265.21
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
8,059.49 0.00 18,324.70 0.00 1,127,545.24
STRIP 224.55 0.00 224.55 0.00 0.00
8,284.04 0.00 18,549.25 0.00 1,127,545.24
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
123.545380 1.114614 0.875113 0.000000 1.989727 122.430766
STRIP 0.000000 0.000000 0.024382 0.000000 0.024382 0.000000
Determination Date 20-NOVEMBER-95
Distribution Date 27-NOVEMBER-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 11/29/95 10:48:29 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 237.04
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 208.60
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 1,127,545.24
ACTUAL UPAID PRINCIPAL BALANCE @ 10/31 1,136,178.05
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 7
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 10,265.21
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 0.122430766
................................................................................
Run: 11/29/95 10:48:29 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 2,745,864.09 9.2500 36,594.17
STRIP 0.00 0.00 0.0350 0.00
- --------------------------------------------------------------------------------
33,550,911.70 2,745,864.09 36,594.17
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
21,166.04 0.00 57,760.21 0.00 2,709,269.92
STRIP 79.98 0.00 79.98 0.00 0.00
21,246.02 0.00 57,840.19 0.00 2,709,269.92
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
81.841713 1.090706 0.630863 0.000000 1.721569 80.751007
STRIP 0.000000 0.000000 0.002384 0.000000 0.002384 0.000000
Determination Date 20-NOVEMBER-95
Distribution Date 27-NOVEMBER-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 11/29/95 10:48:29 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 572.06
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 503.41
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 2,709,269.92
ACTUAL UPAID PRINCIPAL BALANCE @ 10/31 2,739,517.57
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 23
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 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 33,594.17
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 9.7550%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 9.2500%
POOL TRADING FACTOR 0.080751007
................................................................................
Run: 11/29/95 10:48:29 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 1,065,118.53 9.7500 15,575.04
STRIP 0.00 0.00 0.1241 0.00
- --------------------------------------------------------------------------------
14,309,759.83 1,065,118.53 15,575.04
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
8,654.09 0.00 24,229.13 0.00 1,049,543.49
STRIP 110.13 0.00 110.13 0.00 0.00
8,764.22 0.00 24,339.26 0.00 1,049,543.49
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
74.433012 1.088421 0.604768 0.000000 1.693189 73.344592
STRIP 0.000000 0.000000 0.007696 0.000000 0.007696 0.000000
Determination Date 20-NOVEMBER-95
Distribution Date 27-NOVEMBER-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 11/29/95 10:48:29 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 221.90
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 195.27
SUBSERVICER ADVANCES THIS MONTH 0.00
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 1,049,543.49
ACTUAL UPAID PRINCIPAL BALANCE @ 10/31 1,061,232.21
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 8
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 928.95
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 14,646.09
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 10.3441%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 9.7500%
POOL TRADING FACTOR 0.073344592
................................................................................
Run: 11/29/95 10:48:29 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 30,826,593.12 6.7950 438,076.58
- --------------------------------------------------------------------------------
199,725,759.94 30,826,593.12 438,076.58
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
173,420.47 0.00 611,497.05 0.00 30,388,516.54
173,420.47 0.00 611,497.05 0.00 30,388,516.54
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
154.344603 2.193390 0.868293 0.000000 3.061683 152.151212
Determination Date 20-NOVEMBER-95
Distribution Date 27-NOVEMBER-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 11/29/95 10:48:29 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 11,149.83
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,437.14
SUBSERVICER ADVANCES THIS MONTH 16,855.50
MASTER SERVICER ADVANCES THIS MONTH 1,506.81
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 608,052.83
(B) TWO MONTHLY PAYMENTS: 1 339,187.40
(C) THREE OR MORE MONTHLY PAYMENTS: 1 74,690.87
(D) LOANS IN FORECLOSURE 8 1,328,858.38
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 30,388,516.54
ACTUAL UPAID PRINCIPAL BALANCE @ 10/31 30,206,742.78
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 213
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 234,880.53
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 378,357.80
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 17,814.94
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 41,903.84
FSA GUARANTY INSURANCE POLICY 6,001,806.87
BANKRUPTCY AMOUNT AVAILABLE 373,426.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,264,044.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.4905%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.8001%
POOL TRADING FACTOR 0.152151212
................................................................................
Run: 11/29/95 10:48:29 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 11,142,137.61 7.7255 437,391.34
- --------------------------------------------------------------------------------
60,404,491.94 11,142,137.61 437,391.34
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
69,432.83 0.00 506,824.17 0.00 10,704,746.27
69,432.83 0.00 506,824.17 0.00 10,704,746.27
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
184.458759 7.241040 1.149465 0.000000 8.390505 177.217719
Determination Date 20-NOVEMBER-95
Distribution Date 27-NOVEMBER-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 11/29/95 10:48:29 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-3A (POOL 3095)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 3,823.69
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,269.87
SUBSERVICER ADVANCES THIS MONTH 2,671.74
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 117,154.22
(D) LOANS IN FORECLOSURE 2 229,426.42
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 10,704,746.27
ACTUAL UPAID PRINCIPAL BALANCE @ 10/31 10,720,087.92
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 82
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
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 420,983.92
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 3,403.53
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 13,003.89
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 8.4006%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.7255%
POOL TRADING FACTOR 0.177217719
................................................................................
Run: 11/29/95 10:48:29 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 4,182,491.10 7.7687 5,925.01
- --------------------------------------------------------------------------------
37,514,866.19 4,182,491.10 5,925.01
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
27,070.92 0.00 32,995.93 0.00 4,176,566.09
27,070.92 0.00 32,995.93 0.00 4,176,566.09
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
111.488898 0.157938 0.721605 0.000000 0.879543 111.330961
Determination Date 20-NOVEMBER-95
Distribution Date 27-NOVEMBER-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 11/29/95 10:48:29 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 1,524.18
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 877.53
SUBSERVICER ADVANCES THIS MONTH 1,366.25
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 1 176,343.63
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 4,176,566.09
ACTUAL UPAID PRINCIPAL BALANCE @ 10/31 4,182,593.78
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 23
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 955.11
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 4,969.90
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 8.4560%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.7687%
POOL TRADING FACTOR 0.111330961
................................................................................
Run: 11/29/95 10:48:29 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 14,824,495.23 6.1219 130,202.83
- --------------------------------------------------------------------------------
80,948,485.59 14,824,495.23 130,202.83
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
75,365.03 0.00 205,567.86 0.00 14,694,292.40
75,365.03 0.00 205,567.86 0.00 14,694,292.40
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
183.134930 1.608465 0.931025 0.000000 2.539490 181.526465
Determination Date 20-NOVEMBER-95
Distribution Date 27-NOVEMBER-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 11/29/95 10:48:29 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 4,827.69
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,055.45
SUBSERVICER ADVANCES THIS MONTH 10,852.78
MASTER SERVICER ADVANCES THIS MONTH 1,167.49
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 711,876.12
(B) TWO MONTHLY PAYMENTS: 2 695,970.27
(C) THREE OR MORE MONTHLY PAYMENTS: 1 109,188.22
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 14,694,292.40
ACTUAL UPAID PRINCIPAL BALANCE @ 10/31 14,531,826.13
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 107
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 184,998.60
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 104,900.78
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 2,988.73
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 22,313.32
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 6.7753%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.1283%
POOL TRADING FACTOR 0.181526465
................................................................................
Run: 11/29/95 10:48:29 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 11,233,087.90 6.9982 485,385.18
- --------------------------------------------------------------------------------
42,805,537.40 11,233,087.90 485,385.18
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
63,705.32 0.00 549,090.50 0.00 10,747,702.72
63,705.32 0.00 549,090.50 0.00 10,747,702.72
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
262.421373 11.339308 1.488250 0.000000 12.827558 251.082065
Determination Date 20-NOVEMBER-95
Distribution Date 27-NOVEMBER-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 11/29/95 10:48:29 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 4,417.25
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,256.60
SUBSERVICER ADVANCES THIS MONTH 11,076.98
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 10 910,207.58
(B) TWO MONTHLY PAYMENTS: 2 228,168.48
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 2 370,540.77
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 10,747,702.72
ACTUAL UPAID PRINCIPAL BALANCE @ 10/31 10,762,254.62
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 89
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 289,892.02
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 1,807.42
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 179,695.19
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 13,990.55
FSA GUARANTY INSURANCE POLICY 8,162,050.60
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 7.7482%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.9982%
POOL TRADING FACTOR 0.251082065
................................................................................
Run: 11/29/95 10:48:29 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 11,959,234.73 6.9461 106,623.86
- --------------------------------------------------------------------------------
55,464,913.85 11,959,234.73 106,623.86
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
69,116.21 0.00 175,740.07 0.00 11,852,610.87
69,116.21 0.00 175,740.07 0.00 11,852,610.87
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
215.618017 1.922366 1.246125 0.000000 3.168491 213.695651
Determination Date 20-NOVEMBER-95
Distribution Date 27-NOVEMBER-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 11/29/95 10:48:29 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-SW1B (POOL 2001)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 4,907.12
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,454.83
SUBSERVICER ADVANCES THIS MONTH 11,972.51
MASTER SERVICER ADVANCES THIS MONTH 1,080.99
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 607,689.70
(B) TWO MONTHLY PAYMENTS: 4 440,863.96
(C) THREE OR MORE MONTHLY PAYMENTS: 1 116,282.95
(D) LOANS IN FORECLOSURE 4 625,440.86
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 11,852,610.87
ACTUAL UPAID PRINCIPAL BALANCE @ 10/31 11,707,634.93
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 83
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 161,398.49
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 97,478.73
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 217.60
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 8,927.53
FSA GUARANTY INSURANCE POLICY 8,162,050.60
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 7.6971%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.9471%
POOL TRADING FACTOR 0.213695651
................................................................................
DISTRIBUTION DATE: 11/27/95
MONTHLY Cutoff: Oct-95
DETERMINATION DATE: 11/20/95
RUN TIME/DATE: 11/10/95 03:11 PM
CERTIFICATEHOLDER STATEMENT
CONDUIT SENIOR SUBORDINATED MORTGAGE PASSTHRU CERTIFICATES
POOL #: 4012
SERIES: 1989-S1
SELLER: RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC
MASTER SERVICER: RESIDENTIAL FUNDING CORPORATION
CLASS A
CUSIP Number 760920BN7
Total Princ and Interest Distributed 785,127.30
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 695,968.02
Total Principal Prepayments 675,564.47
Principal Payoffs-In-Full 671,318.89
Principal Curtailments 4,245.58
Principal Liquidations 0.00
Scheduled Principal Due 20,403.55
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 89,159.28
Prepayment Interest Shortfall 1,429.44
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 15,617,394.17
Curr Period ENDING Princ Balance 14,921,426.15
Change in Principal Balance 695,968.02
PER CERTIFICATE DATA BY CLASS
Principal Distributed 4.607803
Interest Distributed 0.590298
Total Distribution 5.198101
Total Principal Prepayments 4.472717
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 103.398258
ENDING Principal Balance 98.790455
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 6.960602%
Subordinated Unpaid Amounts
Period Ending Class Percentages 59.456537%
Prepayment Percentages 100.000000%
Trading Factors 9.879045%
Certificate Denominations 1,000
Sub-Servicer Fees 5,510.29
Master Servicer Fees 1,557.83
Percentage Interest
Curr Period Master Servicer Adv Amt 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Total Princ and Interest Distributed 71,377.26 66.56 856,571.12
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 13,289.06 709,257.08
Total Principal Prepayments 0.00 675,564.47
Principal Payoffs-In-Full 0.00 671,318.89
Principal Curtailments 0.00 4,245.58
Principal Liquidations 0.00 0.00
Scheduled Principal Due 12,908.30 33,311.85
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 58,088.20 66.56 147,314.04
Prepayment Interest Shortfall 931.17 1.34 2,361.95
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 10,188,243.52 25,805,637.69
Curr Period ENDING Princ Balance 10,174,932.95 25,096,359.10
Change in Principal Balance 13,310.57 709,278.59
PER CERTIFICATE DATA BY CLASS
Principal Distributed 275.244208
Interest Distributed 1,203.128032
Total Distribution 1,478.372240
Total Principal Prepayments 0.000000
Current Period Interest Shortfall
BEGINNING Principal Balance 844.079271
ENDING Principal Balance 842.976512
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 6.950602% 0.010000%
Subordinated Unpaid Amounts 1,002,050.44 843.25 804,390.41
Period Ending Class Percentages 40.543463%
Prepayment Percentages 0.000000%
Trading Factors 84.297651% 15.386022%
Certificate Denominations 250,000
Sub-Servicer Fees 3,757.47 9,267.76
Master Servicer Fees 1,062.28 2,620.11
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 899,546.91 6
Loans Delinquent TWO Payments 433,673.60 3
Loans Delinquent THREE + Payments 553,746.19 3
Total Unpaid Princ on Delinquent Loans 1,886,966.70 12
Loans in Foreclosure, INCL in Delinq 296,403.01 2
REO/Pending Cash Liquidations 257,343.18 1
Principal Balance New REO 0.00
Six Month Avg Delinquencies 2+ Pmts 4.6089%
Loans in Pool 160
Current Period Sub-Servicer Fee 9,267.76
Current Period Master Servicer Fee 2,620.11
Aggregate REO Losses (747,348.41)
................................................................................
SEC REPORT
DISTRIBUTION DATE: 11/27/95
MONTHLY Cutoff: Oct-95
DETERMINATION DATE: 11/20/95
RUN TIME/DATE: 11/10/95 03:17 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 235,393.55 1,630.07
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 228,816.54
Total Principal Prepayments 228,129.22
Principal Payoffs-In-Full 226,950.22
Principal Curtailments 1,179.00
Principal Liquidations 0.00
Scheduled Principal Due 687.32
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 6,577.01 1,630.07
Prepayment Interest Shortfall 94.13 23.87
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 766,132.54
Curr Period ENDING Princ Balance 537,316.00
Change in Principal Balance 228,816.54
PER CERTIFICATE DATA BY CLASS
Principal Distributed 2.091297
Interest Distributed 0.060111
Total Distribution 2.151409
Total Principal Prepayments 2.085015
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 7.002163
ENDING Principal Balance 4.910866
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 10.449069% 0.278620%
Subordinated Unpaid Amounts
Period Ending Class Percentages 7.917774%
Prepayment Percentages 100.000000%
Trading Factors 0.491087%
Certificate Denominations 1,000
Sub-Servicer Fees 125.30
Master Servicer Fees 47.83
Percentage Interest
Curr Period Master Servicer Adv Amt 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Total Princ and Interest Distributed 42,495.33 45.38 279,564.33
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 4,277.06 233,093.60
Total Principal Prepayments 0.00 228,129.22
Principal Payoffs-In-Full 0.00 226,950.22
Principal Curtailments 0.00 1,179.00
Principal Liquidations 0.00 0.00
Scheduled Principal Due 4,790.07 5,477.39
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 38,218.27 45.38 46,470.73
Prepayment Interest Shortfall 767.02 1.47 886.49
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 6,254,495.02 7,020,627.56
Curr Period ENDING Princ Balance 6,248,883.96 6,786,199.96
Change in Principal Balance 5,611.06 234,427.60
PER CERTIFICATE DATA BY CLASS
Principal Distributed 125.022908
Interest Distributed 1,117.159742
Total Distribution 1,242.182650
Total Principal Prepayments 0.000000
Current Period Interest Shortfall
BEGINNING Principal Balance 731.301552
ENDING Principal Balance 730.645484
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 10.429069% 0.020000%
Subordinated Unpaid Amounts 1,676,860.68 1,986.22 1,620,686.35
Period Ending Class Percentages 92.082226%
Prepayment Percentages 0.000000%
Trading Factors 73.064548% 5.752663%
Certificate Denominations 250,000
Sub-Servicer Fees 1,457.26 1,582.56
Master Servicer Fees 556.22 604.05
Percentage Interest
Curr Period Master Servicer Adv Amt 0.00
MISCELLANEOUS POOL DATA
Initial Special Hazard Amount 1,687,092.96
Current Special Hazard Amount 1,271,432.00
POOL DELINQUENCY DATA
Unpaid Princ Number of
Balance Loans
Loans Delinquent ONE Payment 0.00 0
Loans Delinquent TWO Payments 234,998.70 1
Loans Delinquent THREE + Payments 1,798,983.55 7
Total Unpaid Princ on Delinquent Loans 2,033,982.25 8
Loans in Foreclosure, INCL in Delinq 414,033.84 2
REO/Pending Cash Liquidations 1,143,280.78 4
Principal Balance New REO 0.00
Six Month Avg Delinquencies 2+ Pmts 29.4330%
Loans in Pool 29
Current Period Sub-Servicer Fee 1,582.56
Current Period Master Servicer Fee 604.05
Aggregate REO Losses (1,244,433.38)
................................................................................
SEC REPORT
DISTRIBUTION DATE: 11/27/95
MONTHLY Cutoff: Oct-95
DETERMINATION DATE: 11/20/95
RUN TIME/DATE: 11/10/95 12:54 PM
CERTIFICATEHOLDER STATEMENT
CONDUIT SENIOR SUBORDINATED MORTGAGE PASSTHRU CERTIFICATES
POOL #: 2002
SERIES: 1989-SW2
SELLER: RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC
MASTER SERVICER: RESIDENTIAL FUNDING CORPORATION
CLASS A
CUSIP Number 760920BM9
Tot Prin & Int Distributed 708,838.05
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 500,910.82
Total Principal Prepayments 454,930.76
Principal Payoffs-In-Full 436,163.23
Principal Curtailments 18,767.53
Principal Liquidations 0.00
Scheduled Principal Due 45,980.06
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 207,927.23
Prepayment Interest Shortfall 2,138.45
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 31,263,390.95
Current Period ENDING Prin Bal 30,762,480.13
Change in Principal Balance 500,910.82
PER CERTIFICATE DATA BY CLASS
Principal Distributed 3.740466
Interest Distributed 1.552661
Total Distribution 5.293128
Total Principal Prepayments 3.397118
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 233.454062
ENDING Principal Balance 229.713596
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 8.063067%
Subordinated Unpaid Amounts
Period Ending Class Percentages 71.607953%
Prepayment Percentages 100.000000%
Trading Factors 22.971360%
Certificate Denominations 1,000
Sub-Servicer Fees 9,636.65
Master Servicer Fees 3,212.21
Percentage Interest
Current Period Master Servicer Advance 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Tot Prin & Int Distributed 95,161.26 92.54 804,091.85
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 17,320.64 518,231.46
Total Principal Prepayments 0.00 454,930.76
Principal Payoffs-In-Full 0.00 436,163.23
Principal Curtailments 0.00 18,767.53
Principal Liquidations 0.00 0.00
Scheduled Principal Due 17,965.09 63,945.15
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 77,840.62 92.54 285,860.39
Prepayment Interest Shortfall 834.49 1.04 2,973.98
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 12,215,070.69 43,478,461.64
Current Period ENDING Prin Bal 12,197,105.60 42,959,585.73
Change in Principal Balance 17,965.09 518,875.91
PER CERTIFICATE DATA BY CLASS
Principal Distributed 304.485415
Interest Distributed 1,368.386705
Total Distribution 1,672.872120
Total Principal Prepayments 0.000000
Current Period Interest Shortfall
BEGINNING Principal Balance 858.931510
ENDING Principal Balance 857.668253
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 8.053067% 0.010000%
Subordinated Unpaid Amounts 1,831,908.01 1,515.47 1,833,423.48
Period Ending Class Percentages 28.392047%
Prepayment Percentages 0.000000%
Trading Factors 85.766825% 28.999724%
Certificate Denominations 250,000
Sub-Servicer Fees 3,820.87 13,457.52
Master Servicer Fees 1,273.62 4,485.83
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 198
Current Period Sub-Servicer Fee 13,457.52
Current Period Master Servicer Fee 4,485.83
POOL DELINQUENCY DATA Unpaid Number
Prin Bal of Loans
Loans Delinquent ONE Payment 416,020.52 2
Loans Delinquent TWO Payments 271,898.21 1
Loans Delinquent THREE + Payments 685,399.12 3
Tot Unpaid Prin on Delinquent Loans 1,373,317.85 6
Loans in Foreclosure, INCL in Delinq 1,174,333.21 5
REO/Pending Cash Liquidations 0.00 0
Principal Balance New REO 0.00
6 Mo Avg Delinquencies 2+ Payments 3.1302%
Aggregate REO Losses (1,729,398.01)
................................................................................
Run: 11/29/95 10:48:29 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-4A (POOL 3098)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3098
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
760920BS6 69,922,443.97 10,380,511.70 6.9056 12,522.77
- --------------------------------------------------------------------------------
69,922,443.97 10,380,511.70 12,522.77
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
59,730.98 0.00 72,253.75 0.00 10,367,988.93
59,730.98 0.00 72,253.75 0.00 10,367,988.93
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
148.457507 0.179095 0.854246 0.000000 1.033341 148.278412
Determination Date 20-NOVEMBER-95
Distribution Date 27-NOVEMBER-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 11/29/95 10:48:29 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-4A (POOL 3098)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 3,816.44
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,168.01
SUBSERVICER ADVANCES THIS MONTH 8,064.94
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 955,461.08
(B) TWO MONTHLY PAYMENTS: 1 146,881.38
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 10,367,988.93
ACTUAL UPAID PRINCIPAL BALANCE @ 10/31 10,381,684.71
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 52
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 939.17
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 11,583.60
LOC AMOUNT AVAILABLE 10,300,174.48
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 707,401.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.5968%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.9056%
POOL TRADING FACTOR 0.148278412
................................................................................
Run: 11/29/95 10:48:29 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 9,083,722.55 6.0508 14,732.25
- --------------------------------------------------------------------------------
74,994,327.48 9,083,722.55 14,732.25
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
45,797.44 0.00 60,529.69 0.00 9,068,990.30
45,797.44 0.00 60,529.69 0.00 9,068,990.30
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
121.125462 0.196445 0.610679 0.000000 0.807124 120.929017
Determination Date 20-NOVEMBER-95
Distribution Date 27-NOVEMBER-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 11/29/95 10:48:29 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 3,505.53
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,898.16
SUBSERVICER ADVANCES THIS MONTH 5,217.63
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 328,968.02
(B) TWO MONTHLY PAYMENTS: 1 255,995.37
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 2 197,321.62
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 9,068,990.30
ACTUAL UPAID PRINCIPAL BALANCE @ 10/31 9,082,627.76
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 61
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 1,134.75
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 13,597.50
LOC AMOUNT AVAILABLE 10,300,174.48
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 707,401.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 6.7639%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.0508%
POOL TRADING FACTOR 0.120929017
................................................................................
Run: 11/29/95 10:48:29 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 7,101,336.32 7.7465 28,914.74
- --------------------------------------------------------------------------------
37,402,303.81 7,101,336.32 28,914.74
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
45,712.03 0.00 74,626.77 0.00 7,072,421.58
45,712.03 0.00 74,626.77 0.00 7,072,421.58
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
189.863607 0.773074 1.222172 0.000000 1.995246 189.090533
Determination Date 20-NOVEMBER-95
Distribution Date 27-NOVEMBER-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 11/29/95 10:48:29 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-4C (POOL 3100)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 2,482.61
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,558.76
SUBSERVICER ADVANCES THIS MONTH 1,262.25
MASTER SERVICER ADVANCES THIS MONTH 1,840.86
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 164,201.08
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 7,072,421.58
ACTUAL UPAID PRINCIPAL BALANCE @ 10/31 6,837,084.54
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 39
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 243,628.95
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 20,146.34
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 8,768.40
LOC AMOUNT AVAILABLE 10,300,174.48
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 707,401.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.4353%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.7508%
POOL TRADING FACTOR 0.189090533
................................................................................
Run: 11/29/95 10:48:29 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-4D (POOL 3101)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3101
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
760920BQ0 22,040,775.69 3,752,416.15 7.7271 7,567.39
- --------------------------------------------------------------------------------
22,040,775.69 3,752,416.15 7,567.39
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
24,144.12 0.00 31,711.51 0.00 3,744,848.76
24,144.12 0.00 31,711.51 0.00 3,744,848.76
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
170.248824 0.343336 1.095430 0.000000 1.438766 169.905488
Determination Date 20-NOVEMBER-95
Distribution Date 27-NOVEMBER-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 11/29/95 10:48:29 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 1,323.25
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 800.38
SUBSERVICER ADVANCES THIS MONTH 0.00
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 3,744,848.76
ACTUAL UPAID PRINCIPAL BALANCE @ 10/31 3,748,953.28
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 2,893.27
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 4,674.12
LOC AMOUNT AVAILABLE 10,300,174.48
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 707,401.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.4003%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.7271%
POOL TRADING FACTOR 0.169905488
................................................................................
Run: 11/29/95 10:48:29 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 2,669,546.94 8.5704 83,008.35
- --------------------------------------------------------------------------------
20,728,527.60 2,669,546.94 83,008.35
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
18,995.59 0.00 102,003.94 0.00 2,586,538.59
18,995.59 0.00 102,003.94 0.00 2,586,538.59
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
128.786134 4.004546 0.916398 0.000000 4.920944 124.781588
Determination Date 20-NOVEMBER-95
Distribution Date 27-NOVEMBER-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 11/29/95 10:48:29 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 1,068.65
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 555.92
SUBSERVICER ADVANCES THIS MONTH 2,115.45
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 1 237,438.79
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 2,586,538.59
ACTUAL UPAID PRINCIPAL BALANCE @ 10/31 2,588,566.44
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 11
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
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 80,368.61
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 2,639.74
LOC AMOUNT AVAILABLE 10,300,174.48
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 707,401.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.3042%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.5704%
POOL TRADING FACTOR 0.124781588
................................................................................
SEC REPORT
DISTRIBUTION DATE: 11/27/95
MONTHLY Cutoff: Oct-95
DETERMINATION DATE: 11/20/95
RUN TIME/DATE: 11/10/95 03:21 PM
CERTIFICATEHOLDER STATEMENT
CONDUIT SENIOR SUBORDINATED MORTGAGE PASSTHRU CERTIFICATES
POOL #: 4014
SERIES: 1989-S3
SELLER: RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC
MASTER SERVICER: RESIDENTIAL FUNDING CORPORATION
CLASS A-1 CLASS A-2 CLASS A-3
CUSIP Number 760920BW7 760920BX5 760920BY3
Total Princ and Interest Distributed 0.00 17,546.60 4,765.69
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 0.00 1,637.25 0.00
Total Principal Prepayments 0.00 165.16 0.00
Principal Payoffs-In-Full 0.00 0.00 0.00
Principal Curtailments 0.00 165.16 0.00
Principal Liquidations 0.00 0.00 0.00
Scheduled Principal Due 0.00 1,472.09 0.00
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 0.00 15,909.35 4,765.69
Prepayment Interest Shortfall 0.00 0.43 0.00
Unpaid Int Shortfall Distr (Paid) 0.00 0.00 0.00
Remaining Unpaid Interest Shortfall 0.00 0.00 0.00
Current Period Interest Shortfall 0.00 0.00 0.00
BALANCES BY CLASS
INITIAL Scheduled Pool Balance 40,158,085.00 41,198,000.00 10,000.00
Curr Period BEGINNING Princ Balance 0.00 1,933,340.45 10,000.00
Curr Period ENDING Princ Balance 0.00 1,931,703.20 10,000.00
Change in Principal Balance 0.00 1,637.25 0.00
PER CERTIFICATE DATA BY CLASS
Principal Distributed 0.000000 0.039741 0.000000
Interest Distributed 0.000000 0.386168 476.569000
Total Distribution 0.000000 0.425909 476.569000
Total Principal Prepayments 0.000000 0.004009 0.000000
Current Period Interest Shortfall 0.000000 0.000000 0.000000
BEGINNING Principal Balance 0.000000 46.928017 1,000.000000
ENDING Principal Balance 0.000000 46.888276 1,000.000000
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 9.875000% 9.875000% 0.927520%
Subordinated Unpaid Amounts
Period Ending Class Percentages 31.516629% 31.516629% 31.516629%
Prepayment Percentages 100.000000% 100.000000% 100.000000%
Trading Factors 0.000000% 4.688828% 100.000000%
Certificate Denominations 1,000 1,000 1,000
Sub-Servicer Fees 0.00 575.28 2.98
Master Servicer Fees 0.00 179.64 0.93
Percentage Interest
Curr Period Master Servicer Adv Amt 0.00 0.00 0.00
Repurchased Principal Reprtd as Sch 0.00 0.00 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Total Princ and Interest Distributed 20,700.20 41.11 43,053.60
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 1,825.93 3,463.18
Total Principal Prepayments 0.00 165.16
Principal Payoffs-In-Full 0.00 0.00
Principal Curtailments 0.00 165.16
Principal Liquidations 0.00 0.00
Scheduled Principal Due 2,734.69 4,206.78
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 18,874.27 41.11 39,590.42
Prepayment Interest Shortfall 0.93 0.00 1.36
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 4,222,380.11 6,165,720.56
Curr Period ENDING Princ Balance 4,219,181.65 6,160,884.85
Change in Principal Balance 3,198.46 4,835.71
PER CERTIFICATE DATA BY CLASS
Principal Distributed 74.535921
Interest Distributed 770.462779
Total Distribution 844.998700
Total Principal Prepayments 0.000000
Current Period Interest Shortfall
BEGINNING Principal Balance 689.443716
ENDING Principal Balance 688.921461
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00 0.00
Passthru Rate 9.855000% 0.020000%
Subordinated Unpaid Amounts 1,277,607.75 2,242.55
Period Ending Class Percentages 68.483371%
Prepayment Percentages 0.000000%
Trading Factors 68.892146% 7.041783%
Certificate Denominations 250,000
Sub-Servicer Fees 1,256.41 1,834.67
Master Servicer Fees 392.34 572.91
Percentage Interest
Curr Period Master Servicer Adv Amt 0.00
Repurchased Principal Reprtd as Sch 0.00 0.00 0.00
MISCELLANEOUS POOL DATA
Initial Special Hazard Amount 1,749,808.00
Current Special Hazard Amount 1,057,622.00
POOL DELINQUENCY DATA
Unpaid Princ Number of
Balance Loans
Loans Delinquent ONE Payment 0.00 0
Loans Delinquent TWO Payments 219,783.92 1
Loans Delinquent THREE + Payments 1,792,066.47 6
Total Unpaid Princ on Delinq Loans 2,011,850.39 7
Lns in Foreclosure, INCL in Delinq 528,810.84 1
REO/Pending Cash Liquidations 673,405.03 3
Principal Balance New REO 0.00
Six Month Avg Delinquencies 2+ Pmts 26.3990%
Loans in Pool 25
Current Period Sub-Servicer Fee 1,834.67
Current Period Master Servicer Fee 572.91
Aggregate REO Losses (1,077,942.74)
................................................................................
SEC REPORT
DISTRIBUTION DATE: 11/27/95
MONTHLY Cutoff: Oct-95
DETERMINATION DATE: 11/20/95
RUN TIME/DATE: 11/10/95 04:02 PM
CERTIFICATEHOLDER STATEMENT
CONDUIT SENIOR SUBORDINATED MORTGAGE PASSTHRU CERTIFICATES
POOL #: 4015
SERIES: 1989-S4
SELLER: Residential Funding Mortgage Securities I, Inc
MASTER SERVICER: RESIDENTIAL FUNDING CORPORATION
CLASS A-1 CLASS A-2
CUSIP Number 760920BZ0 760920CA4
Tot Principal and Interest Distr 906,299.83 5,298.19
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 781,280.78 107.84
Total Principal Prepayments 778,419.69 107.44
Principal Payoffs-In-Full 770,917.70 106.40
Principal Curtailments 7,501.99 1.04
Principal Liquidations 0.00 0.00
Scheduled Principal Due 2,861.09 0.40
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 125,019.05 5,190.35
Prepayment Interest Shortfall 2,650.08 105.80
Unpaid Interest Shortfall Paid 0.00 0.00
Remaining Unpaid Interest Shortfall 0.00 0.00
Current Period Interest Shortfall 0.00 0.00
BALANCES BY CLASS
INITIAL Scheduled Pool Balance 77,408,317.05 10,000.00
Current Period BEGINNING Prin Bal 19,011,323.35 2,631.17
Current Period ENDING Prin Bal 18,234,999.60 2,523.33
Change in Principal Balance 776,323.75 107.84
PER CERTIFICATE DATA BY CLASS
Principal Distributed 10.092982 10.784000
Interest Distributed 1.615060 519.035000
Total Distribution 10.056021 10.744000
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 235.568997 252.333000
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 8.3714% 0.2500%
Subordinated Unpaid Amounts
Period Ending Class Percentages 73.9883% 0.0102%
Prepayment Percentages 100.0000% 100.0000%
Trading Factors 23.5569% 25.2333%
Certificate Denominations 1,000 1,000
Sub-Servicer fees 8,614.32 1.19
Master Servicer Fees 1,898.29 0.26
Current Period Master Servicer Advanc 0.00 0.00
Deferred Interest Added to Principal 4,957.03
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Tot Principal and Interest Distr 28,594.39 9.68 940,202.09
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 0.00 0.00 781,388.62
Total Principal Prepayments
Principal Payoffs-In-Full
Principal Curtailments
Principal Liquidations
Scheduled Principal Due
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 28,594.39 9.68 158,813.47
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 6,407,394.39 157.17 25,421,506.08
Current Period ENDING Prin Bal 6,408,100.75 157.92 24,645,781.60
Change in Principal Balance (706.36) (0.75) 775,724.48
PER CERTIFICATE DATA BY CLASS
Principal Distributed 0.000000
Interest Distributed 962.946011
Total Principal Prepayments
Unpaid Interest Shortfall Paid
Current Period Interest Shortfall
Unpaid Interest Shortfall Remaining
ENDING Principal Balance 863.197999
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00 0.00
Passthru Rate 8.3714% 8.3714%
Subordinated Unpaid Amounts 1,445,102.64 489.31
Period Ending Class Percentages 26.0009% 0.0006% 100.0000%
Prepayment Percentages 0.0000% 0.0000%
Trading Factors 86.3198%
Certificate Denominations 250,000
Sub-Servicer fees 2,903.29 11,518.80
Master Servicer Fees 639.78 2,538.33
Cur Period Master Servicer Advance 0.00
Deferred Interest Added to Principal 1,670.67 0.73 6,628.43
OTHER OTHER
MISCELLANEOUS POOL DATA
Initial Special Hazard Amount 1,935,824.00
Current Special Hazard Amount 1,144,894.00
Suspense Net (charges)/Recoveries (10,885.05)
Unpaid Number
POOL DELINQUENCY DATA Prin Bal of Loans
Loans Delinquent ONE Payment 981,307.88 5
Loans Delinquent TWO Payments 0.00 0
Loans Delinquent THREE + Payments 2,076,805.73 10
Tot Unpaid Principal on Delinq Loans 3,058,113.61 15
Loans in Foreclosure (incl in delinq) 466,852.81 3
REO/Pending Cash Liquidations 556,705.71 3
6 Mo Avg Delinquencies 2+ Payments 8.7098%
Loans in Pool 118
Current Period Sub-Servicer Fee 11,518.87
Current Period Master Servicer Fee 2,538.35
Aggregate REO Losses (1,302,243.70)
................................................................................
Run: 11/29/95 10:48:29 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 25,289,676.23 7.7675 39,690.73
- --------------------------------------------------------------------------------
87,338,199.16 25,289,676.23 39,690.73
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
163,625.32 0.00 203,316.05 0.00 25,249,985.50
163,625.32 0.00 203,316.05 0.00 25,249,985.50
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
289.560312 0.454449 1.873468 0.000000 2.327917 289.105864
Determination Date 20-NOVEMBER-95
Distribution Date 27-NOVEMBER-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 11/29/95 10:48:29 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 8,822.51
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 7,905.77
SUBSERVICER ADVANCES THIS MONTH 26,636.29
MASTER SERVICER ADVANCES THIS MONTH 2,935.49
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 9 1,781,569.75
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 3 818,019.75
(D) LOANS IN FORECLOSURE 4 808,146.23
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 25,249,985.50
ACTUAL UPAID PRINCIPAL BALANCE @ 10/31 24,862,636.96
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 116
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 3
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 429,199.49
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 11,222.66
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 28,468.07
MORTGAGE POOL INSURANCE 9,326,618.26
SPECIAL HAZARD LOSS COVERAGE 1,996,946.00
BANKRUPTCY BOND 104,774.00
MORTGAGE REPURCHASE BOND 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.5905%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.7865%
POOL TRADING FACTOR 0.289105864
................................................................................
Run: 11/29/95 10:48:29 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-5B (POOL 3106)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3106
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
760920CE6 62,922,765.27 14,576,441.31 8.6752 96,577.52
- --------------------------------------------------------------------------------
62,922,765.27 14,576,441.31 96,577.52
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
105,298.48 0.00 201,876.00 6,244.40 14,473,619.39
105,298.48 0.00 201,876.00 6,244.40 14,473,619.39
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
231.656083 1.534858 1.673456 0.000000 3.208314 230.021985
Determination Date 20-NOVEMBER-95
Distribution Date 27-NOVEMBER-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 11/29/95 10:48:29 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-5B (POOL 3106)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 5,793.22
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,556.33
SUBSERVICER ADVANCES THIS MONTH 14,381.22
MASTER SERVICER ADVANCES THIS MONTH 1,413.20
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 703,640.86
(B) TWO MONTHLY PAYMENTS: 1 180,563.64
(C) THREE OR MORE MONTHLY PAYMENTS: 1 303,193.29
(D) LOANS IN FORECLOSURE 3 507,741.11
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 14,473,619.39
ACTUAL UPAID PRINCIPAL BALANCE @ 10/31 14,306,895.33
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 183,726.45
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 6,974.86
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 81,975.66
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 7,627.00
MORTGAGE POOL INSURANCE 9,326,618.26
SPECIAL HAZARD LOSS COVERAGE 1,996,946.00
BANKRUPTCY BOND 104,774.00
MORTGAGE REPURCHASE BOND 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.5505%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.6839%
POOL TRADING FACTOR 0.230021985
................................................................................
SEC REPORT
DISTRIBUTION DATE: 11/27/95
MONTHLY Cutoff: Oct-95
DETERMINATION DATE: 11/20/95
RUN TIME/DATE: 11/10/95 03:28 PM
CERTIFICATEHOLDER STATEMENT
CONDUIT SENIOR SUBORDINATED MORTGAGE PASSTHRU CERTIFICATES
POOL #: 4018
SERIES: 1989-S5
SELLER: RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC
MASTER SERVICER: RESIDENTIAL FUNDING CORPORATION
CLASS A-1 CLASS A-2
CUSIP Number 760920CF3 760920CD8
Tot Principal and Interest Distr 182,050.18 5,722.37
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 128,052.88 0.00
Total Principal Prepayments 123,202.00 0.00
Principal Payoffs-In-Full 0.00 0.00
Principal Curtailments 61.18 0.00
Principal Liquidations 123,140.82 0.00
Scheduled Principal Due 4,850.88 0.00
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 53,997.30 5,722.37
Prepayment Interest Shortfall 0.28 0.03
Unpaid Interest Shortfall Paid 0.00 0.00
Remaining Unpaid Interest Shortfall 0.00 0.00
Current Period Interest Shortfall 0.00 0.00
BALANCES BY CLASS
INITIAL Scheduled Pool Balance 115,329,169.51 10,000.00
Current Period BEGINNING Prin Bal 6,479,709.55 10,000.00
Current Period ENDING Prin Bal 6,351,656.67 10,000.00
Change in Principal Balance 128,052.88 0.00
PER CERTIFICATE DATA BY CLASS
Principal Distributed 1.110325 0.000000
Interest Distributed 0.468202 572.237000
Total Distribution 1.578527 572.237000
Total Principal Prepayments 1.068264 0.000000
Current Period Interest Shortfall 0.000000 0.000000
BEGINNING Principal Balance 56.184481 1,000.000000
ENDING Principal Balance 55.074156 1,000.000000
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 10.000000% 0.583417%
Subordinated Unpaid Amounts
Period Ending Class Percentages 55.137248%
Prepayment Percentages 100.000000% 100.000000%
Trading Factors 5.507416% 100.000000%
Certificate Denominations 1,000 1,000
Sub-Servicer fees 1,318.22 2.03
Master Servicer Fees 486.42 0.75
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 51,233.20 32.62 239,038.37
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 49,696.56 177,749.44
Total Principal Prepayments 49,223.38 172,425.38
Principal Payoffs-In-Full 0.00 0.00
Principal Curtailments 0.00 61.18
Principal Liquidations 49,223.38 172,364.20
Scheduled Principal Due 1,604.89 6,455.77
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 1,536.64 32.62 61,288.93
Prepayment Interest Shortfall 0.23 0.00 0.54
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 5,280,340.19 11,770,049.74
Current Period ENDING Prin Bal 5,176,199.98 11,537,856.65
Change in Principal Balance 104,140.21 232,193.09
PER CERTIFICATE DATA BY CLASS
Principal Distributed 1,431.114641
Interest Distributed 44.250709
Total Distribution 1,475.365350
Total Principal Prepayments 0.000000
Current Period Interest Shortfall
BEGINNING Principal Balance 608.233017
ENDING Principal Balance 596.237291
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 10.000000% 10.000000%
Subordinated Unpaid Amounts 4,137,271.08 2,600.12
Period Ending Class Percentages 44.862752%
Prepayment Percentages 0.000000%
Trading Factors 59.623729% 9.303177%
Certificate Denominations 250,000.00
Sub-Servicer fees 1,074.22 2,394.47
Master Servicer Fees 396.39 883.56
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 1,159,561.00
Unpaid Number
POOL DELINQUENCY DATA Prin Bal of Loans
Loans Delinquent ONE Payment 491,609.50 2
Loans Delinquent TWO Payments 262,948.73 1
Loans Delinquent THREE + Payments 4,550,484.51 16
Tot Unpaid Principal on Delinq Loans 5,305,042.74 19
Loans in Foreclosure (incl in delinq) 925,494.07 4
REO/Pending Cash Liquidations 3,107,803.34 10
6 Mo Avg Delinquencies 2+ Payments 50.4944%
Loans in Pool 36
Current Period Sub-Servicer Fee 2,394.48
Current Period Master Servicer Fee 883.56
Aggregate REO Losses (3,345,057.89)
................................................................................
Run: 11/29/95 10:48:29 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 8,745,477.07 10.0000 1,645,070.55
- --------------------------------------------------------------------------------
120,931,254.07 8,745,477.07 1,645,070.55
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
46,515.76 0.00 1,691,586.31 0.00 7,100,406.52
46,515.76 0.00 1,691,586.31 0.00 7,100,406.52
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
72.317757 13.603353 0.384646 0.000000 13.987999 58.714404
Determination Date 20-NOVEMBER-95
Distribution Date 27-NOVEMBER-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 11/29/95 10:48:29 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-7 (POOL 3108)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 2,157.00
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 7,188.50
SUBSERVICER ADVANCES THIS MONTH 14,900.29
MASTER SERVICER ADVANCES THIS MONTH 2,336.56
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 265,717.73
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 433,848.13
(D) LOANS IN FORECLOSURE 1 789,890.34
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 7,100,406.52
ACTUAL UPAID PRINCIPAL BALANCE @ 10/31 6,843,332.33
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 27
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 260,713.89
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 489,355.10
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 82.79
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 1,150,946.13
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 4,686.53
MORTGAGE POOL INSURANCE 3,620,514.25
SPECIAL HAZARD LOSS COVERAGE 1,516,886.00
BANKRUPTCY BOND 100,000.00
MORTGAGE REPURCHASE BOND 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 11.6627%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 10.0000%
POOL TRADING FACTOR 0.058714404
................................................................................
SEC REPORT
DISTRIBUTION DATE: 11/27/95
MONTHLY Cutoff: Oct-95
DETERMINATION DATE: 11/20/95
RUN TIME/DATE: 11/10/95 03:33 PM
CERTIFICATEHOLDER STATEMENT
CONDUIT SENIOR SUBORDINATED MORTGAGE PASSTHRU CERTIFICATES
POOL #: 4019
SERIES: 1989-S6
SELLER: RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC
MASTER SERVICER: RESIDENTIAL FUNDING CORPORATION
CLASS A STRIP
CUSIP Number 760920CHP NA
Tot Principal and Interest Distr 53,757.93 12,015.63
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 4,727.65
Total Principal Prepayments 640.06
Principal Payoffs-In-Full 0.00
Principal Curtailments 640.06
Principal Liquidations 0.00
Scheduled Principal Due 4,087.59
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 49,030.28 12,015.63
Prepayment Interest Shortfall 2.85 0.70
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 6,060,974.71
Current Period ENDING Prin Bal 6,056,247.06
Change in Principal Balance 4,727.65
PER CERTIFICATE DATA BY CLASS
Principal Distributed 0.031524
Interest Distributed 0.326934
Total Distribution 0.358457
Total Principal Prepayments 0.004268
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 40.414530
ENDING Principal Balance 40.383006
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 9.707969% 1.309224%
Subordinated Unpaid Amounts
Period Ending Class Percentages 55.031079%
Prepayment Percentages 100.000000%
Trading Factors 4.038301%
Certificate Denominations 1,000
Sub-Servicer Fees 1,822.07
Master Servicer Fees 537.88
Percentage Interest
Current Period Master Servicer Advance 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Tot Principal and Interest Distr 1,451.23 0.00 67,224.79
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 321.91 5,049.56
Total Principal Prepayments 0.00 640.06
Principal Payoffs-In-Full 0.00 0.00
Principal Curtailments 0.00 640.06
Principal Liquidations 0.00 0.00
Scheduled Principal Due 2,301.31 6,388.90
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 1,129.32 0.00 62,175.23
Prepayment Interest Shortfall 2.33 0.00 5.88
Unpaid Interest Shortfall Paid 0.00 0.00
Remaining Unpaid Interest Shortfall 0.00 0.00
BALANCES BY CLASS
INITIAL Scheduled Pool Balance 12,599,121.61 162,569,311.08
Current Period BEGINNING Prin Bal 4,952,232.35 11,013,207.06
Current Period ENDING Prin Bal 4,948,892.50 11,005,139.56
Change in Principal Balance 3,339.85 8,067.50
PER CERTIFICATE DATA BY CLASS
Principal Distributed 6.387548
Interest Distributed 22.408705
Total Distribution 28.796254
Total Principal Prepayments 0.000000
Current Period Interest Shortfall
BEGINNING Principal Balance 393.061715
ENDING Principal Balance 392.796629
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 9.707969% 0.000000%
Subordinated Unpaid Amounts 8,768,805.42 0.00 8,768,805.42
Period Ending Class Percentages 44.968921%
Prepayment Percentages 0.000000%
Trading Factors 39.279663% 6.769506%
Certificate Denominations 250,000
Sub-Servicer Fees 1,488.91 3,310.98
Master Servicer Fees 439.53 977.41
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 433,663.19 2
Loans Delinquent TWO Payments 153,000.90 1
Loans Delinquent THREE + Payments 4,365,955.50 15
Tot Unpaid Principal on Delinq Loans 4,952,619.59 18
Loans in Foreclosure, INCL in Delinq 2,514,920.02 7
REO/Pending Cash Liquidations 1,651,342.72 7
Principal Balance New REO 503,578.17
6 Mo Avg Delinquencies 2+ Payments 45.6625%
Loans in Pool 33
Current Period Sub-Servicer Fee 3,310.98
Current Period Master Servicer Fee 977.41
Aggregate REO Losses (7,804,034.73)
................................................................................
Run: 11/28/95 08:57:54 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 12,659,473.48 9.000000 % 494,879.00
A-5 760920CQ9 2,388,000.00 2,388,000.00 9.000000 % 0.00
A-6 760920CJ5 100,000.00 12,255.83 1237.750000 % 403.07
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 10,000.00 614.68 0.531497 % 20.22
B 17,727,586.62 7,807,914.82 10.000000 % 49,581.07
R-I 0.00 0.00 10.000000 % 0.00
R-II 0.00 0.00 0.000000 % 0.00
- -------------------------------------------------------------------------------
262,737,586.62 22,868,258.81 544,883.36
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 94,942.94 589,821.94 0.00 0.00 12,164,594.48
A-5 17,909.41 17,909.41 0.00 0.00 2,388,000.00
A-6 12,640.97 13,044.04 0.00 0.00 11,852.76
A-7 0.00 0.00 0.00 0.00 0.00
A-8 0.00 0.00 0.00 0.00 0.00
A-9 0.00 0.00 0.00 0.00 0.00
A-10 10,128.35 10,148.57 0.00 0.00 594.46
B 65,064.15 114,645.22 0.00 206,818.86 7,551,520.02
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
- -------------------------------------------------------------------------------
200,685.82 745,569.18 0.00 206,818.86 22,116,561.72
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 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-4 651.408536 25.464598 4.885404 30.350002 0.000000 625.943937
A-5 1000.000000 0.000000 7.499753 7.499753 0.000000 1000.000000
A-6 122.558300 4.030700 126.409700 130.440400 0.000000 118.528000
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 61.468000 2.022000 1012.835000 1014.857000 0.000000 59.446000
B 110109.669600 699.207837 917.555099 1616.762936 0.000000 106493.909500
_______________________________________________________________________________
DETERMINATION DATE 20-November-95
DISTRIBUTION DATE 27-November-95
Run: 11/28/95 08:57:54 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1990-S1 (POOL # 4020)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4020
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 6,201.95
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,069.22
SUBSERVICER ADVANCES THIS MONTH 64,698.01
MASTER SERVICER ADVANCES THIS MONTH 22,276.50
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 1,779,027.90
(B) TWO MONTHLY PAYMENTS: 5 1,681,306.86
(C) THREE OR MORE MONTHLY PAYMENTS: 4 953,788.07
FORECLOSURES
NUMBER OF LOANS 9
AGGREGATE PRINCIPAL BALANCE 2,403,062.11
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 22,116,561.72
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 84
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 10
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 2,331,510.97
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 753.59
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 65.85697720 % 34.14302280 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 65.85581380 % 34.14418620 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.5371 %
BANKRUPTCY AMOUNT AVAILABLE 0.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,167,569.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 11.06185998
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 282.26
POOL TRADING FACTOR: 8.41773802
................................................................................
Run: 11/29/95 10:48:29 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 11,082,782.87 10.5000 1,116,986.82
- --------------------------------------------------------------------------------
193,971,603.35 11,082,782.87 1,116,986.82
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
104,482.87 0.00 1,221,469.69 1,836.00 9,963,960.05
104,482.87 0.00 1,221,469.69 1,836.00 9,963,960.05
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
57.136110 5.758507 0.538650 0.000000 6.297157 51.368138
Determination Date 20-NOVEMBER-95
Distribution Date 27-NOVEMBER-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 11/29/95 10:48:29 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 3,074.66
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,224.43
SUBSERVICER ADVANCES THIS MONTH 38,460.89
MASTER SERVICER ADVANCES THIS MONTH 9,509.94
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 718,002.19
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 2 613,607.51
(D) LOANS IN FORECLOSURE 8 2,574,546.73
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 9,963,960.05
ACTUAL UPAID PRINCIPAL BALANCE @ 10/31 8,965,027.04
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 31
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 7
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 1,021,622.44
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 101,260.54
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 57.98
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 1,010,547.76
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 5,120.54
MORTGAGE POOL INSURANCE 2,925,315.22
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 11.5259%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 10.5000%
POOL TRADING FACTOR 0.051368138
................................................................................
Run: 11/29/95 10:48:29 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1990-3A (POOL 3118)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3118
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
760920DB1 46,306,707.62 12,339,105.83 7.8858 691,013.78
- --------------------------------------------------------------------------------
46,306,707.62 12,339,105.83 691,013.78
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
77,557.31 0.00 768,571.09 0.00 11,648,092.05
77,557.31 0.00 768,571.09 0.00 11,648,092.05
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
266.464762 14.922542 1.674861 0.000000 16.597403 251.542220
Determination Date 20-NOVEMBER-95
Distribution Date 27-NOVEMBER-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 11/29/95 10:48:29 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 4,537.40
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,752.39
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 11,648,092.05
ACTUAL UPAID PRINCIPAL BALANCE @ 10/31 11,659,899.14
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 55
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
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 677,880.73
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 485.06
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 12,647.99
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 8.7297%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.8858%
POOL TRADING FACTOR 0.251542220
................................................................................
Run: 11/29/95 10:48:29 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 3,706,753.78 7.6985 38,372.02
- --------------------------------------------------------------------------------
19,212,019.52 3,706,753.78 38,372.02
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
23,562.18 0.00 61,934.20 0.00 3,668,381.76
23,562.18 0.00 61,934.20 0.00 3,668,381.76
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
192.939310 1.997292 1.226429 0.000000 3.223721 190.942017
Determination Date 20-NOVEMBER-95
Distribution Date 27-NOVEMBER-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 11/29/95 10:48:29 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 1,235.73
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,376.55
SUBSERVICER ADVANCES THIS MONTH 2,198.02
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 281,452.50
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 3,668,381.76
ACTUAL UPAID PRINCIPAL BALANCE @ 10/31 3,672,936.21
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 34,010.00
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 4,362.02
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 8.4736%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.6985%
POOL TRADING FACTOR 0.190942017
................................................................................
Run: 11/29/95 10:48:29 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1990-3C (POOL 3120)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3120
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
760920DD7 15,507,832.37 2,847,521.49 8.7997 2,982.55
- --------------------------------------------------------------------------------
15,507,832.37 2,847,521.49 2,982.55
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
20,878.29 0.00 23,860.84 0.00 2,844,538.94
20,878.29 0.00 23,860.84 0.00 2,844,538.94
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
183.618279 0.192325 1.346306 0.000000 1.538631 183.425954
Determination Date 20-NOVEMBER-95
Distribution Date 27-NOVEMBER-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 11/29/95 10:48:29 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 1,098.43
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 892.67
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 2,844,538.94
ACTUAL UPAID PRINCIPAL BALANCE @ 10/31 2,846,650.06
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 384.58
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 2,597.97
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 9.6376%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.7997%
POOL TRADING FACTOR 0.183425954
................................................................................
Run: 11/29/95 10:48:29 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 19,514,959.72 9.9873 289,829.83
- --------------------------------------------------------------------------------
199,971,518.09 19,514,959.72 289,829.83
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
160,193.18 0.00 450,023.01 0.00 19,225,129.89
160,193.18 0.00 450,023.01 0.00 19,225,129.89
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
97.588696 1.449356 0.801080 0.000000 2.250436 96.139341
Determination Date 20-NOVEMBER-95
Distribution Date 27-NOVEMBER-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 11/29/95 10:48:29 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 5,229.56
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 9,720.10
SUBSERVICER ADVANCES THIS MONTH 46,133.17
MASTER SERVICER ADVANCES THIS MONTH 3,226.18
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 666,189.41
(B) TWO MONTHLY PAYMENTS: 2 531,177.30
(C) THREE OR MORE MONTHLY PAYMENTS: 1 215,613.60
(D) LOANS IN FORECLOSURE 9 3,266,479.75
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 19,225,129.89
ACTUAL UPAID PRINCIPAL BALANCE @ 10/31 18,912,093.52
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 69
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 345,124.65
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 275,750.30
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 100.46
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 13,979.07
LOC AMOUNT AVAILABLE 3,860,973.80
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 10.9278%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 9.9788%
POOL TRADING FACTOR 0.096139341
................................................................................
Run: 11/29/95 10:48:29 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 6,864,762.56 9.5000 6,417.25
S 760920DL9 0.00 0.00 0.8208 0.00
- --------------------------------------------------------------------------------
100,033,801.56 6,864,762.56 6,417.25
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 54,334.88 0.00 60,752.13 0.00 6,858,345.31
S 4,694.54 0.00 4,694.54 0.00 0.00
59,029.42 0.00 65,446.67 0.00 6,858,345.31
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 68.624429 0.064151 0.543165 0.000000 0.607316 68.560279
S 0.000000 0.000000 0.046930 0.000000 0.046930 0.000000
Determination Date 20-NOVEMBER-95
Distribution Date 27-NOVEMBER-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 11/29/95 10:48:29 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 1,736.19
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 676.72
SUBSERVICER ADVANCES THIS MONTH 13,195.01
MASTER SERVICER ADVANCES THIS MONTH 4,513.72
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 210,746.90
(B) TWO MONTHLY PAYMENTS: 1 255,990.30
(C) THREE OR MORE MONTHLY PAYMENTS: 1 232,726.81
(D) LOANS IN FORECLOSURE 3 713,015.84
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 6,858,345.31
ACTUAL UPAID PRINCIPAL BALANCE @ 10/31 6,383,305.99
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 25
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 484,243.56
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 1,391.03
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 5,026.22
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 10.7708%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 9.5000%
POOL TRADING FACTOR 0.068560279
................................................................................
Run: 11/29/95 10:48:29 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1990-8 (POOL 3129)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3129
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
A 760920ED6 95,187,660.42 6,479,331.92 10.5000 239,607.80
S 760920ED6 0.00 0.00 0.5909 0.00
- --------------------------------------------------------------------------------
95,187,660.42 6,479,331.92 239,607.80
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 56,694.00 0.00 296,301.80 0.00 6,239,724.12
S 3,190.52 0.00 3,190.52 0.00 0.00
59,884.52 0.00 299,492.32 0.00 6,239,724.12
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 68.069032 2.517215 0.595602 0.000000 3.112817 65.551817
S 0.000000 0.000000 0.033518 0.000000 0.033518 0.000000
Determination Date 20-NOVEMBER-95
Distribution Date 27-NOVEMBER-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 11/29/95 10:48:29 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1990-8 (POOL 3129)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 1,838.37
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 526.33
SUBSERVICER ADVANCES THIS MONTH 10,587.87
MASTER SERVICER ADVANCES THIS MONTH 11,639.63
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 835,583.44
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 1 216,683.44
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 6,239,724.12
ACTUAL UPAID PRINCIPAL BALANCE @ 10/31 5,052,380.11
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 19
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 1,191,603.51
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 16.47
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 235,730.27
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 3,861.06
FSA GUARANTY INSURANCE POLICY 2,706,194.72
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 226,282.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,396,176.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 11.6664%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 10.5000%
POOL TRADING FACTOR 0.065551817
................................................................................
Run: 11/28/95 08:57:55 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1990-S14 (POOL # 4027)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4027
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A 760920FU7 98,165,276.00 4,196,397.02 9.500000 % 4,341.77
I 760920FV5 10,000.00 895.19 0.500000 % 0.78
B 11,825,033.00 5,649,715.03 9.500000 % 4,196.16
S 760920FW3 0.00 0.00 0.120812 % 0.00
- -------------------------------------------------------------------------------
110,000,309.00 9,847,007.24 8,538.71
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 33,217.40 37,559.17 0.00 0.00 4,192,055.25
I 4,102.42 4,103.20 0.00 0.00 894.41
B 44,721.41 48,917.57 0.00 0.00 5,645,518.87
S 998.33 998.33 0.00 0.00 0.00
- -------------------------------------------------------------------------------
83,039.56 91,578.27 0.00 0.00 9,838,468.53
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 42.748283 0.044229 0.338382 0.382611 0.000000 42.704054
I 89.519000 0.078000 410.242000 410.320000 0.000000 89.441000
B 477.775836 0.354854 3.781928 4.136782 0.000000 477.420982
_______________________________________________________________________________
DETERMINATION DATE 20-November-95
DISTRIBUTION DATE 27-November-95
Run: 11/28/95 08:57:55 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1990-S14 (POOL # 4027)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4027
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 2,787.99
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,035.89
SUBSERVICER ADVANCES THIS MONTH 11,857.65
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 1,040,445.21
(B) TWO MONTHLY PAYMENTS: 1 258,141.78
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 9,838,468.53
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 35
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,225.12
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 42.62505460 % 57.37494540 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 42.61791000 % 57.38209000 %
CLASS S - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1208 %
LETTER OF CREDIT - TOTAL AVAILABLE AMOUNT 7,793,146.50
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 10.58563420
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 297.19
POOL TRADING FACTOR: 8.94403718
................................................................................
Run: 11/29/95 10:48:29 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1990-R16 (POOL 2009)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 2009
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
760920FT0 190,576,742.37 29,214,061.36 7.3780 44,486.44
- --------------------------------------------------------------------------------
190,576,742.37 29,214,061.36 44,486.44
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
179,564.78 0.00 224,051.22 0.00 29,169,574.92
179,564.78 0.00 224,051.22 0.00 29,169,574.92
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
153.292899 0.233431 0.942218 0.000000 1.175649 153.059469
Determination Date 20-NOVEMBER-95
Distribution Date 27-NOVEMBER-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 11/29/95 10:48:29 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 9,977.40
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 7,654.80
SUBSERVICER ADVANCES THIS MONTH 20,494.70
MASTER SERVICER ADVANCES THIS MONTH 5,283.53
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,056,225.90
(B) TWO MONTHLY PAYMENTS: 1 281,475.27
(C) THREE OR MORE MONTHLY PAYMENTS: 2 418,171.80
(D) LOANS IN FORECLOSURE 4 924,864.95
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 29,169,574.92
ACTUAL UPAID PRINCIPAL BALANCE @ 10/31 28,507,049.36
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 111
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 706,393.70
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 8,620.96
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 35,865.48
LOC AMOUNT AVAILABLE 3,624,533.93
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 336,386.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,864,486.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.1127%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.3727%
POOL TRADING FACTOR 0.153059469
................................................................................
Run: 11/29/95 10:48:29 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 13,668,554.24 10.0936 255,167.75
- --------------------------------------------------------------------------------
149,985,269.74 13,668,554.24 255,167.75
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
114,964.19 0.00 370,131.94 0.00 13,413,386.49
114,964.19 0.00 370,131.94 0.00 13,413,386.49
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
91.132644 1.701285 0.766503 0.000000 2.467788 89.431359
Determination Date 20-NOVEMBER-95
Distribution Date 27-NOVEMBER-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 11/29/95 10:48:29 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 2,945.10
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,732.48
SUBSERVICER ADVANCES THIS MONTH 15,910.62
MASTER SERVICER ADVANCES THIS MONTH 9,144.13
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 408,413.12
(B) TWO MONTHLY PAYMENTS: 1 244,564.70
(C) THREE OR MORE MONTHLY PAYMENTS: 1 184,958.22
(D) LOANS IN FORECLOSURE 3 857,937.71
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 13,413,386.49
ACTUAL UPAID PRINCIPAL BALANCE @ 10/31 12,438,694.13
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 58
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 988,366.81
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 720.90
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 693.37
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 242,911.48
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 10,842.00
LOC AMOUNT AVAILABLE 4,612,949.07
BANKRUPTCY AMOUNT AVAILABLE 957,262.00
FRAUD AMOUNT AVAILABLE 159,729.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,083,931.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 10.6209%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 10.0680%
POOL TRADING FACTOR 0.089431359
................................................................................
Run: 11/29/95 10:48:29 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 40,825,132.93 6.6729 720,669.92
- --------------------------------------------------------------------------------
139,233,192.04 40,825,132.93 720,669.92
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
225,502.86 0.00 946,172.78 0.00 40,104,463.01
225,502.86 0.00 946,172.78 0.00 40,104,463.01
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
293.214085 5.175992 1.619606 0.000000 6.795598 288.038092
Determination Date 20-NOVEMBER-95
Distribution Date 27-NOVEMBER-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 11/29/95 10:48:29 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 13,701.85
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 12,260.57
SUBSERVICER ADVANCES THIS MONTH 34,732.80
MASTER SERVICER ADVANCES THIS MONTH 9,150.54
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 1,793,167.51
(B) TWO MONTHLY PAYMENTS: 2 542,674.55
(C) THREE OR MORE MONTHLY PAYMENTS: 2 456,449.78
(D) LOANS IN FORECLOSURE 8 2,177,563.22
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 40,104,463.01
ACTUAL UPAID PRINCIPAL BALANCE @ 10/31 38,713,422.64
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 145
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 1,451,666.04
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 668,298.62
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 6,598.03
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 45,773.27
LOC AMOUNT AVAILABLE 3,756,846.53
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 7.4709%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.6759%
POOL TRADING FACTOR 0.288038092
................................................................................
Run: 11/28/95 08:57:56 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1991-S8 (POOL # 4035)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4035
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760920JB5 86,677,000.00 0.00 8.800000 % 0.00
A-2 760920JC3 15,400,000.00 0.00 9.500000 % 0.00
A-3 760920JD1 36,600,000.00 0.00 9.500000 % 0.00
A-4 760920JE9 17,500,000.00 5,450,100.44 9.500000 % 541,788.97
A-5 760920HY7 10,000.00 0.00 4530.940000 % 0.00
A-6 760920JF6 8,834,000.00 0.00 11.250000 % 0.00
A-7 760920HZ4 10,000.00 330.27 0.400697 % 32.83
B 16,822,037.00 12,863,261.38 9.500000 % 10,503.25
R-1 0.00 0.00 9.500000 % 0.00
R-2 0.00 0.00 0.000000 % 0.00
- -------------------------------------------------------------------------------
181,853,037.00 18,313,692.09 552,325.05
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 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 42,031.99 583,820.96 0.00 0.00 4,908,311.47
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 5,957.22 5,990.05 0.00 0.00 297.44
B 99,203.38 109,706.63 0.00 0.00 12,852,758.13
R-1 2.54 2.54 0.00 0.00 0.00
R-2 0.00 0.00 0.00 0.00 0.00
- -------------------------------------------------------------------------------
147,195.13 699,520.18 0.00 0.00 17,761,367.04
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 311.434311 30.959370 2.401828 33.361198 0.000000 280.474941
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 33.027000 3.283000 595.722000 599.005000 0.000000 29.744000
B 764.667286 0.624374 5.897228 6.521602 0.000000 764.042912
_______________________________________________________________________________
DETERMINATION DATE 20-November-95
DISTRIBUTION DATE 27-November-95
Run: 11/28/95 08:57:56 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-S8 (POOL # 4035)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4035
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 6,963.84
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,272.20
SUBSERVICER ADVANCES THIS MONTH 30,647.26
MASTER SERVICER ADVANCES THIS MONTH 15,938.10
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 1,471,634.31
(B) TWO MONTHLY PAYMENTS: 1 681,950.53
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,169,595.57
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 17,761,367.04
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 49
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 3
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 1,839,637.68
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 537,371.35
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 29.76150680 % 70.23849320 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 27.63643640 % 72.36356360 %
CLASS A-7 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.4129 %
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 10.61380006
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 289.76
POOL TRADING FACTOR: 9.76687952
................................................................................
Run: 11/29/95 10:48:29 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 46,697,053.22 6.0403 511,549.27
S 760920JG4 0.00 0.00 0.5500 0.00
- --------------------------------------------------------------------------------
180,816,953.83 46,697,053.22 511,549.27
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 234,689.25 0.00 746,238.52 0.00 46,185,503.95
S 21,369.65 0.00 21,369.65 0.00 0.00
256,058.90 0.00 767,608.17 0.00 46,185,503.95
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 258.255945 2.829100 1.297938 0.000000 4.127038 255.426845
S 0.000000 0.000000 0.118184 0.000000 0.118184 0.000000
Determination Date 20-NOVEMBER-95
Distribution Date 27-NOVEMBER-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 11/29/95 10:48:29 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-R9 (POOL 2014)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 15,556.21
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 12,693.00
SUBSERVICER ADVANCES THIS MONTH 7,414.70
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 1,041,162.89
(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 46,185,503.95
ACTUAL UPAID PRINCIPAL BALANCE @ 10/31 46,243,394.77
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 175
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
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 399,491.08
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 45,520.81
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 66,537.38
LOC AMOUNT AVAILABLE 2,502,726.14
BANKRUPTCY AMOUNT AVAILABLE 1,022,179.00
FRAUD AMOUNT AVAILABLE 614,130.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,754,801.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.3118%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.0418%
POOL TRADING FACTOR 0.255426845
................................................................................
Run: 11/28/95 08:57:56 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 2,917,193.65 10.000000 % 402,654.47
A-3 760920KA5 62,000,000.00 3,591,176.36 10.000000 % 495,682.97
A-4 760920KB3 10,000.00 548.19 0.789100 % 75.67
B 10,439,807.67 4,910,669.19 10.000000 % 78,242.40
R 0.00 31.03 10.000000 % 4.28
- -------------------------------------------------------------------------------
122,813,807.67 11,419,618.42 976,659.79
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 23,969.36 426,623.83 169.96 0.00 2,514,709.14
A-3 29,507.19 525,190.16 209.23 0.00 3,095,702.62
A-4 7,456.27 7,531.94 0.00 0.00 472.52
B 40,348.97 118,591.37 286.11 223,683.83 4,609,029.05
R 4.77 9.05 0.03 0.00 26.78
B RECOURSE OBLIGATION
223,683.85
- -------------------------------------------------------------------------------
101,286.56 1,301,630.20 665.33 223,683.83 10,219,940.11
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 334.004311 46.101954 2.744374 48.846328 0.019460 287.921816
A-3 57.922199 7.994887 0.475922 8.470809 0.003375 49.930687
A-4 54.819000 7.567000 745.627000 753.194000 0.000000 47.252000
B 470.379278 7.494621 3.864917 11.359538 0.027406 441.486012
B RECOURSE OBLIGATION 21.426051
_______________________________________________________________________________
DETERMINATION DATE 20-November-95
DISTRIBUTION DATE 27-November-95
Run: 11/28/95 08:57:57 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-S11 (POOL # 4037)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4037
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 2,864.06
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 786.62
SUBSERVICER ADVANCES THIS MONTH 20,360.61
MASTER SERVICER ADVANCES THIS MONTH 27,183.92
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 1,103,672.70
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 1,019,171.25
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 10,219,940.11
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 35
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 3,095,337.91
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 498,222.93
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 56.99795730 % 43.00204270 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 54.90160410 % 45.09839590 %
CLASS A-4 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.7620 %
BANKRUPTCY AMOUNT AVAILABLE 489,203.00
FRAUD AMOUNT AVAILABLE 121,390.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,524,125.00
LOSS AMOUNT COVERED BY LOSS OBLIGATION 223,683.85
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 11.36927139
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 189.74
POOL TRADING FACTOR: 8.32149113
................................................................................
Run: 11/28/95 08:57:52 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1991-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 15,255,363.16 7.154572 % 751,536.68
R 760920KT4 100.00 0.00 7.154572 % 0.00
B 10,120,256.77 7,917,848.90 7.154572 % 0.00
- -------------------------------------------------------------------------------
155,696,256.77 23,173,212.06 751,536.68
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 89,498.21 841,034.89 0.00 0.00 14,503,826.48
R 0.00 0.00 0.00 0.00 0.00
B 0.00 0.00 0.00 175,222.50 7,789,077.82
- -------------------------------------------------------------------------------
89,498.21 841,034.89 0.00 175,222.50 22,292,904.30
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 104.793191 5.162508 0.614787 5.777295 0.000000 99.630684
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 782.376285 0.000000 0.000000 0.000000 0.000000 769.652193
_______________________________________________________________________________
DETERMINATION DATE 20-November-95
DISTRIBUTION DATE 27-November-95
Run: 11/28/95 08:57:52 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-R13 (POOL # 2015)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 2015
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 7,511.61
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,358.49
SPREAD 4,232.67
SUBSERVICER ADVANCES THIS MONTH 12,646.48
MASTER SERVICER ADVANCES THIS MONTH 2,348.17
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 7
AGGREGATE PRINCIPAL BALANCE 1,686,874.93
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 22,292,904.30
AGGREGATE NUMBER OF 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 317,255.39
REMAINING SUBCLASS INTEREST SHORTFALL 46,451.42
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 646,001.05
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 65.83188870 % 34.16811140 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 65.06028230 % 34.93971770 %
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 7.90934739
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 279.15
POOL TRADING FACTOR: 14.31820184
................................................................................
Run: 11/28/95 08:57:52 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1991-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 25,969,619.12 6.295779 % 940,721.31
R 760920KR8 100.00 0.00 6.295779 % 0.00
B 9,358,525.99 8,403,454.87 6.295779 % 12,247.22
- -------------------------------------------------------------------------------
120,755,165.99 34,373,073.99 952,968.53
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 133,702.33 1,074,423.64 0.00 0.00 25,028,897.81
R 0.00 0.00 0.00 0.00 0.00
B 43,264.46 55,511.68 0.00 0.00 8,391,207.65
- -------------------------------------------------------------------------------
176,966.79 1,129,935.32 0.00 0.00 33,420,105.46
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 233.127700 8.444798 1.200238 9.645036 0.000000 224.682901
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 897.946416 1.308670 4.622999 5.931669 0.000000 896.637746
_______________________________________________________________________________
DETERMINATION DATE 20-November-95
DISTRIBUTION DATE 27-November-95
Run: 11/28/95 08:57:53 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-R14 (POOL # 2016)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 2016
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 11,383.51
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,583.51
SPREAD 6,324.19
SUBSERVICER ADVANCES THIS MONTH 13,687.63
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,394,195.98
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 228,490.48
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 207,533.31
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 33,420,105.46
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 133
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 902,873.12
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 75.55221600 % 24.44778400 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 74.89173800 % 25.10826200 %
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 7.09953564
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 259.70
POOL TRADING FACTOR: 27.67592193
................................................................................
Run: 11/28/95 08:57:57 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1991-20 (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 9,668,943.96 9.000000 % 294,502.57
S 760920LY2 10,000.00 1,369.26 0.674903 % 41.71
R 0.00 0.00 9.000000 % 0.00
- -------------------------------------------------------------------------------
70,625,405.90 9,670,313.22 294,544.28
===============================================================================
_______________________________________________________________________________
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 71,198.91 365,701.48 0.00 0.00 9,374,441.39
S 5,339.91 5,381.62 0.00 0.00 1,327.55
R 10.08 10.08 0.00 0.00 0.00
- -------------------------------------------------------------------------------
76,548.90 371,093.18 0.00 0.00 9,375,768.94
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 228.206668 6.950857 1.680439 8.631296 0.000000 221.255810
S 136.926000 4.171000 533.991000 538.162000 0.000000 132.755000
_______________________________________________________________________________
DETERMINATION DATE 20-November-95
DISTRIBUTION DATE 27-November-95
Run: 11/28/95 08:57:58 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-20 (POOL # 4043)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4043
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 2,928.24
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 990.98
SUBSERVICER ADVANCES THIS MONTH 6,449.51
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 731,167.55
(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 9,375,768.94
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 30
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 287,940.87
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 0.6726 %
LETTER OF CREDIT - TOTAL AVAILABLE AMOUNT 7,175,498.84
BANKRUPTCY AMOUNT AVAILABLE 455,861.00
FRAUD AMOUNT AVAILABLE 96,910.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,835,948.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 10.16911943
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 305.37
POOL TRADING FACTOR: 13.27534875
................................................................................
Run: 11/29/95 10:48:29 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 37,511,915.86 6.6752 269,926.24
S 760920ML9 0.00 0.00 0.2500 0.00
- --------------------------------------------------------------------------------
114,708,718.07 37,511,915.86 269,926.24
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 208,558.08 0.00 478,484.32 0.00 37,241,989.62
S 7,810.93 0.00 7,810.93 0.00 0.00
216,369.01 0.00 486,295.25 0.00 37,241,989.62
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 327.018874 2.353145 1.818154 0.000000 4.171299 324.665729
S 0.000000 0.000000 0.068094 0.000000 0.068094 0.000000
Determination Date 20-NOVEMBER-95
Distribution Date 27-NOVEMBER-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 11/29/95 10:48:29 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-21A (POOL 3152)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 11,497.61
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,830.55
SUBSERVICER ADVANCES THIS MONTH 35,757.92
MASTER SERVICER ADVANCES THIS MONTH 10,450.23
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 683,900.78
(B) TWO MONTHLY PAYMENTS: 2 414,171.41
(C) THREE OR MORE MONTHLY PAYMENTS: 2 479,575.37
(D) LOANS IN FORECLOSURE 11 3,555,920.57
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 37,241,989.62
ACTUAL UPAID PRINCIPAL BALANCE @ 10/31 35,711,829.22
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 124
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 8
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 1,604,777.58
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 19,243.57
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 209,416.52
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 41,266.15
LOC AMOUNT AVAILABLE 16,115,766.80
BANKRUPTCY AMOUNT AVAILABLE 1,306,278.00
FRAUD AMOUNT AVAILABLE 669,363.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,890,846.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.4721%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.7106%
POOL TRADING FACTOR 0.324665729
................................................................................
Run: 11/29/95 10:48:29 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 20,384,554.00 7.5767 525,204.83
S 760920MN5 0.00 0.00 0.2500 0.00
- --------------------------------------------------------------------------------
56,810,233.31 20,384,554.00 525,204.83
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 128,435.06 0.00 653,639.89 0.00 19,859,349.17
S 4,237.83 0.00 4,237.83 0.00 0.00
132,672.89 0.00 657,877.72 0.00 19,859,349.17
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 358.818347 9.244898 2.260773 0.000000 11.505671 349.573449
S 0.000000 0.000000 0.074596 0.000000 0.074596 0.000000
Determination Date 20-NOVEMBER-95
Distribution Date 27-NOVEMBER-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 11/29/95 10:48:29 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-21B (POOL 3153)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 5,539.53
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,684.73
SUBSERVICER ADVANCES THIS MONTH 9,156.28
MASTER SERVICER ADVANCES THIS MONTH 1,021.56
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 267,097.11
(B) TWO MONTHLY PAYMENTS: 1 316,111.91
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 3 606,181.42
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 19,859,349.17
ACTUAL UPAID PRINCIPAL BALANCE @ 10/31 19,718,824.35
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 80
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 162,552.04
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 200,064.73
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 506.70
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 304,790.09
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 19,843.31
LOC AMOUNT AVAILABLE 16,115,766.80
BANKRUPTCY AMOUNT AVAILABLE 1,306,278.00
FRAUD AMOUNT AVAILABLE 669,363.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,890,846.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.3740%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.6276%
POOL TRADING FACTOR 0.349573449
................................................................................
Run: 11/29/95 10:48:29 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 8,440,530.61 8.3652 8,513.40
S 760920MC9 0.00 0.00 0.2500 0.00
- --------------------------------------------------------------------------------
23,305,328.64 8,440,530.61 8,513.40
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 58,830.73 0.00 67,344.13 0.00 8,432,017.21
S 1,758.19 0.00 1,758.19 0.00 0.00
60,588.92 0.00 69,102.32 0.00 8,432,017.21
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 362.171705 0.365298 2.524347 0.000000 2.889645 361.806407
S 0.000000 0.000000 0.075442 0.000000 0.075442 0.000000
Determination Date 20-NOVEMBER-95
Distribution Date 27-NOVEMBER-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 11/29/95 10:48:29 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 2,847.04
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 823.91
SUBSERVICER ADVANCES THIS MONTH 15,152.45
MASTER SERVICER ADVANCES THIS MONTH 4,475.08
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 703,299.85
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 5 1,124,484.36
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 8,432,017.21
ACTUAL UPAID PRINCIPAL BALANCE @ 10/31 7,841,660.64
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 38
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 611,556.13
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 1,223.18
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 7,290.22
LOC AMOUNT AVAILABLE 16,115,766.80
BANKRUPTCY AMOUNT AVAILABLE 1,306,278.00
FRAUD AMOUNT AVAILABLE 669,363.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,890,846.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.2616%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.4502%
POOL TRADING FACTOR 0.361806407
................................................................................
Run: 11/29/95 10:48:29 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 17,653,219.92 6.8179 19,131.50
S 760920NX2 0.00 0.00 0.2750 0.00
- --------------------------------------------------------------------------------
56,799,660.28 17,653,219.92 19,131.50
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 100,295.84 0.00 119,427.34 0.00 17,634,088.42
S 4,045.43 0.00 4,045.43 0.00 0.00
104,341.27 0.00 123,472.77 0.00 17,634,088.42
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 310.797984 0.336824 1.765782 0.000000 2.102606 310.461160
S 0.000000 0.000000 0.071223 0.000000 0.071223 0.000000
Determination Date 20-NOVEMBER-95
Distribution Date 27-NOVEMBER-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 11/29/95 10:48:29 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 5,516.63
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,473.60
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 17,634,088.42
ACTUAL UPAID PRINCIPAL BALANCE @ 10/31 17,652,363.45
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 66
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 421.73
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 18,709.77
LOC AMOUNT AVAILABLE 13,882,257.19
BANKRUPTCY AMOUNT AVAILABLE 951,412.00
FRAUD AMOUNT AVAILABLE 527,884.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,906,581.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.5679%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.8179%
POOL TRADING FACTOR 0.310461160
................................................................................
Run: 11/29/95 10:48:29 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 33,353,908.11 7.6199 859,308.05
S 760920NY0 0.00 0.00 0.2750 0.00
- --------------------------------------------------------------------------------
79,584,135.22 33,353,908.11 859,308.05
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 209,904.16 0.00 1,069,212.21 0.00 32,494,600.06
S 7,575.37 0.00 7,575.37 0.00 0.00
217,479.53 0.00 1,076,787.58 0.00 32,494,600.06
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 419.102476 10.797479 2.637513 0.000000 13.434992 408.304997
S 0.000000 0.000000 0.095187 0.000000 0.095187 0.000000
Determination Date 20-NOVEMBER-95
Distribution Date 27-NOVEMBER-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 11/29/95 10:48:29 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-25B (POOL 3160)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 8,443.64
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,815.93
SUBSERVICER ADVANCES THIS MONTH 9,046.49
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 924,050.42
(B) TWO MONTHLY PAYMENTS: 1 259,845.83
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 32,494,600.06
ACTUAL UPAID PRINCIPAL BALANCE @ 10/31 32,520,517.05
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 121
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
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 820,444.84
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 4,898.50
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 33,964.71
LOC AMOUNT AVAILABLE 13,882,257.19
BANKRUPTCY AMOUNT AVAILABLE 951,412.00
FRAUD AMOUNT AVAILABLE 527,884.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,906,581.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.3773%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.6211%
POOL TRADING FACTOR 0.408304997
................................................................................
Run: 11/29/95 10:48:29 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 11,578,257.79 9.2928 8,943.39
- --------------------------------------------------------------------------------
149,999,535.00 11,578,257.79 8,943.39
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
89,659.40 0.00 98,602.79 0.00 11,569,314.40
89,659.40 0.00 98,602.79 0.00 11,569,314.40
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
77.188625 0.059623 0.597731 0.000000 0.657354 77.129002
Determination Date 20-NOVEMBER-95
Distribution Date 27-NOVEMBER-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 11/29/95 10:48:29 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 3,810.65
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,138.41
SUBSERVICER ADVANCES THIS MONTH 4,383.55
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 291,232.59
(B) TWO MONTHLY PAYMENTS: 1 206,259.37
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 11,569,314.40
ACTUAL UPAID PRINCIPAL BALANCE @ 10/31 11,577,642.80
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 49
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 340.42
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 8,602.97
FSA GUARANTY INSURANCE POLICY 8,199,364.54
BANKRUPTCY AMOUNT AVAILABLE 1,017,841.00
FRAUD AMOUNT AVAILABLE 115,850.00
SPECIAL HAZARD AMOUNT AVAILABLE 779,713.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 10.0128%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 9.2928%
POOL TRADING FACTOR 0.077129002
................................................................................
Run: 11/28/95 08:57:59 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1991-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 2,133,015.80 7.750000 % 210,608.30
A-13 760920QJ0 15,000,000.00 3,199,523.69 9.000000 % 315,912.44
A-14 760920QE1 10,000.00 151.46 17602.505000 % 14.96
A-15 760920QF8 0.00 0.00 0.186120 % 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 9,597,599.59 9.000000 % 7,422.86
B 19,082,367.41 16,945,906.36 9.000000 % 13,106.10
- -------------------------------------------------------------------------------
381,627,769.48 31,876,196.90 547,064.66
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 0.00 0.00 0.00 0.00 0.00
A-7 0.00 0.00 0.00 0.00 0.00
A-8 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 13,632.81 224,241.11 0.00 0.00 1,922,407.50
A-13 23,747.47 339,659.91 0.00 0.00 2,883,611.25
A-14 2,198.68 2,213.64 0.00 0.00 136.50
A-15 4,892.70 4,892.70 0.00 0.00 0.00
R-I 1.06 1.06 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 71,235.20 78,658.06 0.00 0.00 9,590,176.73
B 125,775.95 138,882.05 0.00 0.00 16,932,800.26
- -------------------------------------------------------------------------------
241,483.87 788,548.53 0.00 0.00 31,329,132.24
===============================================================================
Run: 11/28/95 08:57:59
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-12 213.301580 21.060830 1.363281 22.424111 0.000000 192.240750
A-13 213.301579 21.060829 1.583165 22.643994 0.000000 192.240750
A-14 15.146000 1.496000 219.868000 221.364000 0.000000 13.650000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 914.466256 0.707255 6.787341 7.494596 0.000000 913.759001
B 888.040042 0.686817 6.591213 7.278030 0.000000 887.353225
_______________________________________________________________________________
DETERMINATION DATE 20-November-95
DISTRIBUTION DATE 27-November-95
Run: 11/28/95 08:58:00 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-S24 (POOL # 4046)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4046
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 11,050.24
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,292.34
SUBSERVICER ADVANCES THIS MONTH 26,619.90
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,077,723.31
(B) TWO MONTHLY PAYMENTS: 1 214,324.58
(C) THREE OR MORE MONTHLY PAYMENTS: 1 222,228.36
FORECLOSURES
NUMBER OF LOANS 6
AGGREGATE PRINCIPAL BALANCE 1,627,396.46
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 31,329,132.24
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 113
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 522,411.36
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 16.72938260 % 30.10898600 % 53.16163160 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 15.34085020 % 30.61105126 % 54.04809850 %
CLASS A-15 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1868 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 319,067.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,946,780.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.73260566
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 301.96
POOL TRADING FACTOR: 8.20934291
................................................................................
Run: 11/28/95 08:57:58 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1991-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 3,644,092.60 8.625000 % 3,644,092.60
A-9 760920RM2 0.00 0.00 0.875000 % 0.00
A-10 760920RL4 0.00 0.00 0.064919 % 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 5,544,459.69 9.500000 % 5,544,459.69
B 9,967,497.89 8,375,032.17 9.500000 % 8,375,032.17
- -------------------------------------------------------------------------------
199,349,957.65 17,563,584.46 17,563,584.46
===============================================================================
_______________________________________________________________________________
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 0.00 0.00 0.00 0.00 0.00
A-8 26,191.92 3,670,284.52 0.00 0.00 0.00
A-9 2,657.15 2,657.15 0.00 0.00 0.00
A-10 950.17 950.17 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 43,893.64 5,588,353.33 0.00 0.00 0.00
B 66,302.34 8,441,334.51 0.00 0.00 0.00
- -------------------------------------------------------------------------------
139,995.22 17,703,579.68 0.00 0.00 0.00
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-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-8 248.806395 248.806395 1.788296 250.594691 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 855.775231 855.775231 6.774887 862.550118 0.000000 0.000000
B 840.234155 840.234155 6.651854 846.886009 0.000000 0.000000
_______________________________________________________________________________
DETERMINATION DATE 20-November-95
DISTRIBUTION DATE 27-November-95
Run: 11/28/95 08:57:59 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-S28 (POOL # 4045)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4045
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 5,171.22
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,718.85
SUBSERVICER ADVANCES THIS MONTH 14,493.53
MASTER SERVICER ADVANCES THIS MONTH 7,241.49
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 177,204.86
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,509,335.67
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 17,120,180.85
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 56
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 806,485.92
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 430,794.09
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 20.74800060 % 31.56792800 % 47.68407150 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 0.00000000 % 0.00000000 % 0.00000000 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.0601 %
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 10.06298104
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 303.05
POOL TRADING FACTOR: 8.58800325
................................................................................
Run: 11/28/95 08:58:00 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 17,141,721.08 8.000000 % 920,494.58
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 17,158.75 1008.000000 % 921.42
A-14 760920RR1 0.00 0.00 0.171289 % 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 8,269,045.30 9.000000 % 63,201.19
B 19,385,706.25 16,539,546.13 9.000000 % 33,743.22
- -------------------------------------------------------------------------------
387,699,906.25 41,967,471.26 1,018,360.41
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 0.00 0.00 0.00 0.00 0.00
A-7 0.00 0.00 0.00 0.00 0.00
A-8 0.00 0.00 0.00 0.00 0.00
A-9 0.00 0.00 0.00 0.00 0.00
A-10 113,031.70 1,033,526.28 0.00 0.00 16,221,226.50
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 14,256.14 15,177.56 0.00 0.00 16,237.33
A-14 5,925.13 5,925.13 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 61,341.41 124,542.60 0.00 0.00 8,205,844.11
B 122,693.71 156,436.93 0.00 92,670.30 16,413,132.61
- -------------------------------------------------------------------------------
317,248.09 1,335,608.50 0.00 92,670.30 40,856,440.55
===============================================================================
Run: 11/28/95 08:58:00
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-10 224.109940 12.034497 1.477770 13.512267 0.000000 212.075443
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 47.846340 2.569335 39.752553 42.321888 0.000000 45.277005
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 853.182553 6.520965 6.329077 12.850042 0.000000 846.661588
B 853.182542 1.740624 6.329081 8.069705 0.000000 846.661576
_______________________________________________________________________________
DETERMINATION DATE 20-November-95
DISTRIBUTION DATE 27-November-95
Run: 11/28/95 08:58:01 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-S29 (POOL # 4048)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4048
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 12,751.62
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,246.74
SUBSERVICER ADVANCES THIS MONTH 30,488.46
MASTER SERVICER ADVANCES THIS MONTH 6,234.79
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 482,652.93
(B) TWO MONTHLY PAYMENTS: 3 654,085.72
(C) THREE OR MORE MONTHLY PAYMENTS: 2 556,650.81
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,955,081.19
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 40,856,440.55
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 155
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 3
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 750,156.93
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 790,268.86
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 40.88614190 % 19.70346300 % 39.41039480 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 39.74272750 % 20.08457908 % 40.17269340 %
CLASS A-14 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.168896 %
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 9.67502975
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 303.55
POOL TRADING FACTOR: 10.53816106
................................................................................
Run: 11/28/95 08:58:02 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-S30 (POOL # 4049)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4049
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760920SC3 49,874,000.00 0.00 6.750000 % 0.00
A-2 760920SD1 129,239,000.00 0.00 7.450000 % 0.00
A-3 760920SE9 21,463,000.00 0.00 8.000000 % 0.00
A-4 760920SF6 78,616,000.00 0.00 8.400000 % 0.00
A-5 760920SG4 19,196,000.00 0.00 8.750000 % 0.00
A-6 760920RZ3 25,602,000.00 25,421,580.78 7.137500 % 126,876.87
A-7 760920SA7 5,940,500.00 5,650,398.62 17.379532 % 28,200.64
A-8 760920SL3 45,032,000.00 4,294,571.01 9.000000 % 20,716.55
A-9 760920SB5 0.00 0.00 0.105761 % 0.00
R-I 760920SJ8 500.00 47.68 9.000000 % 0.23
R-II 760920SK5 300,629.00 421,203.88 9.000000 % 0.00
M 760920SH2 10,142,260.00 8,646,130.15 9.000000 % 36,167.47
B 20,284,521.53 17,086,299.21 9.000000 % 51,559.21
- -------------------------------------------------------------------------------
405,690,410.53 61,520,231.33 263,520.97
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 151,147.14 278,024.01 0.00 0.00 25,294,703.91
A-7 81,802.85 110,003.49 0.00 0.00 5,622,197.98
A-8 32,196.86 52,913.41 0.00 0.00 4,273,854.46
A-9 5,419.95 5,419.95 0.00 0.00 0.00
R-I 0.36 0.59 0.00 0.00 47.45
R-II 0.00 0.00 3,157.81 0.00 424,361.69
M 64,820.98 100,988.45 0.00 0.00 8,609,962.68
B 128,097.84 179,657.05 0.00 0.00 17,014,825.83
- -------------------------------------------------------------------------------
463,485.98 727,006.95 3,157.81 0.00 61,239,954.00
===============================================================================
_______________________________________________________________________________
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 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-6 992.952925 4.955741 5.903724 10.859465 0.000000 987.997184
A-7 951.165494 4.747183 13.770364 18.517547 0.000000 946.418312
A-8 95.367095 0.460041 0.714977 1.175018 0.000000 94.907054
R-I 95.360000 0.460000 0.720000 1.180000 0.000000 94.900000
R-II 1401.075345 0.000000 0.000000 0.000000 10.504010 1411.579355
M 852.485555 3.566017 6.391177 9.957194 0.000000 848.919539
B 842.331883 2.541801 6.315053 8.856854 0.000000 838.808340
_______________________________________________________________________________
DETERMINATION DATE 20-November-95
DISTRIBUTION DATE 27-November-95
Run: 11/28/95 08:58:02 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 18,426.66
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,412.39
SUBSERVICER ADVANCES THIS MONTH 59,266.58
MASTER SERVICER ADVANCES THIS MONTH 12,308.83
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 13 3,402,123.08
(B) TWO MONTHLY PAYMENTS: 1 197,010.57
(C) THREE OR MORE MONTHLY PAYMENTS: 4 1,058,136.50
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 2,426,825.75
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 61,239,954.00
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 228
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 1,482,352.15
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 22,933.20
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 58.17241130 % 14.05412500 % 27.77346390 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 58.15674760 % 14.05938790 % 27.78386450 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.105991 %
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 9.59869355
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 301.38
POOL TRADING FACTOR: 15.09524317
FIXED STRIP INTEREST ON CLASS A-7: 0.00
INVERSE LIBOR INTEREST ON CLASS A-7: 81,802.85
TOTAL INTEREST DISTRIBUTION TO CLASS A-7: 81,802.85
................................................................................
Run: 11/28/95 08:58:03 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1991-S31 (POOL # 4050)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4050
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760920SP4 20,431,000.00 0.00 6.800000 % 0.00
A-2 760920SQ2 50,820,000.00 0.00 7.200000 % 0.00
A-3 760920SR0 11,494,000.00 0.00 7.800000 % 0.00
A-4 760920SS8 31,027,000.00 4,798,347.82 8.300000 % 978,222.13
A-5 760920SM1 100,000.00 834.11 1158.999000 % 170.05
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 0.238072 % 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 3,519,027.05 8.500000 % 15,767.31
B-2 1,850,068.00 1,601,866.82 8.500000 % 7,177.30
B-3 2,312,585.00 2,061,248.48 8.500000 % 9,235.60
B-4 925,034.21 422,229.90 8.500000 % 1,891.84
- -------------------------------------------------------------------------------
185,003,340.21 14,171,554.18 1,012,464.23
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 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 31,769.70 1,009,991.83 0.00 0.00 3,820,125.69
A-5 771.17 941.22 0.00 0.00 664.06
A-6 11,987.93 11,987.93 0.00 0.00 1,768,000.00
A-7 0.00 0.00 0.00 0.00 0.00
A-8 2,691.34 2,691.34 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
B-1 23,860.79 39,628.10 0.00 0.00 3,503,259.74
B-2 10,861.47 18,038.77 0.00 0.00 1,594,689.52
B-3 13,976.31 23,211.91 0.00 0.00 2,052,012.88
B-4 2,862.97 4,754.81 0.00 0.00 420,338.06
- -------------------------------------------------------------------------------
98,781.68 1,111,245.91 0.00 0.00 13,159,089.95
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 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-4 154.650718 31.528093 1.023937 32.552030 0.000000 123.122625
A-5 8.341100 1.700500 7.711700 9.412200 0.000000 6.640600
A-6 1000.000000 0.000000 6.780503 6.780503 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-1 845.380830 3.787803 5.732111 9.519914 0.000000 841.593027
B-2 865.842131 3.879479 5.870849 9.750328 0.000000 861.962652
B-3 891.317932 3.993626 6.043588 10.037214 0.000000 887.324306
B-4 456.447876 2.045189 3.094956 5.140145 0.000000 454.402719
_______________________________________________________________________________
DETERMINATION DATE 20-November-95
DISTRIBUTION DATE 27-November-95
Run: 11/28/95 08:58:03 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-S31 (POOL # 4050)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4050
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 4,251.11
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,419.78
SUBSERVICER ADVANCES THIS MONTH 2,201.22
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 190,172.01
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 13,159,089.95
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 61
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 948,967.35
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 46.34059080 % 53.65940920 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 42.47094420 % 57.52905580 %
CLASS A-8 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2403 %
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 9.24470171
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 127.28
POOL TRADING FACTOR: 7.11289317
................................................................................
Run: 11/28/95 08:58:04 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 1,643,629.68 8.500000 % 459,984.69
A-5 760920TX6 12,885,227.00 12,885,227.00 6.987500 % 0.00
A-6 760920TY4 3,789,773.00 3,789,773.00 13.641500 % 0.00
A-7 760920UA4 10,000.00 1,208.10 7590.550000 % 30.34
A-8 760920TZ1 0.00 0.00 0.070090 % 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 3,198,298.30 9.000000 % 2,690.62
B 8,174,757.92 5,563,528.20 9.000000 % 4,141.81
- -------------------------------------------------------------------------------
163,495,140.92 27,081,664.28 466,847.46
===============================================================================
_______________________________________________________________________________
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 11,510.00 471,494.69 0.00 0.00 1,183,644.99
A-5 74,176.47 74,176.47 0.00 0.00 12,885,227.00
A-6 42,591.95 42,591.95 0.00 0.00 3,789,773.00
A-7 7,555.00 7,585.34 0.00 0.00 1,177.76
A-8 1,563.81 1,563.81 0.00 0.00 0.00
R-I 3.12 3.12 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 23,714.49 26,405.11 0.00 0.00 3,195,607.68
B 41,252.00 45,393.81 0.00 538.55 5,558,847.78
- -------------------------------------------------------------------------------
202,366.84 669,214.30 0.00 538.55 26,614,278.21
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 108.383098 30.331994 0.758985 31.090979 0.000000 78.051104
A-5 1000.000000 0.000000 5.756706 5.756706 0.000000 1000.000000
A-6 1000.000000 0.000000 11.238655 11.238655 0.000000 1000.000000
A-7 120.810000 3.034000 755.500000 758.534000 0.000000 117.776000
R-I 0.000000 0.000000 31.200000 31.200000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 869.295792 0.731309 6.445586 7.176895 0.000000 868.564483
B 680.574062 0.506658 5.046266 5.552924 0.000000 680.001516
_______________________________________________________________________________
DETERMINATION DATE 20-November-95
DISTRIBUTION DATE 27-November-95
Run: 11/28/95 08:58:04 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S1 (POOL # 4051)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4051
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 6,708.36
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,769.75
SUBSERVICER ADVANCES THIS MONTH 7,027.64
MASTER SERVICER ADVANCES THIS MONTH 3,714.91
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 1 295,975.82
(C) THREE OR MORE MONTHLY PAYMENTS: 1 334,930.36
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 209,079.64
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 26,614,278.21
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 447,820.22
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 444,603.14
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 67.64664680 % 11.80982900 % 20.54352400 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 67.10616990 % 12.00711759 % 20.88671250 %
CLASS A-8 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.0713 %
BANKRUPTCY AMOUNT AVAILABLE 200,053.00
FRAUD AMOUNT AVAILABLE 317,339.00 *
SPECIAL HAZARD AMOUNT AVAILABLE 1,872,978.00 *
* ADJUSTED IN ACCORDANCE WITH THE POOLING AND SERVICING AGREEMENT
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.50132583
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 305.31
POOL TRADING FACTOR: 16.27832978
................................................................................
Run: 11/28/95 08:58:05 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S2 (POOL # 4052)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4052
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760920TA6 67,550,000.00 0.00 5.700000 % 0.00
A-2 760920TB4 59,269,000.00 0.00 6.250000 % 0.00
A-3 760920TC2 34,651,000.00 0.00 6.500000 % 0.00
A-4 760920TF5 53,858,000.00 0.00 6.900000 % 0.00
A-5 760920TG3 51,354,000.00 0.00 7.350000 % 0.00
A-6 760920TH1 53,342,000.00 0.00 7.800000 % 0.00
A-7 760920TM0 22,300,000.00 0.00 8.000000 % 0.00
A-8 760920TN8 18,168,000.00 14,761,496.08 8.000000 % 260,612.82
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 4,950,636.06 8.000000 % 30,768.60
A-16 760920SY5 0.00 0.00 0.500000 % 0.00
A-17 760920SZ2 10,000.00 914.80 8.000000 % 5.69
A-18 760920UR7 0.00 0.00 0.168383 % 0.00
R-I 760920TR9 38,000.00 4,358.11 8.000000 % 0.00
R-II 760920TS7 702,000.00 897,093.33 8.000000 % 0.00
M 760920TQ1 12,177,000.00 11,296,196.95 8.000000 % 9,442.92
B 27,060,001.70 24,087,531.53 8.000000 % 20,135.69
- -------------------------------------------------------------------------------
541,188,443.70 81,300,668.86 320,965.72
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 0.00 0.00 0.00 0.00 0.00
A-7 0.00 0.00 0.00 0.00 0.00
A-8 98,181.68 358,794.50 0.00 0.00 14,500,883.26
A-9 41,177.58 41,177.58 0.00 0.00 6,191,000.00
A-10 127,114.05 127,114.05 0.00 0.00 19,111,442.00
A-11 0.00 0.00 0.00 0.00 0.00
A-12 0.00 0.00 0.00 0.00 0.00
A-13 0.00 0.00 0.00 0.00 0.00
A-14 0.00 0.00 0.00 0.00 0.00
A-15 32,927.68 63,696.28 0.00 0.00 4,919,867.46
A-16 33,798.24 33,798.24 0.00 0.00 0.00
A-17 6.09 11.78 0.00 0.00 909.11
A-18 11,382.10 11,382.10 0.00 0.00 0.00
R-I 0.00 0.00 29.05 0.00 4,387.16
R-II 0.00 0.00 5,980.62 0.00 903,073.95
M 75,136.71 84,579.63 0.00 0.00 11,286,754.03
B 160,218.35 180,354.04 0.00 0.00 24,067,395.84
- -------------------------------------------------------------------------------
579,942.48 900,908.20 6,009.67 0.00 80,985,712.81
===============================================================================
Run: 11/28/95 08:58:05
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S2 (POOL # 4052)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4052
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-5 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-6 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-7 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-8 812.499784 14.344607 5.404100 19.748707 0.000000 798.155177
A-9 1000.000000 0.000000 6.651200 6.651200 0.000000 1000.000000
A-10 1000.000000 0.000000 6.651201 6.651201 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-15 281.302123 1.748315 1.870997 3.619312 0.000000 279.553808
A-17 91.480000 0.569000 0.609000 1.178000 0.000000 90.911000
R-I 114.687105 0.000000 0.000000 0.000000 0.764474 115.451579
R-II 1277.910726 0.000000 0.000000 0.000000 8.519402 1286.430128
M 927.666663 0.775472 6.170379 6.945851 0.000000 926.891191
B 890.152624 0.744113 5.920855 6.664968 0.000000 889.408512
_______________________________________________________________________________
DETERMINATION DATE 20-November-95
DISTRIBUTION DATE 27-November-95
Run: 11/28/95 08:58:06 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S2 (POOL # 4052)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4052
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 24,104.40
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 8,483.62
SUBSERVICER ADVANCES THIS MONTH 23,843.85
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 772,228.72
(B) TWO MONTHLY PAYMENTS: 2 145,728.72
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 6
AGGREGATE PRINCIPAL BALANCE 2,042,643.23
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 80,985,712.81
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 302
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 246,993.71
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 56.47793680 % 13.89434700 % 29.62771630 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 56.34520130 % 13.93672246 % 29.71807620 %
CLASS A-18 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1681 %
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 9.14981829
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 308.46
POOL TRADING FACTOR: 14.96442020
................................................................................
Run: 11/28/95 08:58:06 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-S3 (POOL # 4053)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4053
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760920UK2 10,820,000.00 0.00 7.500000 % 0.00
A-2 760920UL0 26,800,000.00 0.00 7.500000 % 0.00
A-3 760920UM8 25,330,000.00 0.00 7.500000 % 0.00
A-4 760920UN6 15,000,000.00 5,763,150.93 7.500000 % 159,894.44
A-5 760920UP1 8,110,000.00 6,944,896.59 7.500000 % 192,681.11
A-6 760920UQ9 74,560,000.00 3,219,828.74 7.500000 % 89,331.81
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 0.389197 % 0.00
R 760920UJ5 100.00 0.00 7.500000 % 0.00
B 8,816,068.76 7,222,010.13 7.500000 % 32,892.52
- -------------------------------------------------------------------------------
176,318,168.76 23,149,886.39 474,799.88
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 35,808.48 195,702.92 0.00 0.00 5,603,256.49
A-5 43,151.09 235,832.20 0.00 0.00 6,752,215.48
A-6 20,005.93 109,337.74 0.00 0.00 3,130,496.93
A-7 0.00 0.00 0.00 0.00 0.00
A-8 0.00 0.00 0.00 0.00 0.00
A-9 9,589.23 9,589.23 0.00 0.00 0.00
A-10 7,464.20 7,464.20 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B 44,872.90 77,765.42 0.00 737.99 7,188,379.63
- -------------------------------------------------------------------------------
160,891.83 635,691.71 0.00 737.99 22,674,348.53
===============================================================================
_______________________________________________________________________________
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 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 384.210062 10.659629 2.387232 13.046861 0.000000 373.550433
A-5 856.337434 23.758460 5.320727 29.079187 0.000000 832.578974
A-6 43.184398 1.198120 0.268320 1.466440 0.000000 41.986279
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 819.187137 3.730973 5.089898 8.820871 0.000000 815.372455
_______________________________________________________________________________
DETERMINATION DATE 20-November-95
DISTRIBUTION DATE 27-November-95
Run: 11/28/95 08:58:07 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S3 (POOL # 4053)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4053
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 7,045.46
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,435.84
SUBSERVICER ADVANCES THIS MONTH 4,096.47
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 345,966.22
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 22,674,348.53
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 99
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 367,736.53
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 68.80325890 % 31.19674110 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 68.29730470 % 31.70269530 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3875 %
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 8.88107725
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 129.46
POOL TRADING FACTOR: 12.85990473
................................................................................
Run: 11/28/95 08:58:07 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 10,235,186.20 8.078966 % 265,252.98
R 100.00 0.00 8.078966 % 0.00
B 5,302,117.23 4,474,800.21 8.078966 % 21,081.60
- -------------------------------------------------------------------------------
106,042,332.23 14,709,986.41 286,334.58
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 68,443.36 333,696.34 0.00 0.00 9,969,933.22
R 0.00 0.00 0.00 0.00 0.00
B 29,923.28 51,004.88 0.00 0.00 4,453,718.61
- -------------------------------------------------------------------------------
98,366.64 384,701.22 0.00 0.00 14,423,651.83
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 101.599906 2.633042 0.679405 3.312447 0.000000 98.966864
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 843.964782 3.976072 5.643647 9.619719 0.000000 839.988710
_______________________________________________________________________________
DETERMINATION DATE 20-November-95
DISTRIBUTION DATE 27-November-95
Run: 11/28/95 08:58:07 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S4 (POOL # 4054)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4054
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 5,127.47
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,669.65
SUBSERVICER ADVANCES THIS MONTH 12,366.01
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 926,414.13
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 192,230.36
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 14,423,651.83
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 72
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 217,033.16
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 69.57984810 % 30.42015190 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 69.12211510 % 30.87788490 %
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 8.62338267
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 130.59
POOL TRADING FACTOR: 13.60178669
PASS THROUGH RATE FOR NEXT DISTRIBUTION: -0.0011
................................................................................
Run: 11/28/95 08:58:08 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-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 2,148,352.10 7.500000 % 42,451.77
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 0.445464 % 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 4,678,776.38 7.500000 % 20,960.74
- -------------------------------------------------------------------------------
116,500,312.92 13,795,128.48 63,412.51
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 13,425.64 55,877.41 0.00 0.00 2,105,900.33
A-5 43,544.95 43,544.95 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 5,747.30 5,747.30 0.00 0.00 0.00
A-12 5,120.44 5,120.44 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
B 29,238.96 50,199.70 0.00 0.00 4,657,815.64
- -------------------------------------------------------------------------------
97,077.29 160,489.80 0.00 0.00 13,731,715.97
===============================================================================
_______________________________________________________________________________
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-4 190.355494 3.761454 1.189584 4.951038 0.000000 186.594040
A-5 1000.000000 0.000000 6.249275 6.249275 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 803.180266 3.598217 5.019294 8.617511 0.000000 799.582049
_______________________________________________________________________________
DETERMINATION DATE 20-November-95
DISTRIBUTION DATE 27-November-95
Run: 11/28/95 08:58:08 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S5 (POOL # 4055)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4055
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 3,839.86
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,448.31
SUBSERVICER ADVANCES THIS MONTH 3,251.88
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 286,828.50
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 13,731,715.97
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 66
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,610.87
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 66.08385060 % 33.91614940 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 66.07987200 % 33.92012800 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.4455 %
BANKRUPTCY AMOUNT AVAILABLE 188,115.00
FRAUD AMOUNT AVAILABLE 162,398.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,432,084.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.90453994
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 131.72
POOL TRADING FACTOR: 11.78684900
................................................................................
Run: 11/28/95 08:58:09 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S6 (POOL # 4056)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4056
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760920VJ4 67,533,900.00 0.00 7.500000 % 0.00
A-2 760920VK1 55,635,000.00 0.00 7.500000 % 0.00
A-3 760920VL9 94,808,000.00 0.00 7.500000 % 0.00
A-4 760920VM7 4,966,000.00 0.00 7.500000 % 0.00
A-5 760920VN5 94,152,000.00 0.00 7.500000 % 0.00
A-6 760920VP0 30,584,000.00 0.00 7.500000 % 0.00
A-7 760920VQ8 5,327,000.00 0.00 7.500000 % 0.00
A-8 760920VR6 32,684,000.00 26,408,998.13 7.500000 % 991,411.66
A-9 760920VV7 30,371,000.00 30,371,000.00 5.983000 % 0.00
A-10 760920VS4 10,124,000.00 10,124,000.00 12.050850 % 0.00
A-11 760920VT2 0.00 0.00 1.000000 % 0.00
A-12 760920VU9 0.00 0.00 0.145177 % 0.00
R 760920VX3 100.00 0.00 7.500000 % 0.00
M 760920VW5 10,339,213.00 9,462,061.87 7.500000 % 7,634.52
B 22,976,027.86 21,026,803.24 7.500000 % 16,643.45
- -------------------------------------------------------------------------------
459,500,240.86 97,392,863.24 1,015,689.63
===============================================================================
_______________________________________________________________________________
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-8 163,971.94 1,155,383.60 0.00 0.00 25,417,586.47
A-9 150,429.99 150,429.99 0.00 0.00 30,371,000.00
A-10 101,001.12 101,001.12 0.00 0.00 10,124,000.00
A-11 80,627.55 80,627.55 0.00 0.00 0.00
A-12 11,705.28 11,705.28 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 58,749.40 66,383.92 0.00 0.00 9,454,427.35
B 130,554.18 147,197.63 0.00 322.10 21,009,837.67
- -------------------------------------------------------------------------------
697,039.46 1,712,729.09 0.00 322.10 96,376,851.49
===============================================================================
_______________________________________________________________________________
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 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-8 808.009978 30.333241 5.016887 35.350128 0.000000 777.676737
A-9 1000.000000 0.000000 4.953080 4.953080 0.000000 1000.000000
A-10 1000.000000 0.000000 9.976404 9.976404 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 915.162679 0.738404 5.682192 6.420596 0.000000 914.424275
B 915.162680 0.724383 5.682192 6.406575 0.000000 914.424277
_______________________________________________________________________________
DETERMINATION DATE 20-November-95
DISTRIBUTION DATE 27-November-95
Run: 11/28/95 08:58:10 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S6 (POOL # 4056)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4056
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 31,514.54
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 10,078.33
SUBSERVICER ADVANCES THIS MONTH 58,739.87
MASTER SERVICER ADVANCES THIS MONTH 7,181.08
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 1,408,686.52
(B) TWO MONTHLY PAYMENTS: 5 1,735,772.67
(C) THREE OR MORE MONTHLY PAYMENTS: 1 336,009.41
FORECLOSURES
NUMBER OF LOANS 11
AGGREGATE PRINCIPAL BALANCE 3,903,071.75
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 96,376,851.49
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 342
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 892,590.57
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 937,429.82
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 68.69496990 % 9.71535400 % 21.58967560 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 68.39047490 % 9.80985289 % 21.79967220 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1466 %
BANKRUPTCY AMOUNT AVAILABLE 308,198.00
FRAUD AMOUNT AVAILABLE 1,088,360.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,766,156.34
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.16555263
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 308.81
POOL TRADING FACTOR: 20.97427660
................................................................................
Run: 11/28/95 08:58:10 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 11,584,403.93 8.500000 % 983,170.56
A-4 760920WX2 31,674,000.00 31,674,000.00 8.500000 % 0.00
A-5 760920WY0 30,082,000.00 4,806,540.81 8.500000 % 109,242.34
A-6 760920WW4 0.00 0.00 0.138969 % 0.00
R 760920XA1 539,100.00 0.00 8.500000 % 0.00
M 760920WZ7 7,278,000.00 6,746,541.57 8.500000 % 5,701.13
B 15,364,881.77 13,436,403.54 8.500000 % 11,071.84
- -------------------------------------------------------------------------------
323,459,981.77 68,247,889.85 1,109,185.87
===============================================================================
_______________________________________________________________________________
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 81,313.31 1,064,483.87 0.00 0.00 10,601,233.37
A-4 222,326.32 222,326.32 0.00 0.00 31,674,000.00
A-5 33,738.10 142,980.44 0.00 0.00 4,697,298.47
A-6 7,832.08 7,832.08 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 47,355.36 53,056.49 0.00 0.00 6,740,840.44
B 94,312.88 105,384.72 0.00 0.00 13,425,049.20
- -------------------------------------------------------------------------------
486,878.05 1,596,063.92 0.00 0.00 67,138,421.48
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 204.008241 17.314218 1.431976 18.746194 0.000000 186.694022
A-4 1000.000000 0.000000 7.019206 7.019206 0.000000 1000.000000
A-5 159.781291 3.631485 1.121538 4.753023 0.000000 156.149806
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 926.977407 0.783337 6.506645 7.289982 0.000000 926.194070
B 874.487923 0.720594 6.138211 6.858805 0.000000 873.748943
_______________________________________________________________________________
DETERMINATION DATE 20-November-95
DISTRIBUTION DATE 27-November-95
Run: 11/28/95 08:58:10 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S7 (POOL # 4057)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4057
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 18,038.18
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 7,002.27
SUBSERVICER ADVANCES THIS MONTH 46,894.36
MASTER SERVICER ADVANCES THIS MONTH 10,668.53
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 11 3,483,108.59
(B) TWO MONTHLY PAYMENTS: 1 271,789.06
(C) THREE OR MORE MONTHLY PAYMENTS: 3 849,585.95
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,241,591.83
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 67,138,421.48
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 249
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 1,336,333.75
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,051,795.92
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 70.42700490 % 9.88534800 % 19.68764690 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 69.96371200 % 10.04021288 % 19.99607510 %
CLASS A-6 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1377 %
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 9.08982980
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 307.22
POOL TRADING FACTOR: 20.75633008
OPTIMAL PERCENTAGE: NOT APPLICABLE UNTIL CREDIT
SUPPORT DEPLETION DATE
................................................................................
Run: 11/28/95 08:58:11 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-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 40,965,047.32 7.766646 % 380,066.52
S 760920WF1 0.00 0.00 0.150000 % 0.00
R 760920WE4 100.00 0.00 7.766646 % 0.00
B 7,295,556.68 6,257,379.94 7.766646 % 5,935.13
- -------------------------------------------------------------------------------
108,082,314.68 47,222,427.26 386,001.65
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 264,717.01 644,783.53 0.00 0.00 40,584,980.80
S 5,893.51 5,893.51 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B 40,435.33 46,370.46 0.00 0.00 6,251,444.81
- -------------------------------------------------------------------------------
311,045.85 697,047.50 0.00 0.00 46,836,425.61
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 406.453078 3.771000 2.626508 6.397508 0.000000 402.682077
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 857.697392 0.813527 5.542460 6.355987 0.000000 856.883866
_______________________________________________________________________________
DETERMINATION DATE 20-November-95
DISTRIBUTION DATE 27-November-95
Run: 11/28/95 08:58:11 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S8 (POOL # 4058)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4058
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 13,369.76
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,060.66
SUBSERVICER ADVANCES THIS MONTH 36,494.13
MASTER SERVICER ADVANCES THIS MONTH 12,652.56
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,432,424.14
(B) TWO MONTHLY PAYMENTS: 1 672,525.69
(C) THREE OR MORE MONTHLY PAYMENTS: 2 578,191.75
FORECLOSURES
NUMBER OF LOANS 7
AGGREGATE PRINCIPAL BALANCE 2,235,028.73
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 46,836,425.61
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 176
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 1,718,201.03
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 341,211.12
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 86.74913530 % 13.25086470 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 86.65260060 % 13.34739940 %
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 8.41648437
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 311.28
POOL TRADING FACTOR: 43.33403272
PASS THROUGH RATE FOR NEXT DISTRIBUTION: 0.1629
TOTAL BALANCE OF CONVERTED LOANS REMAINING IN POOL: 0.00
TOTAL REPURCHASE OF CONVERTING AND CONVERTED
LOANS IN THIS DISTRIBUTION: 0.00
................................................................................
Run: 11/28/95 08:58:12 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 2,459,455.05 8.000000 % 491,138.82
A-5 760920WC8 24,873,900.00 24,873,900.00 8.000000 % 0.00
A-6 760920WG9 5,000,000.00 6,624,090.54 8.000000 % 0.00
A-7 760920WH7 20,288,000.00 3,773,051.68 8.000000 % 49,682.07
A-8 760920WJ3 0.00 0.00 0.182169 % 0.00
R 760920WL8 100.00 0.00 8.000000 % 0.00
M 760920WK0 4,908,000.00 4,671,267.79 8.000000 % 4,415.97
B 10,363,398.83 9,863,531.34 8.000000 % 9,324.45
- -------------------------------------------------------------------------------
218,151,398.83 52,265,296.40 554,561.31
===============================================================================
_______________________________________________________________________________
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 16,336.90 507,475.72 0.00 0.00 1,968,316.23
A-5 165,224.59 165,224.59 0.00 0.00 24,873,900.00
A-6 0.00 0.00 44,000.44 0.00 6,668,090.98
A-7 25,062.45 74,744.52 0.00 0.00 3,723,369.61
A-8 7,905.50 7,905.50 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 31,028.85 35,444.82 0.00 0.00 4,666,851.82
B 65,518.40 74,842.85 0.00 0.00 9,854,206.89
- -------------------------------------------------------------------------------
311,076.69 865,638.00 44,000.44 0.00 51,754,735.53
===============================================================================
_______________________________________________________________________________
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 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 78.783236 15.732552 0.523317 16.255869 0.000000 63.050683
A-5 1000.000000 0.000000 6.642488 6.642488 0.000000 1000.000000
A-6 1324.818108 0.000000 0.000000 0.000000 8.800088 1333.618196
A-7 185.974550 2.448840 1.235334 3.684174 0.000000 183.525710
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 951.766053 0.899749 6.322097 7.221846 0.000000 950.866304
B 951.766067 0.899748 6.322096 7.221844 0.000000 950.866318
_______________________________________________________________________________
DETERMINATION DATE 20-November-95
DISTRIBUTION DATE 27-November-95
Run: 11/28/95 08:58:12 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S9 (POOL # 4059)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4059
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 16,693.42
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,491.30
SUBSERVICER ADVANCES THIS MONTH 11,324.26
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 135,545.17
(B) TWO MONTHLY PAYMENTS: 2 628,375.04
(C) THREE OR MORE MONTHLY PAYMENTS: 1 189,386.80
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 520,994.20
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 51,754,735.53
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 204
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 461,152.05
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 72.19034400 % 8.93760900 % 18.87204710 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 71.94255060 % 9.01724600 % 19.04020340 %
CLASS A-8 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1795 %
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 8.68966619
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 306.55
POOL TRADING FACTOR: 23.72422813
OPTIMAL PERCENTAGE: NOT APPLICABLE UNTIL CREDIT
SUPPORT DEPLETION DATE
................................................................................
Run: 11/28/95 08:58:13 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S10 (POOL # 4060)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4060
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760920WM6 17,396,000.00 0.00 8.000000 % 0.00
A-2 760920WN4 42,597,000.00 11,021,159.30 8.000000 % 159,272.16
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 0.215659 % 0.00
R 760920WS3 100.00 0.00 8.000000 % 0.00
B 7,347,668.28 6,090,034.75 8.000000 % 28,731.65
- -------------------------------------------------------------------------------
139,954,768.28 28,611,194.05 188,003.81
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 73,341.74 232,613.90 0.00 0.00 10,861,887.14
A-3 76,528.24 76,528.24 0.00 0.00 11,500,000.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 5,132.61 5,132.61 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B 40,526.91 69,258.56 0.00 0.00 6,061,303.10
- -------------------------------------------------------------------------------
195,529.50 383,533.31 0.00 0.00 28,423,190.24
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 258.730880 3.739046 1.721758 5.460804 0.000000 254.991834
A-3 1000.000000 0.000000 6.654630 6.654630 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 828.839098 3.910307 5.515616 9.425923 0.000000 824.928790
_______________________________________________________________________________
DETERMINATION DATE 20-November-95
DISTRIBUTION DATE 27-November-95
Run: 11/28/95 08:58:13 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S10 (POOL # 4060)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4060
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 8,528.94
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,334.01
SUBSERVICER ADVANCES THIS MONTH 22,666.63
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 279,270.69
(B) TWO MONTHLY PAYMENTS: 1 203,920.88
(C) THREE OR MORE MONTHLY PAYMENTS: 1 788,677.36
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 787,125.60
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 28,423,190.24
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 116
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 53,021.54
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 78.71450340 % 21.28549670 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 78.67479670 % 21.32520330 %
CLASS A-5 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2161 %
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 8.69948664
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 130.11
POOL TRADING FACTOR: 20.30884020
CLASS A-4 PAC COMPONENT PRINCIPAL: 0.00
CLASS A-4 COMPANION PRINCIPAL: 0.00
................................................................................
Run: 11/28/95 08:58:14 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-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 35,146,865.12 8.500000 % 527,727.85
A-10 760920XQ6 6,395,000.00 5,788,416.24 8.500000 % 86,912.69
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 0.189298 % 0.00
R 760920XW3 100.00 0.00 8.500000 % 0.00
M 760920XV5 7,292,000.00 6,731,025.31 8.500000 % 70,426.62
B 15,395,727.87 13,839,102.23 8.500000 % 0.00
- -------------------------------------------------------------------------------
324,107,827.87 61,505,408.90 685,067.16
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 0.00 0.00 0.00 0.00 0.00
A-7 0.00 0.00 0.00 0.00 0.00
A-8 0.00 0.00 0.00 0.00 0.00
A-9 248,819.59 776,547.44 0.00 0.00 34,619,137.27
A-10 40,978.66 127,891.35 0.00 0.00 5,701,503.55
A-11 0.00 0.00 0.00 0.00 0.00
A-12 0.00 0.00 0.00 0.00 0.00
A-13 9,697.04 9,697.04 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 47,651.79 118,078.41 0.00 0.00 6,660,598.69
B 64,576.00 64,576.00 0.00 178,195.23 13,694,303.90
- -------------------------------------------------------------------------------
411,723.08 1,096,790.24 0.00 178,195.23 60,675,543.41
===============================================================================
Run: 11/28/95 08:58:14
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-9 905.147183 13.590725 6.407921 19.998646 0.000000 891.556458
A-10 905.147184 13.590725 6.407922 19.998647 0.000000 891.556459
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 923.069845 9.658066 6.534804 16.192870 0.000000 913.411779
B 898.892365 0.000000 4.194410 4.194410 0.000000 889.487267
_______________________________________________________________________________
DETERMINATION DATE 20-November-95
DISTRIBUTION DATE 27-November-95
Run: 11/28/95 08:58:14 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 16,835.68
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,244.21
SUBSERVICER ADVANCES THIS MONTH 31,831.98
MASTER SERVICER ADVANCES THIS MONTH 7,307.75
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,618,522.20
(B) TWO MONTHLY PAYMENTS: 1 155,602.86
(C) THREE OR MORE MONTHLY PAYMENTS: 1 240,476.41
FORECLOSURES
NUMBER OF LOANS 7
AGGREGATE PRINCIPAL BALANCE 1,952,876.44
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 60,675,543.41
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 231
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 895,588.61
REMAINING SUBCLASS INTEREST SHORTFALL 33,396.89
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 186,335.27
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 66.55557960 % 10.94379400 % 22.50062630 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 66.45287140 % 10.97740262 % 22.56972600 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1874 %
BANKRUPTCY AMOUNT AVAILABLE 350,508.00
FRAUD AMOUNT AVAILABLE 651,966.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,945,290.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.14907414
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 308.14
POOL TRADING FACTOR: 18.72078925
OPTIMAL PERCENTAGE: NOT APPLICABLE UNTIL CREDIT
SUPPORT DEPLETION DATE
................................................................................
Run: 11/28/95 08:58:15 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 13,189,317.10 7.935559 % 200,128.03
R 760920XF0 100.00 0.00 7.935559 % 0.00
B 5,010,927.54 4,328,233.93 7.935559 % 19,880.40
- -------------------------------------------------------------------------------
105,493,196.54 17,517,551.03 220,008.43
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 86,535.09 286,663.12 0.00 0.00 12,989,189.07
R 0.00 0.00 0.00 0.00 0.00
B 28,397.54 48,277.94 0.00 0.00 4,308,353.53
- -------------------------------------------------------------------------------
114,932.63 334,941.06 0.00 0.00 17,297,542.60
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 131.260275 1.991677 0.861198 2.852875 0.000000 129.268598
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 863.759034 3.967409 5.667122 9.634531 0.000000 859.791625
_______________________________________________________________________________
DETERMINATION DATE 20-November-95
DISTRIBUTION DATE 27-November-95
Run: 11/28/95 08:58:15 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S12 (POOL # 4062)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4062
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 4,416.08
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,843.03
SUBSERVICER ADVANCES THIS MONTH 10,416.71
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 219,240.09
(B) TWO MONTHLY PAYMENTS: 1 165,301.49
(C) THREE OR MORE MONTHLY PAYMENTS: 1 297,756.72
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 271,385.75
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 17,297,542.60
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 139,547.01
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 75.29201470 % 24.70798530 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 75.09268440 % 24.90731560 %
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 8.36207019
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 132.90
POOL TRADING FACTOR: 16.39683237
................................................................................
Run: 11/29/95 10:48:29 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-13 (POOL 3165)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3165
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
760920XX1 149,986,318.83 36,491,487.80 8.4231 1,511,581.30
- --------------------------------------------------------------------------------
149,986,318.83 36,491,487.80 1,511,581.30
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
249,386.43 0.00 1,760,967.73 0.00 34,979,906.50
249,386.43 0.00 1,760,967.73 0.00 34,979,906.50
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
243.298776 10.078128 1.662728 0.000000 11.740856 233.220648
Determination Date 20-NOVEMBER-95
Distribution Date 27-NOVEMBER-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 11/29/95 10:48:29 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 10,223.74
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,752.77
SUBSERVICER ADVANCES THIS MONTH 20,090.64
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 502,285.17
(B) TWO MONTHLY PAYMENTS: 1 253,409.48
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 5 1,692,455.73
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 34,979,906.50
ACTUAL UPAID PRINCIPAL BALANCE @ 10/31 35,020,017.52
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 142
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 1,475,944.26
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 6,196.58
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 29,440.46
FSA GUARANTY INSURANCE POLICY 8,815,095.93
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 374,041.00
SPECIAL HAZARD AMOUNT AVAILABLE 843,438.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.9921%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.4205%
POOL TRADING FACTOR 0.233220648
................................................................................
Run: 11/28/95 08:58:15 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 29,702,001.67 8.618855 % 994,375.62
S 760920XD5 0.00 0.00 0.150000 % 0.00
R 760920XC7 100.00 0.00 8.618855 % 0.00
B 6,546,994.01 4,465,129.87 8.618855 % 4,106.45
- -------------------------------------------------------------------------------
93,528,473.01 34,167,131.54 998,482.07
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 211,000.20 1,205,375.82 0.00 0.00 28,707,626.05
S 4,224.23 4,224.23 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B 31,719.85 35,826.30 0.00 0.00 4,461,023.42
- -------------------------------------------------------------------------------
246,944.28 1,245,426.35 0.00 0.00 33,168,649.47
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 341.475406 11.432052 2.425809 13.857861 0.000000 330.043354
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 682.012213 0.627227 4.844949 5.472176 0.000000 681.384986
_______________________________________________________________________________
DETERMINATION DATE 20-November-95
DISTRIBUTION DATE 27-November-95
Run: 11/28/95 08:58:16 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S14 (POOL # 4063)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4063
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 12,430.23
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,101.47
SUBSERVICER ADVANCES THIS MONTH 40,192.94
MASTER SERVICER ADVANCES THIS MONTH 5,575.06
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 9 2,250,924.15
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 2 603,454.62
FORECLOSURES
NUMBER OF LOANS 9
AGGREGATE PRINCIPAL BALANCE 1,994,340.49
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 33,168,649.47
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 140
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 769,043.01
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 967,059.58
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 86.93150500 % 13.06849500 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 86.55048220 % 13.44951780 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 392,351.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,589,205.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.55545596
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 286.61
POOL TRADING FACTOR: 35.46369186
PASS THROUGH RATE FOR NEXT DISTRIBUTION: 0.3383
TOTAL BALANCE OF CONVERTED LOANS REMAINING IN POOL: 0.00
TOTAL REPURCHASE OF CONVERTING AND CONVERTED
LOANS IN THIS DISTRIBUTION: 0.00
................................................................................
Run: 11/28/95 08:58:16 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 7,475,000.00 109,407.66 8.000000 % 73,033.50
A-5 760920ZE1 19,600,000.00 5,213,692.54 8.000000 % 142,647.37
A-6 760920ZF8 6,450,000.00 6,450,000.00 8.000000 % 0.00
A-7 760920ZG6 37,500,000.00 223,938.10 8.000000 % 149,486.63
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 7,085,912.40 8.000000 % 174,869.11
A-11 760920ZD3 15,000,000.00 1,771,478.08 8.000000 % 43,717.28
A-12 760920ZB7 0.00 0.00 0.245006 % 0.00
R 760920ZK7 100.00 0.00 8.000000 % 0.00
B 8,345,599.90 7,002,527.13 8.000000 % 31,775.36
- -------------------------------------------------------------------------------
208,639,599.90 30,656,955.91 615,529.25
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 724.07 73,757.57 0.00 0.00 36,374.16
A-5 34,504.69 177,152.06 0.00 0.00 5,071,045.17
A-6 42,686.68 42,686.68 0.00 0.00 6,450,000.00
A-7 1,482.04 150,968.67 0.00 0.00 74,451.47
A-8 16,545.23 16,545.23 0.00 0.00 2,500,000.00
A-9 1,985.43 1,985.43 0.00 0.00 300,000.00
A-10 46,895.21 221,764.32 0.00 0.00 6,911,043.29
A-11 11,723.80 55,441.08 0.00 0.00 1,727,760.80
A-12 6,213.68 6,213.68 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B 46,343.37 78,118.73 0.00 0.00 6,970,751.77
- -------------------------------------------------------------------------------
209,104.20 824,633.45 0.00 0.00 30,041,426.66
===============================================================================
_______________________________________________________________________________
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 14.636476 9.770368 0.096866 9.867234 0.000000 4.866108
A-5 266.004721 7.277927 1.760443 9.038370 0.000000 258.726794
A-6 1000.000000 0.000000 6.618090 6.618090 0.000000 1000.000000
A-7 5.971683 3.986310 0.039521 4.025831 0.000000 1.985373
A-8 250.000000 0.000000 1.654523 1.654523 0.000000 250.000000
A-9 32.085561 0.000000 0.212345 0.212345 0.000000 32.085562
A-10 118.098540 2.914485 0.781587 3.696072 0.000000 115.184055
A-11 118.098539 2.914485 0.781587 3.696072 0.000000 115.184053
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 839.068157 3.807441 5.553029 9.360470 0.000000 835.260719
_______________________________________________________________________________
DETERMINATION DATE 20-November-95
DISTRIBUTION DATE 27-November-95
Run: 11/28/95 08:58:17 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S15 (POOL # 4064)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4064
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 7,765.89
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,231.23
SUBSERVICER ADVANCES THIS MONTH 4,571.81
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 1 343,173.10
(C) THREE OR MORE MONTHLY PAYMENTS: 1 70,016.81
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 30,041,426.66
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 135
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 476,417.15
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 77.15843950 % 22.84156050 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 76.79620260 % 23.20379740 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2407 %
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 8.67226740
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 131.86
POOL TRADING FACTOR: 14.39871754
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: 11/28/95 08:58:17 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S16 (POOL # 4065)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4065
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760920XY9 39,900,000.00 0.00 7.000000 % 0.00
A-2 760920YD4 22,000,000.00 0.00 0.000000 % 0.00
A-3 760920YE2 100,000.00 0.00 0.000000 % 0.00
A-4 760920YF9 88,000,000.00 0.00 8.250000 % 0.00
A-5 760920YG7 26,000,000.00 0.00 8.250000 % 0.00
A-6 760920YH5 39,064,000.00 0.00 8.250000 % 0.00
A-7 760920YJ1 30,000,000.00 9,020,515.13 8.250000 % 342,896.83
A-8 760920YK8 20,625,000.00 20,625,000.00 6.383000 % 0.00
A-9 760920YL6 4,375,000.00 4,375,000.00 17.051570 % 0.00
A-10 760920XZ6 23,595,000.00 2,972,308.26 7.920000 % 29,958.25
A-11 760920YA0 6,435,000.00 810,629.52 9.459998 % 8,170.43
A-12 760920YB8 0.00 0.00 0.500000 % 0.00
A-13 760920YC6 0.00 0.00 0.219940 % 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 6,666,845.84 8.750000 % 28,568.19
B 15,327,940.64 13,666,698.21 8.750000 % 55,706.67
- -------------------------------------------------------------------------------
322,682,743.64 58,136,996.96 465,300.37
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 0.00 0.00 0.00 0.00 0.00
A-7 61,851.81 404,748.64 0.00 0.00 8,677,618.30
A-8 109,417.27 109,417.27 0.00 0.00 20,625,000.00
A-9 62,002.54 62,002.54 0.00 0.00 4,375,000.00
A-10 19,565.28 49,523.53 0.00 0.00 2,942,350.01
A-11 6,373.54 14,543.97 0.00 0.00 802,459.09
A-12 15,709.73 15,709.73 0.00 0.00 0.00
A-13 10,627.34 10,627.34 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 48,483.68 77,051.87 0.00 0.00 6,638,277.65
B 99,389.10 155,095.77 0.00 0.00 13,608,134.86
- -------------------------------------------------------------------------------
433,420.30 898,720.67 0.00 0.00 57,668,839.91
===============================================================================
Run: 11/28/95 08:58:17
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-7 300.683838 11.429894 2.061727 13.491621 0.000000 289.253943
A-8 1000.000000 0.000000 5.305080 5.305080 0.000000 1000.000000
A-9 1000.000000 0.000000 14.172009 14.172009 0.000000 1000.000000
A-10 125.971954 1.269686 0.829213 2.098899 0.000000 124.702268
A-11 125.971953 1.269686 0.990449 2.260135 0.000000 124.702267
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 918.222060 3.934686 6.677638 10.612324 0.000000 914.287374
B 891.619985 3.634322 6.484178 10.118500 0.000000 887.799293
_______________________________________________________________________________
DETERMINATION DATE 20-November-95
DISTRIBUTION DATE 27-November-95
Run: 11/28/95 08:58:18 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S16 (POOL # 4065)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4065
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 15,487.08
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,060.85
SUBSERVICER ADVANCES THIS MONTH 59,127.57
MASTER SERVICER ADVANCES THIS MONTH 4,941.10
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 823,994.51
(B) TWO MONTHLY PAYMENTS: 3 715,208.90
(C) THREE OR MORE MONTHLY PAYMENTS: 4 2,564,344.89
FORECLOSURES
NUMBER OF LOANS 7
AGGREGATE PRINCIPAL BALANCE 3,104,014.02
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 57,668,839.91
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 219
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 611,345.12
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 219,033.43
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 65.02477750 % 11.46747500 % 23.50774710 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 64.89193720 % 11.51103032 % 23.59703240 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2197 %
BANKRUPTCY AMOUNT AVAILABLE 191,092.00
FRAUD AMOUNT AVAILABLE 710,141.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,293,738.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.42165346
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 313.70
POOL TRADING FACTOR: 17.87168389
LIBOR INDEX: 0.0000
COFI INDEX: 0.0000
TREASURY INDEX: 0.0000
................................................................................
Run: 11/29/95 10:48:29 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 7,246,659.01 8.0000 5,904.63
S 760920YS1 0.00 0.00 0.5849 0.00
- --------------------------------------------------------------------------------
32,200,599.87 7,246,659.01 5,904.63
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 48,309.77 0.00 54,214.40 0.00 7,240,754.38
S 3,532.05 0.00 3,532.05 0.00 0.00
51,841.82 0.00 57,746.45 0.00 7,240,754.38
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 225.047330 0.183370 1.500275 0.000000 1.683645 224.863959
S 0.000000 0.000000 0.109689 0.000000 0.109689 0.000000
Determination Date 20-NOVEMBER-95
Distribution Date 27-NOVEMBER-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 11/29/95 10:48:29 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 2,209.95
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 756.24
SUBSERVICER ADVANCES THIS MONTH 3,758.37
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 216,683.29
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 1 227,611.33
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 7,240,754.38
ACTUAL UPAID PRINCIPAL BALANCE @ 10/31 7,246,833.43
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 29
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 201.52
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 5,703.11
FSA GUARANTY INSURANCE POLICY 13,094,090.42
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 169,920.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,811,386.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.0758%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.0000%
POOL TRADING FACTOR 0.224863959
................................................................................
Run: 11/29/95 10:48:29 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-17B (POOL 3167)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3167
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
A 760920YT9 63,951,716.07 8,906,280.18 7.5566 283,950.85
S 760920YU6 0.00 0.00 0.2500 0.00
- --------------------------------------------------------------------------------
63,951,716.07 8,906,280.18 283,950.85
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 54,867.80 0.00 338,818.65 0.00 8,622,329.33
S 1,815.23 0.00 1,815.23 0.00 0.00
56,683.03 0.00 340,633.88 0.00 8,622,329.33
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 139.265695 4.440082 0.857957 0.000000 5.298039 134.825613
S 0.000000 0.000000 0.028384 0.000000 0.028384 0.000000
Determination Date 20-NOVEMBER-95
Distribution Date 27-NOVEMBER-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 11/29/95 10:48:29 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 3,114.23
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 884.19
SUBSERVICER ADVANCES THIS MONTH 5,931.67
MASTER SERVICER ADVANCES THIS MONTH 1,711.16
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 281,031.31
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 2 521,319.62
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 8,622,329.33
ACTUAL UPAID PRINCIPAL BALANCE @ 10/31 8,397,320.30
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 31
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 234,440.84
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 276,122.98
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 7,661.24
FSA GUARANTY INSURANCE POLICY 13,094,090.42
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 8.3741%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.5600%
POOL TRADING FACTOR 0.134825613
................................................................................
Run: 11/29/95 10:48:29 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-17C (POOL 3168)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3168
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
A 760920YV4 75,606,730.04 16,471,139.27 7.7079 240,607.35
S 760920YW2 0.00 0.00 0.2500 0.00
- --------------------------------------------------------------------------------
75,606,730.04 16,471,139.27 240,607.35
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 105,728.95 0.00 346,336.30 0.00 16,230,531.92
S 3,429.24 0.00 3,429.24 0.00 0.00
109,158.19 0.00 349,765.54 0.00 16,230,531.92
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 217.852819 3.182354 1.398407 0.000000 4.580761 214.670465
S 0.000000 0.000000 0.045356 0.000000 0.045356 0.000000
Determination Date 20-NOVEMBER-95
Distribution Date 27-NOVEMBER-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 11/29/95 10:48:29 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 5,114.64
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,692.54
SUBSERVICER ADVANCES THIS MONTH 9,874.32
MASTER SERVICER ADVANCES THIS MONTH 1,664.04
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 474,560.06
(B) TWO MONTHLY PAYMENTS: 1 209,271.63
(C) THREE OR MORE MONTHLY PAYMENTS: 1 609,175.63
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 16,230,531.92
ACTUAL UPAID PRINCIPAL BALANCE @ 10/31 16,032,984.13
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 53
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 213,261.78
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 226,507.70
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 18.27
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 14,081.38
FSA GUARANTY INSURANCE POLICY 13,094,090.42
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 8.4492%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.6964%
POOL TRADING FACTOR 0.214670465
................................................................................
Run: 11/28/95 08:58:19 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 3,236,448.88 7.750000 % 448,457.84
A-4 760920B49 9,500,000.00 9,500,000.00 7.950000 % 0.00
A-5 760920B31 41,703.00 1,284.11 1008.000000 % 112.11
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 0.382227 % 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 6,186,493.87 8.000000 % 28,417.46
- -------------------------------------------------------------------------------
157,858,019.23 24,412,226.86 476,987.41
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 20,851.90 469,309.74 0.00 0.00 2,787,991.04
A-4 62,786.43 62,786.43 0.00 0.00 9,500,000.00
A-5 1,076.06 1,188.17 0.00 0.00 1,172.00
A-6 36,498.85 36,498.85 0.00 0.00 5,488,000.00
A-7 0.00 0.00 0.00 0.00 0.00
A-8 0.00 0.00 0.00 0.00 0.00
A-9 0.00 0.00 0.00 0.00 0.00
A-10 0.00 0.00 0.00 0.00 0.00
A-11 7,757.19 7,757.19 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 41,144.30 69,561.76 0.00 0.00 6,158,076.41
- -------------------------------------------------------------------------------
170,114.73 647,102.14 0.00 0.00 23,935,239.45
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 139.393956 19.315093 0.898092 20.213185 0.000000 120.078863
A-4 1000.000000 0.000000 6.609098 6.609098 0.000000 1000.000000
A-5 30.791790 2.688296 25.802940 28.491236 0.000000 28.103494
A-6 1000.000000 0.000000 6.650665 6.650665 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 870.865152 4.000291 5.791833 9.792124 0.000000 866.864861
_______________________________________________________________________________
DETERMINATION DATE 20-November-95
DISTRIBUTION DATE 27-November-95
Run: 11/28/95 08:58:19 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S18 (POOL # 4066)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4066
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 7,136.85
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,590.23
SUBSERVICER ADVANCES THIS MONTH 4,946.66
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 153,998.96
(B) TWO MONTHLY PAYMENTS: 1 279,708.88
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 23,935,239.45
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 117
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 364,850.63
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 74.65821570 % 25.34178430 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 74.27192480 % 25.72807520 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3843 %
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 8.86224976
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 133.01
POOL TRADING FACTOR: 15.16251095
................................................................................
Run: 11/28/95 08:58:20 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 22,497,852.93 8.500000 % 579,224.90
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 0.173473 % 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 6,083,584.38 8.500000 % 5,082.88
B 12,805,385.16 12,168,485.07 8.500000 % 9,688.95
- -------------------------------------------------------------------------------
320,111,585.16 49,853,922.38 593,996.73
===============================================================================
_______________________________________________________________________________
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-6 158,828.48 738,053.38 0.00 0.00 21,918,628.03
A-7 64,271.67 64,271.67 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 7,182.89 7,182.89 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 42,948.39 48,031.27 0.00 0.00 6,078,501.50
B 85,906.07 95,595.02 0.00 477.90 12,158,318.22
- -------------------------------------------------------------------------------
359,137.50 953,134.23 0.00 477.90 49,259,447.75
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 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-6 667.592075 17.187682 4.713011 21.900693 0.000000 650.404393
A-7 1000.000000 0.000000 7.059718 7.059718 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 950.263102 0.793952 6.708590 7.502542 0.000000 949.469150
B 950.263106 0.756631 6.708589 7.465220 0.000000 949.469154
_______________________________________________________________________________
DETERMINATION DATE 20-November-95
DISTRIBUTION DATE 27-November-95
Run: 11/28/95 08:58:21 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S19 (POOL # 4067)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4067
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 12,132.52
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,093.02
SUBSERVICER ADVANCES THIS MONTH 25,147.24
MASTER SERVICER ADVANCES THIS MONTH 9,238.92
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 269,535.66
(B) TWO MONTHLY PAYMENTS: 2 448,229.35
(C) THREE OR MORE MONTHLY PAYMENTS: 2 756,638.49
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,647,497.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 49,259,447.75
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 181
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 1,164,563.49
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 552,821.33
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 63.38889990 % 12.20282000 % 24.40828020 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 62.97802640 % 12.33976786 % 24.68220570 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1725 %
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 9.10020792
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 308.08
POOL TRADING FACTOR: 15.38821150
................................................................................
Run: 11/28/95 08:58:21 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 25,843,577.08 8.100000 % 3,789,959.81
A-6 760920D70 2,829,000.00 1,430,868.78 8.100000 % 39,513.75
A-7 760920D88 2,530,000.00 2,530,000.00 8.100000 % 0.00
A-8 760920E38 6,097,000.00 6,097,000.00 8.100000 % 0.00
A-9 760920F45 4,635,000.00 6,033,131.22 8.100000 % 0.00
A-10 760920E53 16,830,000.00 0.00 8.100000 % 0.00
A-11 760920D96 8,130,000.00 3,321,275.54 8.100000 % 300,169.97
A-12 760920F37 10,000,000.00 1,330,639.27 8.100000 % 120,260.41
A-13 760920E95 0.00 0.00 0.400000 % 0.00
A-14 760920F29 0.00 0.00 0.259178 % 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 8,046,023.26 8.500000 % 18,667.85
B 16,895,592.50 16,091,658.43 8.500000 % 0.00
- -------------------------------------------------------------------------------
375,449,692.50 70,724,173.58 4,268,571.79
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 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-5 169,261.44 3,959,221.25 0.00 0.00 22,053,617.27
A-6 9,371.41 48,885.16 0.00 0.00 1,391,355.03
A-7 16,570.13 16,570.13 0.00 0.00 2,530,000.00
A-8 39,932.05 39,932.05 0.00 0.00 6,097,000.00
A-9 0.00 0.00 39,513.75 0.00 6,072,644.97
A-10 0.00 0.00 0.00 0.00 0.00
A-11 21,752.56 321,922.53 0.00 0.00 3,021,105.57
A-12 8,714.97 128,975.38 0.00 0.00 1,210,378.86
A-13 15,067.47 15,067.47 0.00 0.00 0.00
A-14 14,821.32 14,821.32 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 55,299.41 73,967.26 0.00 0.00 8,027,355.41
B 0.00 0.00 0.00 198,552.88 16,003,701.71
- -------------------------------------------------------------------------------
350,790.76 4,619,362.55 39,513.75 198,552.88 66,407,158.82
===============================================================================
Run: 11/28/95 08:58:21
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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-5 672.922200 98.684021 4.407276 103.091297 0.000000 574.238179
A-6 505.786066 13.967391 3.312623 17.280014 0.000000 491.818674
A-7 1000.000000 0.000000 6.549458 6.549458 0.000000 1000.000000
A-8 1000.000000 0.000000 6.549459 6.549459 0.000000 1000.000000
A-9 1301.646434 0.000000 0.000000 0.000000 8.525081 1310.171515
A-10 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-11 408.520977 36.921276 2.675592 39.596868 0.000000 371.599701
A-12 133.063927 12.026041 0.871497 12.897538 0.000000 121.037886
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 952.417526 2.209736 6.545858 8.755594 0.000000 950.207790
B 952.417527 0.000000 0.000000 0.000000 0.000000 947.211630
_______________________________________________________________________________
DETERMINATION DATE 20-November-95
DISTRIBUTION DATE 27-November-95
Run: 11/28/95 08:58:22 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 18,359.66
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 7,164.57
SUBSERVICER ADVANCES THIS MONTH 48,787.82
MASTER SERVICER ADVANCES THIS MONTH 2,372.11
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 2,021,220.73
(B) TWO MONTHLY PAYMENTS: 3 442,447.89
(C) THREE OR MORE MONTHLY PAYMENTS: 3 1,606,495.01
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,855,777.86
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 66,407,158.82
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 238
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 292,754.63
REMAINING SUBCLASS INTEREST SHORTFALL 110,596.17
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 4,004,601.38
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 65.87067690 % 11.37662400 % 22.75269910 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 63.81255040 % 12.08808742 % 24.09936220 %
CLASS A-14 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2674 %
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 9.22007203
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 310.10
POOL TRADING FACTOR: 17.68736535
................................................................................
Run: 11/28/95 08:58:22 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-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 46,800,742.00 6.849872 % 321,395.38
S 760920ZN1 0.00 0.00 0.150000 % 0.00
R 760920ZM3 100.00 0.00 6.849872 % 0.00
B 7,968,810.12 3,889,076.89 6.849872 % 4,045.87
- -------------------------------------------------------------------------------
113,840,137.12 50,689,818.89 325,441.25
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 266,009.53 587,404.91 0.00 0.00 46,479,346.62
S 6,309.20 6,309.20 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B 22,105.02 26,150.89 0.00 0.00 3,885,031.02
- -------------------------------------------------------------------------------
294,423.75 619,865.00 0.00 0.00 50,364,377.64
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 442.053458 3.035720 2.512576 5.548296 0.000000 439.017738
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 488.037340 0.507713 2.773942 3.281655 0.000000 487.529626
_______________________________________________________________________________
DETERMINATION DATE 20-November-95
DISTRIBUTION DATE 27-November-95
Run: 11/28/95 08:58:23 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S21 (POOL # 4069)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4069
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 15,775.78
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,056.15
SUBSERVICER ADVANCES THIS MONTH 30,270.62
MASTER SERVICER ADVANCES THIS MONTH 18,680.07
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 1,599,066.97
(B) TWO MONTHLY PAYMENTS: 2 301,380.57
(C) THREE OR MORE MONTHLY PAYMENTS: 4 1,758,352.67
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 748,734.21
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 50,364,377.64
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 169
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 2,905,915.65
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 272,707.75
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 92.32769620 % 7.67230380 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 92.28615300 % 7.71384700 %
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 7.56857987
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 312.75
POOL TRADING FACTOR: 44.24131850
PASS THROUGH RATE FOR NEXT DISTRIBUTION: 0.1943
TOTAL BALANCE OF CONVERTED LOANS REMAINING IN POOL: 0.00
TOTAL REPURCHASE OF CONVERTING AND CONVERTED
LOANS IN THIS DISTRIBUTION: 0.00
................................................................................
Run: 11/28/95 09:00:38 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S23 (POOL # 4070)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4070
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760920G28 37,023,610.00 0.00 7.000000 % 0.00
A-2 760920F86 58,150,652.00 0.00 0.000000 % 0.00
A-3 760920F94 307,675.00 0.00 0.000000 % 0.00
A-4 760920G36 42,213,063.00 0.00 8.500000 % 0.00
A-5 760920G44 18,094,000.00 8,502,624.39 8.500000 % 282,970.69
A-6 760920G51 20,500,000.00 20,500,000.00 8.500000 % 0.00
A-7 760920H50 2,975,121.40 2,975,121.40 8.500000 % 0.00
A-8 760920G85 12,518,180.60 0.00 0.000000 % 0.00
A-9 760920G93 1,390,910.00 0.00 0.000000 % 0.00
A-10 760920G69 4,090,909.00 0.00 0.000000 % 0.00
A-11 760920G77 3,661,879.00 993,415.43 0.114311 % 1,187.69
R-I 760920H35 100.00 0.00 8.500000 % 0.00
R-II 760920H43 100.00 0.00 8.500000 % 0.00
M 760920H27 4,320,000.00 4,094,086.08 8.500000 % 3,581.79
B 10,804,782.23 10,148,877.03 8.500000 % 8,878.93
- -------------------------------------------------------------------------------
216,050,982.23 47,214,124.33 296,619.10
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 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 60,014.10 342,984.79 0.00 0.00 8,219,653.70
A-6 144,695.21 144,695.21 0.00 0.00 20,500,000.00
A-7 20,999.31 20,999.31 0.00 0.00 2,975,121.40
A-8 0.00 0.00 0.00 0.00 0.00
A-9 0.00 0.00 0.00 0.00 0.00
A-10 0.00 0.00 0.00 0.00 0.00
A-11 4,481.69 5,669.38 0.00 0.00 992,227.74
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 28,897.30 32,479.09 0.00 0.00 4,090,504.29
B 71,633.86 80,512.79 0.00 0.00 10,139,998.10
- -------------------------------------------------------------------------------
330,721.47 627,340.57 0.00 0.00 46,917,505.23
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 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-5 469.914026 15.638924 3.316796 18.955720 0.000000 454.275102
A-6 1000.000000 0.000000 7.058303 7.058303 0.000000 1000.000000
A-7 1000.000000 0.000000 7.058304 7.058304 0.000000 1000.000000
A-8 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-9 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-10 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-11 271.285706 0.324339 1.223877 1.548216 0.000000 270.961367
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 947.705111 0.829118 6.689190 7.518308 0.000000 946.875993
B 939.294917 0.821760 6.629828 7.451588 0.000000 938.473158
_______________________________________________________________________________
DETERMINATION DATE 20-November-95
DISTRIBUTION DATE 27-November-95
Run: 11/28/95 09:00:39 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S23 (POOL # 4070)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4070
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 11,658.65
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,961.17
SUBSERVICER ADVANCES THIS MONTH 18,753.51
MASTER SERVICER ADVANCES THIS MONTH 1,522.22
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 325,244.03
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 306,470.33
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,771,274.90
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 46,917,505.23
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 184
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 199,849.53
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 255,312.94
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 69.83325790 % 8.67131600 % 21.49542570 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 69.66909830 % 8.71850340 % 21.61239830 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1129 %
BANKRUPTCY AMOUNT AVAILABLE 193,542.00
FRAUD AMOUNT AVAILABLE 505,177.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,908,824.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.85663500
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 309.48
POOL TRADING FACTOR: 21.71594165
COFI INDEX USED FOR THIS DISTRIBUTION 0.0000
................................................................................
Run: 11/28/95 08:58:23 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 10,099,688.10 8.000000 % 345,959.90
A-7 760920J90 7,108,000.00 0.00 8.000000 % 0.00
A-8 760920K23 10,000,000.00 1,414,434.56 8.000000 % 48,450.77
A-9 760920K31 37,500,000.00 5,517,950.15 8.000000 % 189,014.70
A-10 760920J74 17,000,000.00 8,258,532.08 8.000000 % 282,892.00
A-11 760920J66 0.00 0.00 0.330006 % 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 7,227,955.98 8.000000 % 31,307.71
- -------------------------------------------------------------------------------
183,771,178.70 32,518,560.87 897,625.08
===============================================================================
_______________________________________________________________________________
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 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 67,155.70 413,115.60 0.00 0.00 9,753,728.20
A-7 0.00 0.00 0.00 0.00 0.00
A-8 9,404.98 57,855.75 0.00 0.00 1,365,983.79
A-9 36,690.42 225,705.12 0.00 0.00 5,328,935.45
A-10 54,913.34 337,805.34 0.00 0.00 7,975,640.08
A-11 8,919.45 8,919.45 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
B 48,060.75 79,368.46 0.00 0.00 7,196,648.27
- -------------------------------------------------------------------------------
225,144.64 1,122,769.72 0.00 0.00 31,620,935.79
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 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-6 919.658359 31.502449 6.115070 37.617519 0.000000 888.155910
A-7 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-8 141.443456 4.845077 0.940498 5.785575 0.000000 136.598379
A-9 147.145337 5.040392 0.978411 6.018803 0.000000 142.104945
A-10 485.796005 16.640706 3.230196 19.870902 0.000000 469.155299
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 873.999347 3.785707 5.811471 9.597178 0.000000 870.213640
_______________________________________________________________________________
DETERMINATION DATE 20-November-95
DISTRIBUTION DATE 27-November-95
Run: 11/28/95 08:58:24 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S22 (POOL # 4072)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4072
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 8,454.03
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,441.59
SUBSERVICER ADVANCES THIS MONTH 7,038.98
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 235,498.44
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 404,839.02
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 31,620,935.79
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 135
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 756,771.77
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 77.77282950 % 22.22717050 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 77.24087510 % 22.75912490 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3302 %
BANKRUPTCY AMOUNT AVAILABLE 225,000.00
FRAUD AMOUNT AVAILABLE 332,819.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,779,307.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.76760714
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 134.20
POOL TRADING FACTOR: 17.20668933
PAC COMPANION
ENDING A-7 PRINCIPAL COMPONENT: 0.00 0.00
ENDING A-8 PRINCIPAL COMPONENT: 1,365,983.79 0.00
ENDING A-9 PRINCIPAL COMPONENT: 5,328,935.45 0.00
ENDING A-10 PRINCIPAL COMPONENT: 7,975,640.08 0.00
................................................................................
Run: 11/28/95 08:58:24 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 20,543,636.61 8.125000 % 550,055.58
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 13,695,278.19 8.125000 % 151,479.34
A-12 760920L97 0.00 0.00 0.375000 % 0.00
A-13 760920M21 0.00 0.00 0.214815 % 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 9,145,477.59 8.500000 % 7,017.77
B 21,576,273.86 19,981,671.66 8.500000 % 14,932.87
- -------------------------------------------------------------------------------
431,506,263.86 92,553,064.05 723,485.56
===============================================================================
_______________________________________________________________________________
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 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-8 138,583.59 688,639.17 0.00 0.00 19,993,581.03
A-9 196,890.12 196,890.12 0.00 0.00 29,187,000.00
A-10 0.00 0.00 0.00 0.00 0.00
A-11 92,385.83 243,865.17 0.00 0.00 13,543,798.85
A-12 19,747.36 19,747.36 0.00 0.00 0.00
A-13 16,506.91 16,506.91 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 64,541.11 71,558.88 0.00 0.00 9,138,459.82
B 141,013.86 155,946.73 0.00 400.00 19,966,338.78
- -------------------------------------------------------------------------------
669,668.78 1,393,154.34 0.00 400.00 91,829,178.48
===============================================================================
Run: 11/28/95 08:58:24
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-8 741.085697 19.842559 4.999228 24.841787 0.000000 721.243138
A-9 1000.000000 0.000000 6.745816 6.745816 0.000000 1000.000000
A-10 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-11 468.198632 5.178604 3.158382 8.336986 0.000000 463.020028
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 941.969431 0.722819 6.647630 7.370449 0.000000 941.246612
B 926.094644 0.692097 6.535599 7.227696 0.000000 925.384008
_______________________________________________________________________________
DETERMINATION DATE 20-November-95
DISTRIBUTION DATE 27-November-95
Run: 11/28/95 08:58:25 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S24 (POOL # 4073)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4073
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 24,165.97
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 9,512.10
SUBSERVICER ADVANCES THIS MONTH 60,850.24
MASTER SERVICER ADVANCES THIS MONTH 12,145.01
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 11 3,035,653.81
(B) TWO MONTHLY PAYMENTS: 2 1,013,406.89
(C) THREE OR MORE MONTHLY PAYMENTS: 2 402,385.13
FORECLOSURES
NUMBER OF LOANS 8
AGGREGATE PRINCIPAL BALANCE 3,158,359.70
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 91,829,178.48
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 332
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 1,520,433.70
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 652,865.18
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 68.52924370 % 9.88133400 % 21.58942210 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 68.30550040 % 9.95158616 % 21.74291340 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2128 %
BANKRUPTCY AMOUNT AVAILABLE 257,117.00
FRAUD AMOUNT AVAILABLE 952,558.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,269,255.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.15821035
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 314.03
POOL TRADING FACTOR: 21.28107658
................................................................................
Run: 11/28/95 08:58:25 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 50,590,173.63 7.905821 % 2,464,133.89
S 760920H84 0.00 0.00 0.150000 % 0.00
R 760920H76 100.00 0.00 7.905821 % 0.00
B 8,084,552.09 7,328,555.01 7.905821 % 6,292.42
- -------------------------------------------------------------------------------
134,742,525.09 57,918,728.64 2,470,426.31
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 325,941.58 2,790,075.47 0.00 0.00 48,126,039.74
S 7,080.06 7,080.06 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B 47,216.30 53,508.72 0.00 0.00 7,322,262.59
- -------------------------------------------------------------------------------
380,237.94 2,850,664.25 0.00 0.00 55,448,302.33
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 399.423837 19.455039 2.573402 22.028441 0.000000 379.968798
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 906.488687 0.778326 5.840311 6.618637 0.000000 905.710361
_______________________________________________________________________________
DETERMINATION DATE 20-November-95
DISTRIBUTION DATE 27-November-95
Run: 11/28/95 08:58:26 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S25 (POOL # 4074)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4074
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 16,164.53
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,995.45
SUBSERVICER ADVANCES THIS MONTH 24,085.35
MASTER SERVICER ADVANCES THIS MONTH 11,575.56
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 1,392,439.26
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 2 668,394.34
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 1,101,354.33
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 55,448,302.33
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 180
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 1,693,115.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,420,696.29
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 87.34683030 % 12.65316970 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 86.79443320 % 13.20556680 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 638,921.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,931,788.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.54099515
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 311.89
POOL TRADING FACTOR: 41.15130119
PASS THROUGH RATE FOR NEXT DISTRIBUTION: 0.1517
TOTAL BALANCE OF CONVERTED LOANS REMAINING IN POOL: 0.00
TOTAL REPURCHASE OF CONVERTING AND CONVERTED
LOANS IN THIS DISTRIBUTION: 0.00
................................................................................
Run: 11/28/95 08:58:26 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-S26 (POOL # 4075)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4075
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760920N46 26,393,671.00 0.00 6.000000 % 0.00
A-2 760920N20 80,949,153.00 0.00 0.000000 % 0.00
A-3 760920N38 227,532.00 0.00 0.000000 % 0.00
A-4 760920N79 48,309,228.00 0.00 6.000000 % 0.00
A-5 760920N53 47,204,957.00 0.00 0.000000 % 0.00
A-6 760920N61 416,459.00 0.00 0.000000 % 0.00
A-7 760920N87 35,500,000.00 0.00 8.500000 % 0.00
A-8 760920N95 27,999,000.00 0.00 8.500000 % 0.00
A-9 760920P28 2,000,000.00 0.00 8.500000 % 0.00
A-10 760920P36 2,200,000.00 1,884,144.76 8.500000 % 39,452.37
A-11 760920T24 20,000,000.00 17,128,588.58 8.500000 % 358,657.90
A-12 760920P44 39,837,000.00 34,117,579.17 8.500000 % 714,392.73
A-13 760920P77 4,598,000.00 5,985,473.51 8.500000 % 0.00
A-14 760920M62 2,400,000.00 1,012,526.50 8.500000 % 42,070.45
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 0.100521 % 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 8,028,009.44 8.500000 % 23,654.27
B 17,878,726.36 16,947,760.47 8.500000 % 44,250.74
- -------------------------------------------------------------------------------
376,384,926.36 97,106,082.43 1,222,478.46
===============================================================================
_______________________________________________________________________________
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 0.00 0.00 0.00 0.00 0.00
A-8 0.00 0.00 0.00 0.00 0.00
A-9 0.00 0.00 0.00 0.00 0.00
A-10 13,243.20 52,695.57 0.00 0.00 1,844,692.39
A-11 120,392.72 479,050.62 0.00 0.00 16,769,930.68
A-12 239,804.26 954,196.99 0.00 0.00 33,403,186.44
A-13 0.00 0.00 42,070.45 0.00 6,027,543.96
A-14 7,116.80 49,187.25 0.00 0.00 970,456.05
A-15 26,006.41 26,006.41 0.00 0.00 3,700,000.00
A-16 28,115.03 28,115.03 0.00 0.00 4,000,000.00
A-17 30,237.72 30,237.72 0.00 0.00 4,302,000.00
A-18 8,071.68 8,071.68 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
M 56,426.95 80,081.22 0.00 0.00 8,004,355.17
B 119,121.74 163,372.48 0.00 5,685.30 16,897,824.44
- -------------------------------------------------------------------------------
648,536.51 1,871,014.97 42,070.45 5,685.30 95,919,989.13
===============================================================================
Run: 11/28/95 08:58:26
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-10 856.429436 17.932895 6.019636 23.952531 0.000000 838.496541
A-11 856.429429 17.932895 6.019636 23.952531 0.000000 838.496534
A-12 856.429429 17.932895 6.019637 23.952532 0.000000 838.496534
A-13 1301.755874 0.000000 0.000000 0.000000 9.149728 1310.905602
A-14 421.886042 17.529354 2.965333 20.494687 0.000000 404.356688
A-15 1000.000000 0.000000 7.028759 7.028759 0.000000 1000.000000
A-16 1000.000000 0.000000 7.028758 7.028758 0.000000 1000.000000
A-17 1000.000000 0.000000 7.028759 7.028759 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 947.928851 2.793042 6.662764 9.455806 0.000000 945.135809
B 947.928847 2.475050 6.662764 9.137814 0.000000 945.135806
_______________________________________________________________________________
DETERMINATION DATE 20-November-95
DISTRIBUTION DATE 27-November-95
Run: 11/28/95 08:58:27 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S26 (POOL # 4075)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4075
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 24,810.48
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 9,885.83
SUBSERVICER ADVANCES THIS MONTH 35,120.57
MASTER SERVICER ADVANCES THIS MONTH 19,977.16
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 975,986.52
(B) TWO MONTHLY PAYMENTS: 2 836,250.92
(C) THREE OR MORE MONTHLY PAYMENTS: 3 965,414.77
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,629,309.95
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 95,919,989.13
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 343
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 2,477,670.57
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 899,973.37
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 74.27991190 % 8.26725700 % 17.45283100 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 74.03859210 % 8.34482493 % 17.61658290 %
CLASS A-18 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1008 %
BANKRUPTCY AMOUNT AVAILABLE 337,805.00
FRAUD AMOUNT AVAILABLE 978,669.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,085,106.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.04630016
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 314.30
POOL TRADING FACTOR: 25.48454585
................................................................................
Run: 11/28/95 08:58:28 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S27 (POOL # 4076)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4076
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760920Q27 13,123,000.00 0.00 7.000000 % 0.00
A-2 760920Q76 70,000.00 0.00 952.000000 % 0.00
A-3 760920Q35 14,026,000.00 0.00 7.000000 % 0.00
A-4 760920Q43 15,799,000.00 0.00 7.000000 % 0.00
A-5 760920Q50 13,201,000.00 0.00 7.000000 % 0.00
A-6 760920Q68 20,050,000.00 0.00 7.500000 % 0.00
A-7 760920Q84 16,484,000.00 15,847,524.13 8.000000 % 448,481.30
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 0.186064 % 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 6,511,951.68 8.000000 % 28,596.11
- -------------------------------------------------------------------------------
157,499,405.19 35,380,475.81 477,077.41
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 0.00 0.00 0.00 0.00 0.00
A-7 104,758.08 553,239.38 0.00 0.00 15,399,042.83
A-8 86,073.70 86,073.70 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 5,439.55 5,439.55 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
B 43,046.44 71,642.55 0.00 0.00 6,483,355.57
- -------------------------------------------------------------------------------
239,317.77 716,395.18 0.00 0.00 34,903,398.40
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 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-7 961.388263 27.207067 6.355137 33.562204 0.000000 934.181196
A-8 1000.000000 0.000000 6.610376 6.610376 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 870.418259 3.822291 5.753791 9.576082 0.000000 866.595968
_______________________________________________________________________________
DETERMINATION DATE 20-November-95
DISTRIBUTION DATE 27-November-95
Run: 11/28/95 08:58:28 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S27 (POOL # 4076)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4076
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 9,857.90
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,079.02
SUBSERVICER ADVANCES THIS MONTH 6,083.75
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 560,327.02
(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 34,903,398.40
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 163
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 321,710.14
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 81.59450510 % 18.40549490 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 81.42485870 % 18.57514130 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1875 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 186,949.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,378,488.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.64973731
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 135.33
POOL TRADING FACTOR: 22.16097157
................................................................................
Run: 11/28/95 08:58:29 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 46,773,810.00 668,148.57 7.125000 % 140,429.13
A-4 760920S74 14,926,190.00 213,215.74 12.375000 % 44,812.94
A-5 760920S33 15,000,000.00 214,270.09 6.375000 % 45,034.54
A-6 760920S58 54,705,000.00 2,314,157.56 7.500000 % 486,381.54
A-7 760920S66 7,815,000.00 330,593.93 11.500000 % 69,483.08
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 0.273086 % 0.00
R-I 760920T81 100.00 0.00 8.000000 % 0.00
R-II 760920T99 100.00 0.00 8.000000 % 0.00
M 760920T73 7,303,256.00 6,977,744.37 8.000000 % 6,067.83
B 16,432,384.46 15,533,332.73 8.000000 % 12,834.02
- -------------------------------------------------------------------------------
365,162,840.46 89,054,462.99 805,043.08
===============================================================================
_______________________________________________________________________________
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 3,948.38 144,377.51 0.00 0.00 527,719.44
A-4 2,188.40 47,001.34 0.00 0.00 168,402.80
A-5 1,132.93 46,167.47 0.00 0.00 169,235.55
A-6 14,395.11 500,776.65 0.00 0.00 1,827,776.02
A-7 3,153.21 72,636.29 0.00 0.00 261,110.85
A-8 59,497.42 59,497.42 0.00 0.00 8,967,000.00
A-9 5,527.08 5,527.08 0.00 0.00 833,000.00
A-10 314,506.29 314,506.29 0.00 0.00 47,400,000.00
A-11 37,176.76 37,176.76 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 20,170.44 20,170.44 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 46,298.41 52,366.24 0.00 0.00 6,971,676.54
B 103,066.07 115,900.09 0.00 0.00 15,519,824.96
- -------------------------------------------------------------------------------
611,060.50 1,416,103.58 0.00 0.00 88,248,746.16
===============================================================================
Run: 11/28/95 08:58:29
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 14.284673 3.002303 0.084414 3.086717 0.000000 11.282370
A-4 14.284673 3.002303 0.146615 3.148918 0.000000 11.282370
A-5 14.284673 3.002303 0.075529 3.077832 0.000000 11.282370
A-6 42.302487 8.890989 0.263141 9.154130 0.000000 33.411498
A-7 42.302486 8.890989 0.403482 9.294471 0.000000 33.411497
A-8 1000.000000 0.000000 6.635153 6.635153 0.000000 1000.000000
A-9 1000.000000 0.000000 6.635150 6.635150 0.000000 1000.000000
A-10 1000.000000 0.000000 6.635154 6.635154 0.000000 1000.000000
A-11 1000.000000 0.000000 6.635153 6.635153 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 955.429246 0.830839 6.339420 7.170259 0.000000 954.598407
B 945.287811 0.781020 6.272130 7.053150 0.000000 944.465789
_______________________________________________________________________________
DETERMINATION DATE 20-November-95
DISTRIBUTION DATE 27-November-95
Run: 11/28/95 08:58:30 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S28 (POOL # 4077)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4077
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 21,968.19
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 9,346.90
SUBSERVICER ADVANCES THIS MONTH 17,243.29
MASTER SERVICER ADVANCES THIS MONTH 1,667.49
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 448,943.08
(B) TWO MONTHLY PAYMENTS: 1 212,023.27
(C) THREE OR MORE MONTHLY PAYMENTS: 3 1,327,968.97
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 224,256.86
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 88,248,746.16
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 330
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 214,801.26
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 728,275.18
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 74.72212360 % 7.83536700 % 17.44250900 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 74.51351720 % 7.90002900 % 17.58645380 %
CLASS A-14 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2737 %
BANKRUPTCY AMOUNT AVAILABLE 243,529.00
FRAUD AMOUNT AVAILABLE 906,185.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,942,592.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.69687496
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 310.42
POOL TRADING FACTOR: 24.16695687
................................................................................
Run: 11/28/95 08:58:30 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 26,441,694.63 7.252942 % 582,339.33
S 760920U30 0.00 0.00 0.250000 % 0.00
R 760920U48 100.00 0.00 7.252942 % 0.00
B 6,095,852.88 4,882,123.63 7.252942 % 4,484.79
- -------------------------------------------------------------------------------
116,111,466.88 31,323,818.26 586,824.12
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 158,523.38 740,862.71 0.00 0.00 25,859,355.30
S 6,472.99 6,472.99 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B 29,269.33 33,754.12 0.00 0.00 4,877,638.84
- -------------------------------------------------------------------------------
194,265.70 781,089.82 0.00 0.00 30,736,994.14
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 240.345145 5.293247 1.440918 6.734165 0.000000 235.051897
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 800.892628 0.735712 4.801515 5.537227 0.000000 800.156916
_______________________________________________________________________________
DETERMINATION DATE 20-November-95
DISTRIBUTION DATE 27-November-95
Run: 11/28/95 08:58:30 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S29 (POOL # 4078)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4078
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 10,921.23
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,186.96
SPREAD 4,103.32
SUBSERVICER ADVANCES THIS MONTH 15,822.48
MASTER SERVICER ADVANCES THIS MONTH 5,713.76
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,321,560.57
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 211,579.63
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 616,700.92
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 30,736,994.14
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 95
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 753,272.82
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 558,049.61
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 84.41402130 % 15.58597870 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 84.13104800 % 15.86895200 %
BANKRUPTCY AMOUNT AVAILABLE 302,045.00
FRAUD AMOUNT AVAILABLE 308,543.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,942,870.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.21683245
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 319.61
POOL TRADING FACTOR: 26.47197126
................................................................................
Run: 11/28/95 08:58:31 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S30 (POOL # 4079)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4079
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760920Z27 25,905,000.00 0.00 6.000000 % 0.00
A-2 760920Z35 44,599,000.00 0.00 6.500000 % 0.00
A-3 760920Z43 25,000,000.00 1,422,286.37 6.500000 % 92,851.24
A-4 760920Z50 26,677,000.00 4,433,551.52 7.000000 % 289,435.92
A-5 760920Y85 11,517,000.00 4,167,238.74 7.000000 % 221,426.11
A-6 760920Y93 5,775,000.00 5,775,000.00 7.000000 % 0.00
A-7 760920Z68 25,900,000.00 32,119,047.23 7.000000 % 0.00
A-8 760920Z84 4,709,000.00 5,839,714.03 7.000000 % 0.00
A-9 760920Z76 50,000.00 11,800.51 4623.730000 % 92.88
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 0.133406 % 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 6,167,998.96 8.000000 % 5,634.34
B 14,467,386.02 13,795,912.87 8.000000 % 12,602.27
- -------------------------------------------------------------------------------
321,497,464.02 109,578,550.23 622,042.76
===============================================================================
_______________________________________________________________________________
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 7,701.27 100,552.51 0.00 0.00 1,329,435.13
A-4 25,853.07 315,288.99 0.00 0.00 4,144,115.60
A-5 24,300.13 245,726.24 0.00 0.00 3,945,812.63
A-6 33,675.36 33,675.36 0.00 0.00 5,775,000.00
A-7 0.00 0.00 187,361.11 0.00 32,306,408.34
A-8 0.00 0.00 34,065.00 0.00 5,873,779.03
A-9 45,452.26 45,545.14 0.00 0.00 11,707.63
A-10 133,518.56 133,518.56 0.00 0.00 20,035,000.00
A-11 105,368.70 105,368.70 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 12,179.22 12,179.22 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 41,110.67 46,745.01 0.00 0.00 6,162,364.62
B 91,951.90 104,554.17 0.00 0.00 13,783,310.60
- -------------------------------------------------------------------------------
521,111.14 1,143,153.90 221,426.11 0.00 109,177,933.58
===============================================================================
Run: 11/28/95 08:58:31
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S30 (POOL # 4079)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4079
________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 56.891455 3.714050 0.308051 4.022101 0.000000 53.177405
A-4 166.193782 10.849643 0.969115 11.818758 0.000000 155.344139
A-5 361.833701 19.226023 2.109936 21.335959 0.000000 342.607678
A-6 1000.000000 0.000000 5.831231 5.831231 0.000000 1000.000000
A-7 1240.117654 0.000000 0.000000 0.000000 7.234020 1247.351673
A-8 1240.117653 0.000000 0.000000 0.000000 7.234020 1247.351673
A-9 236.010200 1.857600 909.045200 910.902800 0.000000 234.152600
A-10 1000.000000 0.000000 6.664266 6.664266 0.000000 1000.000000
A-11 1000.000000 0.000000 6.664265 6.664265 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 959.122372 0.876139 6.392699 7.268838 0.000000 958.246233
B 953.587113 0.871081 6.355806 7.226887 0.000000 952.716032
_______________________________________________________________________________
DETERMINATION DATE 20-November-95
DISTRIBUTION DATE 27-November-95
Run: 11/28/95 08:58:32 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S30 (POOL # 4079)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4079
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 28,380.00
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 11,496.14
SUBSERVICER ADVANCES THIS MONTH 26,494.74
MASTER SERVICER ADVANCES THIS MONTH 4,503.18
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 2,075,438.90
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 2 563,310.71
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 879,489.43
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 109,177,933.58
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 410
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 577,269.72
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 300,518.96
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 81.78118640 % 5.62883800 % 12.58997570 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 81.73103800 % 5.64433161 % 12.62463040 %
CLASS A-23 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1332 %
BANKRUPTCY AMOUNT AVAILABLE 289,753.00
FRAUD AMOUNT AVAILABLE 557,054.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,918,963.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.56981743
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 312.81
POOL TRADING FACTOR: 33.95918967
................................................................................
Run: 11/28/95 08:58:32 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 8,448,422.68 7.000000 % 560,177.88
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 2,751,586.71 7.500000 % 182,445.66
A-8 760920Y51 15,000,000.00 7,209,375.92 7.500000 % 112,147.72
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 1,355.74 3123.270000 % 89.89
A-12 760920X78 10,000.00 0.00 1595.300000 % 0.00
A-13 760920X94 0.00 0.00 0.216545 % 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 10,270,386.60 7.500000 % 45,377.34
- -------------------------------------------------------------------------------
261,801,192.58 74,086,127.65 900,238.49
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 49,099.05 609,276.93 0.00 0.00 7,888,244.80
A-4 152,362.08 152,362.08 0.00 0.00 24,469,000.00
A-5 130,363.01 130,363.01 0.00 0.00 20,936,000.00
A-6 0.00 0.00 0.00 0.00 0.00
A-7 17,133.42 199,579.08 0.00 0.00 2,569,141.05
A-8 44,890.90 157,038.62 0.00 0.00 7,097,228.20
A-9 0.00 0.00 0.00 0.00 0.00
A-10 0.00 0.00 0.00 0.00 0.00
A-11 3,515.49 3,605.38 0.00 0.00 1,265.85
A-12 0.00 0.00 0.00 0.00 0.00
A-13 13,319.41 13,319.41 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
B 63,951.06 109,328.40 0.00 0.00 10,225,009.26
- -------------------------------------------------------------------------------
474,634.42 1,374,872.91 0.00 0.00 73,185,889.16
===============================================================================
Run: 11/28/95 08:58:32
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-3 281.895985 18.691287 1.638273 20.329560 0.000000 263.204698
A-4 1000.000000 0.000000 6.226739 6.226739 0.000000 1000.000000
A-5 1000.000000 0.000000 6.226739 6.226739 0.000000 1000.000000
A-6 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-7 74.568746 4.944327 0.464320 5.408647 0.000000 69.624419
A-8 480.625061 7.476515 2.992727 10.469242 0.000000 473.148547
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 27.114800 1.797800 70.309800 72.107600 0.000000 25.317000
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 870.298539 3.845217 5.419122 9.264339 0.000000 866.453325
_______________________________________________________________________________
DETERMINATION DATE 20-November-95
DISTRIBUTION DATE 27-November-95
Run: 11/28/95 08:58:33 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S31 (POOL # 4080)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4080
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 17,695.37
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 7,871.39
SUBSERVICER ADVANCES THIS MONTH 7,623.62
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 286,928.88
(B) TWO MONTHLY PAYMENTS: 1 220,465.15
(C) THREE OR MORE MONTHLY PAYMENTS: 1 217,829.96
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 73,185,889.16
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 295
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 572,906.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 86.13723390 % 13.86276610 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 86.02871490 % 13.97128510 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2145 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 376,308.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,552,948.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.12698808
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 137.64
POOL TRADING FACTOR: 27.95475775
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: 182,445.66 0.00 0.00
CLASS A-7 ENDING BAL: 2,569,141.05 0.00 0.00
CLASS A-8 PRIN DIST: 112,147.72 N/A 0.00
CLASS A-8 ENDING BAL: 7,097,228.20 N/A 0.00
................................................................................
Run: 11/28/95 08:58:34 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 12,174,648.29 7.750000 % 1,069,850.72
A-10 760920W20 65,701,000.00 65,701,000.00 7.750000 % 0.00
A-11 760920U55 2,522,000.00 679,167.92 7.750000 % 56,752.88
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 8,810,832.08 7.750000 % 0.00
A-15 760920V54 23,788,000.00 0.00 7.750000 % 0.00
A-16 760920W53 16,332,000.00 11,199,756.76 7.750000 % 118,871.31
A-17 760920W38 0.00 0.00 0.336050 % 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 8,216,066.66 7.750000 % 7,170.17
B 20,436,665.48 19,510,899.38 7.750000 % 17,027.17
- -------------------------------------------------------------------------------
430,245,573.48 139,725,371.09 1,269,672.25
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 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 78,420.11 1,148,270.83 0.00 0.00 11,104,797.57
A-10 423,197.38 423,197.38 0.00 0.00 65,701,000.00
A-11 4,374.70 61,127.58 0.00 0.00 622,415.04
A-12 15,942.13 15,942.13 0.00 0.00 2,475,000.00
A-13 70,583.36 70,583.36 0.00 0.00 10,958,000.00
A-14 0.00 0.00 56,752.88 0.00 8,867,584.96
A-15 0.00 0.00 0.00 0.00 0.00
A-16 72,140.57 191,011.88 0.00 0.00 11,080,885.45
A-17 39,025.54 39,025.54 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 52,921.84 60,092.01 0.00 0.00 8,208,896.49
B 125,674.80 142,701.97 0.00 0.00 19,493,872.21
- -------------------------------------------------------------------------------
882,280.43 2,151,952.68 56,752.88 0.00 138,512,451.72
===============================================================================
Run: 11/28/95 08:58:34
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-9 466.050924 40.954359 3.001957 43.956316 0.000000 425.096565
A-10 1000.000000 0.000000 6.441262 6.441262 0.000000 1000.000000
A-11 269.297351 22.503125 1.734615 24.237740 0.000000 246.794227
A-12 1000.000000 0.000000 6.441265 6.441265 0.000000 1000.000000
A-13 1000.000000 0.000000 6.441263 6.441263 0.000000 1000.000000
A-14 1264.470735 0.000000 0.000000 0.000000 8.144788 1272.615522
A-15 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-16 685.755373 7.278429 4.417130 11.695559 0.000000 678.476944
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 954.700731 0.833168 6.149478 6.982646 0.000000 953.867563
B 954.700726 0.833167 6.149478 6.982645 0.000000 953.867559
_______________________________________________________________________________
DETERMINATION DATE 20-November-95
DISTRIBUTION DATE 27-November-95
Run: 11/28/95 08:58:35 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S32 (POOL # 4081)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4081
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 42,793.34
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 14,626.36
SUBSERVICER ADVANCES THIS MONTH 47,277.05
MASTER SERVICER ADVANCES THIS MONTH 5,378.47
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 1,970,193.01
(B) TWO MONTHLY PAYMENTS: 5 1,871,382.45
(C) THREE OR MORE MONTHLY PAYMENTS: 1 748,402.68
FORECLOSURES
NUMBER OF LOANS 7
AGGREGATE PRINCIPAL BALANCE 1,614,853.13
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 138,512,451.72
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 501
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 712,713.08
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,090,980.93
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 80.15609780 % 5.88015400 % 13.96374850 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 79.99979900 % 5.92646826 % 14.07373270 %
CLASS A-17 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3336 %
BANKRUPTCY AMOUNT AVAILABLE 182,348.00
FRAUD AMOUNT AVAILABLE 1,402,344.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,547,265.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.57960027
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 314.07
POOL TRADING FACTOR: 32.19381215
................................................................................
Run: 11/28/95 08:58:35 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S33 (POOL # 4082)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4082
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 7609203M8 18,000,000.00 0.00 7.000000 % 0.00
A-2 7609203L0 20,000,000.00 0.00 6.500000 % 0.00
A-3 7609203T3 70,813,559.00 5,147,222.69 7.000000 % 655,321.06
A-4 7609203Q9 70,830,509.00 5,148,454.75 6.787500 % 655,477.92
A-5 7609203R7 355,932.00 25,871.62 639.287500 % 3,293.86
A-6 7609203S5 17,000,000.00 4,201,306.55 6.823529 % 534,891.32
A-7 7609203W6 11,800,000.00 11,800,000.00 8.000000 % 0.00
A-8 7609204H8 36,700,000.00 24,441,407.02 8.000000 % 94,392.59
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 0.192345 % 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 6,957,178.63 8.000000 % 5,902.04
B 15,322,642.27 14,546,694.70 8.000000 % 12,340.50
- -------------------------------------------------------------------------------
322,581,934.27 120,768,135.96 1,961,619.29
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 29,708.50 685,029.56 0.00 0.00 4,491,901.63
A-4 28,813.53 684,291.45 0.00 0.00 4,492,976.83
A-5 13,637.34 16,931.20 0.00 0.00 22,577.76
A-6 23,637.59 558,528.91 0.00 0.00 3,666,415.23
A-7 77,836.22 77,836.22 0.00 0.00 11,800,000.00
A-8 161,222.60 255,615.19 0.00 0.00 24,347,014.43
A-9 98,944.34 98,944.34 0.00 0.00 15,000,000.00
A-10 211,081.27 211,081.27 0.00 0.00 32,000,000.00
A-11 9,894.43 9,894.43 0.00 0.00 1,500,000.00
A-12 0.00 0.00 0.00 0.00 0.00
A-13 19,153.26 19,153.26 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 45,891.56 51,793.60 0.00 0.00 6,951,276.59
B 95,954.23 108,294.73 0.00 0.00 14,534,354.20
- -------------------------------------------------------------------------------
815,774.87 2,777,394.16 0.00 0.00 118,806,516.67
===============================================================================
Run: 11/28/95 08:58:35
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 72.686965 9.254175 0.419531 9.673706 0.000000 63.432790
A-4 72.686965 9.254175 0.406795 9.660970 0.000000 63.432790
A-5 72.686974 9.254183 38.314453 47.568636 0.000000 63.432791
A-6 247.135679 31.464195 1.390446 32.854641 0.000000 215.671484
A-7 1000.000000 0.000000 6.596290 6.596290 0.000000 1000.000000
A-8 665.978393 2.572005 4.392986 6.964991 0.000000 663.406388
A-9 1000.000000 0.000000 6.596289 6.596289 0.000000 1000.000000
A-10 1000.000000 0.000000 6.596290 6.596290 0.000000 1000.000000
A-11 1000.000000 0.000000 6.596287 6.596287 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 958.408935 0.813055 6.321942 7.134997 0.000000 957.595880
B 949.359415 0.805379 6.262250 7.067629 0.000000 948.554038
_______________________________________________________________________________
DETERMINATION DATE 20-November-95
DISTRIBUTION DATE 27-November-95
Run: 11/28/95 08:58:36 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S33 (POOL # 4082)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4082
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 30,400.13
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 14,611.45
SUBSERVICER ADVANCES THIS MONTH 38,403.07
MASTER SERVICER ADVANCES THIS MONTH 22,159.99
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 2,061,401.23
(B) TWO MONTHLY PAYMENTS: 2 500,798.15
(C) THREE OR MORE MONTHLY PAYMENTS: 2 469,011.81
FORECLOSURES
NUMBER OF LOANS 7
AGGREGATE PRINCIPAL BALANCE 1,898,190.06
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 118,806,516.67
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 441
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 2,910,451.11
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,859,167.13
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 82.19408360 % 5.76077300 % 12.04514300 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 81.91544420 % 5.85092197 % 12.23363380 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1946 %
BANKRUPTCY AMOUNT AVAILABLE 193,065.00
FRAUD AMOUNT AVAILABLE 1,171,078.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,553,075.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.63395399
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 314.98
POOL TRADING FACTOR: 36.82987299
................................................................................
Run: 11/28/95 08:58:36 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 5,957,877.70 7.300000 % 1,169,546.24
A-4 7609203H9 72,404,250.00 595,144.60 6.537500 % 116,828.36
A-5 7609203J5 76,215.00 626.46 2823.875000 % 122.98
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 7,304,864.68 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 13,542,908.43 7.500000 % 0.00
A-12 7609203Y2 0.00 0.00 0.277957 % 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 11,387,705.33 7.500000 % 10,282.89
B 16,042,796.83 15,455,609.47 7.500000 % 6,971.04
- -------------------------------------------------------------------------------
427,807,906.83 184,210,736.67 1,303,751.51
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 36,150.14 1,205,696.38 0.00 0.00 4,788,331.46
A-4 3,233.92 120,062.28 0.00 0.00 478,316.24
A-5 1,470.39 1,593.37 0.00 0.00 503.48
A-6 276,957.74 276,957.74 0.00 0.00 44,428,000.00
A-7 93,507.83 93,507.83 0.00 0.00 15,000,000.00
A-8 36,156.36 36,156.36 9,381.11 0.00 7,314,245.79
A-9 190,369.48 190,369.48 0.00 0.00 30,538,000.00
A-10 249,354.23 249,354.23 0.00 0.00 40,000,000.00
A-11 0.00 0.00 84,424.54 0.00 13,627,332.97
A-12 42,558.59 42,558.59 0.00 0.00 0.00
R-I 0.04 0.04 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 70,989.31 81,272.20 0.00 0.00 11,377,422.44
B 96,348.04 103,319.08 0.00 6,985.12 15,441,653.33
- -------------------------------------------------------------------------------
1,097,096.07 2,400,847.58 93,805.65 6,985.12 182,993,805.71
===============================================================================
Run: 11/28/95 08:58:36
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-3 120.487739 23.652043 0.731074 24.383117 0.000000 96.835695
A-4 8.219747 1.613557 0.044665 1.658222 0.000000 6.606190
A-5 8.219642 1.613593 19.292659 20.906252 0.000000 6.606049
A-6 1000.000000 0.000000 6.233856 6.233856 0.000000 1000.000000
A-7 1000.000000 0.000000 6.233855 6.233855 0.000000 1000.000000
A-8 1042.747692 0.000000 5.161213 5.161213 1.339126 1044.086817
A-9 1000.000000 0.000000 6.233856 6.233856 0.000000 1000.000000
A-10 1000.000000 0.000000 6.233856 6.233856 0.000000 1000.000000
A-11 1248.435958 0.000000 0.000000 0.000000 7.782570 1256.218528
R-I 0.000000 0.000000 0.400000 0.400000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 967.918825 0.874013 6.033866 6.907879 0.000000 967.044813
B 963.398691 0.434528 6.005688 6.440216 0.000000 962.528759
_______________________________________________________________________________
DETERMINATION DATE 20-November-95
DISTRIBUTION DATE 27-November-95
Run: 11/28/95 08:58:37 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S34 (POOL # 4083)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4083
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 51,797.16
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 19,383.65
SUBSERVICER ADVANCES THIS MONTH 29,972.77
MASTER SERVICER ADVANCES THIS MONTH 3,605.52
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,698,309.39
(B) TWO MONTHLY PAYMENTS: 2 465,473.60
(C) THREE OR MORE MONTHLY PAYMENTS: 1 234,349.18
FORECLOSURES
NUMBER OF LOANS 6
AGGREGATE PRINCIPAL BALANCE 1,630,184.15
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 182,993,805.71
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 682
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 2
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 492,081.88
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,050,591.91
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 85.42793150 % 6.18189000 % 8.39017840 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 85.34427130 % 6.21738118 % 8.43834760 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2785 %
BANKRUPTCY AMOUNT AVAILABLE 208,302.00
FRAUD AMOUNT AVAILABLE 1,838,485.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,263,013.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.24258321
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 314.76
POOL TRADING FACTOR: 42.77476007
COMPONENTS
ACCRUAL NON-ACCRUAL
CLASS A-8 PRINCIPAL DISTRIBUTION: 0.00 0.00
CLASS A-8 ENDING BALANCE: 1,514,245.79 5,800,000.00
................................................................................
Run: 11/28/95 08:58:38 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-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 19,300,000.00 546,338.59 5.750000 % 546,338.59
A-4 7609202W7 10,000,000.00 10,000,000.00 6.500000 % 1,263.92
A-5 7609202S6 20,800,000.00 20,800,000.00 6.500000 % 0.00
A-6 7609202X5 3,680,000.00 3,680,000.00 5.956521 % 0.00
A-7 7609202Y3 15,890,000.00 2,800,000.00 6.637500 % 0.00
A-8 7609202Z0 6,810,000.00 1,200,000.00 7.845833 % 0.00
A-9 7609203C0 37,200,000.00 15,000,000.00 7.000000 % 0.00
A-10 7609203A4 20,000.00 7,196.94 2775.250000 % 246.93
A-11 7609203B2 0.00 0.00 0.450065 % 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 5,188,780.00 7.000000 % 23,118.63
- -------------------------------------------------------------------------------
146,754,518.99 59,222,315.53 570,968.07
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 2,614.32 548,952.91 0.00 0.00 0.00
A-4 54,093.15 55,357.07 0.00 0.00 9,998,736.08
A-5 112,513.75 112,513.75 0.00 0.00 20,800,000.00
A-6 18,241.87 18,241.87 0.00 0.00 3,680,000.00
A-7 15,466.48 15,466.48 0.00 0.00 2,800,000.00
A-8 7,835.18 7,835.18 0.00 0.00 1,200,000.00
A-9 87,381.24 87,381.24 0.00 0.00 15,000,000.00
A-10 16,621.83 16,868.76 0.00 0.00 6,950.01
A-11 22,181.43 22,181.43 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
B 30,226.80 53,345.43 0.00 0.00 5,165,661.37
- -------------------------------------------------------------------------------
367,176.05 938,144.12 0.00 0.00 58,651,347.46
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 28.307699 28.307699 0.135457 28.443156 0.000000 0.000000
A-4 1000.000000 0.126392 5.409315 5.535707 0.000000 999.873608
A-5 1000.000000 0.000000 5.409315 5.409315 0.000000 1000.000000
A-6 1000.000000 0.000000 4.957030 4.957030 0.000000 1000.000000
A-7 176.211454 0.000000 0.973347 0.973347 0.000000 176.211454
A-8 176.211454 0.000000 1.150540 1.150540 0.000000 176.211454
A-9 403.225806 0.000000 2.348958 2.348958 0.000000 403.225807
A-10 359.847000 12.346500 831.091500 843.438000 0.000000 347.500500
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 878.810919 3.915546 5.119439 9.034985 0.000000 874.895374
_______________________________________________________________________________
DETERMINATION DATE 20-November-95
DISTRIBUTION DATE 27-November-95
Run: 11/28/95 08:58:38 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S35 (POOL # 4084)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4084
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 14,966.89
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,265.85
SUBSERVICER ADVANCES THIS MONTH 7,188.03
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 376,205.48
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 319,330.94
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 58,651,347.46
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 237
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 307,102.78
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 91.23847160 % 8.76152840 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 91.19259560 % 8.80740440 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.4486 %
BANKRUPTCY AMOUNT AVAILABLE 225,000.00
FRAUD AMOUNT AVAILABLE 594,056.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,446,888.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.87745341
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 138.37
POOL TRADING FACTOR: 39.96561596
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: 11/28/95 08:58:39 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 41,650,465.30 5.700000 % 815,330.39
A-3 7609204R6 19,990,000.00 17,192,659.80 6.400000 % 173,804.57
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 0.349854 % 0.00
R-I 7609205E4 100.00 0.00 7.000000 % 0.00
R-II 7609205F1 100.00 0.00 7.000000 % 0.00
B 10,418,078.54 8,976,472.56 7.000000 % 40,575.07
- -------------------------------------------------------------------------------
260,444,078.54 130,079,597.66 1,029,710.03
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 197,583.66 1,012,914.05 0.00 0.00 40,835,134.91
A-3 91,575.52 265,380.09 0.00 0.00 17,018,855.23
A-4 216,417.04 216,417.04 0.00 0.00 38,524,000.00
A-5 103,844.60 103,844.60 0.00 0.00 17,825,000.00
A-6 34,436.20 34,436.20 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 61,663.59 61,663.59 0.00 0.00 0.00
A-12 37,874.98 37,874.98 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
B 52,294.97 92,870.04 0.00 0.00 8,935,897.49
- -------------------------------------------------------------------------------
795,690.56 1,825,400.59 0.00 0.00 129,049,887.63
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 760.419647 14.885626 3.607319 18.492945 0.000000 745.534021
A-3 860.063022 8.694576 4.581067 13.275643 0.000000 851.368446
A-4 1000.000000 0.000000 5.617720 5.617720 0.000000 1000.000000
A-5 1000.000000 0.000000 5.825784 5.825784 0.000000 1000.000000
A-6 1000.000000 0.000000 5.825782 5.825782 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 861.624581 3.894677 5.019639 8.914316 0.000000 857.729902
_______________________________________________________________________________
DETERMINATION DATE 20-November-95
DISTRIBUTION DATE 27-November-95
Run: 11/28/95 08:58:39 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S36 (POOL # 4085)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4085
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 31,262.32
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 13,766.10
SUBSERVICER ADVANCES THIS MONTH 11,340.90
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 219,723.49
(B) TWO MONTHLY PAYMENTS: 2 401,377.97
(C) THREE OR MORE MONTHLY PAYMENTS: 1 211,098.74
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 256,132.01
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 129,049,887.63
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 520
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 441,729.78
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 93.09924640 % 6.90075360 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 93.07562550 % 6.92437450 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3494 %
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 7.76325104
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 138.30
POOL TRADING FACTOR: 49.54994114
................................................................................
Run: 11/28/95 08:58:40 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 4,956,357.21 7.650000 % 371,100.09
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 0.103595 % 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 9,009,395.64 8.000000 % 7,622.67
B 16,935,768.50 16,216,914.42 8.000000 % 11,235.21
- -------------------------------------------------------------------------------
376,350,379.50 140,191,319.27 389,957.97
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 0.00 0.00 0.00 0.00 0.00
A-7 31,567.68 402,667.77 0.00 0.00 4,585,257.12
A-8 166,813.84 166,813.84 0.00 0.00 26,191,000.00
A-9 326,678.95 326,678.95 0.00 0.00 51,291,000.00
A-10 137,730.18 137,730.18 0.00 0.00 21,624,652.00
A-11 69,436.23 69,436.23 0.00 0.00 10,902,000.00
A-12 33,500.57 33,500.57 0.00 0.00 0.00
A-13 12,091.45 12,091.45 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 60,007.32 67,629.99 0.00 0.00 9,001,772.97
B 108,013.17 119,248.38 0.00 2,485.57 16,203,193.63
- -------------------------------------------------------------------------------
945,839.39 1,335,797.36 0.00 2,485.57 139,798,875.72
===============================================================================
Run: 11/28/95 08:58:40
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-7 102.788469 7.696138 0.654673 8.350811 0.000000 95.092331
A-8 1000.000000 0.000000 6.369128 6.369128 0.000000 1000.000000
A-9 1000.000000 0.000000 6.369128 6.369128 0.000000 1000.000000
A-10 1000.000000 0.000000 6.369128 6.369128 0.000000 1000.000000
A-11 1000.000000 0.000000 6.369128 6.369128 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 957.554088 0.810167 6.377815 7.187982 0.000000 956.743920
B 957.554092 0.663401 6.377814 7.041215 0.000000 956.743925
_______________________________________________________________________________
DETERMINATION DATE 20-November-95
DISTRIBUTION DATE 27-November-95
Run: 11/28/95 08:58:41 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 35,818.48
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 14,661.09
SUBSERVICER ADVANCES THIS MONTH 38,525.03
MASTER SERVICER ADVANCES THIS MONTH 1,820.19
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,222,171.17
(B) TWO MONTHLY PAYMENTS: 3 1,343,792.82
(C) THREE OR MORE MONTHLY PAYMENTS: 2 425,553.92
FORECLOSURES
NUMBER OF LOANS 6
AGGREGATE PRINCIPAL BALANCE 2,074,291.56
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 139,798,875.72
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 494
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 240,401.02
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 273,830.60
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 82.00579740 % 6.42650000 % 11.56770230 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 81.97055130 % 6.43908824 % 11.59036050 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1038 %
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 8.53605251
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 316.96
POOL TRADING FACTOR: 37.14593723
................................................................................
Run: 11/28/95 08:58:41 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-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 42,827,312.98 7.500000 % 1,585,053.87
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 9,760,874.38 7.500000 % 0.00
A-9 7609206B9 9,248,000.00 11,477,905.06 7.500000 % 0.00
A-10 7609205S3 0.00 0.00 0.199068 % 0.00
R 7609206D5 100.00 0.00 7.500000 % 0.00
M 7609206C7 9,625,924.00 9,354,087.39 7.500000 % 8,486.13
B 18,182,304.74 17,668,835.45 7.500000 % 16,029.35
- -------------------------------------------------------------------------------
427,814,328.74 213,628,015.26 1,609,569.35
===============================================================================
_______________________________________________________________________________
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-5 266,637.36 1,851,691.23 0.00 0.00 41,242,259.11
A-6 287,523.21 287,523.21 0.00 0.00 46,182,000.00
A-7 475,388.89 475,388.89 0.00 0.00 76,357,000.00
A-8 52,826.52 52,826.52 7,943.43 0.00 9,768,817.81
A-9 0.00 0.00 71,459.97 0.00 11,549,365.03
A-10 35,301.91 35,301.91 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 58,237.35 66,723.48 0.00 0.00 9,345,601.26
B 110,003.90 126,033.25 0.00 0.00 17,652,806.10
- -------------------------------------------------------------------------------
1,285,919.14 2,895,488.49 79,403.40 0.00 212,097,849.31
===============================================================================
_______________________________________________________________________________
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 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-5 611.661472 22.637806 3.808126 26.445932 0.000000 589.023667
A-6 1000.000000 0.000000 6.225872 6.225872 0.000000 1000.000000
A-7 1000.000000 0.000000 6.225872 6.225872 0.000000 1000.000000
A-8 1026.056384 0.000000 5.553087 5.553087 0.835008 1026.891392
A-9 1241.122952 0.000000 0.000000 0.000000 7.727073 1248.850025
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 971.759946 0.881591 6.050053 6.931644 0.000000 970.878355
B 971.759945 0.881590 6.050053 6.931643 0.000000 970.878354
_______________________________________________________________________________
DETERMINATION DATE 20-November-95
DISTRIBUTION DATE 27-November-95
Run: 11/28/95 08:58:42 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S38 (POOL # 4087)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4087
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 59,995.25
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 22,567.01
SUBSERVICER ADVANCES THIS MONTH 30,299.29
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,245,793.79
(B) TWO MONTHLY PAYMENTS: 2 839,053.18
(C) THREE OR MORE MONTHLY PAYMENTS: 2 494,492.58
FORECLOSURES
NUMBER OF LOANS 6
AGGREGATE PRINCIPAL BALANCE 1,591,139.61
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 212,097,849.31
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 790
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,336,360.38
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 87.35047800 % 4.37868000 % 8.27084190 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 87.27077740 % 4.40626875 % 8.32295380 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1999 %
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 8.16353570
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 316.21
POOL TRADING FACTOR: 49.57707937
COMPONENTS
ACCRUAL NON-ACCRUAL
CLASS A-8 PRINCIPAL DISTRIBUTION: 0.00 0.00
CLASS A-8 ENDING BALANCE: 1,283,817.81 8,485,000.00
................................................................................
Run: 11/28/95 08:58:42 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-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 1,463,965.37 7.500000 % 451,733.20
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 0.153562 % 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 7,677,475.45 7.500000 % 33,246.09
- -------------------------------------------------------------------------------
183,802,829.51 58,585,440.82 484,979.29
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 9,122.56 460,855.76 0.00 0.00 1,012,232.17
A-7 186,188.21 186,188.21 0.00 0.00 29,879,000.00
A-8 121,917.48 121,917.48 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 7,474.77 7,474.77 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 47,841.47 81,087.56 0.00 0.00 7,644,229.36
- -------------------------------------------------------------------------------
372,544.49 857,523.78 0.00 0.00 58,100,461.53
===============================================================================
_______________________________________________________________________________
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 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-6 111.074763 34.274143 0.692152 34.966295 0.000000 76.800620
A-7 1000.000000 0.000000 6.231407 6.231407 0.000000 1000.000000
A-8 1000.000000 0.000000 6.231407 6.231407 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 879.352350 3.807896 5.479602 9.287498 0.000000 875.544454
_______________________________________________________________________________
DETERMINATION DATE 20-November-95
DISTRIBUTION DATE 27-November-95
Run: 11/28/95 08:58:43 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S39 (POOL # 4088)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4088
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 17,520.57
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,193.15
SUBSERVICER ADVANCES THIS MONTH 12,944.23
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 984,540.92
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 267,853.85
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 58,100,461.53
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 228
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 231,284.32
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 86.89525020 % 13.10474980 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 86.84308320 % 13.15691680 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1537 %
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 8.13872562
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 139.31
POOL TRADING FACTOR: 31.61021062
................................................................................
Run: 11/28/95 08:58:43 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-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 65,807,044.46 7.966361 % 4,077,328.28
R 7609206F0 100.00 0.00 7.966361 % 0.00
B 11,237,146.51 9,461,188.29 7.966361 % 104,596.67
- -------------------------------------------------------------------------------
187,272,146.51 75,268,232.75 4,181,924.95
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 424,601.40 4,501,929.68 0.00 0.00 61,729,716.18
R 0.00 0.00 0.00 0.00 0.00
B 61,045.65 165,642.32 0.00 3,676.98 9,352,914.64
- -------------------------------------------------------------------------------
485,647.05 4,667,572.00 0.00 3,676.98 71,082,630.82
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 373.829533 23.162045 2.412030 25.574075 0.000000 350.667488
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 841.956477 9.308117 5.432487 14.740604 0.000000 832.321144
_______________________________________________________________________________
DETERMINATION DATE 20-November-95
DISTRIBUTION DATE 27-November-95
Run: 11/28/95 08:58:44 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S40 (POOL # 4089)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4089
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 22,987.26
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 7,645.78
SUBSERVICER ADVANCES THIS MONTH 42,131.42
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 1,131,496.19
(B) TWO MONTHLY PAYMENTS: 2 497,032.08
(C) THREE OR MORE MONTHLY PAYMENTS: 3 1,356,712.67
FORECLOSURES
NUMBER OF LOANS 7
AGGREGATE PRINCIPAL BALANCE 2,691,398.93
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 71,082,630.82
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 234
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 3,324,233.72
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 502,936.19
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 87.43003800 % 12.56996210 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 86.84219400 % 13.15780600 %
BANKRUPTCY AMOUNT AVAILABLE 220,997.00
FRAUD AMOUNT AVAILABLE 1,010,757.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,999,049.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.48817075
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 321.62
POOL TRADING FACTOR: 37.95686232
TOTAL BALANCE OF CONVERTED LOANS REMAINING IN POOL: 0.00
TOTAL REPURCHASE OF CONVERTING AND CONVERTED
LOANS IN THIS DISTRIBUTION: 502,936.19
................................................................................
Run: 11/28/95 08:58:44 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 4,138,859.65 6.000000 % 247,281.64
A-5 7609207R3 14,917,608.00 1,395,988.17 6.587500 % 83,405.16
A-6 7609207S1 74,963.00 7,015.02 679.081400 % 419.12
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 0.400563 % 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 5,519,050.40 7.000000 % 24,651.73
- -------------------------------------------------------------------------------
156,959,931.35 71,160,913.24 355,757.65
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 20,683.30 267,964.94 0.00 0.00 3,891,578.01
A-5 7,659.32 91,064.48 0.00 0.00 1,312,583.01
A-6 3,967.70 4,386.82 0.00 0.00 6,595.90
A-7 36,147.45 36,147.45 0.00 0.00 6,200,000.00
A-8 81,623.27 81,623.27 0.00 0.00 14,000,000.00
A-9 82,206.29 82,206.29 0.00 0.00 14,100,000.00
A-10 56,553.26 56,553.26 0.00 0.00 9,700,000.00
A-11 93,866.76 93,866.76 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 23,741.09 23,741.09 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.03 0.03 0.00 0.00 0.00
B 32,177.33 56,829.06 0.00 0.00 5,494,398.67
- -------------------------------------------------------------------------------
438,625.80 794,383.45 0.00 0.00 70,805,155.59
===============================================================================
Run: 11/28/95 08:58:44
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-4 245.215174 14.650705 1.225424 15.876129 0.000000 230.564469
A-5 93.579894 5.591055 0.513442 6.104497 0.000000 87.988839
A-6 93.579766 5.591025 52.928778 58.519803 0.000000 87.988741
A-7 1000.000000 0.000000 5.830234 5.830234 0.000000 1000.000000
A-8 1000.000000 0.000000 5.830234 5.830234 0.000000 1000.000000
A-9 1000.000000 0.000000 5.830233 5.830233 0.000000 1000.000000
A-10 1000.000000 0.000000 5.830233 5.830233 0.000000 1000.000000
A-11 1000.000000 0.000000 5.830234 5.830234 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 0.300000 0.300000 0.000000 0.000000
B 878.979255 3.926100 5.124654 9.050754 0.000000 875.053152
_______________________________________________________________________________
DETERMINATION DATE 20-November-95
DISTRIBUTION DATE 27-November-95
Run: 11/28/95 08:58:45 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S41 (POOL # 4090)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4090
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 19,012.50
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 7,645.87
SUBSERVICER ADVANCES THIS MONTH 10,920.75
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 375,288.15
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 3 676,301.32
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 70,805,155.59
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 296
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 37,905.98
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 92.24426700 % 7.75573300 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 92.24011500 % 7.75988500 %
CLASS A-17 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.400596 %
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 7.84636201
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 138.93
POOL TRADING FACTOR: 45.11033802
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: 11/28/95 08:58:46 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 51,720,623.57 7.729413 % 1,007,670.58
M 760944AB4 5,352,000.00 5,047,103.94 7.729413 % 4,244.19
R 760944AC2 100.00 0.00 7.729413 % 0.00
B 8,362,385.57 7,569,919.82 7.729413 % 6,365.67
- -------------------------------------------------------------------------------
133,787,485.57 64,337,647.33 1,018,280.44
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 331,766.50 1,339,437.08 0.00 0.00 50,712,952.99
M 32,375.09 36,619.28 0.00 0.00 5,042,859.75
R 0.00 0.00 0.00 0.00 0.00
B 48,557.92 54,923.59 0.00 0.00 7,563,554.15
- -------------------------------------------------------------------------------
412,699.51 1,430,979.95 0.00 0.00 63,319,366.89
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 430.743161 8.392150 2.763040 11.155190 0.000000 422.351011
M 943.031379 0.793010 6.049157 6.842167 0.000000 942.238369
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 905.234488 0.761228 5.806705 6.567933 0.000000 904.473261
_______________________________________________________________________________
DETERMINATION DATE 20-November-95
DISTRIBUTION DATE 27-November-95
Run: 11/28/95 08:58:46 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S42 (POOL # 4091)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4091
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 20,570.16
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 7,086.15
SUBSERVICER ADVANCES THIS MONTH 20,776.36
MASTER SERVICER ADVANCES THIS MONTH 5,008.13
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 1,925,469.00
(B) TWO MONTHLY PAYMENTS: 1 254,267.21
(C) THREE OR MORE MONTHLY PAYMENTS: 1 262,089.28
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 435,814.12
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 63,319,366.89
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 219
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 2
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 695,177.67
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 964,177.86
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 80.38936100 % 7.84471300 % 11.76592580 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 80.09074550 % 7.96416641 % 11.94508810 %
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 8.35217408
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 323.78
POOL TRADING FACTOR: 47.32831821
TOTAL BALANCE OF CONVERTED LOANS REMAINING IN POOL: 0.00
TOTAL REPURCHASE OF CONVERTING AND CONVERTED
LOANS IN THIS DISTRIBUTION: 0.00
................................................................................
Run: 11/28/95 08:58:46 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 6,534,928.26 7.000000 % 242,055.17
A-4 760944AZ1 11,666,667.00 2,087,623.96 8.000000 % 145,233.10
A-5 760944BA5 5,000,000.00 5,000,000.00 8.000000 % 0.00
A-6 760944BH0 45,000,000.00 13,069,856.54 8.500000 % 484,110.33
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 0.153760 % 0.00
R 760944BF4 100.00 0.00 8.000000 % 0.00
M 760944BE7 9,408,500.00 9,038,521.32 8.000000 % 22,147.73
B 16,938,486.28 16,181,809.17 8.000000 % 17,712.64
- -------------------------------------------------------------------------------
376,347,086.28 149,746,072.25 911,258.97
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 38,022.56 280,077.73 0.00 0.00 6,292,873.09
A-4 13,881.77 159,114.87 0.00 0.00 1,942,390.86
A-5 33,247.77 33,247.77 0.00 0.00 5,000,000.00
A-6 92,340.52 576,450.85 0.00 0.00 12,585,746.21
A-7 99,743.32 99,743.32 0.00 0.00 15,000,000.00
A-8 30,671.07 30,671.07 0.00 0.00 4,612,500.00
A-9 258,639.95 258,639.95 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 99,743.32 99,743.32 0.00 0.00 15,000,000.00
A-12 8,145.71 8,145.71 0.00 0.00 1,225,000.00
A-13 19,138.24 19,138.24 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 60,102.14 82,249.87 0.00 0.00 9,016,373.59
B 107,601.80 125,314.44 0.00 0.00 16,142,157.73
- -------------------------------------------------------------------------------
1,015,278.17 1,926,537.14 0.00 0.00 148,812,874.48
===============================================================================
Run: 11/28/95 08:58:46
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-3 290.441256 10.758008 1.689892 12.447900 0.000000 279.683248
A-4 178.939191 12.448551 1.189866 13.638417 0.000000 166.490640
A-5 1000.000000 0.000000 6.649554 6.649554 0.000000 1000.000000
A-6 290.441256 10.758007 2.052012 12.810019 0.000000 279.683249
A-7 1000.000000 0.000000 6.649555 6.649555 0.000000 1000.000000
A-8 1000.000000 0.000000 6.649554 6.649554 0.000000 1000.000000
A-9 1000.000000 0.000000 6.649554 6.649554 0.000000 1000.000000
A-10 1000.000000 0.000000 6.666667 6.666667 0.000000 1000.000000
A-11 1000.000000 0.000000 6.649555 6.649555 0.000000 1000.000000
A-12 1000.000000 0.000000 6.649559 6.649559 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 960.676125 2.354013 6.388068 8.742081 0.000000 958.322112
B 955.327938 1.045704 6.352505 7.398209 0.000000 952.987030
_______________________________________________________________________________
DETERMINATION DATE 20-November-95
DISTRIBUTION DATE 27-November-95
Run: 11/28/95 08:58:47 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S43 (POOL # 4092)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4092
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 36,587.49
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 15,690.01
SUBSERVICER ADVANCES THIS MONTH 30,770.66
MASTER SERVICER ADVANCES THIS MONTH 5,651.34
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,189,431.90
(B) TWO MONTHLY PAYMENTS: 3 1,000,436.40
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 6
AGGREGATE PRINCIPAL BALANCE 1,826,099.65
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 148,812,874.48
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 517
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 750,246.46
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 566,264.30
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 83.15793520 % 6.03589900 % 10.80616600 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 83.09384760 % 6.05886663 % 10.84728580 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1544 %
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 8.57508175
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 318.46
POOL TRADING FACTOR: 39.54139142
AMOUNT PAID FROM SPECIAL RESERVE ACCT FOR A-10 SHORTFALL 395.29
AMOUNT PAID TO CLASS R FROM EARNINGS ON RESERVE ACCOUNT 0.00
AMOUNT ON DEPOSIT IN SPECIAL RESERVE ACCOUNT 72,226.62
................................................................................
Run: 11/28/95 08:58:48 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-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 10,718,107.26 7.500000 % 324,176.19
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 2,162,223.03 7.500000 % 36,019.58
A-11 760944AJ7 4,175,000.00 4,175,000.00 7.500000 % 0.00
A-12 760944AE8 0.00 0.00 0.153291 % 0.00
R 760944AU2 100.00 0.00 7.500000 % 0.00
M 760944AT5 3,008,033.00 2,929,694.94 7.500000 % 2,678.85
B 5,682,302.33 5,534,318.40 7.500000 % 5,060.46
- -------------------------------------------------------------------------------
133,690,335.33 71,836,243.63 367,935.08
===============================================================================
_______________________________________________________________________________
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 0.00 0.00 0.00 0.00 0.00
A-5 66,799.68 390,975.87 0.00 0.00 10,393,931.07
A-6 26,101.35 26,101.35 0.00 0.00 4,188,000.00
A-7 68,718.59 68,718.59 0.00 0.00 11,026,000.00
A-8 118,870.83 118,870.83 0.00 0.00 19,073,000.00
A-9 74,975.32 74,975.32 0.00 0.00 12,029,900.00
A-10 13,475.86 49,495.44 0.00 0.00 2,126,203.45
A-11 26,020.33 26,020.33 0.00 0.00 4,175,000.00
A-12 9,150.72 9,150.72 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 18,259.07 20,937.92 0.00 0.00 2,927,016.09
B 34,492.16 39,552.62 0.00 0.00 5,529,257.94
- -------------------------------------------------------------------------------
456,863.91 824,798.99 0.00 0.00 71,468,308.55
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-5 718.901822 21.743658 4.480494 26.224152 0.000000 697.158164
A-6 1000.000000 0.000000 6.232414 6.232414 0.000000 1000.000000
A-7 1000.000000 0.000000 6.232413 6.232413 0.000000 1000.000000
A-8 1000.000000 0.000000 6.232414 6.232414 0.000000 1000.000000
A-9 1000.000000 0.000000 6.232414 6.232414 0.000000 1000.000000
A-10 259.726490 4.326676 1.618722 5.945398 0.000000 255.399814
A-11 1000.000000 0.000000 6.232414 6.232414 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 973.957048 0.890565 6.070103 6.960668 0.000000 973.066482
B 973.957047 0.890565 6.070103 6.960668 0.000000 973.066482
_______________________________________________________________________________
DETERMINATION DATE 20-November-95
DISTRIBUTION DATE 27-November-95
Run: 11/28/95 08:58:48 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S44 (POOL # 4093)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4093
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 19,665.53
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 7,701.44
SUBSERVICER ADVANCES THIS MONTH 2,136.24
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 1
AGGREGATE PRINCIPAL BALANCE 293,012.95
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 71,468,308.55
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 263
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 302,249.57
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 88.21762820 % 4.07829600 % 7.70407540 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 88.16779880 % 4.09554409 % 7.73665710 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1525 %
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 8.10719732
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 318.15
POOL TRADING FACTOR: 53.45809656
................................................................................
Run: 11/28/95 08:58:49 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S1 (POOL # 4094)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4094
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A 760944CA4 150,223,843.00 49,204,300.09 7.863082 % 789,088.94
R 760944CB2 100.00 0.00 7.863082 % 0.00
B 3,851,896.47 3,442,219.52 7.863082 % 14,450.97
- -------------------------------------------------------------------------------
154,075,839.47 52,646,519.61 803,539.91
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 319,703.63 1,108,792.57 0.00 0.00 48,415,211.15
R 0.00 0.00 0.00 0.00 0.00
B 22,365.73 36,816.70 0.00 0.00 3,427,768.55
- -------------------------------------------------------------------------------
342,069.36 1,145,609.27 0.00 0.00 51,842,979.70
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 327.539884 5.252754 2.128182 7.380936 0.000000 322.287130
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 893.642793 3.751651 5.806420 9.558071 0.000000 889.891142
_______________________________________________________________________________
DETERMINATION DATE 20-November-95
DISTRIBUTION DATE 27-November-95
Run: 11/28/95 08:58:49 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S1 (POOL # 4094)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4094
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 11,215.62
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,549.60
SUBSERVICER ADVANCES THIS MONTH 6,316.32
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 313,624.31
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 194,206.93
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 51,842,979.70
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 249
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 582,521.64
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 93.46163900 % 6.53836100 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 93.38817220 % 6.61182780 %
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 8.24603079
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 141.15
POOL TRADING FACTOR: 33.64770225
................................................................................
Run: 11/28/95 08:58:50 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 15,636,348.46 8.000000 % 92,596.40
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 0.246206 % 0.00
R 760944CM8 100.00 0.00 8.000000 % 0.00
M-1 760944CJ5 6,417,561.00 6,211,387.47 8.000000 % 5,243.42
M-2 760944CK2 4,813,170.00 4,677,337.18 8.000000 % 3,948.43
M-3 760944CL0 3,208,780.00 3,135,627.54 8.000000 % 2,646.98
B-1 4,813,170.00 4,760,192.39 8.000000 % 0.00
B-2 1,604,363.09 1,219,291.11 8.000000 % 0.00
- -------------------------------------------------------------------------------
320,878,029.09 108,191,259.15 104,435.23
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 104,224.79 196,821.19 0.00 0.00 15,543,752.06
A-4 209,146.13 209,146.13 0.00 0.00 31,377,195.00
A-5 274,446.38 274,446.38 0.00 0.00 41,173,880.00
A-6 0.00 0.00 0.00 0.00 0.00
A-7 0.00 0.00 0.00 0.00 0.00
A-8 0.00 0.00 0.00 0.00 0.00
A-9 22,194.04 22,194.04 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 41,402.29 46,645.71 0.00 0.00 6,206,144.05
M-2 31,177.01 35,125.44 0.00 0.00 4,673,388.75
M-3 20,900.67 23,547.65 0.00 0.00 3,132,980.56
B-1 44,904.16 44,904.16 0.00 0.00 4,760,192.39
B-2 0.00 0.00 0.00 0.00 1,214,243.47
- -------------------------------------------------------------------------------
748,395.47 852,830.70 0.00 0.00 108,081,776.28
===============================================================================
_______________________________________________________________________________
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 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 353.069200 2.090829 2.353399 4.444228 0.000000 350.978370
A-4 1000.000000 0.000000 6.665546 6.665546 0.000000 1000.000000
A-5 1000.000000 0.000000 6.665546 6.665546 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-1 967.873538 0.817042 6.451406 7.268448 0.000000 967.056496
M-2 971.778927 0.820339 6.477438 7.297777 0.000000 970.958589
M-3 977.202407 0.824918 6.513588 7.338506 0.000000 976.377489
B-1 988.993198 0.000000 9.329436 9.329436 0.000000 988.993198
B-2 759.984518 0.000000 0.000000 0.000000 0.000000 756.838323
_______________________________________________________________________________
DETERMINATION DATE 20-November-95
DISTRIBUTION DATE 27-November-95
Run: 11/28/95 08:58:50 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S2 (POOL # 4095)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4095
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 29,266.53
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 11,364.45
SUBSERVICER ADVANCES THIS MONTH 28,604.04
MASTER SERVICER ADVANCES THIS MONTH 2,248.56
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 2,412,754.39
(B) TWO MONTHLY PAYMENTS: 2 557,872.10
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 708,672.94
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 108,081,776.28
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 435
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 293,680.42
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 18,151.95
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 81.51067300 % 12.96255600 % 5.52677130 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 81.50756780 % 12.96473267 % 5.52769950 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2462 %
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 8.69737905
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 316.00
POOL TRADING FACTOR: 33.68313393
................................................................................
Run: 11/28/95 08:58:51 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 8,876,517.99 7.500000 % 94,321.23
A-4 760944BV9 37,600,000.00 21,717,355.74 7.500000 % 76,691.09
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 0.201051 % 0.00
R 760944BZ0 100.00 0.00 7.500000 % 0.00
M 760944BY3 2,674,000.00 2,608,617.50 7.500000 % 2,314.26
B-1 3,744,527.00 3,652,968.82 7.500000 % 3,240.77
B-2 534,817.23 521,740.32 7.500000 % 462.86
- -------------------------------------------------------------------------------
106,963,444.23 56,377,200.37 177,030.21
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 55,461.36 149,782.59 0.00 0.00 8,782,196.76
A-4 135,692.17 212,383.26 0.00 0.00 21,640,664.65
A-5 62,480.98 62,480.98 0.00 0.00 10,000,000.00
A-6 56,232.89 56,232.89 0.00 0.00 9,000,000.00
A-7 9,442.68 9,442.68 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 16,298.90 18,613.16 0.00 0.00 2,606,303.24
B-1 22,824.11 26,064.88 0.00 0.00 3,649,728.05
B-2 3,259.89 3,722.75 0.00 0.00 521,277.46
- -------------------------------------------------------------------------------
361,692.98 538,723.19 0.00 0.00 56,200,170.16
===============================================================================
_______________________________________________________________________________
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 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 829.581121 8.815068 5.183305 13.998373 0.000000 820.766052
A-4 577.589248 2.039657 3.608834 5.648491 0.000000 575.549592
A-5 1000.000000 0.000000 6.248098 6.248098 0.000000 1000.000000
A-6 1000.000000 0.000000 6.248099 6.248099 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 975.548803 0.865467 6.095325 6.960792 0.000000 974.683336
B-1 975.548800 0.865467 6.095325 6.960792 0.000000 974.683332
B-2 975.548824 0.865467 6.095335 6.960802 0.000000 974.683363
_______________________________________________________________________________
DETERMINATION DATE 20-November-95
DISTRIBUTION DATE 27-November-95
Run: 11/28/95 08:58:51 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 16,085.71
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,971.68
SUBSERVICER ADVANCES THIS MONTH 5,790.73
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 677,021.41
(B) TWO MONTHLY PAYMENTS: 1 87,206.17
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 56,200,170.16
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 212
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 127,014.64
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 87.96796120 % 4.62707900 % 7.40496000 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 87.94076830 % 4.63753621 % 7.42169550 %
CLASS A-7 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1995 %
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 8.16740015
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 318.50
POOL TRADING FACTOR: 52.54147393
................................................................................
Run: 11/28/95 08:58:52 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 52,168,735.02 7.690799 % 1,342,886.22
R 760944BR8 100.00 0.00 7.690799 % 0.00
B 7,272,473.94 6,516,520.94 7.690799 % 26,834.19
- -------------------------------------------------------------------------------
121,207,887.94 58,685,255.96 1,369,720.41
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 331,313.69 1,674,199.91 0.00 0.00 50,825,848.80
R 0.00 0.00 0.00 0.00 0.00
B 41,385.19 68,219.38 0.00 1,756.26 6,487,930.49
- -------------------------------------------------------------------------------
372,698.88 1,742,419.29 0.00 1,756.26 57,313,779.29
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 457.880294 11.786392 2.907910 14.694302 0.000000 446.093902
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 896.052842 3.689830 5.690662 9.380492 0.000000 892.121518
_______________________________________________________________________________
DETERMINATION DATE 20-November-95
DISTRIBUTION DATE 27-November-95
Run: 11/28/95 08:58:52 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S4 (POOL # 4097)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4097
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 18,491.09
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,183.31
SUBSERVICER ADVANCES THIS MONTH 18,657.15
MASTER SERVICER ADVANCES THIS MONTH 1,520.62
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,606,441.75
(B) TWO MONTHLY PAYMENTS: 2 489,998.26
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 480,228.51
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 57,313,779.29
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 207
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 208,607.37
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,114,002.22
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 88.89581240 % 11.10418760 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 88.67998140 % 11.32001860 %
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 8.24098200
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 322.81
POOL TRADING FACTOR: 47.28551934
TOTAL BALANCE OF CONVERTED LOANS REMAINING IN POOL: 0.00
TOTAL REPURCHASE OF CONVERTING AND CONVERTED
LOANS IN THIS DISTRIBUTION: 0.00
................................................................................
Run: 11/28/95 08:58:52 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 64,806,528.74 6.884564 % 83,204.86
R 760944BK3 100.00 0.00 6.884564 % 0.00
B 11,897,842.91 10,487,843.81 6.884564 % 9,314.38
- -------------------------------------------------------------------------------
153,520,242.91 75,294,372.55 92,519.24
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 371,714.14 454,919.00 0.00 0.00 64,723,323.88
R 0.00 0.00 0.00 0.00 0.00
B 60,155.66 69,470.04 0.00 0.00 10,477,371.60
- -------------------------------------------------------------------------------
431,869.80 524,389.04 0.00 0.00 75,200,695.48
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 457.601160 0.587512 2.624687 3.212199 0.000000 457.013647
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 881.491199 0.782863 5.056014 5.838877 0.000000 880.611022
_______________________________________________________________________________
DETERMINATION DATE 20-November-95
DISTRIBUTION DATE 27-November-95
Run: 11/28/95 08:58:53 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 22,602.92
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 7,980.39
SPREAD 15,168.14
SUBSERVICER ADVANCES THIS MONTH 31,004.26
MASTER SERVICER ADVANCES THIS MONTH 5,015.45
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 1,145,317.90
(B) TWO MONTHLY PAYMENTS: 2 1,070,317.34
(C) THREE OR MORE MONTHLY PAYMENTS: 2 553,221.79
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,758,545.21
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 75,200,695.48
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 250
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 735,885.22
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 18,494.97
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 86.07087960 % 13.92912040 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 86.06745390 % 13.93254610 %
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 7.61685193
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 323.14
POOL TRADING FACTOR: 48.98422127
................................................................................
Run: 11/28/95 08:58:53 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S6 (POOL # 4099)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4099
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944ES3 52,656,000.00 7,108,073.32 8.000000 % 342,048.46
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 12,103,000.00 106,131.01 8.000000 % 106,131.01
A-5 760944ET1 38,663,000.00 38,663,000.00 8.000000 % 655,202.65
A-6 760944EU8 23,596,900.00 23,596,900.00 8.000000 % 0.00
A-7 760944EW4 5,326,000.00 6,569,073.70 8.000000 % 0.00
A-8 760944ER5 18,394,000.00 2,068,497.41 8.000000 % 122,598.54
A-9 760944EX2 7,607,000.00 7,607,000.00 8.000000 % 0.00
A-10 760944EV6 40,000,000.00 14,884,808.08 8.000000 % 188,605.88
A-11 760944EF1 2,607,000.00 1,363,926.30 8.000000 % 43,591.01
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 0.221535 % 0.00
R 760944FB9 100.00 0.00 8.000000 % 0.00
M-1 760944EY0 9,677,910.00 9,373,397.75 8.000000 % 7,824.73
M-2 760944EZ7 4,032,382.00 3,927,111.35 8.000000 % 3,278.28
M-3 760944FA1 2,419,429.00 2,367,864.49 8.000000 % 1,976.65
B-1 5,000,153.00 4,932,222.55 8.000000 % 0.00
B-2 1,451,657.66 1,245,600.08 8.000000 % 0.00
- -------------------------------------------------------------------------------
322,590,531.66 133,485,606.04 1,471,257.21
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 47,167.71 389,216.17 0.00 0.00 6,766,024.86
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-4 704.26 106,835.27 0.00 0.00 0.00
A-5 256,559.65 911,762.30 0.00 0.00 38,007,797.35
A-6 156,584.14 156,584.14 0.00 0.00 23,596,900.00
A-7 0.00 0.00 43,591.01 0.00 6,612,664.71
A-8 13,726.12 136,324.66 0.00 0.00 1,945,898.87
A-9 50,478.47 50,478.47 0.00 0.00 7,607,000.00
A-10 98,772.50 287,378.38 0.00 0.00 14,696,202.20
A-11 9,050.73 52,641.74 0.00 0.00 1,320,335.29
A-12 25,780.05 25,780.05 0.00 0.00 3,885,000.00
A-13 38,401.33 38,401.33 0.00 0.00 5,787,000.00
A-14 24,529.01 24,529.01 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 62,199.93 70,024.66 0.00 0.00 9,365,573.02
M-2 26,059.49 29,337.77 0.00 0.00 3,923,833.07
M-3 15,712.65 17,689.30 0.00 0.00 2,365,887.84
B-1 46,151.88 46,151.88 0.00 0.00 4,932,222.55
B-2 0.00 0.00 0.00 0.00 1,240,442.97
- -------------------------------------------------------------------------------
871,877.92 2,343,135.13 43,591.01 0.00 132,052,782.73
===============================================================================
Run: 11/28/95 08:58:53
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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-1 134.990757 6.495907 0.895771 7.391678 0.000000 128.494851
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 8.768984 8.768984 0.058189 8.827173 0.000000 0.000000
A-5 1000.000000 16.946503 6.635793 23.582296 0.000000 983.053497
A-6 1000.000000 0.000000 6.635793 6.635793 0.000000 1000.000000
A-7 1233.397240 0.000000 0.000000 0.000000 8.184568 1241.581808
A-8 112.455008 6.665138 0.746228 7.411366 0.000000 105.789870
A-9 1000.000000 0.000000 6.635792 6.635792 0.000000 1000.000000
A-10 372.120202 4.715147 2.469313 7.184460 0.000000 367.405055
A-11 523.178481 16.720756 3.471703 20.192459 0.000000 506.457725
A-12 1000.000000 0.000000 6.635792 6.635792 0.000000 1000.000000
A-13 1000.000000 0.000000 6.635792 6.635792 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 968.535329 0.808514 6.427000 7.235514 0.000000 967.726815
M-2 973.893681 0.812988 6.462555 7.275543 0.000000 973.080693
M-3 978.687323 0.816990 6.494363 7.311353 0.000000 977.870332
B-1 986.414326 0.000000 9.230094 9.230094 0.000000 986.414326
B-2 858.053599 0.000000 0.000000 0.000000 0.000000 854.501033
_______________________________________________________________________________
DETERMINATION DATE 20-November-95
DISTRIBUTION DATE 27-November-95
Run: 11/28/95 08:58:54 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S6 (POOL # 4099)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4099
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 41,611.92
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 14,162.03
SUBSERVICER ADVANCES THIS MONTH 45,870.30
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 1,949,373.23
(B) TWO MONTHLY PAYMENTS: 2 1,200,155.55
(C) THREE OR MORE MONTHLY PAYMENTS: 3 976,944.50
FORECLOSURES
NUMBER OF LOANS 6
AGGREGATE PRINCIPAL BALANCE 1,893,053.62
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 132,052,782.73
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 491
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,321,392.16
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 83.63404350 % 11.73787500 % 4.62808150 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 83.47027680 % 11.85533058 % 4.67439260 %
CLASS A-14 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2203 %
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 8.71879820
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 316.76
POOL TRADING FACTOR: 40.93510806
................................................................................
Run: 11/28/95 08:58:55 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 5,867,743.06 6.587500 % 133,008.18
A-4 760944DE5 0.00 0.00 3.412500 % 0.00
A-5 760944DR6 28,033,649.00 0.00 6.500000 % 0.00
A-6 760944DW5 56,309,467.00 41,912,453.22 7.150000 % 950,058.52
A-7 760944DY1 1,986,000.00 1,478,226.24 7.500000 % 33,507.98
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 4,478,226.25 7.500000 % 33,507.98
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 0.329113 % 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 3,025,300.85 7.500000 % 12,734.41
M-2 760944EB0 6,051,700.00 5,475,420.62 7.500000 % 23,047.72
B 1,344,847.83 1,106,180.49 7.500000 % 4,656.23
- -------------------------------------------------------------------------------
268,959,047.83 94,425,550.73 1,190,521.02
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 32,169.94 165,178.12 0.00 0.00 5,734,734.88
A-4 16,664.88 16,664.88 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 249,406.44 1,199,464.96 0.00 0.00 40,962,394.70
A-7 9,227.00 42,734.98 0.00 0.00 1,444,718.26
A-8 194,012.08 194,012.08 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 27,952.83 61,460.81 0.00 0.00 4,444,718.27
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 25,863.84 25,863.84 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 18,883.76 31,618.17 0.00 0.00 3,012,566.44
M-2 34,177.27 57,224.99 0.00 0.00 5,452,372.90
B 6,904.71 11,560.94 0.00 0.00 1,101,524.26
- -------------------------------------------------------------------------------
615,262.75 1,805,783.77 0.00 0.00 93,235,029.71
===============================================================================
Run: 11/28/95 08:58:55
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-3 139.183301 3.154964 0.763073 3.918037 0.000000 136.028337
A-5 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-6 744.323387 16.872092 4.429210 21.301302 0.000000 727.451295
A-7 744.323384 16.872095 4.646022 21.518117 0.000000 727.451289
A-8 1000.000000 0.000000 6.241943 6.241943 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-11 119.530929 0.894381 0.746105 1.640486 0.000000 118.636548
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-1 899.717725 3.787185 5.615988 9.403173 0.000000 895.930540
M-2 904.773968 3.808470 5.647549 9.456019 0.000000 900.965497
B 822.532085 3.462280 5.134202 8.596482 0.000000 819.069813
_______________________________________________________________________________
DETERMINATION DATE 20-November-95
DISTRIBUTION DATE 27-November-95
Run: 11/28/95 08:58:55 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S7 (POOL # 4100)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4100
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 21,428.25
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 10,128.60
SUBSERVICER ADVANCES THIS MONTH 11,608.32
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 430,414.71
(B) TWO MONTHLY PAYMENTS: 2 676,063.67
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 93,235,029.71
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 383
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 793,055.07
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 89.82595080 % 9.00256500 % 1.17148430 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 89.73941060 % 9.07914050 % 1.18144890 %
CLASS A-14 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3302 %
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 8.22807740
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 141.59
POOL TRADING FACTOR: 34.66513972
................................................................................
Run: 11/28/95 08:58:56 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 49,485,223.20 7.834522 % 655,914.22
R 760944DC9 100.00 0.00 7.834522 % 0.00
B 6,746,402.77 5,948,923.36 7.834522 % 3,937.50
- -------------------------------------------------------------------------------
112,439,802.77 55,434,146.56 659,851.72
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 320,830.12 976,744.34 0.00 0.00 48,829,308.98
R 0.00 0.00 0.00 0.00 0.00
B 38,568.96 42,506.46 0.00 905.89 5,944,079.97
- -------------------------------------------------------------------------------
359,399.08 1,019,250.80 0.00 905.89 54,773,388.95
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 468.196406 6.205826 3.035482 9.241308 0.000000 461.990580
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 881.791906 0.583644 5.716967 6.300611 0.000000 881.073985
_______________________________________________________________________________
DETERMINATION DATE 20-November-95
DISTRIBUTION DATE 27-November-95
Run: 11/28/95 08:58:56 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S8 (POOL # 4101)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4101
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 16,164.80
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,769.45
SUBSERVICER ADVANCES THIS MONTH 25,166.64
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 222,980.01
(B) TWO MONTHLY PAYMENTS: 1 177,188.49
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 8
AGGREGATE PRINCIPAL BALANCE 3,016,814.38
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 54,773,388.95
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 180
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 615,625.27
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 89.26848570 % 10.73151430 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 89.14786890 % 10.85213110 %
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 8.32054278
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 325.08
POOL TRADING FACTOR: 48.71352279
................................................................................
Run: 11/28/95 08:58:57 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S9 (POOL # 4102)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4102
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944DL9 2,600,000.00 0.00 5.500000 % 0.00
A-2 760944DM7 5,250,000.00 4,852,290.50 5.500000 % 392,072.45
A-3 760944DP0 17,850,000.00 17,850,000.00 6.000000 % 0.00
A-4 760944EL8 10,000.00 8,482.16 2969.500000 % 198.52
A-5 760944DS4 33,600,000.00 33,600,000.00 7.000000 % 0.00
A-6 760944DT2 20,850,000.00 20,850,000.00 7.000000 % 0.00
A-7 760944EM6 35,181,860.00 3,327,133.30 6.687500 % 0.00
A-8 760944EJ3 15,077,940.00 1,425,914.27 7.729165 % 0.00
A-9 760944EK0 0.00 0.00 0.219010 % 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 3,917,086.08 7.000000 % 17,406.12
B-2 677,492.20 602,478.18 7.000000 % 2,677.19
- -------------------------------------------------------------------------------
135,502,292.20 86,433,384.49 412,354.28
===============================================================================
_______________________________________________________________________________
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 22,232.40 414,304.85 0.00 0.00 4,460,218.05
A-3 89,220.85 89,220.85 0.00 0.00 17,850,000.00
A-4 20,982.95 21,181.47 0.00 0.00 8,283.64
A-5 195,935.98 195,935.98 0.00 0.00 33,600,000.00
A-6 121,585.27 121,585.27 0.00 0.00 20,850,000.00
A-7 18,535.78 18,535.78 0.00 0.00 3,327,133.30
A-8 9,181.27 9,181.27 0.00 0.00 1,425,914.27
A-9 15,769.66 15,769.66 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
B-1 22,842.21 40,248.33 0.00 0.00 3,899,679.96
B-2 3,513.33 6,190.52 0.00 0.00 599,800.99
- -------------------------------------------------------------------------------
519,799.70 932,153.98 0.00 0.00 86,021,030.21
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 924.245810 74.680467 4.234743 78.915210 0.000000 849.565343
A-3 1000.000000 0.000000 4.998367 4.998367 0.000000 1000.000000
A-4 848.216000 19.852000 2098.295000 2118.147000 0.000000 828.364000
A-5 1000.000000 0.000000 5.831428 5.831428 0.000000 1000.000000
A-6 1000.000000 0.000000 5.831428 5.831428 0.000000 1000.000000
A-7 94.569568 0.000000 0.526856 0.526856 0.000000 94.569568
A-8 94.569568 0.000000 0.608921 0.608921 0.000000 94.569568
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B-1 889.276716 3.951625 5.185754 9.137379 0.000000 885.325091
B-2 889.276925 3.951632 5.185757 9.137389 0.000000 885.325292
_______________________________________________________________________________
DETERMINATION DATE 20-November-95
DISTRIBUTION DATE 27-November-95
Run: 11/28/95 08:58:57 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S9 (POOL # 4102)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4102
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 20,620.05
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 9,173.31
SUBSERVICER ADVANCES THIS MONTH 1,085.72
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 106,318.50
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 86,021,030.21
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 355
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 28,275.50
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 94.77104330 % 5.22895670 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 94.76932450 % 5.23067550 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2190 %
BANKRUPTCY AMOUNT AVAILABLE 225,000.00
FRAUD AMOUNT AVAILABLE 463,877.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,780,858.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.63039300
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 141.04
POOL TRADING FACTOR: 63.48308122
................................................................................
Run: 11/28/95 08:58:58 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-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 2,253,827.68 8.000000 % 802,718.35
A-5 760944CU0 20,606,000.00 25,501,273.64 8.150000 % 0.00
A-6 760944CQ9 0.00 0.00 0.362181 % 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 3,525,696.71 8.500000 % 63,126.66
A-10 760944FD5 0.00 0.00 0.149306 % 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 3,253,060.27 8.500000 % 16,652.64
M-2 760944CY2 2,016,155.00 1,956,007.13 8.500000 % 0.00
M-3 760944EE4 1,344,103.00 1,304,969.00 8.500000 % 0.00
B-1 2,016,155.00 1,982,564.84 8.500000 % 0.00
B-2 672,055.59 580,107.10 8.500000 % 0.00
- -------------------------------------------------------------------------------
134,410,378.59 47,859,370.37 882,497.65
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 14,874.19 817,592.54 0.00 0.00 1,451,109.33
A-5 0.00 0.00 171,451.79 0.00 25,672,725.43
A-6 8,292.60 8,292.60 0.00 0.00 0.00
A-7 50,677.80 50,677.80 0.00 0.00 7,500,864.00
A-8 1,925.22 1,925.22 0.00 0.00 1,000.00
A-9 24,722.16 87,848.82 0.00 0.00 3,462,570.05
A-10 5,894.79 5,894.79 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 22,810.43 39,463.07 0.00 0.00 3,236,407.63
M-2 12,690.94 12,690.94 0.00 0.00 1,956,007.13
M-3 0.00 0.00 0.00 0.00 1,304,969.00
B-1 0.00 0.00 0.00 0.00 1,982,564.84
B-2 0.00 0.00 0.00 0.00 550,295.43
- -------------------------------------------------------------------------------
141,888.13 1,024,385.78 171,451.79 0.00 47,118,512.84
===============================================================================
Run: 11/28/95 08:58:58
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-4 154.551716 55.044802 1.019968 56.064770 0.000000 99.506914
A-5 1237.565449 0.000000 0.000000 0.000000 8.320479 1245.885928
A-7 1000.000000 0.000000 6.756262 6.756262 0.000000 1000.000000
A-8 1000.000000 0.000000 1925.220000 1925.220000 0.000000 1000.000000
A-9 676.355414 12.109963 4.742599 16.852562 0.000000 664.245451
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 968.098075 4.955761 6.788295 11.744056 0.000000 963.142314
M-2 970.167041 0.000000 6.294625 6.294625 0.000000 970.167041
M-3 970.884672 0.000000 0.000000 0.000000 0.000000 970.884672
B-1 983.339495 0.000000 0.000000 0.000000 0.000000 983.339495
B-2 863.183208 0.000000 0.000000 0.000000 0.000000 818.824273
_______________________________________________________________________________
DETERMINATION DATE 20-November-95
DISTRIBUTION DATE 27-November-95
Run: 11/28/95 08:58:58 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S10 (POOL # 4103)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4103
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 11,678.05
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,933.39
SUBSERVICER ADVANCES THIS MONTH 20,256.18
MASTER SERVICER ADVANCES THIS MONTH 7,882.74
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,245,150.70
(B) TWO MONTHLY PAYMENTS: 1 231,213.16
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,101,206.41
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 47,118,512.84
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 187
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 4
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 982,635.44
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 495,862.06
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 81.03462650 % 13.61078600 % 5.35458770 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 80.83504020 % 13.78944998 % 5.37550980 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1491 %
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 9.07719215
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 318.86
POOL TRADING FACTOR: 35.05571023
................................................................................
Run: 11/28/95 09:00:33 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 30,865,963.98 7.470000 % 71,595.84
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 65,902,794.41 71,595.84
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 191,603.79 263,199.63 0.00 0.00 30,794,368.14
A-2 217,494.88 217,494.88 0.00 0.00 35,036,830.43
S-1 2,703.31 2,703.31 0.00 0.00 0.00
S-2 12,781.76 12,781.76 0.00 0.00 0.00
S-3 1,706.90 1,706.90 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
- -------------------------------------------------------------------------------
426,290.64 497,886.48 0.00 0.00 65,831,198.57
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 932.844656 2.163801 5.790733 7.954534 0.000000 930.680855
A-2 1000.000000 0.000000 6.207607 6.207607 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
_______________________________________________________________________________
DETERMINATION DATE 27-November-95
DISTRIBUTION DATE 30-November-95
Run: 11/28/95 09:00:34 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 1,647.57
SUBSERVICER ADVANCES THIS MONTH 0.00
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 65,831,198.57
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 3,298,781.56
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 0.00000000 % 0.00000000 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 100.00000000 % 0.00000000 %
BANKRUPTCY AMOUNT AVAILABLE 0.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 0.00000000
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 0.00
POOL TRADING FACTOR: 96.63305071
................................................................................
Run: 11/28/95 08:58:59 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 11,224,727.97 10.000000 % 135,685.90
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 47,865,824.03 7.250000 % 1,085,487.23
A-6 7609208K7 48,625,000.00 11,966,455.99 6.687500 % 271,371.81
A-7 7609208L5 0.00 0.00 3.312500 % 0.00
A-8 7609208P6 6,663,000.00 6,663,000.00 7.800000 % 0.00
A-9 7609208Q4 35,600,000.00 35,600,000.00 7.800000 % 0.00
A-10 7609208M3 10,152,000.00 10,152,000.00 7.800000 % 0.00
A-11 7609208N1 0.00 0.00 0.170053 % 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 8,451,531.53 8.000000 % 34,265.38
M-2 7609208S0 5,252,983.00 5,084,355.49 8.000000 % 6,663.81
M-3 7609208T8 3,501,988.00 3,391,271.60 8.000000 % 0.00
B-1 5,252,983.00 5,134,940.89 8.000000 % 0.00
B-2 1,750,995.34 1,602,190.27 8.000000 % 0.00
- -------------------------------------------------------------------------------
350,198,858.34 147,136,297.77 1,533,474.13
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 93,039.75 228,725.65 0.00 0.00 11,089,042.07
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 287,644.60 1,373,131.83 0.00 0.00 46,780,336.80
A-6 66,331.84 337,703.65 0.00 0.00 11,695,084.18
A-7 32,855.95 32,855.95 0.00 0.00 0.00
A-8 43,078.16 43,078.16 0.00 0.00 6,663,000.00
A-9 230,163.94 230,163.94 0.00 0.00 35,600,000.00
A-10 65,635.52 65,635.52 0.00 0.00 10,152,000.00
A-11 20,739.40 20,739.40 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 56,042.57 90,307.95 0.00 0.00 8,417,266.15
M-2 33,714.64 40,378.45 0.00 0.00 5,077,691.68
M-3 0.00 0.00 0.00 0.00 3,391,271.60
B-1 0.00 0.00 0.00 0.00 5,134,940.89
B-2 0.00 0.00 0.00 0.00 1,547,176.40
- -------------------------------------------------------------------------------
929,246.37 2,462,720.50 0.00 0.00 145,547,809.77
===============================================================================
Run: 11/28/95 08:58:59
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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-1 379.804019 4.591118 3.148127 7.739245 0.000000 375.212901
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-5 807.889279 18.321078 4.854925 23.176003 0.000000 789.568202
A-6 246.096781 5.580911 1.364151 6.945062 0.000000 240.515870
A-8 1000.000000 0.000000 6.465280 6.465280 0.000000 1000.000000
A-9 1000.000000 0.000000 6.465279 6.465279 0.000000 1000.000000
A-10 1000.000000 0.000000 6.465280 6.465280 0.000000 1000.000000
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 965.340894 3.913820 6.401229 10.315049 0.000000 961.427074
M-2 967.898714 1.268576 6.418189 7.686765 0.000000 966.630138
M-3 968.384700 0.000000 0.000000 0.000000 0.000000 968.384700
B-1 977.528557 0.000000 0.000000 0.000000 0.000000 977.528557
B-2 915.016867 0.000000 0.000000 0.000000 0.000000 883.598240
_______________________________________________________________________________
DETERMINATION DATE 20-November-95
DISTRIBUTION DATE 27-November-95
Run: 11/28/95 08:59:00 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S11 (POOL # 4104)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4104
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 43,739.11
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 15,385.09
SUBSERVICER ADVANCES THIS MONTH 34,860.71
MASTER SERVICER ADVANCES THIS MONTH 4,954.46
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,416,479.30
(B) TWO MONTHLY PAYMENTS: 2 472,302.84
(C) THREE OR MORE MONTHLY PAYMENTS: 3 1,029,580.15
FORECLOSURES
NUMBER OF LOANS 6
AGGREGATE PRINCIPAL BALANCE 1,684,393.83
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 145,547,809.77
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 556
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 659,177.67
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 991,947.49
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 83.91675600 % 11.50440700 % 4.57883690 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 83.80714440 % 11.60184372 % 4.59101190 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1693 %
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 8.65588008
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 318.64
POOL TRADING FACTOR: 41.56147466
................................................................................
Run: 11/28/95 08:59:00 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 18,346,323.73 7.500000 % 762,232.45
A-6 760944GG7 20,505,000.00 17,096,499.18 7.000000 % 710,306.14
A-7 760944GK8 23,152,000.00 23,152,000.00 7.500000 % 0.00
A-8 760944GL6 10,000,000.00 10,000,000.00 7.500000 % 0.00
A-9 760944FZ6 7,475,000.00 3,565,327.88 7.500000 % 139,122.95
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 22,259,672.12 7.500000 % 0.00
A-13 760944GH5 23,529,000.00 3,419,299.86 6.637500 % 142,061.23
A-14 760944GU6 0.00 0.00 3.362500 % 0.00
A-15 760944GV4 0.00 0.00 0.165506 % 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 7,901,821.69 7.500000 % 6,901.23
M-2 760944GX0 3,698,106.00 3,591,509.43 7.500000 % 3,136.72
M-3 760944GY8 2,218,863.00 2,155,393.73 7.500000 % 1,882.46
B-1 4,437,728.00 4,326,907.99 7.500000 % 3,779.00
B-2 1,479,242.76 1,419,019.59 7.500000 % 1,239.34
- -------------------------------------------------------------------------------
295,848,488.76 150,631,775.20 1,770,661.52
===============================================================================
_______________________________________________________________________________
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 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-5 114,054.01 876,286.46 0.00 0.00 17,584,091.28
A-6 99,198.60 809,504.74 0.00 0.00 16,386,193.04
A-7 143,929.58 143,929.58 0.00 0.00 23,152,000.00
A-8 62,167.23 62,167.23 0.00 0.00 10,000,000.00
A-9 22,164.66 161,287.61 0.00 0.00 3,426,204.93
A-10 21,155.51 21,155.51 0.00 0.00 3,403,000.00
A-11 186,470.61 186,470.61 0.00 0.00 29,995,000.00
A-12 0.00 0.00 139,122.95 0.00 22,398,795.07
A-13 18,812.30 160,873.53 0.00 0.00 3,277,238.63
A-14 9,530.15 9,530.15 0.00 0.00 0.00
A-15 20,683.55 20,683.55 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-1 49,168.04 56,069.27 0.00 0.00 7,894,920.46
M-2 22,347.69 25,484.41 0.00 0.00 3,588,372.71
M-3 13,411.65 15,294.11 0.00 0.00 2,153,511.27
B-1 26,923.61 30,702.61 0.00 0.00 4,323,128.99
B-2 8,829.68 10,069.02 0.00 0.00 1,417,780.25
- -------------------------------------------------------------------------------
818,846.87 2,589,508.39 139,122.95 0.00 149,000,236.63
===============================================================================
Run: 11/28/95 08:59:00
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-5 833.772211 34.640631 5.183331 39.823962 0.000000 799.131580
A-6 833.772211 34.640631 4.837776 39.478407 0.000000 799.131580
A-7 1000.000000 0.000000 6.216723 6.216723 0.000000 1000.000000
A-8 1000.000000 0.000000 6.216723 6.216723 0.000000 1000.000000
A-9 476.966940 18.611766 2.965172 21.576938 0.000000 458.355175
A-10 1000.000000 0.000000 6.216723 6.216723 0.000000 1000.000000
A-11 1000.000000 0.000000 6.216723 6.216723 0.000000 1000.000000
A-12 1213.061151 0.000000 0.000000 0.000000 7.581632 1220.642783
A-13 145.322787 6.037708 0.799537 6.837245 0.000000 139.285079
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 971.175363 0.848197 6.043010 6.891207 0.000000 970.327165
M-2 971.175361 0.848196 6.043010 6.891206 0.000000 970.327165
M-3 971.395589 0.848389 6.044379 6.892768 0.000000 970.547199
B-1 975.027760 0.851562 6.066981 6.918543 0.000000 974.176198
B-2 959.287839 0.837814 5.969041 6.806855 0.000000 958.450018
_______________________________________________________________________________
DETERMINATION DATE 20-November-95
DISTRIBUTION DATE 27-November-95
Run: 11/28/95 08:59:01 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S12 (POOL # 4105)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4105
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 55,235.06
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 15,763.49
SUBSERVICER ADVANCES THIS MONTH 18,213.74
MASTER SERVICER ADVANCES THIS MONTH 3,846.87
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 2,360,286.20
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 122,451.38
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 149,000,236.63
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 554
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 535,055.05
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,499,980.96
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 87.12446140 % 9.06098700 % 3.81455210 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 86.99484370 % 9.15220321 % 3.85295310 %
CLASS A-15 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1665 %
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 8.23428435
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 319.05
POOL TRADING FACTOR: 50.36369706
................................................................................
Run: 11/28/95 08:59:02 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-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 3,391,307.00 859,723.80 5.500000 % 182,463.77
A-4 760944FS2 15,000,000.00 3,802,621.54 7.228260 % 807,050.66
A-5 760944FJ2 18,249,728.00 9,501,673.99 6.687500 % 247,963.25
A-6 760944FK9 0.00 0.00 1.812500 % 0.00
A-7 760944FN3 6,666,667.00 6,666,667.00 6.250000 % 0.00
A-8 760944FU7 32,500,001.00 32,500,001.00 7.500000 % 0.00
A-9 760944FR4 12,000,000.00 12,000,000.00 6.516390 % 0.00
A-10 760944FY9 40,000,000.00 5,433,770.25 10.000000 % 134,508.44
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 0.279694 % 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 2,050,019.54 7.500000 % 8,798.05
M-2 760944FW3 4,582,565.00 4,100,039.99 7.500000 % 17,596.11
B-1 458,256.00 410,003.51 7.500000 % 1,759.61
B-2 917,329.35 820,738.46 7.500000 % 3,522.32
- -------------------------------------------------------------------------------
183,302,633.35 78,345,259.08 1,403,662.21
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 3,924.97 186,388.74 0.00 0.00 677,260.03
A-4 22,815.59 829,866.25 0.00 0.00 2,995,570.88
A-5 52,744.70 300,707.95 0.00 0.00 9,253,710.74
A-6 14,295.29 14,295.29 0.00 0.00 0.00
A-7 34,586.26 34,586.26 0.00 0.00 6,666,667.00
A-8 202,329.64 202,329.64 0.00 0.00 32,500,001.00
A-9 64,908.74 64,908.74 0.00 0.00 12,000,000.00
A-10 45,104.11 179,612.55 0.00 0.00 5,299,261.81
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 1,081.82 1,081.82 0.00 0.00 200,000.00
A-15 18,189.06 18,189.06 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 12,762.45 21,560.50 0.00 0.00 2,041,221.49
M-2 25,524.91 43,121.02 0.00 0.00 4,082,443.88
B-1 2,552.49 4,312.10 0.00 0.00 408,243.90
B-2 5,109.56 8,631.88 0.00 0.00 817,216.14
- -------------------------------------------------------------------------------
505,929.59 1,909,591.80 0.00 0.00 76,941,596.87
===============================================================================
Run: 11/28/95 08:59:02
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-3 253.508102 53.803377 1.157362 54.960739 0.000000 199.704725
A-4 253.508103 53.803377 1.521039 55.324416 0.000000 199.704725
A-5 520.647430 13.587230 2.890164 16.477394 0.000000 507.060201
A-7 1000.000000 0.000000 5.187939 5.187939 0.000000 1000.000000
A-8 1000.000000 0.000000 6.225527 6.225527 0.000000 1000.000000
A-9 1000.000000 0.000000 5.409062 5.409062 0.000000 1000.000000
A-10 135.844256 3.362711 1.127603 4.490314 0.000000 132.481545
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 5.409100 5.409100 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-1 894.704161 3.839794 5.570004 9.409798 0.000000 890.864368
M-2 894.704165 3.839795 5.570005 9.409800 0.000000 890.864370
B-1 894.704074 3.839797 5.570009 9.409806 0.000000 890.864277
B-2 894.704241 3.839799 5.570006 9.409805 0.000000 890.864486
_______________________________________________________________________________
DETERMINATION DATE 20-November-95
DISTRIBUTION DATE 27-November-95
Run: 11/28/95 08:59:03 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S13 (POOL # 4106)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4106
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 20,861.31
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 9,404.82
SUBSERVICER ADVANCES THIS MONTH 10,066.56
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 523,193.17
(B) TWO MONTHLY PAYMENTS: 0 0.00
(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 76,941,596.87
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 324
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,067,428.53
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 90.57913450 % 7.84994500 % 1.57092080 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 90.44843660 % 7.95884881 % 1.59271460 %
CLASS A-15 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2799 %
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 8.22241995
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 141.57
POOL TRADING FACTOR: 41.97517268
................................................................................
Run: 11/28/95 08:59:03 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S14 (POOL # 4107)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4107
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944HE1 65,000,000.00 0.00 7.500000 % 0.00
A-2 760944HN1 8,177,000.00 0.00 7.500000 % 0.00
A-3 760944HB7 5,773,000.00 0.00 5.200000 % 0.00
A-4 760944HP6 37,349,000.00 0.00 7.500000 % 0.00
A-5 760944HC5 33,306,000.00 0.00 6.200000 % 0.00
A-6 760944HQ4 32,628,000.00 32,351,026.25 7.500000 % 665,918.98
A-7 760944HD3 36,855,000.00 36,542,143.94 7.000000 % 752,189.66
A-8 760944HW1 29,999,000.00 7,307,873.37 10.000190 % 150,426.50
A-9 760944HR2 95,366,000.00 95,366,000.00 7.500000 % 0.00
A-10 760944HF8 8,366,000.00 8,366,000.00 7.500000 % 0.00
A-11 760944HG6 1,385,000.00 1,385,000.00 7.500000 % 0.00
A-12 760944HH4 20,000,000.00 0.00 7.500000 % 0.00
A-13 760944HJ0 9,794,000.00 0.00 7.500000 % 0.00
A-14 760944HK7 36,449,000.00 0.00 7.500000 % 0.00
A-15 760944HL5 29,559,000.00 29,307,401.40 7.500000 % 603,282.75
A-16 760944HM3 0.00 0.00 0.297299 % 0.00
R 760944HV3 1,000.00 0.00 7.500000 % 0.00
M-1 760944HS0 13,271,500.00 12,887,694.44 7.500000 % 11,418.09
M-2 760944HT8 6,032,300.00 5,874,850.64 7.500000 % 5,204.93
M-3 760944HU5 3,619,400.00 3,524,929.87 7.500000 % 3,122.98
B-1 4,825,900.00 4,707,429.39 7.500000 % 4,170.64
B-2 2,413,000.00 2,362,697.97 7.500000 % 2,093.28
B-3 2,412,994.79 2,275,436.11 7.500000 % 2,015.96
- -------------------------------------------------------------------------------
482,582,094.79 242,258,483.38 2,199,843.77
===============================================================================
_______________________________________________________________________________
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 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-6 201,040.42 866,959.40 0.00 0.00 31,685,107.27
A-7 211,946.45 964,136.11 0.00 0.00 35,789,954.28
A-8 60,552.67 210,979.17 0.00 0.00 7,157,446.87
A-9 592,637.19 592,637.19 0.00 0.00 95,366,000.00
A-10 51,989.21 51,989.21 0.00 0.00 8,366,000.00
A-11 8,606.87 8,606.87 0.00 0.00 1,385,000.00
A-12 0.00 0.00 0.00 0.00 0.00
A-13 0.00 0.00 0.00 0.00 0.00
A-14 0.00 0.00 0.00 0.00 0.00
A-15 182,126.29 785,409.04 0.00 0.00 28,704,118.65
A-16 59,676.90 59,676.90 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 80,088.57 91,506.66 0.00 0.00 12,876,276.35
M-2 36,508.35 41,713.28 0.00 0.00 5,869,645.71
M-3 21,905.13 25,028.11 0.00 0.00 3,521,806.89
B-1 29,253.59 33,424.23 0.00 0.00 4,703,258.75
B-2 14,682.62 16,775.90 0.00 0.00 2,360,604.69
B-3 14,140.35 16,156.31 0.00 0.00 2,273,420.15
- -------------------------------------------------------------------------------
1,565,154.61 3,764,998.38 0.00 0.00 240,058,639.61
===============================================================================
Run: 11/28/95 08:59:03
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S14 (POOL # 4107)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4107
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-5 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-6 991.511164 20.409433 6.161592 26.571025 0.000000 971.101731
A-7 991.511164 20.409433 5.750819 26.160252 0.000000 971.101731
A-8 243.603899 5.014384 2.018490 7.032874 0.000000 238.589515
A-9 1000.000000 0.000000 6.214345 6.214345 0.000000 1000.000000
A-10 1000.000000 0.000000 6.214345 6.214345 0.000000 1000.000000
A-11 1000.000000 0.000000 6.214347 6.214347 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-15 991.488257 20.409444 6.161450 26.570894 0.000000 971.078814
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 971.080469 0.860347 6.034628 6.894975 0.000000 970.220122
M-2 973.898951 0.862843 6.052144 6.914987 0.000000 973.036107
M-3 973.898953 0.862845 6.052144 6.914989 0.000000 973.036108
B-1 975.451085 0.864220 6.061790 6.926010 0.000000 974.586865
B-2 979.153738 0.867501 6.084799 6.952300 0.000000 978.286237
B-3 942.992550 0.835460 5.860083 6.695543 0.000000 942.157090
_______________________________________________________________________________
DETERMINATION DATE 20-November-95
DISTRIBUTION DATE 27-November-95
Run: 11/28/95 08:59:04 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S14 (POOL # 4107)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4107
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 70,086.70
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 25,374.88
SUBSERVICER ADVANCES THIS MONTH 62,403.02
MASTER SERVICER ADVANCES THIS MONTH 3,990.16
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 16 3,961,951.54
(B) TWO MONTHLY PAYMENTS: 7 2,598,210.03
(C) THREE OR MORE MONTHLY PAYMENTS: 2 656,549.12
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,324,277.73
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 240,058,639.61
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 841
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 552,799.10
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,985,210.32
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 86.94244350 % 9.19987400 % 3.85768270 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 86.83446150 % 9.27595399 % 3.88958450 %
CLASS A-16 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2967 %
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 8.27074434
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 319.63
POOL TRADING FACTOR: 49.74462215
................................................................................
Run: 11/28/95 08:59:05 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-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 9,507,525.00 538,558.37 5.500000 % 538,558.37
A-3 760944HY7 23,719,181.00 23,719,181.00 5.600000 % 506,957.36
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 24,482,873.00 6.687500 % 822,721.82
A-11 760944JE9 0.00 0.00 1.812500 % 0.00
A-12 760944JN9 2,200,013.00 977,465.73 7.500000 % 23,895.95
A-13 760944JP4 9,999,984.00 4,442,965.02 9.500000 % 108,616.39
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 6.933000 % 0.00
A-17 760944JT6 11,027,260.00 2,328,663.67 7.187600 % 0.00
A-18 760944JU3 4,711,421.00 0.00 0.000000 % 0.00
A-19 760944JV1 0.00 0.00 0.322152 % 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 5,199,212.41 7.000000 % 22,091.64
M-2 760944JK5 5,050,288.00 4,603,993.77 7.000000 % 10,815.17
B-1 1,442,939.00 1,330,196.99 7.000000 % 0.00
B-2 721,471.33 453,568.83 7.000000 % 0.00
- -------------------------------------------------------------------------------
288,587,914.33 154,746,711.11 2,033,656.70
===============================================================================
_______________________________________________________________________________
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 2,457.84 541,016.21 0.00 0.00 0.00
A-3 110,216.55 617,173.91 0.00 0.00 23,212,223.64
A-4 51,273.46 51,273.46 0.00 0.00 10,298,695.00
A-5 222,379.06 222,379.06 0.00 0.00 40,000,000.00
A-6 67,205.89 67,205.89 0.00 0.00 11,700,000.00
A-7 7,384.64 7,384.64 0.00 0.00 0.00
A-8 103,112.85 103,112.85 0.00 0.00 18,141,079.00
A-9 2,316.03 2,316.03 0.00 0.00 10,000.00
A-10 135,858.02 958,579.84 0.00 0.00 23,660,151.18
A-11 36,821.33 36,821.33 0.00 0.00 0.00
A-12 6,083.06 29,979.01 0.00 0.00 953,569.78
A-13 35,023.18 143,639.57 0.00 0.00 4,334,348.63
A-14 0.00 0.00 0.00 0.00 0.00
A-15 0.00 0.00 0.00 0.00 0.00
A-16 37,509.83 37,509.83 0.00 0.00 6,520,258.32
A-17 13,888.32 13,888.32 0.00 0.00 2,328,663.67
A-18 0.00 0.00 0.00 0.00 0.00
A-19 41,365.83 41,365.83 0.00 0.00 0.00
R-I 0.17 0.17 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 30,199.15 52,290.79 0.00 0.00 5,177,120.77
M-2 53,429.35 64,244.52 0.00 0.00 4,593,178.60
B-1 0.00 0.00 0.00 0.00 1,330,196.99
B-2 0.00 0.00 0.00 0.00 437,242.18
- -------------------------------------------------------------------------------
956,524.56 2,990,181.26 0.00 0.00 152,696,727.76
===============================================================================
Run: 11/28/95 08:59:05
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 56.645486 56.645486 0.258515 56.904001 0.000000 0.000000
A-3 1000.000000 21.373308 4.646727 26.020035 0.000000 978.626692
A-4 1000.000000 0.000000 4.978637 4.978637 0.000000 1000.000000
A-5 1000.000000 0.000000 5.559477 5.559477 0.000000 1000.000000
A-6 1000.000000 0.000000 5.744093 5.744093 0.000000 1000.000000
A-8 1000.000000 0.000000 5.683943 5.683943 0.000000 1000.000000
A-9 1000.000000 0.000000 231.603000 231.603000 0.000000 1000.000000
A-10 770.226203 25.882661 4.274066 30.156727 0.000000 744.343542
A-12 444.299979 10.861731 2.765011 13.626742 0.000000 433.438248
A-13 444.297213 10.861656 3.502324 14.363980 0.000000 433.435557
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 0.955277 0.955277 0.000000 166.053934
A-17 211.173371 0.000000 1.259453 1.259453 0.000000 211.173371
A-18 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-I 0.000000 0.000000 1.700000 1.700000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 900.761954 3.827370 5.231993 9.059363 0.000000 896.934584
M-2 911.629945 2.141496 10.579466 12.720962 0.000000 909.488449
B-1 921.866406 0.000000 0.000000 0.000000 0.000000 921.866406
B-2 628.672008 0.000000 0.000000 0.000000 0.000000 606.042350
_______________________________________________________________________________
DETERMINATION DATE 20-November-95
DISTRIBUTION DATE 27-November-95
Run: 11/28/95 08:59:06 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S15 (POOL # 4108)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4108
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 42,614.42
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 16,779.84
SUBSERVICER ADVANCES THIS MONTH 30,492.37
MASTER SERVICER ADVANCES THIS MONTH 3,061.30
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 2,568,650.31
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 2 246,162.21
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 206,752.22
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 152,696,727.76
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 611
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 292,166.05
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,392,459.05
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.51229840 % 6.33500100 % 1.15270030 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.44401720 % 6.39849951 % 1.15748330 %
CLASS A-19 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3226 %
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 7.77918259
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 143.61
POOL TRADING FACTOR: 52.91168486
................................................................................
Run: 11/28/95 09:00:34 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-MZ2 (POOL # 8018)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 8018
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944MC9 31,903,000.00 29,809,316.33 7.470000 % 91,002.99
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 53,877,836.91 91,002.99
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 184,640.92 275,643.91 0.00 0.00 29,718,313.34
A-2 149,082.03 149,082.03 0.00 0.00 24,068,520.58
S-1 3,978.00 3,978.00 0.00 0.00 0.00
S-2 6,656.77 6,656.77 0.00 0.00 0.00
S-3 3,503.97 3,503.97 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
- -------------------------------------------------------------------------------
347,861.69 438,864.68 0.00 0.00 53,786,833.92
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 934.373455 2.852490 5.787572 8.640062 0.000000 931.520965
A-2 1000.000000 0.000000 6.194067 6.194067 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
_______________________________________________________________________________
DETERMINATION DATE 27-November-95
DISTRIBUTION DATE 30-November-95
Run: 11/28/95 09:00:35 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 1,346.95
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 53,786,833.92
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 5,590,377.64
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 0.00000000 % 0.00000000 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 100.00000000 % 0.00000000 %
BANKRUPTCY AMOUNT AVAILABLE 0.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 0.00000000
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 0.00
POOL TRADING FACTOR: 96.09661711
................................................................................
Run: 11/28/95 08:59:06 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 27,361,173.25 7.000000 % 450,787.92
A-2 760944KV9 20,040,000.00 13,796,258.80 7.000000 % 123,421.38
A-3 760944KS6 30,024,000.00 20,669,604.53 6.000000 % 184,910.35
A-4 760944LF3 10,008,000.00 6,889,868.16 10.000000 % 61,636.78
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 0.240067 % 0.00
R 760944LE6 333,970.00 0.00 7.000000 % 0.00
M-1 760944LB2 5,917,999.88 5,776,728.92 7.000000 % 5,506.56
M-2 760944LC0 2,689,999.61 2,625,785.54 7.000000 % 2,502.98
M-3 760944LD8 1,613,999.76 1,575,471.32 7.000000 % 1,501.79
B-1 2,151,999.69 2,100,628.45 7.000000 % 2,002.38
B-2 1,075,999.84 1,050,314.21 7.000000 % 1,001.19
B-3 1,075,999.84 1,050,314.23 7.000000 % 1,001.20
- -------------------------------------------------------------------------------
215,199,968.62 172,998,147.41 834,272.53
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 159,187.99 609,975.91 0.00 0.00 26,910,385.33
A-2 80,266.98 203,688.36 0.00 0.00 13,672,837.42
A-3 103,076.81 287,987.16 0.00 0.00 20,484,694.18
A-4 57,264.90 118,901.68 0.00 0.00 6,828,231.38
A-5 129,922.32 129,922.32 0.00 0.00 22,331,000.00
A-6 106,330.22 106,330.22 0.00 0.00 18,276,000.00
A-7 197,201.95 197,201.95 0.00 0.00 33,895,000.00
A-8 81,685.07 81,685.07 0.00 0.00 14,040,000.00
A-9 9,076.12 9,076.12 0.00 0.00 1,560,000.00
A-10 34,518.47 34,518.47 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 33,609.16 39,115.72 0.00 0.00 5,771,222.36
M-2 15,276.88 17,779.86 0.00 0.00 2,623,282.56
M-3 9,166.13 10,667.92 0.00 0.00 1,573,969.53
B-1 12,221.51 14,223.89 0.00 0.00 2,098,626.07
B-2 6,110.75 7,111.94 0.00 0.00 1,049,313.02
B-3 6,110.75 7,111.95 0.00 0.00 1,049,313.03
- -------------------------------------------------------------------------------
1,041,026.01 1,875,298.54 0.00 0.00 172,163,874.88
===============================================================================
Run: 11/28/95 08:59:06
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-1 545.412695 8.985925 3.173225 12.159150 0.000000 536.426770
A-2 688.436068 6.158751 4.005338 10.164089 0.000000 682.277316
A-3 688.436069 6.158751 3.433147 9.591898 0.000000 682.277318
A-4 688.436067 6.158751 5.721912 11.880663 0.000000 682.277316
A-5 1000.000000 0.000000 5.818025 5.818025 0.000000 1000.000000
A-6 1000.000000 0.000000 5.818025 5.818025 0.000000 1000.000000
A-7 1000.000000 0.000000 5.818025 5.818025 0.000000 1000.000000
A-8 1000.000000 0.000000 5.818025 5.818025 0.000000 1000.000000
A-9 1000.000000 0.000000 5.818026 5.818026 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 976.128597 0.930477 5.679142 6.609619 0.000000 975.198121
M-2 976.128595 0.930476 5.679138 6.609614 0.000000 975.198119
M-3 976.128596 0.930477 5.679140 6.609617 0.000000 975.198119
B-1 976.128603 0.930474 5.679141 6.609615 0.000000 975.198128
B-2 976.128593 0.930474 5.679137 6.609611 0.000000 975.198119
B-3 976.128612 0.930474 5.679137 6.609611 0.000000 975.198138
_______________________________________________________________________________
DETERMINATION DATE 20-November-95
DISTRIBUTION DATE 27-November-95
Run: 11/28/95 08:59:07 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S16 (POOL # 4109)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4109
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 39,206.09
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 18,185.10
SUBSERVICER ADVANCES THIS MONTH 12,651.84
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 1,056,789.50
(B) TWO MONTHLY PAYMENTS: 2 365,066.04
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 342,961.42
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 172,163,874.88
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 592
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 669,365.30
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 91.80381820 % 5.76768400 % 2.42849820 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 91.77195180 % 5.79010809 % 2.43794010 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2405 %
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 7.63789326
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 321.62
POOL TRADING FACTOR: 80.00181226
................................................................................
Run: 11/28/95 08:59:08 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-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 3,274,618.96 5.250000 % 1,109,944.44
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 25,398,970.64 6.537500 % 776,872.08
A-8 760944KE7 0.00 0.00 11.850000 % 0.00
A-9 760944KK3 14,731,000.00 14,731,000.00 7.000000 % 0.00
A-10 760944KF4 17,454,500.00 0.00 0.000000 % 0.00
A-11 760944KG2 4,803,430.00 0.00 0.000000 % 0.00
A-12 760944KH0 2,677,070.00 0.00 0.000000 % 0.00
A-13 760944KJ6 34,380,000.00 8,127,435.94 7.000000 % 108,612.97
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 0.143507 % 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 3,702,447.45 7.000000 % 15,533.69
M-2 760944KM9 2,343,800.00 2,115,710.05 7.000000 % 8,876.50
M-3 760944MF2 1,171,900.00 1,057,855.03 7.000000 % 4,438.25
B-1 1,406,270.00 1,269,416.99 7.000000 % 5,325.86
B-2 351,564.90 317,352.00 7.000000 % 1,331.48
- -------------------------------------------------------------------------------
234,376,334.90 132,540,807.06 2,030,935.27
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 14,220.41 1,124,164.85 0.00 0.00 2,164,674.52
A-3 99,465.70 99,465.70 0.00 0.00 21,283,000.00
A-4 37,252.36 37,252.36 0.00 0.00 7,444,000.00
A-5 149,842.55 149,842.55 0.00 0.00 28,305,000.00
A-6 71,165.53 71,165.53 0.00 0.00 12,746,000.00
A-7 137,347.22 914,219.30 0.00 0.00 24,622,098.56
A-8 62,239.56 62,239.56 0.00 0.00 0.00
A-9 85,294.75 85,294.75 0.00 0.00 14,731,000.00
A-10 0.00 0.00 0.00 0.00 0.00
A-11 0.00 0.00 0.00 0.00 0.00
A-12 0.00 0.00 0.00 0.00 0.00
A-13 47,059.10 155,672.07 0.00 0.00 8,018,822.97
A-14 14,538.91 14,538.91 0.00 0.00 2,768,000.00
A-15 0.00 0.00 0.00 0.00 0.00
A-16 15,733.08 15,733.08 0.00 0.00 0.00
R-I 4.72 4.72 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 21,437.74 36,971.43 0.00 0.00 3,686,913.76
M-2 12,250.28 21,126.78 0.00 0.00 2,106,833.55
M-3 6,125.14 10,563.39 0.00 0.00 1,053,416.78
B-1 7,350.12 12,675.98 0.00 0.00 1,264,091.13
B-2 1,837.52 3,169.00 0.00 0.00 316,020.52
- -------------------------------------------------------------------------------
783,164.69 2,814,099.96 0.00 0.00 130,509,871.79
===============================================================================
Run: 11/28/95 08:59:08
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-2 328.315516 111.283782 1.425748 112.709530 0.000000 217.031735
A-3 1000.000000 0.000000 4.673481 4.673481 0.000000 1000.000000
A-4 1000.000000 0.000000 5.004347 5.004347 0.000000 1000.000000
A-5 1000.000000 0.000000 5.293854 5.293854 0.000000 1000.000000
A-6 1000.000000 0.000000 5.583362 5.583362 0.000000 1000.000000
A-7 541.856267 16.573625 2.930137 19.503762 0.000000 525.282642
A-9 1000.000000 0.000000 5.790153 5.790153 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-13 236.400115 3.159191 1.368793 4.527984 0.000000 233.240924
A-14 461.333333 0.000000 2.423152 2.423152 0.000000 461.333333
A-15 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-I 0.000000 0.000000 47.180000 47.180000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 902.683697 3.787227 5.226677 9.013904 0.000000 898.896470
M-2 902.683697 3.787226 5.226675 9.013901 0.000000 898.896472
M-3 902.683702 3.787226 5.226675 9.013901 0.000000 898.896476
B-1 902.683688 3.787224 5.226678 9.013902 0.000000 898.896464
B-2 902.683971 3.787238 5.226688 9.013926 0.000000 898.896733
_______________________________________________________________________________
DETERMINATION DATE 20-November-95
DISTRIBUTION DATE 27-November-95
Run: 11/28/95 08:59:08 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S17 (POOL # 4110)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4110
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 38,099.48
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 15,178.53
SUBSERVICER ADVANCES THIS MONTH 2,345.79
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 1 237,754.90
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 130,509,871.79
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 514
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,474,857.72
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.61496150 % 5.18784600 % 1.19719280 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.54280590 % 5.24647216 % 1.21072190 %
CLASS A-16 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1433 %
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 7.61615703
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 145.17
POOL TRADING FACTOR: 55.68389481
................................................................................
Run: 11/28/95 08:59:09 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 14,883,552.44 7.500000 % 135,249.84
A-3 760944LY2 81,356,000.00 33,152,743.00 6.250000 % 252,465.78
A-4 760944LN6 40,678,000.00 16,576,371.48 10.000000 % 126,232.89
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 0.142515 % 0.00
R 760944LX4 1,000.00 0.00 7.500000 % 0.00
M-1 760944LU0 13,767,600.00 13,410,481.51 7.500000 % 12,073.40
M-2 760944LV8 6,257,900.00 6,115,527.25 7.500000 % 5,505.78
M-3 760944LW6 3,754,700.00 3,669,277.30 7.500000 % 0.00
B-1 5,757,200.00 5,626,218.67 7.500000 % 0.00
B-2 2,753,500.00 2,690,855.48 7.500000 % 0.00
B-3 2,753,436.49 2,513,886.12 7.500000 % 0.00
- -------------------------------------------------------------------------------
500,624,336.49 285,663,913.25 531,527.69
===============================================================================
_______________________________________________________________________________
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 92,969.49 228,219.33 0.00 0.00 14,748,302.60
A-3 172,572.70 425,038.48 0.00 0.00 32,900,277.22
A-4 138,058.16 264,291.05 0.00 0.00 16,450,138.59
A-5 415,964.17 415,964.17 0.00 0.00 66,592,000.00
A-6 328,357.59 328,357.59 0.00 0.00 52,567,000.00
A-7 333,810.75 333,810.75 0.00 0.00 53,440,000.00
A-8 90,111.41 90,111.41 0.00 0.00 14,426,000.00
A-9 33,906.89 33,906.89 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 83,768.02 95,841.42 0.00 0.00 13,398,408.11
M-2 87,312.69 92,818.47 0.00 0.00 6,110,021.47
M-3 54,517.32 54,517.32 0.00 0.00 3,669,277.30
B-1 0.00 0.00 0.00 0.00 5,626,218.67
B-2 0.00 0.00 0.00 0.00 2,690,855.48
B-3 0.00 0.00 0.00 0.00 2,500,831.64
- -------------------------------------------------------------------------------
1,831,349.19 2,362,876.88 0.00 0.00 285,119,331.08
===============================================================================
Run: 11/28/95 08:59:09
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-2 209.085643 1.900003 1.306045 3.206048 0.000000 207.185640
A-3 407.502126 3.103223 2.121204 5.224427 0.000000 404.398904
A-4 407.502126 3.103223 3.393927 6.497150 0.000000 404.398903
A-5 1000.000000 0.000000 6.246459 6.246459 0.000000 1000.000000
A-6 1000.000000 0.000000 6.246459 6.246459 0.000000 1000.000000
A-7 1000.000000 0.000000 6.246459 6.246459 0.000000 1000.000000
A-8 1000.000000 0.000000 6.246458 6.246458 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 974.060948 0.876943 6.084432 6.961375 0.000000 973.184005
M-2 977.249117 0.879813 13.952395 14.832208 0.000000 976.369304
M-3 977.249128 0.000000 14.519754 14.519754 0.000000 977.249128
B-1 977.249126 0.000000 0.000000 0.000000 0.000000 977.249126
B-2 977.249130 0.000000 0.000000 0.000000 0.000000 977.249130
B-3 912.999493 0.000000 0.000000 0.000000 0.000000 908.258334
_______________________________________________________________________________
DETERMINATION DATE 20-November-95
DISTRIBUTION DATE 27-November-95
Run: 11/28/95 08:59:10 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 76,313.31
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 30,115.87
SUBSERVICER ADVANCES THIS MONTH 26,568.07
MASTER SERVICER ADVANCES THIS MONTH 6,573.23
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 11 2,648,635.30
(B) TWO MONTHLY PAYMENTS: 1 112,434.46
(C) THREE OR MORE MONTHLY PAYMENTS: 2 545,017.19
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 330,212.35
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 285,119,331.08
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 989
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 917,855.03
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 287,400.19
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 88.08871380 % 8.11978200 % 3.79150460 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 88.07670720 % 8.12912502 % 3.79416780 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1423 %
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 8.08879263
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 321.18
POOL TRADING FACTOR: 56.95275085
................................................................................
Run: 11/28/95 08:57:53 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-19 (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 40,648,294.41 6.924735 % 1,720,582.19
A-2 760944LJ5 5,265,582.31 2,594,450.06 6.924735 % 109,819.23
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 43,242,744.47 1,830,401.42
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 230,715.81 1,951,298.00 0.00 0.00 38,927,712.22
A-2 14,725.85 124,545.08 0.00 0.00 2,484,630.83
S-1 3,189.98 3,189.98 0.00 0.00 0.00
S-2 5,089.79 5,089.79 0.00 0.00 0.00
- -------------------------------------------------------------------------------
253,721.43 2,084,122.85 0.00 0.00 41,412,343.05
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 492.718544 20.856047 2.796623 23.652670 0.000000 471.862496
A-2 492.718546 20.856047 2.796623 23.652670 0.000000 471.862500
_______________________________________________________________________________
DETERMINATION DATE 20-November-95
DISTRIBUTION DATE 27-November-95
Run: 11/28/95 08:57:53 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 11,823.75
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 15,153.70
SUBSERVICER ADVANCES THIS MONTH 6,885.92
MASTER SERVICER ADVANCES THIS MONTH 3,680.96
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 559,643.92
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 221,191.07
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 225,210.85
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 41,412,343.06
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 139
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 508,098.27
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,529,831.73
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
LOSS AMOUNT COVERED BY LETTER OF CREDIT 3,550.73
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.92218781
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 325.63
POOL TRADING FACTOR: 47.18624966
................................................................................
Run: 11/28/95 08:59:10 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-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 6,525,009.55 6.437500 % 816,160.05
A-2 760944NF1 0.00 0.00 1.562500 % 0.00
A-3 760944NG9 14,581,000.00 3,293,335.34 5.000030 % 411,936.37
A-4 760944NH7 7,938,000.00 7,938,000.00 5.249810 % 0.00
A-5 760944NJ3 21,873,000.00 21,873,000.00 5.750030 % 0.00
A-6 760944NR5 12,561,000.00 12,561,000.00 6.004100 % 0.00
A-7 760944NS3 23,816,000.00 23,816,000.00 6.981720 % 0.00
A-8 760944NT1 18,040,000.00 18,040,000.00 6.981720 % 0.00
A-9 760944NU8 35,577,000.00 35,577,000.00 6.637500 % 0.00
A-10 760944NK0 0.00 0.00 1.862500 % 0.00
A-11 760944NL8 37,000,000.00 13,206,455.83 7.250000 % 88,427.46
A-12 760944NM6 2,400,000.00 2,400,000.00 7.062290 % 0.00
A-13 760944NN4 34,545,000.00 9,507,641.90 6.333000 % 60,933.47
A-14 760944NP9 13,505,000.00 3,716,911.37 8.100739 % 23,821.29
A-15 760944NQ7 0.00 0.00 0.095247 % 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 3,543,224.71 7.000000 % 14,925.09
M-2 760944NW4 1,958,800.00 1,771,612.35 7.000000 % 7,462.54
M-3 760944NX2 1,305,860.00 1,181,068.86 7.000000 % 4,975.00
B-1 1,567,032.00 1,417,282.64 7.000000 % 5,970.01
B-2 783,516.00 708,641.33 7.000000 % 2,985.00
B-3 914,107.69 826,753.35 7.000000 % 3,482.53
- -------------------------------------------------------------------------------
261,172,115.69 167,902,937.23 1,441,078.81
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 34,903.03 851,063.08 0.00 0.00 5,708,849.50
A-2 8,471.61 8,471.61 0.00 0.00 0.00
A-3 13,682.74 425,619.11 0.00 0.00 2,881,398.97
A-4 34,627.36 34,627.36 0.00 0.00 7,938,000.00
A-5 104,506.46 104,506.46 0.00 0.00 21,873,000.00
A-6 62,666.70 62,666.70 0.00 0.00 12,561,000.00
A-7 138,164.33 138,164.33 0.00 0.00 23,816,000.00
A-8 104,655.88 104,655.88 0.00 0.00 18,040,000.00
A-9 196,217.87 196,217.87 0.00 0.00 35,577,000.00
A-10 55,059.25 55,059.25 0.00 0.00 0.00
A-11 79,558.94 167,986.40 0.00 0.00 13,118,028.37
A-12 14,083.85 14,083.85 0.00 0.00 2,400,000.00
A-13 50,031.90 110,965.37 0.00 0.00 9,446,708.43
A-14 25,019.09 48,840.38 0.00 0.00 3,693,090.08
A-15 13,288.47 13,288.47 0.00 0.00 0.00
R-I 2.85 2.85 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 20,609.21 35,534.30 0.00 0.00 3,528,299.62
M-2 10,304.61 17,767.15 0.00 0.00 1,764,149.81
M-3 6,869.70 11,844.70 0.00 0.00 1,176,093.86
B-1 8,243.64 14,213.65 0.00 0.00 1,411,312.63
B-2 4,121.82 7,106.82 0.00 0.00 705,656.33
B-3 4,808.85 8,291.38 0.00 0.00 823,270.82
- -------------------------------------------------------------------------------
989,898.16 2,430,976.97 0.00 0.00 166,461,858.42
===============================================================================
Run: 11/28/95 08:59:10
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-1 225.864846 28.251585 1.208177 29.459762 0.000000 197.613261
A-3 225.864847 28.251586 0.938395 29.189981 0.000000 197.613262
A-4 1000.000000 0.000000 4.362227 4.362227 0.000000 1000.000000
A-5 1000.000000 0.000000 4.777875 4.777875 0.000000 1000.000000
A-6 1000.000000 0.000000 4.988990 4.988990 0.000000 1000.000000
A-7 1000.000000 0.000000 5.801324 5.801324 0.000000 1000.000000
A-8 1000.000000 0.000000 5.801324 5.801324 0.000000 1000.000000
A-9 1000.000000 0.000000 5.515301 5.515301 0.000000 1000.000000
A-11 356.931239 2.389931 2.150242 4.540173 0.000000 354.541307
A-12 1000.000000 0.000000 5.868271 5.868271 0.000000 1000.000000
A-13 275.224834 1.763887 1.448311 3.212198 0.000000 273.460948
A-14 275.224833 1.763887 1.852580 3.616467 0.000000 273.460946
R-I 0.000000 0.000000 28.510000 28.510000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 904.437592 3.809753 5.260672 9.070425 0.000000 900.627839
M-2 904.437589 3.809751 5.260675 9.070426 0.000000 900.627839
M-3 904.437581 3.809750 5.260671 9.070421 0.000000 900.627832
B-1 904.437586 3.809756 5.260671 9.070427 0.000000 900.627830
B-2 904.437599 3.809750 5.260671 9.070421 0.000000 900.627849
B-3 904.437583 3.809748 5.260671 9.070419 0.000000 900.627835
_______________________________________________________________________________
DETERMINATION DATE 20-November-95
DISTRIBUTION DATE 27-November-95
Run: 11/28/95 08:59:11 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S20 (POOL # 4112)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4112
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 45,850.71
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 18,101.62
SUBSERVICER ADVANCES THIS MONTH 7,981.78
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 226,701.52
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 2 596,070.46
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 166,461,858.42
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 614
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 733,822.98
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.37259210 % 3.86884600 % 1.75856200 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.34778440 % 3.88590116 % 1.76631440 %
CLASS A-15 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.0951 %
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 7.54878463
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 145.94
POOL TRADING FACTOR: 63.73645899
................................................................................
Run: 11/28/95 08:59:12 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-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 21,610,668.02 6.500000 % 943,399.94
A-4 760944QX9 38,099,400.00 8,644,258.15 10.000000 % 377,359.58
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 0.077520 % 0.00
R 760944QL5 1,000.00 0.00 7.500000 % 0.00
M-1 760944QH4 7,403,017.00 7,228,072.38 7.500000 % 6,334.60
M-2 760944QJ0 3,365,008.00 3,285,487.67 7.500000 % 2,879.36
M-3 760944QK7 2,692,006.00 2,639,988.92 7.500000 % 2,313.65
B-1 2,422,806.00 2,379,927.42 7.500000 % 2,085.74
B-2 1,480,605.00 1,456,713.33 7.500000 % 0.00
B-3 1,480,603.82 1,408,542.41 7.500000 % 0.00
- -------------------------------------------------------------------------------
269,200,605.82 165,661,218.30 1,334,372.87
===============================================================================
_______________________________________________________________________________
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-3 116,522.64 1,059,922.58 0.00 0.00 20,667,268.08
A-4 71,706.16 449,065.74 0.00 0.00 8,266,898.57
A-5 383,588.32 383,588.32 0.00 0.00 61,656,000.00
A-6 56,117.27 56,117.27 0.00 0.00 9,020,000.00
A-7 231,126.02 231,126.02 0.00 0.00 37,150,000.00
A-8 57,122.41 57,122.41 0.00 0.00 9,181,560.00
A-9 10,652.74 10,652.74 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 44,968.92 51,303.52 0.00 0.00 7,221,737.78
M-2 20,440.42 23,319.78 0.00 0.00 3,282,608.31
M-3 16,424.50 18,738.15 0.00 0.00 2,637,675.27
B-1 19,707.00 21,792.74 0.00 0.00 2,377,841.68
B-2 15,436.63 15,436.63 0.00 0.00 1,456,713.33
B-3 0.00 0.00 0.00 0.00 1,406,031.33
- -------------------------------------------------------------------------------
1,043,813.03 2,378,185.90 0.00 0.00 164,324,334.35
===============================================================================
Run: 11/28/95 08:59:12
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-3 539.718886 23.561084 2.910112 26.471196 0.000000 516.157802
A-4 226.886989 9.904607 1.882081 11.786688 0.000000 216.982382
A-5 1000.000000 0.000000 6.221427 6.221427 0.000000 1000.000000
A-6 1000.000000 0.000000 6.221427 6.221427 0.000000 1000.000000
A-7 1000.000000 0.000000 6.221427 6.221427 0.000000 1000.000000
A-8 1000.000000 0.000000 6.221428 6.221428 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 976.368470 0.855678 6.074405 6.930083 0.000000 975.512792
M-2 976.368457 0.855677 6.074405 6.930082 0.000000 975.512780
M-3 980.677205 0.859452 6.101212 6.960664 0.000000 979.817753
B-1 982.302099 0.860878 8.133957 8.994835 0.000000 981.441222
B-2 983.863576 0.000000 10.425893 10.425893 0.000000 983.863576
B-3 951.329715 0.000000 0.000000 0.000000 0.000000 949.633731
_______________________________________________________________________________
DETERMINATION DATE 20-November-95
DISTRIBUTION DATE 27-November-95
Run: 11/28/95 08:59:13 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S21 (POOL # 4113)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4113
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 44,497.05
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 17,379.03
SUBSERVICER ADVANCES THIS MONTH 26,511.83
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 2,699,221.73
(B) TWO MONTHLY PAYMENTS: 1 282,199.78
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 695,380.45
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 164,324,334.35
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 1,191,700.46
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 88.89376020 % 7.94002900 % 3.16621070 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 88.81321640 % 7.99761119 % 3.18917240 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.0780 %
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 8.02696869
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 325.65
POOL TRADING FACTOR: 61.04159159
................................................................................
Run: 11/28/95 08:59:13 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-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 16,339,538.07 7.000000 % 578,547.39
A-2 760944PP7 20,000,000.00 16,263,740.67 7.000000 % 162,289.07
A-3 760944PQ5 20,000,000.00 16,648,487.03 7.000000 % 145,577.13
A-4 760944PR3 44,814,000.00 38,248,111.40 7.000000 % 285,197.54
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 13,430,246.57 7.000000 % 68,184.19
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 6.533000 % 0.00
A-13 760944PM4 9,750,000.00 1,837,004.63 8.089662 % 0.00
A-14 760944PN2 0.00 0.00 0.209537 % 0.00
R 760944QA9 100.00 0.00 7.000000 % 0.00
M-1 760944PX0 8,667,030.00 8,467,333.18 7.000000 % 8,031.48
M-2 760944PY8 4,333,550.00 4,233,700.76 7.000000 % 4,015.77
M-3 760944PZ5 2,600,140.00 2,540,230.22 7.000000 % 2,409.47
B-1 2,773,475.00 2,709,571.41 7.000000 % 2,570.10
B-2 1,560,100.00 1,524,153.78 7.000000 % 1,445.70
B-3 1,733,428.45 1,693,488.74 7.000000 % 1,606.33
- -------------------------------------------------------------------------------
346,680,823.45 291,261,950.61 1,259,874.17
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 95,148.67 673,696.06 0.00 0.00 15,760,990.68
A-2 94,707.29 256,996.36 0.00 0.00 16,101,451.60
A-3 96,947.75 242,524.88 0.00 0.00 16,502,909.90
A-4 222,727.05 507,924.59 0.00 0.00 37,962,913.86
A-5 152,859.45 152,859.45 0.00 0.00 26,250,000.00
A-6 174,306.36 174,306.36 0.00 0.00 29,933,000.00
A-7 78,207.24 146,391.43 0.00 0.00 13,362,062.38
A-8 218,370.64 218,370.64 0.00 0.00 37,500,000.00
A-9 250,730.25 250,730.25 0.00 0.00 43,057,000.00
A-10 15,722.69 15,722.69 0.00 0.00 2,700,000.00
A-11 137,427.93 137,427.93 0.00 0.00 23,600,000.00
A-12 23,295.10 23,295.10 0.00 0.00 4,286,344.15
A-13 12,362.48 12,362.48 0.00 0.00 1,837,004.63
A-14 50,770.21 50,770.21 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 49,307.12 57,338.60 0.00 0.00 8,459,301.70
M-2 24,653.76 28,669.53 0.00 0.00 4,229,684.99
M-3 14,792.31 17,201.78 0.00 0.00 2,537,820.75
B-1 15,778.42 18,348.52 0.00 0.00 2,707,001.31
B-2 8,875.48 10,321.18 0.00 0.00 1,522,708.08
B-3 9,861.57 11,467.90 0.00 0.00 1,691,882.41
- -------------------------------------------------------------------------------
1,746,851.77 3,006,725.94 0.00 0.00 290,002,076.44
===============================================================================
Run: 11/28/95 08:59:13
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-1 550.913317 19.506638 3.208088 22.714726 0.000000 531.406679
A-2 813.187034 8.114454 4.735365 12.849819 0.000000 805.072580
A-3 832.424352 7.278857 4.847388 12.126245 0.000000 825.145495
A-4 853.485772 6.364028 4.970033 11.334061 0.000000 847.121745
A-5 1000.000000 0.000000 5.823217 5.823217 0.000000 1000.000000
A-6 1000.000000 0.000000 5.823217 5.823217 0.000000 1000.000000
A-7 895.349771 4.545613 5.213816 9.759429 0.000000 890.804159
A-8 1000.000000 0.000000 5.823217 5.823217 0.000000 1000.000000
A-9 1000.000000 0.000000 5.823217 5.823217 0.000000 1000.000000
A-10 1000.000000 0.000000 5.823219 5.823219 0.000000 1000.000000
A-11 1000.000000 0.000000 5.823217 5.823217 0.000000 1000.000000
A-12 188.410732 0.000000 1.023960 1.023960 0.000000 188.410732
A-13 188.410731 0.000000 1.267947 1.267947 0.000000 188.410731
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 976.959025 0.926670 5.689045 6.615715 0.000000 976.032355
M-2 976.959020 0.926670 5.689045 6.615715 0.000000 976.032350
M-3 976.959018 0.926669 5.689044 6.615713 0.000000 976.032348
B-1 976.959017 0.926671 5.689044 6.615715 0.000000 976.032346
B-2 976.959028 0.926671 5.689046 6.615717 0.000000 976.032357
B-3 976.959124 0.926672 5.689044 6.615716 0.000000 976.032452
_______________________________________________________________________________
DETERMINATION DATE 20-November-95
DISTRIBUTION DATE 27-November-95
Run: 11/28/95 08:59:14 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S22 (POOL # 4114)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4114
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 75,509.90
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 30,595.47
SUBSERVICER ADVANCES THIS MONTH 17,987.92
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 1,916,025.83
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 272,188.33
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 357,495.97
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 290,002,076.44
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 989
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 983,604.73
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.73215120 % 5.23283700 % 2.03501140 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.70750080 % 5.25058566 % 2.04191360 %
CLASS A-14 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2100 %
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 7.64678806
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 322.45
POOL TRADING FACTOR: 83.65102908
................................................................................
Run: 11/28/95 08:59:15 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 19,576,116.40 5.500000 % 819,837.05
A-3 760944MH8 12,946,000.00 10,716,446.56 6.887500 % 327,934.82
A-4 760944MJ4 0.00 0.00 2.112500 % 0.00
A-5 760944MV7 22,700,000.00 17,352,409.19 6.500000 % 276,223.83
A-6 760944MK1 11,100,000.00 11,100,000.00 5.850000 % 0.00
A-7 760944MW5 16,290,000.00 16,290,000.00 6.500000 % 0.00
A-8 760944MX3 12,737,000.00 12,737,000.00 6.500000 % 0.00
A-9 760944MY1 7,300,000.00 7,300,000.00 6.500000 % 0.00
A-10 760944MM7 15,200,000.00 15,200,000.00 6.500000 % 0.00
A-11 760944MN5 5,000,000.00 3,694,424.61 7.067500 % 0.00
A-12 760944MP0 2,692,308.00 1,989,305.77 5.446028 % 0.00
A-13 760944MQ8 15,531,578.00 11,476,048.76 6.937500 % 0.00
A-14 760944MR6 7,168,422.00 5,296,638.91 5.552063 % 0.00
A-15 760944MS4 5,000,000.00 3,694,424.61 6.937500 % 0.00
A-16 760944MT2 2,307,692.00 1,705,118.82 5.552063 % 0.00
A-17 760944MU9 0.00 0.00 0.273068 % 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 2,468,656.32 6.500000 % 10,687.43
M-2 760944NA2 1,368,000.00 1,232,976.22 6.500000 % 5,337.86
M-3 760944NB0 912,000.00 821,984.15 6.500000 % 3,558.58
B-1 729,800.00 657,767.57 6.500000 % 2,847.64
B-2 547,100.00 493,100.37 6.500000 % 2,134.76
B-3 547,219.77 493,208.25 6.500000 % 2,135.22
- -------------------------------------------------------------------------------
182,383,319.77 144,295,626.51 1,450,697.19
===============================================================================
_______________________________________________________________________________
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 89,315.77 909,152.82 0.00 0.00 18,756,279.35
A-3 61,228.18 389,163.00 0.00 0.00 10,388,511.74
A-4 18,779.60 18,779.60 0.00 0.00 0.00
A-5 93,564.71 369,788.54 0.00 0.00 17,076,185.36
A-6 53,866.38 53,866.38 0.00 0.00 11,100,000.00
A-7 87,836.16 87,836.16 0.00 0.00 16,290,000.00
A-8 68,678.28 68,678.28 0.00 0.00 12,737,000.00
A-9 39,361.82 39,361.82 0.00 0.00 7,300,000.00
A-10 81,958.85 81,958.85 0.00 0.00 15,200,000.00
A-11 21,659.65 21,659.65 0.00 0.00 3,694,424.61
A-12 8,987.12 8,987.12 0.00 0.00 1,989,305.77
A-13 66,044.15 66,044.15 0.00 0.00 11,476,048.76
A-14 24,394.60 24,394.60 0.00 0.00 5,296,638.91
A-15 21,261.24 21,261.24 0.00 0.00 3,694,424.61
A-16 7,853.23 7,853.23 0.00 0.00 1,705,118.82
A-17 32,686.02 32,686.02 0.00 0.00 0.00
R-I 0.19 0.19 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 13,311.07 23,998.50 0.00 0.00 2,457,968.89
M-2 6,648.24 11,986.10 0.00 0.00 1,227,638.36
M-3 4,432.16 7,990.74 0.00 0.00 818,425.57
B-1 3,546.70 6,394.34 0.00 0.00 654,919.93
B-2 2,658.81 4,793.57 0.00 0.00 490,965.61
B-3 2,659.40 4,794.62 0.00 0.00 491,073.03
- -------------------------------------------------------------------------------
810,732.33 2,261,429.52 0.00 0.00 142,844,929.32
===============================================================================
Run: 11/28/95 08:59:15
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-2 778.374410 32.597895 3.551323 36.149218 0.000000 745.776515
A-3 827.780516 25.330976 4.729506 30.060482 0.000000 802.449540
A-5 764.423312 12.168451 4.121793 16.290244 0.000000 752.254862
A-6 1000.000000 0.000000 4.852827 4.852827 0.000000 1000.000000
A-7 1000.000000 0.000000 5.392029 5.392029 0.000000 1000.000000
A-8 1000.000000 0.000000 5.392030 5.392030 0.000000 1000.000000
A-9 1000.000000 0.000000 5.392030 5.392030 0.000000 1000.000000
A-10 1000.000000 0.000000 5.392030 5.392030 0.000000 1000.000000
A-11 738.884922 0.000000 4.331930 4.331930 0.000000 738.884922
A-12 738.884916 0.000000 3.338073 3.338073 0.000000 738.884916
A-13 738.884919 0.000000 4.252250 4.252250 0.000000 738.884920
A-14 738.884919 0.000000 3.403064 3.403064 0.000000 738.884919
A-15 738.884922 0.000000 4.252248 4.252248 0.000000 738.884922
A-16 738.884921 0.000000 3.403067 3.403067 0.000000 738.884921
R-I 0.000000 0.000000 1.900000 1.900000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 901.298401 3.901946 4.859828 8.761774 0.000000 897.396455
M-2 901.298406 3.901944 4.859825 8.761769 0.000000 897.396462
M-3 901.298410 3.901952 4.859825 8.761777 0.000000 897.396458
B-1 901.298397 3.901946 4.859825 8.761771 0.000000 897.396451
B-2 901.298428 3.901956 4.859825 8.761781 0.000000 897.396472
B-3 901.298303 3.901942 4.859821 8.761763 0.000000 897.396361
_______________________________________________________________________________
DETERMINATION DATE 20-November-95
DISTRIBUTION DATE 27-November-95
Run: 11/28/95 08:59:16 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S23 (POOL # 4115)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4115
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 28,600.40
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 15,378.20
SUBSERVICER ADVANCES THIS MONTH 6,471.82
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 451,238.98
(B) TWO MONTHLY PAYMENTS: 1 208,514.02
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 142,844,929.32
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 505
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 826,005.15
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 95.72565500 % 3.13496500 % 1.13938050 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 95.70093850 % 3.15309255 % 1.14596900 %
CLASS A-17 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2728 %
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 7.13673857
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 146.16
POOL TRADING FACTOR: 78.32126836
................................................................................
Run: 11/28/95 08:59:16 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 20,331,797.75 6.500000 % 88,766.02
A-5 760944QB7 30,000,000.00 14,745,445.45 7.050000 % 19,143.38
A-6 760944PG7 48,041,429.00 48,041,429.00 6.500000 % 0.00
A-7 760944QY7 55,044,571.00 30,003,470.29 10.000000 % 38,952.22
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 0.130207 % 0.00
R 760944QW1 100.00 0.00 7.500000 % 0.00
M-1 760944QT8 6,864,500.00 6,701,144.12 7.500000 % 5,903.34
M-2 760944QU5 3,432,150.00 3,353,353.21 7.500000 % 2,954.12
M-3 760944QV3 2,059,280.00 2,013,746.02 7.500000 % 1,774.00
B-1 2,196,565.00 2,147,995.40 7.500000 % 0.00
B-2 1,235,568.00 1,208,247.63 7.500000 % 0.00
B-3 1,372,850.89 1,259,016.65 7.500000 % 0.00
- -------------------------------------------------------------------------------
274,570,013.89 146,895,645.52 157,493.08
===============================================================================
_______________________________________________________________________________
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-4 110,106.60 198,872.62 0.00 0.00 20,243,031.73
A-5 86,610.63 105,754.01 0.00 0.00 14,726,302.07
A-6 260,167.76 260,167.76 0.00 0.00 48,041,429.00
A-7 249,974.49 288,926.71 0.00 0.00 29,964,518.07
A-8 94,291.97 94,291.97 0.00 0.00 15,090,000.00
A-9 12,497.28 12,497.28 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 15,935.53 15,935.53 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 41,873.03 47,776.37 0.00 0.00 6,695,240.78
M-2 20,953.90 23,908.02 0.00 0.00 3,350,399.09
M-3 16,156.85 17,930.85 0.00 0.00 2,011,972.02
B-1 29,331.22 29,331.22 0.00 0.00 2,147,995.40
B-2 0.00 0.00 0.00 0.00 1,208,247.63
B-3 0.00 0.00 0.00 0.00 1,254,950.86
- -------------------------------------------------------------------------------
937,899.26 1,095,392.34 0.00 0.00 146,734,086.65
===============================================================================
Run: 11/28/95 08:59:16
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-4 760.351449 3.319597 4.117674 7.437271 0.000000 757.031852
A-5 491.514848 0.638113 2.887021 3.525134 0.000000 490.876736
A-6 1000.000000 0.000000 5.415488 5.415488 0.000000 1000.000000
A-7 545.075922 0.707649 4.541311 5.248960 0.000000 544.368273
A-8 1000.000000 0.000000 6.248639 6.248639 0.000000 1000.000000
A-9 1000.000000 0.000000 6.248640 6.248640 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-1 976.202800 0.859981 6.099939 6.959920 0.000000 975.342819
M-2 977.041566 0.860720 6.105182 6.965902 0.000000 976.180846
M-3 977.888398 0.861466 7.845873 8.707339 0.000000 977.026932
B-1 977.888385 0.000000 13.353222 13.353222 0.000000 977.888385
B-2 977.888412 0.000000 0.000000 0.000000 0.000000 977.888413
B-3 917.081862 0.000000 0.000000 0.000000 0.000000 914.120295
_______________________________________________________________________________
DETERMINATION DATE 20-November-95
DISTRIBUTION DATE 27-November-95
Run: 11/28/95 08:59:17 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S27 (POOL # 4116)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4116
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 43,861.51
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 15,504.90
SUBSERVICER ADVANCES THIS MONTH 30,048.96
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 2,166,262.80
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 2 270,991.21
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,709,685.08
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 146,734,086.65
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 508
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 32,151.82
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 88.64261570 % 8.21552200 % 3.14186280 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 88.64012710 % 8.21732166 % 3.14255130 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1302 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,507,931.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,337,068.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.11360470
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 322.58
POOL TRADING FACTOR: 53.44140992
................................................................................
Run: 11/28/95 08:59:18 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-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 27,684,873.74 7.000000 % 667,399.39
A-2 760944RC4 15,690,000.00 0.00 7.000000 % 0.00
A-3 760944RD2 16,985,000.00 15,339,976.80 7.000000 % 665,208.14
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 89,024,637.89 7.000000 % 999,455.65
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 0.191871 % 0.00
R 760944RP5 1,000.00 0.00 7.000000 % 0.00
M-1 760944RL4 9,349,300.00 9,127,527.13 7.000000 % 8,567.99
M-2 760944RM2 4,674,600.00 4,571,051.33 7.000000 % 4,290.83
M-3 760944RN0 3,739,700.00 3,660,276.93 7.000000 % 3,435.89
B-1 2,804,800.00 2,745,232.16 7.000000 % 0.00
B-2 935,000.00 915,142.63 7.000000 % 0.00
B-3 1,870,098.07 1,799,829.82 7.000000 % 0.00
- -------------------------------------------------------------------------------
373,968,498.07 312,640,548.43 2,348,357.89
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 161,007.17 828,406.56 0.00 0.00 27,017,474.35
A-2 0.00 0.00 0.00 0.00 0.00
A-3 89,212.84 754,420.98 0.00 0.00 14,674,768.66
A-4 71,265.70 71,265.70 0.00 0.00 12,254,000.00
A-5 42,605.88 42,605.88 0.00 0.00 7,326,000.00
A-6 427,727.95 427,727.95 0.00 0.00 73,547,000.00
A-7 49,724.31 49,724.31 0.00 0.00 8,550,000.00
A-8 517,741.38 1,517,197.03 0.00 0.00 88,025,182.24
A-9 192,244.08 192,244.08 0.00 0.00 33,056,000.00
A-10 133,988.12 133,988.12 0.00 0.00 23,039,000.00
A-11 49,837.79 49,837.79 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 53,083.04 61,651.03 0.00 0.00 9,118,959.14
M-2 26,583.91 30,874.74 0.00 0.00 4,566,760.50
M-3 25,025.56 28,461.45 0.00 0.00 3,656,841.04
B-1 33,141.96 33,141.96 0.00 0.00 2,745,232.16
B-2 0.00 0.00 0.00 0.00 915,142.63
B-3 0.00 0.00 0.00 0.00 1,794,704.33
- -------------------------------------------------------------------------------
1,873,189.69 4,221,547.58 0.00 0.00 310,287,065.05
===============================================================================
Run: 11/28/95 08:59:18
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-1 614.168506 14.805763 3.571825 18.377588 0.000000 599.362743
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 903.148472 39.164447 5.252449 44.416896 0.000000 863.984025
A-4 1000.000000 0.000000 5.815709 5.815709 0.000000 1000.000000
A-5 1000.000000 0.000000 5.815708 5.815708 0.000000 1000.000000
A-6 1000.000000 0.000000 5.815709 5.815709 0.000000 1000.000000
A-7 1000.000000 0.000000 5.815709 5.815709 0.000000 1000.000000
A-8 773.656365 8.685632 4.499360 13.184992 0.000000 764.970733
A-9 1000.000000 0.000000 5.815709 5.815709 0.000000 1000.000000
A-10 1000.000000 0.000000 5.815709 5.815709 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 976.279201 0.916431 5.677756 6.594187 0.000000 975.362769
M-2 977.848657 0.917903 5.686884 6.604787 0.000000 976.930753
M-3 978.762181 0.918761 6.691863 7.610624 0.000000 977.843421
B-1 978.762179 0.000000 11.816158 11.816158 0.000000 978.762179
B-2 978.762171 0.000000 0.000000 0.000000 0.000000 978.762171
B-3 962.425366 0.000000 0.000000 0.000000 0.000000 959.684606
_______________________________________________________________________________
DETERMINATION DATE 20-November-95
DISTRIBUTION DATE 27-November-95
Run: 11/28/95 08:59:18 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S24 (POOL # 4117)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4117
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 70,223.37
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 32,743.52
SUBSERVICER ADVANCES THIS MONTH 29,814.54
MASTER SERVICER ADVANCES THIS MONTH 4,794.89
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 11 3,003,542.24
(B) TWO MONTHLY PAYMENTS: 2 529,821.34
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 782,457.70
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 310,287,065.05
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,053
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 703,418.89
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,060,008.51
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.70118350 % 5.55233700 % 1.74648000 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.65272630 % 5.58919872 % 1.75807490 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1924 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 3,202,111.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,218,975.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.58894598
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 324.75
POOL TRADING FACTOR: 82.97144456
................................................................................
Run: 11/28/95 08:59:19 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 77,187,704.29 6.500000 % 1,006,262.06
A-2 760944RR1 5,200,000.00 5,200,000.00 6.500000 % 0.00
A-3 760944RS9 11,213,000.00 11,213,000.00 6.500000 % 0.00
A-4 760944RT7 21,450,000.00 13,246,094.21 6.837500 % 0.00
A-5 760944RU4 8,250,000.00 5,094,651.59 5.622500 % 0.00
A-6 760944RV2 5,000,000.00 4,488,607.50 6.500000 % 4,279.16
A-7 760944RW0 0.00 0.00 0.299696 % 0.00
R 760944SA7 100.00 0.00 6.500000 % 0.00
M-1 760944RX8 2,337,700.00 2,118,546.71 6.500000 % 8,982.18
M-2 760944RY6 779,000.00 705,970.77 6.500000 % 2,993.16
M-3 760944RZ3 779,100.00 706,061.41 6.500000 % 2,993.55
B-1 701,100.00 635,373.71 6.500000 % 2,693.85
B-2 389,500.00 352,985.38 6.500000 % 1,496.58
B-3 467,420.45 423,600.98 6.500000 % 1,795.98
- -------------------------------------------------------------------------------
155,801,920.45 121,372,596.55 1,031,496.52
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 416,866.11 1,423,128.17 0.00 0.00 76,181,442.23
A-2 28,083.54 28,083.54 0.00 0.00 5,200,000.00
A-3 60,557.83 60,557.83 0.00 0.00 11,213,000.00
A-4 75,252.39 75,252.39 0.00 0.00 13,246,094.21
A-5 23,800.12 23,800.12 0.00 0.00 5,094,651.59
A-6 24,241.53 28,520.69 0.00 0.00 4,484,328.34
A-7 30,222.91 30,222.91 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 11,441.59 20,423.77 0.00 0.00 2,109,564.53
M-2 3,812.72 6,805.88 0.00 0.00 702,977.61
M-3 3,813.21 6,806.76 0.00 0.00 703,067.86
B-1 3,431.45 6,125.30 0.00 0.00 632,679.86
B-2 1,906.36 3,402.94 0.00 0.00 351,488.80
B-3 2,287.75 4,083.73 0.00 0.00 421,805.00
- -------------------------------------------------------------------------------
685,717.51 1,717,214.03 0.00 0.00 120,341,100.03
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 777.827423 10.140193 4.200797 14.340990 0.000000 767.687230
A-2 1000.000000 0.000000 5.400681 5.400681 0.000000 1000.000000
A-3 1000.000000 0.000000 5.400680 5.400680 0.000000 1000.000000
A-4 617.533530 0.000000 3.508270 3.508270 0.000000 617.533530
A-5 617.533526 0.000000 2.884863 2.884863 0.000000 617.533526
A-6 897.721500 0.855832 4.848306 5.704138 0.000000 896.865668
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 906.252603 3.842315 4.894379 8.736694 0.000000 902.410288
M-2 906.252593 3.842311 4.894377 8.736688 0.000000 902.410282
M-3 906.252612 3.842318 4.894378 8.736696 0.000000 902.410294
B-1 906.252617 3.842319 4.894380 8.736699 0.000000 902.410298
B-2 906.252580 3.842311 4.894377 8.736688 0.000000 902.410270
B-3 906.252561 3.842322 4.894394 8.736716 0.000000 902.410239
_______________________________________________________________________________
DETERMINATION DATE 20-November-95
DISTRIBUTION DATE 27-November-95
Run: 11/28/95 08:59:20 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 27,596.39
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 12,970.86
SUBSERVICER ADVANCES THIS MONTH 2,870.89
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 293,219.85
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 120,341,100.03
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 452
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 516,902.85
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 95.92779660 % 2.90887600 % 1.16332690 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 95.91030520 % 2.92137100 % 1.16832380 %
CLASS A-7 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2999 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,251,586.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,698,573.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.19845977
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 148.19
POOL TRADING FACTOR: 77.23980531
................................................................................
Run: 11/28/95 08:59:20 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 36,476,964.72 7.050000 % 780,795.31
A-4 760944SE9 24,745,827.00 24,745,827.00 7.250000 % 0.00
A-5 760944SF6 47,058,123.00 11,300,545.34 6.687500 % 175,678.94
A-6 760944SG4 0.00 0.00 2.812500 % 0.00
A-7 760944SK5 54,662,626.00 54,662,626.00 7.500000 % 0.00
A-8 760944SL3 36,227,709.00 36,227,709.00 7.500000 % 0.00
A-9 760944SM1 34,346,901.00 34,346,901.00 7.500000 % 0.00
A-10 760944SH2 19,625,291.00 19,625,291.00 7.500000 % 0.00
A-11 760944SJ8 0.00 0.00 0.081441 % 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 10,109,818.45 7.500000 % 9,017.31
M-2 760944SP4 5,640,445.00 5,514,446.31 7.500000 % 4,918.53
M-3 760944SQ2 3,760,297.00 3,682,783.28 7.500000 % 3,284.81
B-1 2,820,222.00 2,766,579.33 7.500000 % 2,467.61
B-2 940,074.00 923,727.45 7.500000 % 823.91
B-3 1,880,150.99 1,817,656.14 7.500000 % 1,621.22
- -------------------------------------------------------------------------------
376,029,704.99 242,200,875.02 978,607.64
===============================================================================
_______________________________________________________________________________
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-3 213,979.20 994,774.51 0.00 0.00 35,696,169.41
A-4 149,280.72 149,280.72 0.00 0.00 24,745,827.00
A-5 62,882.09 238,561.03 0.00 0.00 11,124,866.40
A-6 26,445.73 26,445.73 0.00 0.00 0.00
A-7 341,126.52 341,126.52 0.00 0.00 54,662,626.00
A-8 226,081.94 226,081.94 0.00 0.00 36,227,709.00
A-9 214,344.60 214,344.60 0.00 0.00 34,346,901.00
A-10 122,473.21 122,473.21 0.00 0.00 19,625,291.00
A-11 16,412.82 16,412.82 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 63,091.14 72,108.45 0.00 0.00 10,100,801.14
M-2 34,413.35 39,331.88 0.00 0.00 5,509,527.78
M-3 22,982.71 26,267.52 0.00 0.00 3,679,498.47
B-1 17,265.06 19,732.67 0.00 0.00 2,764,111.72
B-2 5,764.60 6,588.51 0.00 0.00 922,903.54
B-3 11,343.22 12,964.44 0.00 0.00 1,816,034.92
- -------------------------------------------------------------------------------
1,527,886.91 2,506,494.55 0.00 0.00 241,222,267.38
===============================================================================
Run: 11/28/95 08:59:20
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-3 736.415173 15.763085 4.319919 20.083004 0.000000 720.652088
A-4 1000.000000 0.000000 6.032561 6.032561 0.000000 1000.000000
A-5 240.140163 3.733233 1.336264 5.069497 0.000000 236.406930
A-7 1000.000000 0.000000 6.240581 6.240581 0.000000 1000.000000
A-8 1000.000000 0.000000 6.240581 6.240581 0.000000 1000.000000
A-9 1000.000000 0.000000 6.240580 6.240580 0.000000 1000.000000
A-10 1000.000000 0.000000 6.240581 6.240581 0.000000 1000.000000
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 977.661574 0.872011 6.101176 6.973187 0.000000 976.789563
M-2 977.661569 0.872011 6.101176 6.973187 0.000000 976.789558
M-3 979.386277 0.873551 6.111940 6.985491 0.000000 978.512727
B-1 980.979274 0.874970 6.121880 6.996850 0.000000 980.104304
B-2 982.611422 0.876431 6.132070 7.008501 0.000000 981.734991
B-3 966.760728 0.862276 6.033148 6.895424 0.000000 965.898446
_______________________________________________________________________________
DETERMINATION DATE 20-November-95
DISTRIBUTION DATE 27-November-95
Run: 11/28/95 08:59:21 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S26 (POOL # 4119)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4119
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 58,868.04
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 26,229.39
SUBSERVICER ADVANCES THIS MONTH 26,028.27
MASTER SERVICER ADVANCES THIS MONTH 3,333.50
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 9 2,313,180.73
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 225,224.43
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,100,622.79
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 241,222,267.38
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 804
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 469,485.68
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 762,580.08
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 89.75436780 % 7.97150200 % 2.27413010 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 89.72197810 % 7.99670263 % 2.28131930 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.0813 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 3,480,462.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,482,113.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.99889655
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 323.48
POOL TRADING FACTOR: 64.14979034
................................................................................
Run: 11/28/95 09:00:35 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 38,547,471.31 6.970000 % 86,338.21
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 68,568,784.43 86,338.21
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 223,296.22 309,634.43 0.00 0.00 38,461,133.10
A-2 173,906.23 173,906.23 0.00 0.00 30,021,313.12
S 13,591.02 13,591.02 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
- -------------------------------------------------------------------------------
410,793.47 497,131.68 0.00 0.00 68,482,446.22
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 949.046070 2.125663 5.497595 7.623258 0.000000 946.920407
A-2 1000.000000 0.000000 5.792759 5.792759 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
_______________________________________________________________________________
DETERMINATION DATE 27-November-95
DISTRIBUTION DATE 30-November-95
Run: 11/28/95 09:00:36 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 1,714.22
SUBSERVICER ADVANCES THIS MONTH 0.00
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 68,482,446.22
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 1,172,904.57
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 0.00000000 % 0.00000000 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 100.00000000 % 0.00000000 %
BANKRUPTCY AMOUNT AVAILABLE 0.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 0.00000000
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 0.00
POOL TRADING FACTOR: 96.94778613
................................................................................
Run: 11/28/95 08:59:21 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-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 15,751,247.92 9.860000 % 98,965.66
A-2 760944SZ2 24,926,000.00 0.00 6.350000 % 0.00
A-3 760944TA6 25,850,000.00 22,379,490.78 6.350000 % 435,448.90
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 6.633000 % 0.00
A-9 760944TH1 1,757,369.00 1,757,369.00 8.027590 % 0.00
A-10 760944TC2 0.00 0.00 0.107308 % 0.00
R 760944TM0 100.00 0.00 7.000000 % 0.00
M-1 760944TJ7 5,350,000.00 5,236,106.55 7.000000 % 4,891.98
M-2 760944TK4 3,210,000.00 3,141,663.94 7.000000 % 2,935.19
M-3 760944TL2 2,141,000.00 2,095,421.32 7.000000 % 1,957.71
B-1 1,070,000.00 1,047,221.32 7.000000 % 978.40
B-2 642,000.00 628,332.78 7.000000 % 587.04
B-3 963,170.23 942,665.72 7.000000 % 880.71
- -------------------------------------------------------------------------------
214,013,270.23 178,878,150.33 546,645.59
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 129,166.70 228,132.36 0.00 0.00 15,652,282.26
A-2 0.00 0.00 0.00 0.00 0.00
A-3 118,190.51 553,639.41 0.00 0.00 21,944,041.88
A-4 247,825.47 247,825.47 0.00 0.00 46,926,000.00
A-5 227,049.91 227,049.91 0.00 0.00 39,000,000.00
A-6 24,963.84 24,963.84 0.00 0.00 4,288,000.00
A-7 179,101.63 179,101.63 0.00 0.00 30,764,000.00
A-8 27,144.98 27,144.98 0.00 0.00 4,920,631.00
A-9 11,732.94 11,732.94 0.00 0.00 1,757,369.00
A-10 15,964.18 15,964.18 0.00 0.00 0.00
R 0.01 0.01 0.00 0.00 0.00
M-1 30,483.52 35,375.50 0.00 0.00 5,231,214.57
M-2 18,290.11 21,225.30 0.00 0.00 3,138,728.75
M-3 12,199.11 14,156.82 0.00 0.00 2,093,463.61
B-1 6,096.70 7,075.10 0.00 0.00 1,046,242.92
B-2 3,658.02 4,245.06 0.00 0.00 627,745.74
B-3 5,488.03 6,368.74 0.00 0.00 941,785.01
- -------------------------------------------------------------------------------
1,057,355.66 1,604,001.25 0.00 0.00 178,331,504.74
===============================================================================
Run: 11/28/95 08:59:21
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-1 709.355907 4.456909 5.817010 10.273919 0.000000 704.898998
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 865.744324 16.845219 4.572167 21.417386 0.000000 848.899106
A-4 1000.000000 0.000000 5.281197 5.281197 0.000000 1000.000000
A-5 1000.000000 0.000000 5.821793 5.821793 0.000000 1000.000000
A-6 1000.000000 0.000000 5.821791 5.821791 0.000000 1000.000000
A-7 1000.000000 0.000000 5.821793 5.821793 0.000000 1000.000000
A-8 1000.000000 0.000000 5.516565 5.516565 0.000000 1000.000000
A-9 1000.000000 0.000000 6.676424 6.676424 0.000000 1000.000000
R 0.000000 0.000000 0.100000 0.100000 0.000000 0.000000
M-1 978.711505 0.914389 5.697854 6.612243 0.000000 977.797116
M-2 978.711508 0.914389 5.697854 6.612243 0.000000 977.797118
M-3 978.711499 0.914390 5.697856 6.612246 0.000000 977.797109
B-1 978.711514 0.914393 5.697850 6.612243 0.000000 977.797122
B-2 978.711495 0.914393 5.697850 6.612243 0.000000 977.797103
B-3 978.711437 0.914387 5.697851 6.612238 0.000000 977.797051
_______________________________________________________________________________
DETERMINATION DATE 20-November-95
DISTRIBUTION DATE 27-November-95
Run: 11/28/95 08:59:22 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S28 (POOL # 4120)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4120
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 52,480.52
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 18,900.29
SUBSERVICER ADVANCES THIS MONTH 11,431.41
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,672,808.66
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 178,331,504.74
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 614
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 379,523.50
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.68138030 % 5.85493100 % 1.46368900 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.66580480 % 5.86739115 % 1.46680400 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1075 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,805,337.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,279,342.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.58526592
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 325.62
POOL TRADING FACTOR: 83.32731169
................................................................................
Run: 11/28/95 08:59:23 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 41,695,404.47 6.038793 % 808,164.34
A-2 760944UF3 47,547,000.00 36,910,958.00 6.587500 % 388,406.62
A-3 760944UG1 0.00 0.00 2.412500 % 0.00
A-4 760944UD8 22,048,000.00 22,048,000.00 5.758391 % 0.00
A-5 760944UH9 8,492,000.00 8,492,000.00 6.250000 % 0.00
A-6 760944UL0 15,208,000.00 15,208,000.00 7.000000 % 0.00
A-7 760944UM8 9,054,000.00 0.00 7.000000 % 0.00
A-8 760944UN6 64,926,000.00 26,193,816.80 7.000000 % 227,586.65
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 0.123178 % 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 3,552,508.70 7.000000 % 14,842.72
M-2 760944UR7 1,948,393.00 1,776,251.58 7.000000 % 7,421.35
M-3 760944US5 1,298,929.00 1,184,168.04 7.000000 % 4,947.57
B-1 909,250.00 828,917.32 7.000000 % 3,463.30
B-2 389,679.00 355,250.68 7.000000 % 1,484.27
B-3 649,465.07 592,084.61 7.000000 % 2,473.78
- -------------------------------------------------------------------------------
259,785,708.07 158,837,360.20 1,458,790.60
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 209,169.91 1,017,334.25 0.00 0.00 40,887,240.13
A-2 201,993.23 590,399.85 0.00 0.00 36,522,551.38
A-3 73,974.76 73,974.76 0.00 0.00 0.00
A-4 105,470.56 105,470.56 0.00 0.00 22,048,000.00
A-5 44,091.10 44,091.10 0.00 0.00 8,492,000.00
A-6 88,436.39 88,436.39 0.00 0.00 15,208,000.00
A-7 0.00 0.00 0.00 0.00 0.00
A-8 152,320.26 379,906.91 0.00 0.00 25,966,230.15
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 16,253.45 16,253.45 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 20,658.28 35,501.00 0.00 0.00 3,537,665.98
M-2 10,329.12 17,750.47 0.00 0.00 1,768,830.23
M-3 6,886.09 11,833.66 0.00 0.00 1,179,220.47
B-1 4,820.26 8,283.56 0.00 0.00 825,454.02
B-2 2,065.83 3,550.10 0.00 0.00 353,766.41
B-3 3,443.01 5,916.79 0.00 0.00 589,610.83
- -------------------------------------------------------------------------------
939,912.25 2,398,702.85 0.00 0.00 157,378,569.60
===============================================================================
Run: 11/28/95 08:59:23
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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-1 653.266764 12.661993 3.277190 15.939183 0.000000 640.604771
A-2 776.304667 8.168899 4.248285 12.417184 0.000000 768.135768
A-4 1000.000000 0.000000 4.783679 4.783679 0.000000 1000.000000
A-5 1000.000000 0.000000 5.192075 5.192075 0.000000 1000.000000
A-6 1000.000000 0.000000 5.815123 5.815123 0.000000 1000.000000
A-7 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-8 403.441099 3.505324 2.346060 5.851384 0.000000 399.935775
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-1 911.649557 3.808959 5.301356 9.110315 0.000000 907.840598
M-2 911.649539 3.808959 5.301353 9.110312 0.000000 907.840579
M-3 911.649551 3.808961 5.301360 9.110321 0.000000 907.840590
B-1 911.649513 3.808963 5.301358 9.110321 0.000000 907.840550
B-2 911.649537 3.808956 5.301363 9.110319 0.000000 907.840582
B-3 911.649660 3.808965 5.301363 9.110328 0.000000 907.840694
_______________________________________________________________________________
DETERMINATION DATE 20-November-95
DISTRIBUTION DATE 27-November-95
Run: 11/28/95 08:59:24 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S29 (POOL # 4121)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4121
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 37,368.67
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 16,973.91
SUBSERVICER ADVANCES THIS MONTH 6,506.99
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 432,469.89
(B) TWO MONTHLY PAYMENTS: 1 230,596.10
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 157,378,569.60
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 614
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 795,152.94
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.78134050 % 4.10037600 % 1.11828390 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.75497330 % 4.12109266 % 1.12393400 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1233 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,616,267.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,305,415.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.53158948
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 147.26
POOL TRADING FACTOR: 60.58014922
................................................................................
Run: 11/28/95 08:59:24 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 27,283,434.72 7.500000 % 1,061,038.48
A-3 760944SW9 49,628,000.00 49,628,000.00 6.200000 % 0.00
A-4 760944SX7 41,944,779.00 41,944,779.00 6.587500 % 0.00
A-5 760944SY5 446,221.00 446,221.00 273.775000 % 0.00
A-6 760944TN8 32,053,000.00 32,053,000.00 7.000000 % 0.00
A-7 760944TU2 11,162,000.00 11,162,000.00 7.500000 % 0.00
A-8 760944TV0 13,530,000.00 13,530,000.00 7.500000 % 0.00
A-9 760944TW8 1,023,000.00 1,023,000.00 7.500000 % 0.00
A-10 760944TQ1 26,670,000.00 16,302,521.70 7.500000 % 118,061.12
A-11 760944TR9 3,400,000.00 3,400,000.00 7.500000 % 0.00
A-12 760944TS7 0.00 0.00 0.035943 % 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 8,667,097.55 7.500000 % 7,708.54
M-2 760944TY4 4,823,973.00 4,727,506.94 7.500000 % 4,204.66
M-3 760944TZ1 3,215,982.00 3,151,671.31 7.500000 % 2,803.10
B-1 1,929,589.00 1,891,002.58 7.500000 % 1,681.86
B-2 803,995.00 787,917.32 7.500000 % 700.78
B-3 1,286,394.99 1,134,631.68 7.500000 % 1,009.14
- -------------------------------------------------------------------------------
321,598,232.99 217,132,783.80 1,197,207.68
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 169,974.92 1,231,013.40 0.00 0.00 26,222,396.24
A-3 255,589.48 255,589.48 0.00 0.00 49,628,000.00
A-4 229,521.34 229,521.34 0.00 0.00 41,944,779.00
A-5 101,477.16 101,477.16 0.00 0.00 446,221.00
A-6 186,376.54 186,376.54 0.00 0.00 32,053,000.00
A-7 69,538.90 69,538.90 0.00 0.00 11,162,000.00
A-8 84,291.46 84,291.46 0.00 0.00 13,530,000.00
A-9 6,373.26 6,373.26 0.00 0.00 1,023,000.00
A-10 101,564.18 219,625.30 0.00 0.00 16,184,460.58
A-11 21,181.89 21,181.89 0.00 0.00 3,400,000.00
A-12 6,482.85 6,482.85 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 53,995.74 61,704.28 0.00 0.00 8,659,389.01
M-2 29,452.22 33,656.88 0.00 0.00 4,723,302.28
M-3 19,634.81 22,437.91 0.00 0.00 3,148,868.21
B-1 11,780.89 13,462.75 0.00 0.00 1,889,320.72
B-2 4,908.70 5,609.48 0.00 0.00 787,216.54
B-3 7,068.72 8,077.86 0.00 0.00 1,133,622.54
- -------------------------------------------------------------------------------
1,359,213.06 2,556,420.74 0.00 0.00 215,935,576.12
===============================================================================
Run: 11/28/95 08:59:24
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-2 532.359702 20.703190 3.316584 24.019774 0.000000 511.656512
A-3 1000.000000 0.000000 5.150106 5.150106 0.000000 1000.000000
A-4 1000.000000 0.000000 5.471988 5.471988 0.000000 1000.000000
A-5 1000.000000 0.000000 227.414577 227.414577 0.000000 1000.000000
A-6 1000.000000 0.000000 5.814636 5.814636 0.000000 1000.000000
A-7 1000.000000 0.000000 6.229968 6.229968 0.000000 1000.000000
A-8 1000.000000 0.000000 6.229967 6.229967 0.000000 1000.000000
A-9 1000.000000 0.000000 6.229971 6.229971 0.000000 1000.000000
A-10 611.268155 4.426739 3.808181 8.234920 0.000000 606.841417
A-11 1000.000000 0.000000 6.229968 6.229968 0.000000 1000.000000
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 980.002780 0.871617 6.105386 6.977003 0.000000 979.131163
M-2 980.002778 0.871618 6.105387 6.977005 0.000000 979.131160
M-3 980.002783 0.871616 6.105386 6.977002 0.000000 979.131167
B-1 980.002778 0.871616 6.105388 6.977004 0.000000 979.131162
B-2 980.002761 0.871622 6.105386 6.977008 0.000000 979.131139
B-3 882.024331 0.784471 5.494984 6.279455 0.000000 881.239859
_______________________________________________________________________________
DETERMINATION DATE 20-November-95
DISTRIBUTION DATE 27-November-95
Run: 11/28/95 08:59:25 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S30 (POOL # 4122)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4122
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 50,929.31
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 22,816.36
SUBSERVICER ADVANCES THIS MONTH 37,002.26
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,499,295.21
(B) TWO MONTHLY PAYMENTS: 4 2,312,260.30
(C) THREE OR MORE MONTHLY PAYMENTS: 2 586,142.95
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 794,415.59
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 215,935,576.12
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 746
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,004,089.26
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 90.62332870 % 7.62034900 % 1.75632230 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 90.57972770 % 7.65578317 % 1.76448910 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.0355 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 2,192,208.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,673,723.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.94292991
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 324.48
POOL TRADING FACTOR: 67.14451572
................................................................................
Run: 11/29/95 11:08:08 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 81,582,711.87 8.398057 % 2,966,322.19
M 760944SU3 3,678,041.61 3,561,750.61 8.398057 % 2,485.39
R 760944SV1 100.00 0.00 8.398057 % 0.00
B-1 4,494,871.91 4,352,754.65 8.398057 % 3,037.36
B-2 1,225,874.16 664,356.16 8.398057 % 463.59
- -------------------------------------------------------------------------------
163,449,887.68 90,161,573.29 2,972,308.53
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 559,935.01 3,526,257.20 0.00 0.00 78,616,389.68
M 24,445.73 26,931.12 0.00 0.00 3,559,265.22
R 0.00 0.00 0.00 0.00 0.00
B-1 29,874.71 32,912.07 0.00 0.00 4,349,717.29
B-2 4,559.75 5,023.34 0.00 0.00 660,549.87
- -------------------------------------------------------------------------------
618,815.20 3,591,123.73 0.00 0.00 87,185,922.06
===============================================================================
Run: 11/29/95 11:08:08
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 529.582488 19.255456 3.634738 22.890194 0.000000 510.327033
M 968.382359 0.675737 6.646398 7.322135 0.000000 967.706622
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B-1 968.382356 0.675739 6.646399 7.322138 0.000000 967.706617
B-2 541.944827 0.378171 3.719591 4.097762 0.000000 538.839868
_______________________________________________________________________________
DETERMINATION DATE 20-November-95
DISTRIBUTION DATE 27-November-95
Run: 11/29/95 11:08:08 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S33 (POOL # 4123)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4123
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 23,503.28
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 9,062.67
SUBSERVICER ADVANCES THIS MONTH 37,930.48
MASTER SERVICER ADVANCES THIS MONTH 10,738.49
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 2,301,675.69
(B) TWO MONTHLY PAYMENTS: 2 602,429.71
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 2,034,572.86
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 87,185,922.06
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 286
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 1,475,659.12
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,912,736.40
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 90.48501360 % 3.95040900 % 5.56457770 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 90.17096780 % 4.08238525 % 5.74664700 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 997,985.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,978,157.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.85013061
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 329.55
POOL TRADING FACTOR: 53.34107187
................................................................................
Run: 11/28/95 08:59:27 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 30,191,911.54 7.000000 % 1,700,282.03
A-2 760944VV7 41,000,000.00 30,877,570.32 7.000000 % 272,994.86
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 1,409,301.63 0.000000 % 19,083.84
A-9 760944WC8 0.00 0.00 0.251602 % 0.00
R 760944WG9 100.00 0.00 7.000000 % 0.00
M-1 760944WD6 9,616,700.00 9,407,450.47 7.000000 % 8,823.49
M-2 760944WE4 7,479,800.00 7,317,047.24 7.000000 % 6,862.85
M-3 760944WF1 4,274,200.00 4,181,197.81 7.000000 % 3,921.65
B-1 2,564,500.00 2,508,699.12 7.000000 % 2,352.97
B-2 854,800.00 836,200.44 7.000000 % 784.29
B-3 1,923,420.54 1,260,428.53 7.000000 % 1,182.14
- -------------------------------------------------------------------------------
427,416,329.03 352,945,807.10 2,016,288.12
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 175,715.92 1,875,997.95 0.00 0.00 28,491,629.51
A-2 179,706.44 452,701.30 0.00 0.00 30,604,575.46
A-3 844,273.50 844,273.50 0.00 0.00 145,065,000.00
A-4 210,246.31 210,246.31 0.00 0.00 36,125,000.00
A-5 280,830.86 280,830.86 0.00 0.00 48,253,000.00
A-6 161,090.86 161,090.86 0.00 0.00 27,679,000.00
A-7 45,593.62 45,593.62 0.00 0.00 7,834,000.00
A-8 0.00 19,083.84 0.00 0.00 1,390,217.79
A-9 73,831.99 73,831.99 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 54,751.05 63,574.54 0.00 0.00 9,398,626.98
M-2 42,584.98 49,447.83 0.00 0.00 7,310,184.39
M-3 24,334.43 28,256.08 0.00 0.00 4,177,276.16
B-1 14,600.55 16,953.52 0.00 0.00 2,506,346.15
B-2 4,866.66 5,650.95 0.00 0.00 835,416.15
B-3 7,335.65 8,517.79 0.00 0.00 1,259,246.33
- -------------------------------------------------------------------------------
2,119,762.82 4,136,050.94 0.00 0.00 350,929,518.92
===============================================================================
Run: 11/28/95 08:59:27
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-1 323.818994 18.236130 1.884616 20.120746 0.000000 305.582864
A-2 753.111471 6.658411 4.383084 11.041495 0.000000 746.453060
A-3 1000.000000 0.000000 5.819967 5.819967 0.000000 1000.000000
A-4 1000.000000 0.000000 5.819967 5.819967 0.000000 1000.000000
A-5 1000.000000 0.000000 5.819967 5.819967 0.000000 1000.000000
A-6 1000.000000 0.000000 5.819967 5.819967 0.000000 1000.000000
A-7 1000.000000 0.000000 5.819967 5.819967 0.000000 1000.000000
A-8 933.430723 12.639908 0.000000 12.639908 0.000000 920.790815
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 978.241026 0.917517 5.693330 6.610847 0.000000 977.323508
M-2 978.241028 0.917518 5.693331 6.610849 0.000000 977.323510
M-3 978.241030 0.917517 5.693330 6.610847 0.000000 977.323513
B-1 978.241029 0.917516 5.693332 6.610848 0.000000 977.323513
B-2 978.241039 0.917513 5.693332 6.610845 0.000000 977.323526
B-3 655.305745 0.614603 3.813857 4.428460 0.000000 654.691111
_______________________________________________________________________________
DETERMINATION DATE 20-November-95
DISTRIBUTION DATE 27-November-95
Run: 11/28/95 08:59:27 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S31 (POOL # 4125)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4125
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 84,400.95
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 37,775.13
SUBSERVICER ADVANCES THIS MONTH 33,740.00
MASTER SERVICER ADVANCES THIS MONTH 2,256.31
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 10 3,230,432.39
(B) TWO MONTHLY PAYMENTS: 1 251,996.53
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,454,433.46
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 350,929,518.92
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,191
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 327,349.49
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,685,251.13
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.77197150 % 5.92320300 % 1.30482580 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.73726070 % 5.95164738 % 1.31109190 %
BANKRUPTCY AMOUNT AVAILABLE 50,000.00
FRAUD AMOUNT AVAILABLE 3,553,523.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,553,523.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.63730259
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 326.65
POOL TRADING FACTOR: 82.10484604
................................................................................
Run: 11/28/95 08:59:28 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 54,831,133.76 6.500000 % 1,995,907.24
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 29,834,996.29 6.500000 % 315,583.15
A-6 760944VG0 64,049,000.00 57,814,797.01 6.500000 % 256,674.29
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 0.254859 % 0.00
R 760944VM7 100.00 0.00 6.500000 % 0.00
M 760944VL9 10,156,500.00 9,265,053.46 6.500000 % 38,543.43
B 781,392.32 712,808.70 6.500000 % 2,965.35
- -------------------------------------------------------------------------------
312,503,992.32 246,424,789.22 2,609,673.46
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 295,472.15 2,291,379.39 0.00 0.00 52,835,226.52
A-2 201,000.98 201,000.98 0.00 0.00 37,300,000.00
A-3 94,206.41 94,206.41 0.00 0.00 17,482,000.00
A-4 27,590.48 27,590.48 0.00 0.00 5,120,000.00
A-5 160,773.82 476,356.97 0.00 0.00 29,519,413.14
A-6 311,550.42 568,224.71 0.00 0.00 57,558,122.72
A-7 183,562.93 183,562.93 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 52,066.74 52,066.74 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 49,927.21 88,470.64 0.00 0.00 9,226,510.03
B 3,841.17 6,806.52 0.00 0.00 709,843.35
- -------------------------------------------------------------------------------
1,379,992.31 3,989,665.77 0.00 0.00 243,815,115.76
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 619.728896 22.558742 3.339574 25.898316 0.000000 597.170154
A-2 1000.000000 0.000000 5.388766 5.388766 0.000000 1000.000000
A-3 1000.000000 0.000000 5.388766 5.388766 0.000000 1000.000000
A-4 1000.000000 0.000000 5.388766 5.388766 0.000000 1000.000000
A-5 795.599901 8.415551 4.287302 12.702853 0.000000 787.184350
A-6 902.665100 4.007468 4.864251 8.871719 0.000000 898.657633
A-7 1000.000000 0.000000 5.388766 5.388766 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 912.228963 3.794952 4.915789 8.710741 0.000000 908.434011
B 912.228956 3.794957 4.915789 8.710746 0.000000 908.433999
_______________________________________________________________________________
DETERMINATION DATE 20-November-95
DISTRIBUTION DATE 27-November-95
Run: 11/28/95 08:59:28 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S32 (POOL # 4126)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4126
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 56,528.82
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 26,884.12
SUBSERVICER ADVANCES THIS MONTH 14,844.51
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 868,803.48
(B) TWO MONTHLY PAYMENTS: 1 539,632.58
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 243,815,115.76
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 908
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,584,524.79
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 95.95095030 % 3.75979000 % 0.28926010 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 95.92463600 % 3.78422396 % 0.29114000 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2553 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 2,487,037.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,696,234.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.15702617
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 149.41
POOL TRADING FACTOR: 78.01984031
................................................................................
Run: 11/28/95 08:59:29 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 46,122,054.44 5.400000 % 655,062.84
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 6.283000 % 0.00
A-9 760944WY0 8,653,500.00 7,320,688.44 8.673002 % 0.00
A-10 760944WU8 8,704,536.00 8,704,536.00 7.187500 % 0.00
A-11 760944WV6 3,108,764.00 3,108,764.00 6.475000 % 0.00
A-12 760944WH7 4,096,000.00 0.00 7.000000 % 0.00
A-13 760944WJ3 0.00 0.00 7.000000 % 0.00
A-14 760944WK0 0.00 0.00 0.156267 % 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 5,229,045.76 7.000000 % 4,897.95
M-2 760944WQ7 3,209,348.00 3,137,411.24 7.000000 % 2,938.75
M-3 760944WR5 2,139,566.00 2,091,608.15 7.000000 % 1,959.17
B-1 1,390,718.00 1,359,545.38 7.000000 % 1,273.46
B-2 320,935.00 313,741.34 7.000000 % 293.88
B-3 962,805.06 941,224.00 7.000000 % 881.63
- -------------------------------------------------------------------------------
213,956,513.06 187,608,505.55 667,307.68
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 207,300.30 862,363.14 0.00 0.00 45,466,991.60
A-2 97,551.98 97,551.98 0.00 0.00 18,171,000.00
A-3 25,105.68 25,105.68 0.00 0.00 4,309,000.00
A-4 195,164.38 195,164.38 0.00 0.00 33,496,926.28
A-5 2,611.48 2,611.48 0.00 0.00 448,220.39
A-6 133,988.35 133,988.35 0.00 0.00 26,829,850.30
A-7 74,437.97 74,437.97 0.00 0.00 8,943,283.44
A-8 89,329.17 89,329.17 0.00 0.00 17,081,606.39
A-9 52,846.83 52,846.83 0.00 0.00 7,320,688.44
A-10 52,074.01 52,074.01 0.00 0.00 8,704,536.00
A-11 16,754.25 16,754.25 0.00 0.00 3,108,764.00
A-12 0.00 0.00 0.00 0.00 0.00
A-13 69,740.70 69,740.70 0.00 0.00 0.00
A-14 24,401.48 24,401.48 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 30,466.18 35,364.13 0.00 0.00 5,224,147.81
M-2 18,279.62 21,218.37 0.00 0.00 3,134,472.49
M-3 12,186.42 14,145.59 0.00 0.00 2,089,648.98
B-1 7,921.17 9,194.63 0.00 0.00 1,358,271.92
B-2 1,827.96 2,121.84 0.00 0.00 313,447.46
B-3 5,483.88 6,365.51 0.00 0.00 940,342.37
- -------------------------------------------------------------------------------
1,117,471.81 1,784,779.49 0.00 0.00 186,941,197.87
===============================================================================
Run: 11/28/95 08:59:29
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-1 779.734145 11.074417 3.504595 14.579012 0.000000 768.659729
A-2 1000.000000 0.000000 5.368553 5.368553 0.000000 1000.000000
A-3 1000.000000 0.000000 5.826336 5.826336 0.000000 1000.000000
A-4 963.172558 0.000000 5.611768 5.611768 0.000000 963.172558
A-5 912.872485 0.000000 5.318697 5.318697 0.000000 912.872485
A-6 918.909163 0.000000 4.589035 4.589035 0.000000 918.909164
A-7 918.909164 0.000000 7.648391 7.648391 0.000000 918.909164
A-8 845.980060 0.000000 4.424098 4.424098 0.000000 845.980060
A-9 845.980059 0.000000 6.106989 6.106989 0.000000 845.980059
A-10 1000.000000 0.000000 5.982399 5.982399 0.000000 1000.000000
A-11 1000.000000 0.000000 5.389361 5.389361 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-1 977.585238 0.915686 5.695741 6.611427 0.000000 976.669552
M-2 977.585242 0.915684 5.695743 6.611427 0.000000 976.669557
M-3 977.585244 0.915686 5.695744 6.611430 0.000000 976.669558
B-1 977.585233 0.915685 5.695741 6.611426 0.000000 976.669548
B-2 977.585305 0.915699 5.695733 6.611432 0.000000 976.669606
B-3 977.585224 0.915689 5.695732 6.611421 0.000000 976.669535
_______________________________________________________________________________
DETERMINATION DATE 20-November-95
DISTRIBUTION DATE 27-November-95
Run: 11/28/95 08:59:30 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S34 (POOL # 4127)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4127
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 40,344.09
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 19,821.15
SUBSERVICER ADVANCES THIS MONTH 8,787.42
MASTER SERVICER ADVANCES THIS MONTH 2,712.76
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,283,533.60
(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 186,941,197.87
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 402,869.88
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 491,578.32
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.03199190 % 5.57440900 % 1.39359930 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.01366890 % 5.58906726 % 1.39726380 %
CLASS A-14 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1562 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,886,656.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,529,668.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.54019837
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 326.89
POOL TRADING FACTOR: 87.37345510
................................................................................
Run: 11/28/95 08:59:30 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 75,107,276.53 8.122458 % 3,019,304.60
M 760944VP0 3,025,700.00 2,928,244.53 8.122458 % 2,115.15
R 760944VQ8 100.00 0.00 8.122458 % 0.00
B-1 3,429,100.00 3,318,651.30 8.122458 % 2,397.15
B-2 941,300.03 761,835.27 8.122458 % 550.29
- -------------------------------------------------------------------------------
134,473,200.03 82,116,007.63 3,024,367.19
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 496,671.84 3,515,976.44 0.00 0.00 72,087,971.93
M 19,363.99 21,479.14 0.00 0.00 2,926,129.38
R 0.00 0.00 0.00 0.00 0.00
B-1 21,945.68 24,342.83 0.00 0.00 3,316,254.15
B-2 5,037.89 5,588.18 0.00 0.00 761,284.98
- -------------------------------------------------------------------------------
543,019.40 3,567,386.59 0.00 0.00 79,091,640.44
===============================================================================
Run: 11/28/95 08:59:30
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 591.037533 23.759647 3.908432 27.668079 0.000000 567.277886
M 967.790769 0.699061 6.399838 7.098899 0.000000 967.091708
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B-1 967.790761 0.699061 6.399837 7.098898 0.000000 967.091700
B-2 809.343722 0.584606 5.352055 5.936661 0.000000 808.759116
_______________________________________________________________________________
DETERMINATION DATE 20-November-95
DISTRIBUTION DATE 27-November-95
Run: 11/28/95 08:59:31 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S38 (POOL # 4128)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4128
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 21,822.43
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 8,481.38
SUBSERVICER ADVANCES THIS MONTH 46,098.06
MASTER SERVICER ADVANCES THIS MONTH 3,689.82
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 2,189,371.54
(B) TWO MONTHLY PAYMENTS: 2 1,136,182.28
(C) THREE OR MORE MONTHLY PAYMENTS: 3 1,132,161.31
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,665,870.84
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 79,091,640.44
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 258
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 545,892.24
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,965,052.70
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 91.46484190 % 3.56598500 % 4.96917310 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 91.14486880 % 3.69966960 % 5.15546160 %
BANKRUPTCY AMOUNT AVAILABLE 50,000.00
FRAUD AMOUNT AVAILABLE 852,072.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,952,200.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.57575130
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 332.25
POOL TRADING FACTOR: 58.81591308
................................................................................
Run: 11/28/95 08:59:31 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 20,692,154.45 6.849930 % 841,888.81
A-2 760944XA1 25,550,000.00 25,550,000.00 6.849930 % 0.00
A-3 760944XB9 15,000,000.00 13,697,383.84 6.849930 % 171,089.61
A-4 32,700,000.00 32,700,000.00 6.849930 % 0.00
A-5 760944XC7 0.00 0.00 0.050800 % 0.00
R 760944XD5 100.00 0.00 6.849930 % 0.00
B-1 2,684,092.00 2,618,902.40 6.849930 % 2,521.26
B-2 1,609,940.00 1,570,838.75 6.849930 % 1,512.27
B-3 1,341,617.00 1,309,032.61 6.849930 % 1,260.23
B-4 536,646.00 523,612.28 6.849930 % 504.09
B-5 375,652.00 366,528.41 6.849930 % 352.86
B-6 429,317.20 418,890.17 6.849930 % 403.27
- -------------------------------------------------------------------------------
107,329,364.20 99,447,342.91 1,019,532.40
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 117,314.12 959,202.93 0.00 0.00 19,850,265.64
A-2 144,855.66 144,855.66 0.00 0.00 25,550,000.00
A-3 77,657.29 248,746.90 0.00 0.00 13,526,294.23
A-4 185,392.57 185,392.57 0.00 0.00 32,700,000.00
A-5 4,181.34 4,181.34 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B-1 14,847.86 17,369.12 0.00 0.00 2,616,381.14
B-2 8,905.87 10,418.14 0.00 0.00 1,569,326.48
B-3 7,421.56 8,681.79 0.00 0.00 1,307,772.38
B-4 2,968.62 3,472.71 0.00 0.00 523,108.19
B-5 2,078.04 2,430.90 0.00 0.00 366,175.55
B-6 2,374.88 2,778.15 0.00 0.00 418,486.90
- -------------------------------------------------------------------------------
567,997.81 1,587,530.21 0.00 0.00 98,427,810.51
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 763.491788 31.063715 4.328615 35.392330 0.000000 732.428073
A-2 1000.000000 0.000000 5.669497 5.669497 0.000000 1000.000000
A-3 913.158923 11.405974 5.177153 16.583127 0.000000 901.752949
A-4 1000.000000 0.000000 5.669498 5.669498 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B-1 975.712606 0.939334 5.531800 6.471134 0.000000 974.773272
B-2 975.712604 0.939333 5.531802 6.471135 0.000000 974.773271
B-3 975.712599 0.939337 5.531802 6.471139 0.000000 974.773262
B-4 975.712630 0.939334 5.531803 6.471137 0.000000 974.773296
B-5 975.712654 0.939327 5.531822 6.471149 0.000000 974.773327
B-6 975.712527 0.939329 5.531807 6.471136 0.000000 974.773198
_______________________________________________________________________________
DETERMINATION DATE 20-November-95
DISTRIBUTION DATE 27-November-95
Run: 11/28/95 08:59:32 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S41 (POOL # 4129)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4129
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 20,251.14
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 10,364.01
SUBSERVICER ADVANCES THIS MONTH 5,107.51
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 293,802.73
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 469,081.07
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 98,427,810.51
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 338
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 923,792.93
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 93.15436250 % 6.84563750 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 93.09011280 % 6.90988720 %
BANKRUPTCY AMOUNT AVAILABLE 100,755.00
FRAUD AMOUNT AVAILABLE 1,003,804.00
SPECIAL HAZARD AMOUNT AVAILABLE 536,647.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.27081555
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 328.76
POOL TRADING FACTOR: 91.70632030
................................................................................
Run: 11/28/95 08:59:32 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 3,789,635.50 7.089869 % 36,725.34
A-2 760944XF0 25,100,000.00 12,436,857.43 7.089869 % 354,907.53
A-3 760944XG8 29,000,000.00 14,369,277.49 5.999869 % 410,052.52
A-4 760944ZC5 0.00 0.00 1.090000 % 0.00
A-5 760944XH6 52,129,000.00 52,129,000.00 7.089869 % 0.00
A-6 760944XJ2 35,266,000.00 35,266,000.00 7.089869 % 0.00
A-7 760944XK9 41,282,000.00 41,282,000.00 7.089869 % 0.00
R-I 760944XL7 100.00 0.00 7.089869 % 0.00
R-II 760944XQ6 210,347.00 0.00 7.089869 % 0.00
M-1 760944XM5 5,029,000.00 4,928,944.78 7.089869 % 4,587.46
M-2 760944XN3 3,520,000.00 3,449,967.33 7.089869 % 3,210.95
M-3 760944XP8 2,012,000.00 1,971,969.95 7.089869 % 1,835.35
B-1 760944B80 1,207,000.00 1,182,985.96 7.089869 % 1,101.03
B-2 760944B98 402,000.00 394,001.93 7.089869 % 366.70
B-3 905,558.27 887,541.61 7.089869 % 826.05
- -------------------------------------------------------------------------------
201,163,005.27 172,088,181.98 813,612.93
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 22,349.29 59,074.63 0.00 0.00 3,752,910.16
A-2 73,346.11 428,253.64 0.00 0.00 12,081,949.90
A-3 71,714.16 481,766.68 0.00 0.00 13,959,224.97
A-4 13,028.35 13,028.35 0.00 0.00 0.00
A-5 307,429.70 307,429.70 0.00 0.00 52,129,000.00
A-6 207,980.51 207,980.51 0.00 0.00 35,266,000.00
A-7 243,459.75 243,459.75 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 29,068.35 33,655.81 0.00 0.00 4,924,357.32
M-2 20,346.11 23,557.06 0.00 0.00 3,446,756.38
M-3 11,629.65 13,465.00 0.00 0.00 1,970,134.60
B-1 6,976.64 8,077.67 0.00 0.00 1,181,884.93
B-2 2,323.62 2,690.32 0.00 0.00 393,635.23
B-3 5,234.27 6,060.32 0.00 0.00 886,715.56
- -------------------------------------------------------------------------------
1,014,886.51 1,828,499.44 0.00 0.00 171,274,569.05
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 743.065784 7.201047 4.382214 11.583261 0.000000 735.864737
A-2 495.492328 14.139742 2.922156 17.061898 0.000000 481.352586
A-3 495.492327 14.139742 2.472902 16.612644 0.000000 481.352585
A-5 1000.000000 0.000000 5.897479 5.897479 0.000000 1000.000000
A-6 1000.000000 0.000000 5.897479 5.897479 0.000000 1000.000000
A-7 1000.000000 0.000000 5.897480 5.897480 0.000000 1000.000000
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 980.104351 0.912201 5.780145 6.692346 0.000000 979.192150
M-2 980.104355 0.912202 5.780145 6.692347 0.000000 979.192153
M-3 980.104349 0.912202 5.780144 6.692346 0.000000 979.192147
B-1 980.104358 0.912204 5.780149 6.692353 0.000000 979.192154
B-2 980.104303 0.912189 5.780149 6.692338 0.000000 979.192114
B-3 980.104361 0.912200 5.780136 6.692336 0.000000 979.192162
_______________________________________________________________________________
DETERMINATION DATE 20-November-95
DISTRIBUTION DATE 27-November-95
Run: 11/28/95 08:59:33 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S35 (POOL # 4130)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4130
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 35,674.68
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 18,022.62
SUBSERVICER ADVANCES THIS MONTH 8,272.85
MASTER SERVICER ADVANCES THIS MONTH 2,986.74
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 393,961.22
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 618,745.88
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 214,323.97
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 171,274,569.05
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 594
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 398,416.84
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 653,447.27
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.55299730 % 6.01487100 % 1.43213180 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.52458550 % 6.03781890 % 1.43759560 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,718,262.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,669,585.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.46372475
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 328.61
POOL TRADING FACTOR: 85.14218050
................................................................................
Run: 11/28/95 08:59:34 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 10,605,775.38 6.573370 % 1,188,006.96
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 42,902,303.23 6.250000 % 490,772.11
A-5 760944YM4 24,343,000.00 24,343,000.00 6.337500 % 0.00
A-6 760944YN2 0.00 0.00 2.162500 % 0.00
A-7 760944XT0 4,877,000.00 4,877,000.00 5.732000 % 0.00
A-8 760944YQ5 7,400,000.00 7,400,000.00 6.478840 % 0.00
A-9 760944YR3 26,000,000.00 26,000,000.00 6.478840 % 0.00
A-10 760944YP7 11,167,000.00 11,167,000.00 6.304600 % 0.00
A-11 760944YW2 40,005,000.00 31,072,769.47 7.000000 % 71,035.32
A-12 760944YX0 16,300,192.00 11,995,104.41 6.637500 % 0.00
A-13 760944YY8 8,444,808.00 6,214,427.03 4.560138 % 0.00
A-14 760944YZ5 0.00 0.00 0.212838 % 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 7,602,631.31 6.500000 % 31,680.34
B 777,263.95 539,281.03 6.500000 % 2,247.20
- -------------------------------------------------------------------------------
259,085,063.95 208,077,291.86 1,783,741.93
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 57,934.36 1,245,941.32 0.00 0.00 9,417,768.42
A-2 22,358.04 22,358.04 0.00 0.00 6,046,000.00
A-3 72,867.26 72,867.26 0.00 0.00 17,312,000.00
A-4 222,826.26 713,598.37 0.00 0.00 42,411,531.12
A-5 128,202.89 128,202.89 0.00 0.00 24,343,000.00
A-6 43,745.75 43,745.75 0.00 0.00 0.00
A-7 23,230.82 23,230.82 0.00 0.00 4,877,000.00
A-8 39,841.41 39,841.41 0.00 0.00 7,400,000.00
A-9 139,983.34 139,983.34 0.00 0.00 26,000,000.00
A-10 58,505.92 58,505.92 0.00 0.00 11,167,000.00
A-11 180,752.26 251,787.58 0.00 0.00 31,001,734.15
A-12 66,162.86 66,162.86 0.00 0.00 11,995,104.41
A-13 23,549.66 23,549.66 0.00 0.00 6,214,427.03
A-14 36,802.73 36,802.73 0.00 0.00 0.00
R-I 1.82 1.82 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 41,066.06 72,746.40 0.00 0.00 7,570,950.97
B 2,912.97 5,160.17 0.00 0.00 537,033.83
- -------------------------------------------------------------------------------
1,160,744.41 2,944,486.34 0.00 0.00 206,293,549.93
===============================================================================
Run: 11/28/95 08:59:34
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-1 302.158843 33.846352 1.650552 35.496904 0.000000 268.312491
A-2 1000.000000 0.000000 3.697989 3.697989 0.000000 1000.000000
A-3 1000.000000 0.000000 4.209061 4.209061 0.000000 1000.000000
A-4 809.156810 9.256184 4.202604 13.458788 0.000000 799.900627
A-5 1000.000000 0.000000 5.266520 5.266520 0.000000 1000.000000
A-7 1000.000000 0.000000 4.763342 4.763342 0.000000 1000.000000
A-8 1000.000000 0.000000 5.383974 5.383974 0.000000 1000.000000
A-9 1000.000000 0.000000 5.383975 5.383975 0.000000 1000.000000
A-10 1000.000000 0.000000 5.239180 5.239180 0.000000 1000.000000
A-11 776.722146 1.775661 4.518242 6.293903 0.000000 774.946485
A-12 735.887308 0.000000 4.059023 4.059023 0.000000 735.887308
A-13 735.887309 0.000000 2.788655 2.788655 0.000000 735.887309
R-I 0.000000 0.000000 18.160000 18.160000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 916.907631 3.820775 4.952730 8.773505 0.000000 913.086855
B 693.819686 2.891167 3.747710 6.638877 0.000000 690.928519
_______________________________________________________________________________
DETERMINATION DATE 20-November-95
DISTRIBUTION DATE 27-November-95
Run: 11/28/95 08:59:34 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S36 (POOL # 4131)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4131
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 50,734.32
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 22,729.41
SUBSERVICER ADVANCES THIS MONTH 15,152.13
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 709,970.47
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 887,428.23
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 206,293,549.93
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 811
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 916,678.98
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.08707310 % 3.65375300 % 0.25917340 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.06968570 % 3.66998918 % 0.26032510 %
CLASS A-14 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2121 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 2,086,802.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,086,802.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.13042804
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 150.24
POOL TRADING FACTOR: 79.62386823
................................................................................
Run: 11/28/95 08:59:35 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 25,683,002.50 7.000000 % 730,457.80
A-2 760944ZE1 29,037,000.00 29,037,000.00 6.200000 % 0.00
A-3 760944ZF8 36,634,000.00 36,634,000.00 6.400000 % 0.00
A-4 760944ZG6 18,679,000.00 18,679,000.00 6.650000 % 0.00
A-5 760944ZH4 43,144,000.00 43,144,000.00 6.950000 % 0.00
A-6 760944ZJ0 21,561,940.00 21,561,940.00 6.587500 % 0.00
A-7 760944ZK7 0.00 0.00 2.912500 % 0.00
A-8 760944ZP6 17,000,000.00 17,000,000.00 7.000000 % 0.00
A-9 760944ZQ4 21,000,000.00 21,000,000.00 7.000000 % 0.00
A-10 760944ZM3 9,767,000.00 9,767,000.00 7.000000 % 0.00
A-11 760944ZN1 0.00 0.00 0.125757 % 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 6,526,382.68 7.000000 % 5,995.51
M-2 760944ZS0 4,012,200.00 3,915,712.50 7.000000 % 3,597.20
M-3 760944ZT8 2,674,800.00 2,610,475.00 7.000000 % 2,398.13
B-1 1,604,900.00 1,566,304.53 7.000000 % 1,438.90
B-2 534,900.00 522,036.45 7.000000 % 479.57
B-3 1,203,791.32 1,141,422.28 7.000000 % 1,048.59
- -------------------------------------------------------------------------------
267,484,931.32 238,788,275.94 745,415.70
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 149,628.64 880,086.44 0.00 0.00 24,952,544.70
A-2 149,835.37 149,835.37 0.00 0.00 29,037,000.00
A-3 195,135.02 195,135.02 0.00 0.00 36,634,000.00
A-4 103,382.29 103,382.29 0.00 0.00 18,679,000.00
A-5 249,560.65 249,560.65 0.00 0.00 43,144,000.00
A-6 118,216.85 118,216.85 0.00 0.00 21,561,940.00
A-7 52,266.65 52,266.65 0.00 0.00 0.00
A-8 99,041.65 99,041.65 0.00 0.00 17,000,000.00
A-9 122,345.57 122,345.57 0.00 0.00 21,000,000.00
A-10 56,902.34 56,902.34 0.00 0.00 9,767,000.00
A-11 24,992.88 24,992.88 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 38,022.57 44,018.08 0.00 0.00 6,520,387.17
M-2 22,812.86 26,410.06 0.00 0.00 3,912,115.30
M-3 15,208.57 17,606.70 0.00 0.00 2,608,076.87
B-1 9,125.26 10,564.16 0.00 0.00 1,564,865.63
B-2 3,041.37 3,520.94 0.00 0.00 521,556.88
B-3 6,649.90 7,698.49 0.00 0.00 1,140,373.69
- -------------------------------------------------------------------------------
1,416,168.44 2,161,584.14 0.00 0.00 238,042,860.24
===============================================================================
Run: 11/28/95 08:59:35
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-1 476.104896 13.541039 2.773777 16.314816 0.000000 462.563857
A-2 1000.000000 0.000000 5.160153 5.160153 0.000000 1000.000000
A-3 1000.000000 0.000000 5.326610 5.326610 0.000000 1000.000000
A-4 1000.000000 0.000000 5.534680 5.534680 0.000000 1000.000000
A-5 1000.000000 0.000000 5.784365 5.784365 0.000000 1000.000000
A-6 1000.000000 0.000000 5.482663 5.482663 0.000000 1000.000000
A-8 1000.000000 0.000000 5.825979 5.825979 0.000000 1000.000000
A-9 1000.000000 0.000000 5.825980 5.825980 0.000000 1000.000000
A-10 1000.000000 0.000000 5.825979 5.825979 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-1 975.951471 0.896565 5.685873 6.582438 0.000000 975.054906
M-2 975.951473 0.896565 5.685873 6.582438 0.000000 975.054908
M-3 975.951473 0.896564 5.685872 6.582436 0.000000 975.054909
B-1 975.951480 0.896567 5.685875 6.582442 0.000000 975.054913
B-2 975.951486 0.896560 5.685867 6.582427 0.000000 975.054926
B-3 948.189492 0.871065 5.524139 6.395204 0.000000 947.318419
_______________________________________________________________________________
DETERMINATION DATE 20-November-95
DISTRIBUTION DATE 27-November-95
Run: 11/28/95 08:59:36 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 57,930.15
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 25,128.34
SUBSERVICER ADVANCES THIS MONTH 18,773.27
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 1,152,818.24
(B) TWO MONTHLY PAYMENTS: 2 677,571.53
(C) THREE OR MORE MONTHLY PAYMENTS: 1 234,444.85
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 683,052.34
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 238,042,860.24
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 821
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 526,050.95
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.18126760 % 5.46616900 % 1.35256360 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.16619890 % 5.47824847 % 1.35555260 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1253 %
BANKRUPTCY AMOUNT AVAILABLE 123,629.00
FRAUD AMOUNT AVAILABLE 2,389,313.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,062,558.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.54176287
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 328.69
POOL TRADING FACTOR: 88.99299825
................................................................................
Run: 11/28/95 08:59:36 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 71,259,398.74 6.437500 % 583,697.68
A-2 760944ZB7 0.00 0.00 2.562500 % 0.00
A-3 760944ZD3 59,980,000.00 49,223,228.77 5.500000 % 778,263.58
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 5.440000 % 0.00
A-10 760944ZW1 11,262,000.00 11,262,000.00 12.459723 % 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 4,790,420.79 0.000000 % 49,173.98
A-16 760944A40 0.00 0.00 0.076589 % 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 7,040,503.80 7.000000 % 6,655.79
M-2 760944B49 4,801,400.00 4,693,343.37 7.000000 % 4,436.89
M-3 760944B56 3,200,900.00 3,128,863.02 7.000000 % 2,957.89
B-1 1,920,600.00 1,877,376.44 7.000000 % 1,774.79
B-2 640,200.00 625,792.16 7.000000 % 591.60
B-3 1,440,484.07 1,408,065.56 7.000000 % 1,331.13
- -------------------------------------------------------------------------------
320,088,061.92 282,350,014.66 1,428,883.33
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 381,491.50 965,189.18 0.00 0.00 70,675,701.06
A-2 151,855.84 151,855.84 0.00 0.00 0.00
A-3 225,142.91 1,003,406.49 0.00 0.00 48,444,965.19
A-4 200,001.20 200,001.20 0.00 0.00 34,356,514.27
A-5 63,085.94 63,085.94 0.00 0.00 10,837,000.00
A-6 14,815.33 14,815.33 0.00 0.00 2,545,000.00
A-7 37,140.20 37,140.20 0.00 0.00 6,380,000.00
A-8 40,205.22 40,205.22 0.00 0.00 6,906,514.27
A-9 178,314.19 178,314.19 0.00 0.00 39,415,000.00
A-10 116,694.23 116,694.23 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 97,734.60 97,734.60 0.00 0.00 16,789,000.00
A-15 0.00 49,173.98 0.00 0.00 4,741,246.81
A-16 17,983.77 17,983.77 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 40,985.22 47,641.01 0.00 0.00 7,033,848.01
M-2 27,321.59 31,758.48 0.00 0.00 4,688,906.48
M-3 18,214.20 21,172.09 0.00 0.00 3,125,905.13
B-1 10,928.86 12,703.65 0.00 0.00 1,875,601.65
B-2 3,642.95 4,234.55 0.00 0.00 625,200.56
B-3 8,196.83 9,527.96 0.00 0.00 1,406,734.43
- -------------------------------------------------------------------------------
1,633,754.58 3,062,637.91 0.00 0.00 280,921,131.33
===============================================================================
Run: 11/28/95 08:59:36
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-1 885.716046 7.255049 4.741734 11.996783 0.000000 878.460997
A-3 820.660700 12.975385 3.753633 16.729018 0.000000 807.685315
A-4 803.491996 0.000000 4.677406 4.677406 0.000000 803.491996
A-5 1000.000000 0.000000 5.821347 5.821347 0.000000 1000.000000
A-6 1000.000000 0.000000 5.821348 5.821348 0.000000 1000.000000
A-7 1000.000000 0.000000 5.821348 5.821348 0.000000 1000.000000
A-8 451.140785 0.000000 2.626247 2.626247 0.000000 451.140785
A-9 1000.000000 0.000000 4.524019 4.524019 0.000000 1000.000000
A-10 1000.000000 0.000000 10.361768 10.361768 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 5.821347 5.821347 0.000000 1000.000000
A-15 954.708718 9.800147 0.000000 9.800147 0.000000 944.908572
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 977.494766 0.924082 5.690337 6.614419 0.000000 976.570684
M-2 977.494766 0.924083 5.690338 6.614421 0.000000 976.570684
M-3 977.494773 0.924081 5.690337 6.614418 0.000000 976.570693
B-1 977.494762 0.924081 5.690336 6.614417 0.000000 976.570681
B-2 977.494783 0.924086 5.690331 6.614417 0.000000 976.570697
B-3 977.494711 0.924078 5.690337 6.614415 0.000000 976.570626
_______________________________________________________________________________
DETERMINATION DATE 20-November-95
DISTRIBUTION DATE 27-November-95
Run: 11/28/95 08:59:37 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S39 (POOL # 4133)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4133
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 76,711.05
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 29,625.53
SUBSERVICER ADVANCES THIS MONTH 27,670.32
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 2,268,952.74
(B) TWO MONTHLY PAYMENTS: 1 254,293.96
(C) THREE OR MORE MONTHLY PAYMENTS: 1 572,081.20
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 1,013,725.88
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 280,921,131.33
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 985
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,161,764.89
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.23606720 % 5.35478200 % 1.40915110 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.20870300 % 5.28570405 % 1.41485200 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 2,825,577.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,494,485.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.41059953
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 328.77
POOL TRADING FACTOR: 87.76370154
................................................................................
Run: 11/28/95 08:59:38 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-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 24,055,470.66 6.000000 % 641,475.64
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 6.183000 % 0.00
A-9 760944YF9 3,770,880.00 3,530,467.90 4.568875 % 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 6.283000 % 0.00
A-12 760944XX1 987,000.00 987,000.00 5.514857 % 0.00
A-13 760944XY9 0.00 0.00 0.373138 % 0.00
R 760944YK8 109,869.00 0.00 6.000000 % 0.00
M-1 760944YH5 2,008,172.00 1,836,898.39 6.000000 % 7,788.96
M-2 760944YJ1 3,132,748.00 2,865,561.15 6.000000 % 12,150.78
B 481,961.44 440,855.74 6.000000 % 1,869.36
- -------------------------------------------------------------------------------
160,653,750.44 137,385,501.70 663,284.74
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 120,204.24 761,679.88 0.00 0.00 23,413,995.02
A-2 116,853.92 116,853.92 0.00 0.00 23,385,000.00
A-3 176,642.56 176,642.56 0.00 0.00 35,350,000.00
A-4 17,999.05 17,999.05 0.00 0.00 3,602,000.00
A-5 50,594.23 50,594.23 0.00 0.00 10,125,000.00
A-6 72,311.20 72,311.20 0.00 0.00 14,471,035.75
A-7 24,461.13 24,461.13 0.00 0.00 4,895,202.95
A-8 44,488.84 44,488.84 0.00 0.00 8,639,669.72
A-9 13,433.72 13,433.72 0.00 0.00 3,530,467.90
A-10 10,433.25 10,433.25 0.00 0.00 1,509,339.44
A-11 8,853.64 8,853.64 0.00 0.00 1,692,000.00
A-12 4,533.21 4,533.21 0.00 0.00 987,000.00
A-13 42,693.79 42,693.79 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 9,178.91 16,967.87 0.00 0.00 1,829,109.43
M-2 14,319.10 26,469.88 0.00 0.00 2,853,410.37
B 2,202.95 4,072.31 0.00 0.00 438,986.38
- -------------------------------------------------------------------------------
729,203.74 1,392,488.48 0.00 0.00 136,722,216.96
===============================================================================
Run: 11/28/95 08:59:38
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-1 690.713259 18.418918 3.451467 21.870385 0.000000 672.294341
A-2 1000.000000 0.000000 4.996960 4.996960 0.000000 1000.000000
A-3 1000.000000 0.000000 4.996961 4.996961 0.000000 1000.000000
A-4 1000.000000 0.000000 4.996960 4.996960 0.000000 1000.000000
A-5 1000.000000 0.000000 4.996961 4.996961 0.000000 1000.000000
A-6 578.841430 0.000000 2.892448 2.892448 0.000000 578.841430
A-7 916.361466 0.000000 4.579021 4.579021 0.000000 916.361466
A-8 936.245093 0.000000 4.821071 4.821071 0.000000 936.245093
A-9 936.245094 0.000000 3.562489 3.562489 0.000000 936.245094
A-10 936.245093 0.000000 6.471758 6.471758 0.000000 936.245093
A-11 1000.000000 0.000000 5.232648 5.232648 0.000000 1000.000000
A-12 1000.000000 0.000000 4.592918 4.592918 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 914.711683 3.878632 4.570779 8.449411 0.000000 910.833051
M-2 914.711668 3.878633 4.570779 8.449412 0.000000 910.833035
B 914.711642 3.878630 4.570781 8.449411 0.000000 910.833012
_______________________________________________________________________________
DETERMINATION DATE 20-November-95
DISTRIBUTION DATE 27-November-95
Run: 11/28/95 08:59:39 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S42 (POOL # 4134)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4134
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 27,218.99
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 14,754.43
SUBSERVICER ADVANCES THIS MONTH 18,554.77
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,982,354.26
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 136,722,216.96
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 490
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 80,731.76
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.25628960 % 0.32089000 % 3.42282080 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.25407900 % 0.32107904 % 3.42484190 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3730 %
BANKRUPTCY AMOUNT AVAILABLE 50,000.00
FRAUD AMOUNT AVAILABLE 1,377,748.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,027,027.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 6.73590085
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 151.04
POOL TRADING FACTOR: 85.10365714
................................................................................
Run: 11/28/95 08:59:39 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 135,538,060.00 108,570,172.67 6.337500 % 1,717,316.63
A-2 760944C30 0.00 0.00 1.162500 % 0.00
A-3 760944C48 30,006,995.00 20,624,969.79 4.750000 % 643,998.96
A-4 760944C55 0.00 0.00 1.162500 % 0.00
A-5 760944C63 62,167,298.00 59,913,758.57 6.200000 % 0.00
A-6 760944C71 6,806,687.00 6,579,267.84 6.200000 % 0.00
A-7 760944C89 24,699,888.00 24,049,823.12 6.600000 % 0.00
A-8 760944C97 56,909,924.00 56,380,504.44 6.750000 % 0.00
A-9 760944D21 46,180,148.00 45,444,777.35 6.750000 % 0.00
A-10 760944D39 38,299,000.00 38,151,334.15 6.750000 % 0.00
A-11 760944D47 4,850,379.00 4,489,098.04 0.000000 % 18,496.55
A-12 760944D54 0.00 0.00 0.136178 % 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 10,592,422.55 6.750000 % 10,335.03
M-2 760944E20 6,487,300.00 6,355,257.61 6.750000 % 6,200.83
M-3 760944E38 4,325,000.00 4,236,969.03 6.750000 % 4,134.01
B-1 2,811,100.00 2,753,882.92 6.750000 % 2,686.97
B-2 865,000.00 847,393.80 6.750000 % 826.80
B-3 1,730,037.55 1,550,566.01 6.750000 % 1,512.89
- -------------------------------------------------------------------------------
432,489,516.55 390,540,197.89 2,405,508.67
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 572,062.62 2,289,379.25 0.00 0.00 106,852,856.04
A-2 53,157.75 53,157.75 0.00 0.00 0.00
A-3 81,452.05 725,451.01 0.00 0.00 19,980,970.83
A-4 51,776.81 51,776.81 0.00 0.00 0.00
A-5 308,839.85 308,839.85 0.00 0.00 59,913,758.57
A-6 33,914.41 33,914.41 0.00 0.00 6,579,267.84
A-7 131,968.69 131,968.69 0.00 0.00 24,049,823.12
A-8 316,408.25 316,408.25 0.00 0.00 56,380,504.44
A-9 255,036.78 255,036.78 0.00 0.00 45,444,777.35
A-10 0.00 0.00 214,105.87 0.00 38,365,440.02
A-11 0.00 18,496.55 0.00 0.00 4,470,601.49
A-12 44,216.87 44,216.87 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 59,444.84 69,779.87 0.00 0.00 10,582,087.52
M-2 35,665.80 41,866.63 0.00 0.00 6,349,056.78
M-3 23,777.93 27,911.94 0.00 0.00 4,232,835.02
B-1 15,454.83 18,141.80 0.00 0.00 2,751,195.95
B-2 4,755.59 5,582.39 0.00 0.00 846,567.00
B-3 8,701.80 10,214.69 0.00 0.00 1,549,053.12
- -------------------------------------------------------------------------------
1,996,634.88 4,402,143.55 214,105.87 0.00 388,348,795.09
===============================================================================
Run: 11/28/95 08:59:39
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-1 801.030889 12.670365 4.220679 16.891044 0.000000 788.360524
A-3 687.338729 21.461628 2.714435 24.176063 0.000000 665.877101
A-5 963.750404 0.000000 4.967883 4.967883 0.000000 963.750404
A-6 966.588862 0.000000 4.982514 4.982514 0.000000 966.588862
A-7 973.681464 0.000000 5.342886 5.342886 0.000000 973.681465
A-8 990.697237 0.000000 5.559808 5.559808 0.000000 990.697237
A-9 984.076044 0.000000 5.522650 5.522650 0.000000 984.076044
A-10 996.144394 0.000000 0.000000 0.000000 5.590378 1001.734772
A-11 925.514901 3.813424 0.000000 3.813424 0.000000 921.701477
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-1 979.646016 0.955841 5.497789 6.453630 0.000000 978.690175
M-2 979.646018 0.955841 5.497788 6.453629 0.000000 978.690176
M-3 979.646018 0.955840 5.497787 6.453627 0.000000 978.690178
B-1 979.646018 0.955843 5.497787 6.453630 0.000000 978.690175
B-2 979.646012 0.955838 5.497792 6.453630 0.000000 978.690173
B-3 896.261477 0.874484 5.029833 5.904317 0.000000 895.386993
_______________________________________________________________________________
DETERMINATION DATE 20-November-95
DISTRIBUTION DATE 27-November-95
Run: 11/28/95 08:59:40 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S40 (POOL # 4135)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4135
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 115,135.17
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 41,508.20
SUBSERVICER ADVANCES THIS MONTH 22,349.20
MASTER SERVICER ADVANCES THIS MONTH 2,384.27
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 1,929,862.63
(B) TWO MONTHLY PAYMENTS: 1 217,740.28
(C) THREE OR MORE MONTHLY PAYMENTS: 1 302,471.74
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 829,965.05
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 388,348,795.09
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,405
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 351,620.78
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,810,068.18
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.17797780 % 5.48752500 % 1.33449760 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.14605630 % 5.44973477 % 1.34074200 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1363 %
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 7.28840160
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 328.33
POOL TRADING FACTOR: 89.79380545
................................................................................
Run: 11/28/95 08:59:41 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 34,744,634.51 6.500000 % 2,177,605.34
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 26,165,386.57 6.500000 % 24,781.05
A-11 760944G28 0.00 0.00 0.340105 % 0.00
R 760944G36 5,463,000.00 31,698.67 6.500000 % 0.00
M-1 760944G44 6,675,300.00 6,541,640.64 6.500000 % 6,195.54
M-2 760944G51 4,005,100.00 3,924,905.97 6.500000 % 3,717.25
M-3 760944G69 2,670,100.00 2,616,636.65 6.500000 % 2,478.20
B-1 1,735,600.00 1,700,848.13 6.500000 % 1,610.86
B-2 534,100.00 523,405.72 6.500000 % 495.71
B-3 1,068,099.02 1,046,712.51 6.500000 % 991.34
- -------------------------------------------------------------------------------
267,002,299.02 247,093,869.37 2,217,875.29
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 187,411.52 2,365,016.86 0.00 0.00 32,567,029.17
A-2 133,123.18 133,123.18 0.00 0.00 16,042,000.00
A-3 171,797.37 171,797.37 0.00 0.00 34,794,000.00
A-4 180,833.10 180,833.10 0.00 0.00 36,624,000.00
A-5 151,454.64 151,454.64 0.00 0.00 30,674,000.00
A-6 68,460.27 68,460.27 0.00 0.00 12,692,000.00
A-7 174,861.73 174,861.73 0.00 0.00 32,418,000.00
A-8 15,728.82 15,728.82 0.00 0.00 2,916,000.00
A-9 19,623.26 19,623.26 0.00 0.00 3,638,000.00
A-10 141,135.32 165,916.37 0.00 0.00 26,140,605.52
A-11 69,738.18 69,738.18 0.00 0.00 0.00
R 3.00 3.00 170.98 0.00 31,869.65
M-1 35,285.42 41,480.96 0.00 0.00 6,535,445.10
M-2 21,170.83 24,888.08 0.00 0.00 3,921,188.72
M-3 14,114.06 16,592.26 0.00 0.00 2,614,158.45
B-1 9,174.33 10,785.19 0.00 0.00 1,699,237.27
B-2 2,823.23 3,318.94 0.00 0.00 522,910.01
B-3 5,645.93 6,637.27 0.00 0.00 1,045,721.17
- -------------------------------------------------------------------------------
1,402,384.19 3,620,259.48 170.98 0.00 244,876,165.06
===============================================================================
Run: 11/28/95 08:59:41
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-1 718.562127 45.035579 3.875903 48.911482 0.000000 673.526548
A-2 1000.000000 0.000000 8.298415 8.298415 0.000000 1000.000000
A-3 1000.000000 0.000000 4.937557 4.937557 0.000000 1000.000000
A-4 1000.000000 0.000000 4.937557 4.937557 0.000000 1000.000000
A-5 1000.000000 0.000000 4.937558 4.937558 0.000000 1000.000000
A-6 1000.000000 0.000000 5.393970 5.393970 0.000000 1000.000000
A-7 1000.000000 0.000000 5.393970 5.393970 0.000000 1000.000000
A-8 1000.000000 0.000000 5.393971 5.393971 0.000000 1000.000000
A-9 1000.000000 0.000000 5.393969 5.393969 0.000000 1000.000000
A-10 979.977025 0.928129 5.285967 6.214096 0.000000 979.048896
R 5.802429 0.000000 0.000549 0.000549 0.031298 5.833727
M-1 979.977026 0.928129 5.285968 6.214097 0.000000 979.048897
M-2 979.977022 0.928129 5.285968 6.214097 0.000000 979.048893
M-3 979.977023 0.928130 5.285967 6.214097 0.000000 979.048893
B-1 979.977028 0.928129 5.285970 6.214099 0.000000 979.048900
B-2 979.977008 0.928122 5.285958 6.214080 0.000000 979.048886
B-3 979.977034 0.928126 5.285961 6.214087 0.000000 979.048899
_______________________________________________________________________________
DETERMINATION DATE 20-November-95
DISTRIBUTION DATE 27-November-95
Run: 11/28/95 08:59:41 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S43 (POOL # 4136)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4136
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 64,129.91
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 26,498.76
SUBSERVICER ADVANCES THIS MONTH 9,098.49
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 396,061.48
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 972,968.53
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 244,876,165.06
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 876
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,983,683.48
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.38140210 % 5.29482300 % 1.32377480 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.32778640 % 5.33771519 % 1.33449840 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3402 %
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 7.27736612
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 330.22
POOL TRADING FACTOR: 91.71312980
................................................................................
Run: 11/28/95 08:59:42 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 9,116,786.41 6.500000 % 13,794.76
A-2 760944G85 50,000,000.00 42,309,938.44 6.375000 % 120,109.75
A-3 760944G93 16,984,000.00 15,435,667.57 4.500000 % 24,183.14
A-4 760944H27 0.00 0.00 4.500000 % 0.00
A-5 760944H35 85,916,000.00 78,641,696.07 6.100000 % 113,616.10
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 6.283000 % 0.00
A-10 760944H84 5,731,923.00 5,041,226.65 6.902985 % 0.00
A-11 760944H92 5,000,000.00 4,397,500.33 6.483000 % 0.00
A-12 760944J25 1,923,077.00 1,691,346.35 6.544200 % 0.00
A-13 760944J33 0.00 0.00 0.315682 % 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 5,884,589.97 6.500000 % 5,724.74
M-2 760944J74 3,601,003.00 3,529,286.60 6.500000 % 3,433.41
M-3 760944J82 2,400,669.00 2,352,858.05 6.500000 % 2,288.94
B-1 760944J90 1,560,435.00 1,529,357.87 6.500000 % 1,487.81
B-2 760944K23 480,134.00 470,571.80 6.500000 % 457.79
B-3 760944K31 960,268.90 941,144.56 6.500000 % 915.59
- -------------------------------------------------------------------------------
240,066,876.90 219,564,248.86 286,012.03
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 49,366.49 63,161.25 0.00 0.00 9,102,991.65
A-2 224,698.29 344,808.04 0.00 0.00 42,189,828.69
A-3 57,864.88 82,048.02 0.00 0.00 15,411,484.43
A-4 57,864.88 57,864.88 0.00 0.00 0.00
A-5 399,631.66 513,247.76 0.00 0.00 78,528,079.97
A-6 78,397.57 78,397.57 0.00 0.00 14,762,000.00
A-7 99,839.95 99,839.95 0.00 0.00 18,438,000.00
A-8 30,648.34 30,648.34 0.00 0.00 5,660,000.00
A-9 49,003.35 49,003.35 0.00 0.00 9,362,278.19
A-10 28,990.14 28,990.14 0.00 0.00 5,041,226.65
A-11 23,749.76 23,749.76 0.00 0.00 4,397,500.33
A-12 9,220.75 9,220.75 0.00 0.00 1,691,346.35
A-13 57,741.64 57,741.64 0.00 0.00 0.00
R-I 1.32 1.32 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 31,864.47 37,589.21 0.00 0.00 5,878,865.23
M-2 19,110.74 22,544.15 0.00 0.00 3,525,853.19
M-3 12,740.50 15,029.44 0.00 0.00 2,350,569.11
B-1 8,281.32 9,769.13 0.00 0.00 1,527,870.06
B-2 2,548.10 3,005.89 0.00 0.00 470,114.01
B-3 5,096.21 6,011.80 0.00 0.00 940,228.97
- -------------------------------------------------------------------------------
1,246,660.36 1,532,672.39 0.00 0.00 219,278,236.83
===============================================================================
Run: 11/28/95 08:59:42
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-1 911.678641 1.379476 4.936649 6.316125 0.000000 910.299165
A-2 846.198769 2.402195 4.493966 6.896161 0.000000 843.796574
A-3 908.835820 1.423878 3.407023 4.830901 0.000000 907.411942
A-5 915.332372 1.322409 4.651423 5.973832 0.000000 914.009963
A-6 1000.000000 0.000000 5.310769 5.310769 0.000000 1000.000000
A-7 1000.000000 0.000000 5.414901 5.414901 0.000000 1000.000000
A-8 1000.000000 0.000000 5.414901 5.414901 0.000000 1000.000000
A-9 879.500065 0.000000 4.603415 4.603415 0.000000 879.500065
A-10 879.500065 0.000000 5.057664 5.057664 0.000000 879.500065
A-11 879.500066 0.000000 4.749952 4.749952 0.000000 879.500066
A-12 879.500067 0.000000 4.794790 4.794790 0.000000 879.500067
R-I 0.000000 0.000000 13.160000 13.160000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 980.084326 0.953461 5.307059 6.260520 0.000000 979.130865
M-2 980.084327 0.953459 5.307060 6.260519 0.000000 979.130867
M-3 980.084322 0.953459 5.307062 6.260521 0.000000 979.130863
B-1 980.084316 0.953458 5.307059 6.260517 0.000000 979.130858
B-2 980.084310 0.953463 5.307060 6.260523 0.000000 979.130847
B-3 980.084391 0.953462 5.307066 6.260528 0.000000 979.130929
_______________________________________________________________________________
DETERMINATION DATE 20-November-95
DISTRIBUTION DATE 27-November-95
Run: 11/28/95 08:59:43 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S44 (POOL # 4137)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4137
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 56,839.77
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 23,277.82
SUBSERVICER ADVANCES THIS MONTH 17,225.29
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,715,630.59
(B) TWO MONTHLY PAYMENTS: 2 586,202.20
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 295,020.47
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 219,278,236.83
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 805
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 72,412.21
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.30136440 % 5.35913000 % 1.33950510 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.29915240 % 5.36090024 % 1.33994740 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3157 %
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 7.25147249
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 328.71
POOL TRADING FACTOR: 91.34047965
................................................................................
Run: 11/28/95 08:59:44 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 84,276,624.49 7.907617 % 2,263,780.92
M-1 760944E61 2,987,500.00 2,873,933.39 7.907617 % 2,137.05
M-2 760944E79 1,991,700.00 1,915,987.67 7.907617 % 1,424.73
R 760944E53 100.00 0.00 7.907617 % 0.00
B-1 863,100.00 830,290.18 7.907617 % 617.40
B-2 332,000.00 319,379.36 7.907617 % 237.49
B-3 796,572.42 766,291.61 7.907617 % 569.81
- -------------------------------------------------------------------------------
132,777,672.42 90,982,506.70 2,268,767.40
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 546,917.08 2,810,698.00 0.00 0.00 82,012,843.57
M-1 18,650.52 20,787.57 0.00 0.00 2,871,796.34
M-2 12,433.89 13,858.62 0.00 0.00 1,914,562.94
R 0.00 0.00 0.00 0.00 0.00
B-1 5,388.21 6,005.61 0.00 0.00 829,672.78
B-2 2,072.63 2,310.12 0.00 0.00 319,141.87
B-3 4,972.88 5,542.69 0.00 0.00 765,721.80
- -------------------------------------------------------------------------------
590,435.21 2,859,202.61 0.00 0.00 88,713,739.30
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 669.889795 17.994121 4.347281 22.341402 0.000000 651.895675
M-1 961.986072 0.715331 6.242852 6.958183 0.000000 961.270741
M-2 961.986077 0.715334 6.242853 6.958187 0.000000 961.270744
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B-1 961.986073 0.715328 6.242857 6.958185 0.000000 961.270745
B-2 961.986024 0.715331 6.242861 6.958192 0.000000 961.270693
B-3 961.986118 0.715327 6.242860 6.958187 0.000000 961.270791
_______________________________________________________________________________
DETERMINATION DATE 20-November-95
DISTRIBUTION DATE 27-November-95
Run: 11/28/95 08:59:44 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S46 (POOL # 4138)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4138
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 24,165.97
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 9,351.68
SUBSERVICER ADVANCES THIS MONTH 31,167.37
MASTER SERVICER ADVANCES THIS MONTH 3,304.93
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 2,024,181.20
(B) TWO MONTHLY PAYMENTS: 2 498,585.40
(C) THREE OR MORE MONTHLY PAYMENTS: 1 152,498.00
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,522,634.81
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 88,713,739.30
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 310
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 514,253.22
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,201,112.95
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.62948180 % 5.26466200 % 2.10585660 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.44660890 % 5.39528524 % 2.15810590 %
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 8.47699187
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 334.28
POOL TRADING FACTOR: 66.81374789
................................................................................
Run: 11/28/95 08:59:45 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 23,836,590.21 6.500000 % 276,489.35
A-2 760944M39 10,308,226.00 8,063,444.62 5.200000 % 167,337.83
A-3 760944M47 53,602,774.00 41,929,911.08 6.750000 % 870,156.70
A-4 760944M54 19,600,000.00 17,465,892.97 6.500000 % 159,087.58
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 29,978,871.98 6.500000 % 303,724.95
A-8 760944M96 122,726,000.00 109,329,157.82 6.500000 % 448,017.82
A-9 760944N20 19,481,177.00 19,481,177.00 6.300000 % 0.00
A-10 760944N38 10,930,823.00 10,930,823.00 8.000000 % 0.00
A-11 760944N46 25,000,000.00 25,000,000.00 6.000000 % 0.00
A-12 760944N53 17,010,000.00 17,010,000.00 6.500000 % 0.00
A-13 760944N61 13,003,000.00 13,003,000.00 6.500000 % 0.00
A-14 760944N79 20,507,900.00 20,507,900.00 6.500000 % 0.00
A-15 760944N87 58,137,000.00 58,778,203.37 6.500000 % 0.00
A-16 760944N95 1,000,000.00 1,125,983.04 6.500000 % 0.00
A-17 760944P28 2,791,590.78 2,613,237.38 0.000000 % 3,489.74
A-18 760944P36 0.00 0.00 0.381195 % 0.00
R 760944P44 100.00 0.00 6.500000 % 0.00
M-1 760944P51 13,235,200.00 12,958,735.32 6.500000 % 12,469.02
M-2 760944P69 5,294,000.00 5,183,415.80 6.500000 % 4,987.53
M-3 760944P77 5,294,000.00 5,183,415.80 6.500000 % 4,987.53
B-1 2,382,300.00 2,332,537.10 6.500000 % 2,244.39
B-2 794,100.00 777,512.36 6.500000 % 748.13
B-3 2,117,643.10 1,661,908.50 6.500000 % 1,599.11
- -------------------------------------------------------------------------------
529,391,833.88 484,266,717.35 2,255,339.68
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 128,758.21 405,247.56 0.00 0.00 23,560,100.86
A-2 34,845.07 202,182.90 0.00 0.00 7,896,106.79
A-3 235,204.26 1,105,360.96 0.00 0.00 41,059,754.38
A-4 94,345.59 253,433.17 0.00 0.00 17,306,805.39
A-5 68,056.07 68,056.07 0.00 0.00 12,599,000.00
A-6 240,462.27 240,462.27 0.00 0.00 44,516,000.00
A-7 161,937.01 465,661.96 0.00 0.00 29,675,147.03
A-8 590,563.79 1,038,581.61 0.00 0.00 108,881,140.00
A-9 101,993.67 101,993.67 0.00 0.00 19,481,177.00
A-10 72,670.86 72,670.86 0.00 0.00 10,930,823.00
A-11 124,654.72 124,654.72 0.00 0.00 25,000,000.00
A-12 91,882.99 91,882.99 0.00 0.00 17,010,000.00
A-13 70,238.37 70,238.37 0.00 0.00 13,003,000.00
A-14 110,777.62 110,777.62 0.00 0.00 20,507,900.00
A-15 0.00 0.00 317,502.48 0.00 59,095,705.85
A-16 0.00 0.00 6,082.22 0.00 1,132,065.26
A-17 0.00 3,489.74 0.00 0.00 2,609,747.64
A-18 153,408.32 153,408.32 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 69,999.26 82,468.28 0.00 0.00 12,946,266.30
M-2 27,999.28 32,986.81 0.00 0.00 5,178,428.27
M-3 27,999.28 32,986.81 0.00 0.00 5,178,428.27
B-1 12,599.68 14,844.07 0.00 0.00 2,330,292.71
B-2 4,199.90 4,948.03 0.00 0.00 776,764.23
B-3 8,977.13 10,576.24 0.00 0.00 1,660,309.39
- -------------------------------------------------------------------------------
2,431,573.35 4,686,913.03 323,584.70 0.00 482,334,962.37
===============================================================================
Run: 11/28/95 08:59:45
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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-1 794.553007 9.216312 4.291940 13.508252 0.000000 785.336695
A-2 782.233977 16.233427 3.380317 19.613744 0.000000 766.000550
A-3 782.233977 16.233427 4.387912 20.621339 0.000000 766.000550
A-4 891.116988 8.116713 4.813551 12.930264 0.000000 883.000275
A-5 1000.000000 0.000000 5.401704 5.401704 0.000000 1000.000000
A-6 1000.000000 0.000000 5.401704 5.401704 0.000000 1000.000000
A-7 767.488594 7.775657 4.145747 11.921404 0.000000 759.712937
A-8 890.839413 3.650553 4.812051 8.462604 0.000000 887.188860
A-9 1000.000000 0.000000 5.235498 5.235498 0.000000 1000.000000
A-10 1000.000000 0.000000 6.648251 6.648251 0.000000 1000.000000
A-11 1000.000000 0.000000 4.986189 4.986189 0.000000 1000.000000
A-12 1000.000000 0.000000 5.401704 5.401704 0.000000 1000.000000
A-13 1000.000000 0.000000 5.401705 5.401705 0.000000 1000.000000
A-14 1000.000000 0.000000 5.401705 5.401705 0.000000 1000.000000
A-15 1011.029179 0.000000 0.000000 0.000000 5.461281 1016.490460
A-16 1125.983040 0.000000 0.000000 0.000000 6.082220 1132.065260
A-17 936.110478 1.250090 0.000000 1.250090 0.000000 934.860388
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 979.111409 0.942110 5.288871 6.230981 0.000000 978.169299
M-2 979.111409 0.942110 5.288870 6.230980 0.000000 978.169299
M-3 979.111409 0.942110 5.288870 6.230980 0.000000 978.169299
B-1 979.111405 0.942111 5.288872 6.230983 0.000000 978.169294
B-2 979.111397 0.942111 5.288880 6.230991 0.000000 978.169286
B-3 784.791592 0.755132 4.239208 4.994340 0.000000 784.036455
_______________________________________________________________________________
DETERMINATION DATE 20-November-95
DISTRIBUTION DATE 27-November-95
Run: 11/28/95 08:59:46 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S45 (POOL # 4139)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4139
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 112,388.97
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 50,958.90
SUBSERVICER ADVANCES THIS MONTH 39,963.41
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 14 3,551,153.45
(B) TWO MONTHLY PAYMENTS: 5 1,524,022.14
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 857,052.01
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 482,334,962.37
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,687
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,465,480.19
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.16644410 % 4.84281100 % 0.99074500 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.14863170 % 4.83131530 % 0.99377020 %
CLASS A-18 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3781 %
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 7.24710542
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 330.33
POOL TRADING FACTOR: 91.11114519
................................................................................
Run: 11/28/95 08:59:46 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S47 (POOL # 4140)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4140
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944R59 10,190,000.00 8,813,967.27 6.500000 % 113,085.32
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 89,430,196.79 5.650000 % 1,147,410.89
A-9 760944S58 43,941,000.00 38,007,314.67 6.537500 % 487,642.97
A-10 760944S66 0.00 0.00 1.962500 % 0.00
A-11 760944S74 16,684,850.00 16,614,005.06 6.433000 % 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 5.424553 % 0.00
A-14 760944T24 10,093,055.55 10,050,199.79 6.937500 % 0.00
A-15 760944T32 1,121,450.62 1,116,688.87 9.000000 % 0.00
A-16 760944T40 2,760,493.83 2,748,772.60 3.884766 % 0.00
A-17 760944T57 78,019,000.00 64,837,005.06 6.500000 % 1,040,184.52
A-18 760944T65 46,560,000.00 46,560,000.00 6.500000 % 0.00
A-19 760944T73 36,044,000.00 36,044,000.00 6.500000 % 0.00
A-20 760944T81 4,005,000.00 4,005,000.00 6.500000 % 0.00
A-21 760944T99 2,513,000.00 2,513,000.00 6.500000 % 0.00
A-22 760944U22 38,870,000.00 38,783,354.23 6.500000 % 0.00
A-23 760944U30 45,370,000.00 40,090,545.06 6.500000 % 416,599.10
A-24 760944U48 0.00 0.00 0.234826 % 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 15,824,771.05 6.500000 % 15,420.87
M-2 760944U89 5,867,800.00 5,754,408.74 6.500000 % 5,607.54
M-3 760944U97 5,867,800.00 5,754,408.74 6.500000 % 5,607.54
B-1 2,640,500.00 2,589,474.13 6.500000 % 2,523.38
B-2 880,200.00 863,190.71 6.500000 % 841.16
B-3 2,347,160.34 2,301,803.12 6.500000 % 2,243.04
- -------------------------------------------------------------------------------
586,778,060.34 545,320,260.77 3,237,166.33
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 47,602.38 160,687.70 0.00 0.00 8,700,881.95
A-2 28,030.10 28,030.10 0.00 0.00 5,190,000.00
A-3 16,196.97 16,196.97 0.00 0.00 2,999,000.00
A-4 172,621.25 172,621.25 0.00 0.00 31,962,221.74
A-5 266,880.04 266,880.04 0.00 0.00 49,415,000.00
A-6 12,767.47 12,767.47 0.00 0.00 2,364,000.00
A-7 63,415.70 63,415.70 0.00 0.00 11,741,930.42
A-8 419,833.00 1,567,243.89 0.00 0.00 88,282,785.90
A-9 206,453.77 694,096.74 0.00 0.00 37,519,671.70
A-10 61,975.61 61,975.61 0.00 0.00 0.00
A-11 88,803.85 88,803.85 0.00 0.00 16,614,005.06
A-12 23,467.52 23,467.52 0.00 0.00 3,227,863.84
A-13 25,772.86 25,772.86 0.00 0.00 5,718,138.88
A-14 57,932.42 57,932.42 0.00 0.00 10,050,199.79
A-15 8,350.62 8,350.62 0.00 0.00 1,116,688.87
A-16 8,872.53 8,872.53 0.00 0.00 2,748,772.60
A-17 350,171.05 1,390,355.57 0.00 0.00 63,796,820.54
A-18 251,460.78 251,460.78 0.00 0.00 46,560,000.00
A-19 194,666.07 194,666.07 0.00 0.00 36,044,000.00
A-20 21,630.16 21,630.16 0.00 0.00 4,005,000.00
A-21 13,572.18 13,572.18 0.00 0.00 2,513,000.00
A-22 209,460.75 209,460.75 0.00 0.00 38,783,354.23
A-23 216,520.62 633,119.72 0.00 0.00 39,673,945.96
A-24 106,400.03 106,400.03 0.00 0.00 0.00
R-I 0.86 0.86 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 85,466.27 100,887.14 0.00 0.00 15,809,350.18
M-2 31,078.35 36,685.89 0.00 0.00 5,748,801.20
M-3 31,078.35 36,685.89 0.00 0.00 5,748,801.20
B-1 13,985.21 16,508.59 0.00 0.00 2,586,950.75
B-2 4,661.92 5,503.08 0.00 0.00 862,349.55
B-3 12,431.58 14,674.62 0.00 0.00 2,299,560.08
- -------------------------------------------------------------------------------
3,051,560.27 6,288,726.60 0.00 0.00 542,083,094.44
===============================================================================
Run: 11/28/95 08:59:46
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-1 864.962441 11.097676 4.671480 15.769156 0.000000 853.864765
A-2 1000.000000 0.000000 5.400790 5.400790 0.000000 1000.000000
A-3 1000.000000 0.000000 5.400790 5.400790 0.000000 1000.000000
A-4 976.571901 0.000000 5.274260 5.274260 0.000000 976.571901
A-5 1000.000000 0.000000 5.400790 5.400790 0.000000 1000.000000
A-6 1000.000000 0.000000 5.400791 5.400791 0.000000 1000.000000
A-7 995.753937 0.000000 5.377858 5.377858 0.000000 995.753937
A-8 864.962442 11.097676 4.060595 15.158271 0.000000 853.864766
A-9 864.962442 11.097676 4.698431 15.796107 0.000000 853.864766
A-11 995.753936 0.000000 5.322424 5.322424 0.000000 995.753936
A-12 995.753936 0.000000 7.239424 7.239424 0.000000 995.753936
A-13 995.753935 0.000000 4.488073 4.488073 0.000000 995.753935
A-14 995.753936 0.000000 5.739830 5.739830 0.000000 995.753936
A-15 995.753937 0.000000 7.446266 7.446266 0.000000 995.753937
A-16 995.753937 0.000000 3.214110 3.214110 0.000000 995.753937
A-17 831.041221 13.332451 4.488279 17.820730 0.000000 817.708770
A-18 1000.000000 0.000000 5.400790 5.400790 0.000000 1000.000000
A-19 1000.000000 0.000000 5.400790 5.400790 0.000000 1000.000000
A-20 1000.000000 0.000000 5.400789 5.400789 0.000000 1000.000000
A-21 1000.000000 0.000000 5.400788 5.400788 0.000000 1000.000000
A-22 997.770883 0.000000 5.388751 5.388751 0.000000 997.770883
A-23 883.635553 9.182259 4.772330 13.954589 0.000000 874.453294
R-I 0.000000 0.000000 1.720000 1.720000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 980.675672 0.955646 5.296424 6.252070 0.000000 979.720027
M-2 980.675677 0.955646 5.296423 6.252069 0.000000 979.720031
M-3 980.675677 0.955646 5.296423 6.252069 0.000000 979.720031
B-1 980.675679 0.955645 5.296425 6.252070 0.000000 979.720034
B-2 980.675653 0.955646 5.296433 6.252079 0.000000 979.720007
B-3 980.675704 0.955644 5.296426 6.252070 0.000000 979.720060
_______________________________________________________________________________
DETERMINATION DATE 20-November-95
DISTRIBUTION DATE 27-November-95
Run: 11/28/95 08:59:48 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S47 (POOL # 4140)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4140
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 126,628.73
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 57,374.08
SUBSERVICER ADVANCES THIS MONTH 32,788.42
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 12 3,428,274.83
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 2 798,623.26
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 765,493.13
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 542,083,094.44
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,889
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,705,764.60
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.93236250 % 5.01239200 % 1.05524560 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.90207640 % 5.03741084 % 1.06051280 %
CLASS A-24 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2351 %
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 7.13931441
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 330.60
POOL TRADING FACTOR: 92.38298619
................................................................................
Run: 11/28/95 08:59:48 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S48 (POOL # 4141)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4141
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944K49 9,959,000.00 6,514,343.39 6.500000 % 248,685.39
A-2 760944K56 85,878,000.00 66,114,546.44 6.500000 % 1,426,813.40
A-3 760944K64 12,960,000.00 12,960,000.00 6.500000 % 0.00
A-4 760944K72 2,760,000.00 2,760,000.00 6.500000 % 0.00
A-5 760944K80 26,460,000.00 24,207,679.91 6.100000 % 176,055.01
A-6 760944K98 10,584,000.00 9,683,071.95 7.500000 % 70,422.00
A-7 760944L22 5,276,000.00 5,276,000.00 6.500000 % 0.00
A-8 760944L30 23,182,000.00 21,931,576.52 6.500000 % 0.00
A-9 760944L48 15,273,563.00 13,907,398.73 6.637500 % 0.00
A-10 760944L55 7,049,337.00 6,418,799.63 6.201879 % 0.00
A-11 760944L63 0.00 0.00 0.163374 % 0.00
R 760944L71 100.00 0.00 6.500000 % 0.00
M-1 760944L89 3,099,138.00 2,858,867.40 6.500000 % 11,594.37
M-2 760944L97 3,305,815.00 3,049,521.09 6.500000 % 12,367.58
B 826,454.53 762,381.00 6.500000 % 3,091.90
- -------------------------------------------------------------------------------
206,613,407.53 176,444,186.06 1,949,029.65
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 35,206.66 283,892.05 0.00 0.00 6,265,658.00
A-2 357,314.95 1,784,128.35 0.00 0.00 64,687,733.04
A-3 70,042.10 70,042.10 0.00 0.00 12,960,000.00
A-4 14,916.37 14,916.37 0.00 0.00 2,760,000.00
A-5 122,778.93 298,833.94 0.00 0.00 24,031,624.90
A-6 60,383.08 130,805.08 0.00 0.00 9,612,649.95
A-7 28,514.05 28,514.05 0.00 0.00 5,276,000.00
A-8 118,528.84 118,528.84 0.00 0.00 21,931,576.52
A-9 76,752.27 76,752.27 0.00 0.00 13,907,398.73
A-10 33,099.23 33,099.23 0.00 0.00 6,418,799.63
A-11 23,967.98 23,967.98 0.00 0.00 0.00
R 1.09 1.09 0.00 0.00 0.00
M-1 15,450.70 27,045.07 0.00 0.00 2,847,273.03
M-2 16,481.09 28,848.67 0.00 0.00 3,037,153.51
B 4,120.27 7,212.17 0.00 0.00 759,289.10
- -------------------------------------------------------------------------------
977,557.61 2,926,587.26 0.00 0.00 174,495,156.41
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 654.116215 24.970920 3.535160 28.506080 0.000000 629.145296
A-2 769.865931 16.614423 4.160727 20.775150 0.000000 753.251508
A-3 1000.000000 0.000000 5.404483 5.404483 0.000000 1000.000000
A-4 1000.000000 0.000000 5.404482 5.404482 0.000000 1000.000000
A-5 914.878303 6.653628 4.640171 11.293799 0.000000 908.224675
A-6 914.878302 6.653628 5.705128 12.358756 0.000000 908.224674
A-7 1000.000000 0.000000 5.404483 5.404483 0.000000 1000.000000
A-8 946.060587 0.000000 5.112969 5.112969 0.000000 946.060587
A-9 910.553663 0.000000 5.025171 5.025171 0.000000 910.553663
A-10 910.553663 0.000000 4.695368 4.695368 0.000000 910.553663
R 0.000000 0.000000 10.910000 10.910000 0.000000 0.000000
M-1 922.471797 3.741160 4.985483 8.726643 0.000000 918.730637
M-2 922.471793 3.741159 4.985485 8.726644 0.000000 918.730634
B 922.471803 3.741162 4.985477 8.726639 0.000000 918.730641
_______________________________________________________________________________
DETERMINATION DATE 20-November-95
DISTRIBUTION DATE 27-November-95
Run: 11/28/95 08:59:49 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S48 (POOL # 4141)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4141
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 39,713.88
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 18,871.95
SUBSERVICER ADVANCES THIS MONTH 9,732.18
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 391,673.83
(B) TWO MONTHLY PAYMENTS: 1 308,562.62
(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 174,495,156.41
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 631
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,233,445.94
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.21933170 % 3.34858800 % 0.43208050 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.19260740 % 3.37225781 % 0.43513480 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1640 %
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 7.05982863
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 152.43
POOL TRADING FACTOR: 84.45490469
................................................................................
Run: 11/28/95 08:59:50 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 19,208,452.37 6.000000 % 662,318.98
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 35,520,583.40 6.000000 % 35,056.64
A-5 760944Q43 10,500,000.00 7,249,673.87 6.000000 % 224,449.78
A-6 760944Q50 25,817,000.00 19,957,102.46 6.000000 % 405,474.03
A-7 760944Q68 11,470,000.00 11,470,000.00 6.000000 % 0.00
A-8 760944Q76 13,328,000.00 14,871,523.84 6.000000 % 0.00
A-9 760944Q84 0.00 0.00 0.237418 % 0.00
R 760944Q92 100.00 0.00 6.000000 % 0.00
M-1 760944R26 1,938,400.00 1,786,093.85 6.000000 % 7,439.40
M-2 760944R34 775,500.00 714,566.54 6.000000 % 2,976.30
M-3 760944R42 387,600.00 357,145.07 6.000000 % 1,487.57
B-1 542,700.00 500,058.36 6.000000 % 2,082.83
B-2 310,100.00 285,734.48 6.000000 % 1,190.13
B-3 310,260.75 285,882.54 6.000000 % 1,190.75
- -------------------------------------------------------------------------------
155,046,660.75 136,663,816.78 1,343,666.41
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 95,722.00 758,040.98 0.00 0.00 18,546,133.39
A-2 113,654.75 113,654.75 0.00 0.00 22,807,000.00
A-3 8,222.49 8,222.49 0.00 0.00 1,650,000.00
A-4 177,010.70 212,067.34 0.00 0.00 35,485,526.76
A-5 36,127.50 260,577.28 0.00 0.00 7,025,224.09
A-6 99,452.77 504,926.80 0.00 0.00 19,551,628.43
A-7 57,158.76 57,158.76 0.00 0.00 11,470,000.00
A-8 0.00 0.00 74,109.67 0.00 14,945,633.51
A-9 26,948.49 26,948.49 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 8,900.69 16,340.09 0.00 0.00 1,778,654.45
M-2 3,560.92 6,537.22 0.00 0.00 711,590.24
M-3 1,779.78 3,267.35 0.00 0.00 355,657.50
B-1 2,491.95 4,574.78 0.00 0.00 497,975.53
B-2 1,423.91 2,614.04 0.00 0.00 284,544.35
B-3 1,424.64 2,615.39 0.00 0.00 284,691.79
- -------------------------------------------------------------------------------
633,879.35 1,977,545.76 74,109.67 0.00 135,394,260.04
===============================================================================
Run: 11/28/95 08:59:50
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-1 691.648148 23.848444 3.446709 27.295153 0.000000 667.799704
A-2 1000.000000 0.000000 4.983327 4.983327 0.000000 1000.000000
A-3 1000.000000 0.000000 4.983327 4.983327 0.000000 1000.000000
A-4 948.784214 0.936392 4.728102 5.664494 0.000000 947.847822
A-5 690.445130 21.376170 3.440714 24.816884 0.000000 669.068961
A-6 773.021748 15.705699 3.852220 19.557919 0.000000 757.316049
A-7 1000.000000 0.000000 4.983327 4.983327 0.000000 1000.000000
A-8 1115.810612 0.000000 0.000000 0.000000 5.560449 1121.371062
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 921.426873 3.837908 4.591772 8.429680 0.000000 917.588965
M-2 921.426873 3.837911 4.591773 8.429684 0.000000 917.588962
M-3 921.426909 3.837900 4.591796 8.429696 0.000000 917.589009
B-1 921.426866 3.837903 4.591763 8.429666 0.000000 917.588963
B-2 921.426895 3.837891 4.591777 8.429668 0.000000 917.589004
B-3 921.426703 3.837901 4.591751 8.429652 0.000000 917.588802
_______________________________________________________________________________
DETERMINATION DATE 20-November-95
DISTRIBUTION DATE 27-November-95
Run: 11/28/95 08:59:50 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S49 (POOL # 4142)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4142
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 30,408.26
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 14,496.63
SUBSERVICER ADVANCES THIS MONTH 5,625.68
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 614,175.10
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 135,394,260.04
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 534
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 700,327.80
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 97.12471020 % 2.09112100 % 0.78416910 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 97.10983770 % 2.10193711 % 0.78822520 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2379 %
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 6.63086454
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 152.92
POOL TRADING FACTOR: 87.32484749
................................................................................
Run: 11/28/95 08:59:51 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 20,168,713.89 4.750000 % 3,122,881.05
A-2 760944X86 0.00 0.00 6.750000 % 0.00
A-3 760944X94 59,364,000.00 59,364,000.00 5.750000 % 0.00
A-4 760944Y28 11,287,000.00 11,287,000.00 6.750000 % 0.00
A-5 760944Y36 24,855,000.00 20,857,631.08 5.000000 % 0.00
A-6 760944Y44 0.00 0.00 6.750000 % 0.00
A-7 760944Y51 37,443,000.00 37,443,000.00 6.573450 % 0.00
A-8 760944Y69 20,499,000.00 20,499,000.00 6.750000 % 0.00
A-9 760944Y77 2,370,000.00 2,370,000.00 6.750000 % 0.00
A-10 760944Y85 48,388,000.00 48,019,128.22 6.750000 % 0.00
A-11 760944Y93 20,733,000.00 20,733,000.00 6.750000 % 0.00
A-12 760944Z27 49,051,000.00 48,222,911.15 6.750000 % 0.00
A-13 760944Z35 54,725,400.00 52,230,738.70 7.137500 % 0.00
A-14 760944Z43 22,295,600.00 21,279,253.46 5.798867 % 0.00
A-15 760944Z50 15,911,200.00 15,185,886.80 7.237500 % 0.00
A-16 760944Z68 5,303,800.00 5,062,025.89 5.287518 % 0.00
A-17 760944Z76 29,322,000.00 29,322,000.00 5.000000 % 0.00
A-18 760944Z84 0.00 0.00 4.000000 % 0.00
A-19 760944Z92 49,683,000.00 48,734,480.66 6.750000 % 46,389.42
A-20 7609442A5 5,593,279.30 5,252,285.23 0.000000 % 62,238.72
A-21 7609442B3 0.00 0.00 0.154829 % 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 14,379,629.22 6.750000 % 13,687.69
M-2 7609442F4 5,330,500.00 5,228,733.14 6.750000 % 4,977.13
M-3 7609442G2 5,330,500.00 5,228,733.14 6.750000 % 4,977.13
B-1 2,665,200.00 2,614,317.52 6.750000 % 2,488.52
B-2 799,500.00 784,236.42 6.750000 % 746.50
B-3 1,865,759.44 1,830,139.49 6.750000 % 1,742.08
- -------------------------------------------------------------------------------
533,047,438.74 496,096,844.01 3,260,128.24
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 79,539.20 3,202,420.25 0.00 0.00 17,045,832.84
A-2 33,490.19 33,490.19 0.00 0.00 0.00
A-3 283,400.37 283,400.37 0.00 0.00 59,364,000.00
A-4 63,254.55 63,254.55 0.00 0.00 11,287,000.00
A-5 86,585.35 86,585.35 0.00 0.00 20,857,631.08
A-6 30,304.87 30,304.87 0.00 0.00 0.00
A-7 204,349.42 204,349.42 0.00 0.00 37,443,000.00
A-8 114,880.38 114,880.38 0.00 0.00 20,499,000.00
A-9 13,281.94 13,281.94 0.00 0.00 2,370,000.00
A-10 269,108.53 269,108.53 0.00 0.00 48,019,128.22
A-11 116,191.76 116,191.76 0.00 0.00 20,733,000.00
A-12 270,250.57 270,250.57 0.00 0.00 48,222,911.15
A-13 309,515.00 309,515.00 0.00 0.00 52,230,738.70
A-14 102,449.27 102,449.27 0.00 0.00 21,279,253.46
A-15 91,251.11 91,251.11 0.00 0.00 15,185,886.80
A-16 22,222.13 22,222.13 0.00 0.00 5,062,025.89
A-17 121,723.10 121,723.10 0.00 0.00 29,322,000.00
A-18 97,378.48 97,378.48 0.00 0.00 0.00
A-19 273,117.49 319,506.91 0.00 0.00 48,688,091.24
A-20 0.00 62,238.72 0.00 0.00 5,190,046.51
A-21 63,771.73 63,771.73 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 80,586.23 94,273.92 0.00 0.00 14,365,941.53
M-2 29,302.83 34,279.96 0.00 0.00 5,223,756.01
M-3 29,302.83 34,279.96 0.00 0.00 5,223,756.01
B-1 14,651.15 17,139.67 0.00 0.00 2,611,829.00
B-2 4,395.01 5,141.51 0.00 0.00 783,489.92
B-3 10,256.45 11,998.53 0.00 0.00 1,828,397.41
- -------------------------------------------------------------------------------
2,814,559.94 6,074,688.18 0.00 0.00 492,836,715.77
===============================================================================
Run: 11/28/95 08:59:51
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-1 442.568110 68.526311 1.745352 70.271663 0.000000 374.041799
A-3 1000.000000 0.000000 4.773943 4.773943 0.000000 1000.000000
A-4 1000.000000 0.000000 5.604195 5.604195 0.000000 1000.000000
A-5 839.172443 0.000000 3.483619 3.483619 0.000000 839.172443
A-7 1000.000000 0.000000 5.457613 5.457613 0.000000 1000.000000
A-8 1000.000000 0.000000 5.604194 5.604194 0.000000 1000.000000
A-9 1000.000000 0.000000 5.604194 5.604194 0.000000 1000.000000
A-10 992.376792 0.000000 5.561472 5.561472 0.000000 992.376792
A-11 1000.000000 0.000000 5.604194 5.604194 0.000000 1000.000000
A-12 983.117799 0.000000 5.509583 5.509583 0.000000 983.117799
A-13 954.414928 0.000000 5.655783 5.655783 0.000000 954.414928
A-14 954.414928 0.000000 4.595044 4.595044 0.000000 954.414928
A-15 954.414928 0.000000 5.735024 5.735024 0.000000 954.414928
A-16 954.414927 0.000000 4.189851 4.189851 0.000000 954.414927
A-17 1000.000000 0.000000 4.151255 4.151255 0.000000 1000.000000
A-19 980.908574 0.933708 5.497202 6.430910 0.000000 979.974866
A-20 939.035036 11.127411 0.000000 11.127411 0.000000 927.907625
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 980.908573 0.933708 5.497202 6.430910 0.000000 979.974865
M-2 980.908571 0.933708 5.497201 6.430909 0.000000 979.974864
M-3 980.908571 0.933708 5.497201 6.430909 0.000000 979.974864
B-1 980.908570 0.933709 5.497205 6.430914 0.000000 979.974861
B-2 980.908593 0.933709 5.497198 6.430907 0.000000 979.974884
B-3 980.908605 0.933706 5.497199 6.430905 0.000000 979.974900
_______________________________________________________________________________
DETERMINATION DATE 20-November-95
DISTRIBUTION DATE 27-November-95
Run: 11/28/95 08:59:52 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S1 (POOL # 4143)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4143
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 108,769.01
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 52,734.25
SUBSERVICER ADVANCES THIS MONTH 30,183.10
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 2,455,805.02
(B) TWO MONTHLY PAYMENTS: 2 644,795.86
(C) THREE OR MORE MONTHLY PAYMENTS: 1 281,186.41
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 1,156,754.97
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 492,836,715.77
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,688
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,787,660.77
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.87468220 % 5.06007400 % 1.06524420 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.84038240 % 5.03482244 % 1.07120930 %
CLASS A-21 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1553 %
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 7.22330707
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 332.33
POOL TRADING FACTOR: 92.45644570
................................................................................
Run: 11/28/95 08:59:53 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-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 18,251,277.28 10.500000 % 148,516.10
A-2 760944V96 67,648,000.00 47,789,254.37 6.625000 % 1,386,150.31
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 0.126258 % 0.00
R 760944X37 267,710.00 23,664.91 7.000000 % 163.44
M-1 760944X45 7,801,800.00 7,665,568.75 7.000000 % 6,992.90
M-2 760944X52 2,600,600.00 2,555,189.59 7.000000 % 2,330.97
M-3 760944X60 2,600,600.00 2,555,189.59 7.000000 % 2,330.97
B-1 1,300,350.00 1,277,643.92 7.000000 % 1,165.53
B-2 390,100.00 383,288.26 7.000000 % 349.65
B-3 910,233.77 859,334.28 7.000000 % 783.91
- -------------------------------------------------------------------------------
260,061,393.77 237,523,410.95 1,548,783.78
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 159,479.04 307,995.14 0.00 0.00 18,102,761.18
A-2 263,473.65 1,649,623.96 0.00 0.00 46,403,104.06
A-3 112,381.89 112,381.89 0.00 0.00 20,384,000.00
A-4 290,371.34 290,371.34 0.00 0.00 52,668,000.00
A-5 272,927.45 272,927.45 0.00 0.00 49,504,000.00
A-6 58,713.31 58,713.31 0.00 0.00 10,079,000.00
A-7 112,329.47 112,329.47 0.00 0.00 19,283,000.00
A-8 6,116.58 6,116.58 0.00 0.00 1,050,000.00
A-9 18,611.87 18,611.87 0.00 0.00 3,195,000.00
A-10 24,956.72 24,956.72 0.00 0.00 0.00
R 137.86 301.30 0.00 0.00 23,501.47
M-1 44,654.32 51,647.22 0.00 0.00 7,658,575.85
M-2 14,884.77 17,215.74 0.00 0.00 2,552,858.62
M-3 14,884.77 17,215.74 0.00 0.00 2,552,858.62
B-1 7,442.67 8,608.20 0.00 0.00 1,276,478.39
B-2 2,232.77 2,582.42 0.00 0.00 382,938.61
B-3 5,005.88 5,789.79 0.00 0.00 813,625.96
- -------------------------------------------------------------------------------
1,408,604.36 2,957,388.14 0.00 0.00 235,929,702.76
===============================================================================
Run: 11/28/95 08:59:53
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-1 895.592388 7.287703 7.825656 15.113359 0.000000 888.304685
A-2 706.440018 20.490633 3.894774 24.385407 0.000000 685.949386
A-3 1000.000000 0.000000 5.513240 5.513240 0.000000 1000.000000
A-4 1000.000000 0.000000 5.513240 5.513240 0.000000 1000.000000
A-5 1000.000000 0.000000 5.513240 5.513240 0.000000 1000.000000
A-6 1000.000000 0.000000 5.825311 5.825311 0.000000 1000.000000
A-7 1000.000000 0.000000 5.825311 5.825311 0.000000 1000.000000
A-8 1000.000000 0.000000 5.825314 5.825314 0.000000 1000.000000
A-9 1000.000000 0.000000 5.825311 5.825311 0.000000 1000.000000
R 88.397557 0.610511 0.514960 1.125471 0.000000 87.787046
M-1 982.538485 0.896319 5.723592 6.619911 0.000000 981.642166
M-2 982.538487 0.896320 5.723591 6.619911 0.000000 981.642167
M-3 982.538487 0.896320 5.723591 6.619911 0.000000 981.642167
B-1 982.538486 0.896320 5.723590 6.619910 0.000000 981.642166
B-2 982.538477 0.896309 5.723584 6.619893 0.000000 981.642169
B-3 944.080860 0.861218 5.499565 6.360783 0.000000 893.864837
_______________________________________________________________________________
DETERMINATION DATE 20-November-95
DISTRIBUTION DATE 27-November-95
Run: 11/28/95 08:59:54 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S2 (POOL # 4144)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4144
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 48,543.89
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 25,043.51
SUBSERVICER ADVANCES THIS MONTH 14,005.05
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,447,598.85
(B) TWO MONTHLY PAYMENTS: 2 614,518.57
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 235,929,702.76
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 1,162,820.18
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.56012350 % 5.37881600 % 1.06106020 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.54157790 % 5.41021030 % 1.04821180 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1261 %
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 7.49692985
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 331.17
POOL TRADING FACTOR: 90.72077148
................................................................................
Run: 11/28/95 08:59:54 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-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 205,549,492.00 181,521,346.79 6.746579 % 783,465.66
A-2 7609442W7 76,450,085.00 85,515,007.30 6.746579 % 0.00
A-3 7609442R8 0.00 0.00 0.186000 % 0.00
R 7609442S6 100.00 0.00 6.746579 % 0.00
M-1 7609442T4 8,228,000.00 8,088,896.94 6.746579 % 7,527.33
M-2 7609442U1 2,992,100.00 2,941,515.40 6.746579 % 2,737.30
M-3 7609442V9 1,496,000.00 1,470,708.54 6.746579 % 1,368.60
B-1 2,244,050.00 2,206,111.98 6.746579 % 2,052.95
B-2 1,047,225.00 1,029,520.57 6.746579 % 958.05
B-3 1,196,851.02 1,176,616.94 6.746579 % 1,094.93
- -------------------------------------------------------------------------------
299,203,903.02 283,949,724.46 799,204.82
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 1,020,346.02 1,803,811.68 0.00 0.00 180,737,881.13
A-2 0.00 0.00 480,686.70 0.00 85,995,694.00
A-3 44,003.84 44,003.84 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 45,468.33 52,995.66 0.00 0.00 8,081,369.61
M-2 16,534.50 19,271.80 0.00 0.00 2,938,778.10
M-3 8,266.97 9,635.57 0.00 0.00 1,469,339.94
B-1 12,400.73 14,453.68 0.00 0.00 2,204,059.03
B-2 5,787.02 6,745.07 0.00 0.00 1,028,562.52
B-3 6,613.85 7,708.78 0.00 0.00 1,175,522.01
- -------------------------------------------------------------------------------
1,159,421.26 1,958,626.08 480,686.70 0.00 283,631,206.34
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 883.102872 3.811567 4.963992 8.775559 0.000000 879.291305
A-2 1118.573083 0.000000 0.000000 0.000000 6.287589 1124.860672
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 983.093940 0.914843 5.526049 6.440892 0.000000 982.179097
M-2 983.093947 0.914842 5.526052 6.440894 0.000000 982.179105
M-3 983.093944 0.914840 5.526049 6.440889 0.000000 982.179104
B-1 983.093951 0.914841 5.526049 6.440890 0.000000 982.179109
B-2 983.093958 0.914846 5.526052 6.440898 0.000000 982.179112
B-3 983.093903 0.914842 5.526051 6.440893 0.000000 982.179060
_______________________________________________________________________________
DETERMINATION DATE 20-November-95
DISTRIBUTION DATE 27-November-95
Run: 11/28/95 08:59:55 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S3 (POOL # 4145)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4145
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 62,043.98
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 29,889.95
SUBSERVICER ADVANCES THIS MONTH 18,595.01
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 1,027,021.53
(B) TWO MONTHLY PAYMENTS: 3 1,283,740.31
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 425,506.57
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 283,631,206.34
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,018
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 54,281.58
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.04353350 % 4.40258300 % 1.55388410 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.04239350 % 4.40342507 % 1.55418140 %
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 7.31986183
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 333.06
POOL TRADING FACTOR: 94.79528959
................................................................................
Run: 11/28/95 09:00:36 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-RS4 (POOL # 8021)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 8021
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 7609442M9 36,569,204.65 30,003,470.29 6.537500 % 38,952.22
A-2 7609442N7 0.00 0.00 3.462500 % 0.00
R 7609442P2 100.00 0.00 10.000000 % 0.00
- -------------------------------------------------------------------------------
36,569,304.65 30,003,470.29 38,952.22
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 163,420.83 202,373.05 0.00 0.00 29,964,518.07
A-2 86,553.66 86,553.66 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
- -------------------------------------------------------------------------------
249,974.49 288,926.71 0.00 0.00 29,964,518.07
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 820.457283 1.065165 4.468810 5.533975 0.000000 819.392118
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
_______________________________________________________________________________
DETERMINATION DATE 27-November-95
DISTRIBUTION DATE 30-November-95
Run: 11/28/95 09:00:36 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 29,964,518.07
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 0
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 0.00000000 % 0.00000000 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 100.00000000 % 0.00000000 %
BANKRUPTCY AMOUNT AVAILABLE 0.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 0.00000000
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 0.00
POOL TRADING FACTOR: 81.93898778
................................................................................
Run: 11/28/95 08:59:55 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-S5 (POOL # 4146)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4146
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 7609443B2 103,633,000.00 94,216,815.27 6.500000 % 1,379,200.84
A-2 7609443C0 22,306,000.00 17,668,177.67 6.500000 % 679,307.87
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 25,077,551.86 6.500000 % 22,970.07
A-9 7609443K2 0.00 0.00 0.532975 % 0.00
R 7609443L0 100.00 0.00 6.500000 % 0.00
M-1 7609443M8 6,635,000.00 6,525,080.67 6.500000 % 5,976.72
M-2 7609443N6 3,317,000.00 3,262,048.62 6.500000 % 2,987.91
M-3 7609443P1 1,990,200.00 1,957,229.18 6.500000 % 1,792.75
B-1 1,326,800.00 1,304,819.45 6.500000 % 1,195.16
B-2 398,000.00 391,406.51 6.500000 % 358.51
B-3 928,851.36 913,463.41 6.500000 % 836.70
- -------------------------------------------------------------------------------
265,366,951.36 250,648,592.64 2,094,626.53
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 508,689.92 1,887,890.76 0.00 0.00 92,837,614.43
A-2 95,392.99 774,700.86 0.00 0.00 16,988,869.80
A-3 172,993.90 172,993.90 0.00 0.00 32,041,000.00
A-4 242,874.98 242,874.98 0.00 0.00 44,984,000.00
A-5 56,690.99 56,690.99 0.00 0.00 10,500,000.00
A-6 58,132.56 58,132.56 0.00 0.00 10,767,000.00
A-7 5,615.10 5,615.10 0.00 0.00 1,040,000.00
A-8 135,397.25 158,367.32 0.00 0.00 25,054,581.79
A-9 110,964.24 110,964.24 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 35,229.84 41,206.56 0.00 0.00 6,519,103.95
M-2 17,612.26 20,600.17 0.00 0.00 3,259,060.71
M-3 10,567.36 12,360.11 0.00 0.00 1,955,436.43
B-1 7,044.90 8,240.06 0.00 0.00 1,303,624.29
B-2 2,113.26 2,471.77 0.00 0.00 391,048.00
B-3 4,931.93 5,768.63 0.00 0.00 912,626.71
- -------------------------------------------------------------------------------
1,464,251.48 3,558,878.01 0.00 0.00 248,553,966.11
===============================================================================
Run: 11/28/95 08:59:55
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-1 909.139128 13.308510 4.908571 18.217081 0.000000 895.830618
A-2 792.081847 30.454042 4.276562 34.730604 0.000000 761.627804
A-3 1000.000000 0.000000 5.399142 5.399142 0.000000 1000.000000
A-4 1000.000000 0.000000 5.399141 5.399141 0.000000 1000.000000
A-5 1000.000000 0.000000 5.399142 5.399142 0.000000 1000.000000
A-6 1000.000000 0.000000 5.399142 5.399142 0.000000 1000.000000
A-7 1000.000000 0.000000 5.399135 5.399135 0.000000 1000.000000
A-8 983.433406 0.900787 5.309696 6.210483 0.000000 982.532619
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 983.433409 0.900787 5.309697 6.210484 0.000000 982.532623
M-2 983.433410 0.900787 5.309696 6.210483 0.000000 982.532623
M-3 983.433414 0.900789 5.309698 6.210487 0.000000 982.532625
B-1 983.433411 0.900784 5.309692 6.210476 0.000000 982.532627
B-2 983.433442 0.900779 5.309698 6.210477 0.000000 982.532663
B-3 983.433356 0.900790 5.309698 6.210488 0.000000 982.532564
_______________________________________________________________________________
DETERMINATION DATE 20-November-95
DISTRIBUTION DATE 27-November-95
Run: 11/28/95 08:59:56 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 57,982.75
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 26,515.32
SUBSERVICER ADVANCES THIS MONTH 31,024.47
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 9 2,898,995.43
(B) TWO MONTHLY PAYMENTS: 3 1,150,472.84
(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 248,553,966.11
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 875
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,865,042.11
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.27323820 % 4.68558700 % 1.04117460 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.23026700 % 4.72074587 % 1.04898710 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.5318 %
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 7.43511105
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 332.51
POOL TRADING FACTOR: 93.66425052
................................................................................
Run: 11/28/95 08:59:56 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 153,070,000.00 113,535,707.66 6.596382 % 4,040,247.84
M-1 7609442K3 3,625,500.00 3,535,760.19 6.596382 % 11,535.05
M-2 7609442L1 2,416,900.00 2,357,075.94 6.596382 % 7,689.71
R 7609442J6 100.00 0.00 6.596382 % 0.00
B-1 886,200.00 864,264.42 6.596382 % 2,819.57
B-2 322,280.00 314,302.80 6.596382 % 1,025.38
B-3 805,639.55 785,698.04 6.596382 % 2,563.26
- -------------------------------------------------------------------------------
161,126,619.55 121,392,809.05 4,065,880.81
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 616,462.26 4,656,710.10 0.00 0.00 109,495,459.82
M-1 19,198.04 30,733.09 0.00 0.00 3,524,225.14
M-2 12,798.16 20,487.87 0.00 0.00 2,349,386.23
R 0.00 0.00 0.00 0.00 0.00
B-1 4,692.68 7,512.25 0.00 0.00 861,444.85
B-2 1,706.57 2,731.95 0.00 0.00 313,277.42
B-3 4,266.08 6,829.34 0.00 0.00 783,134.78
- -------------------------------------------------------------------------------
659,123.79 4,725,004.60 0.00 0.00 117,326,928.24
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 741.724098 26.394773 4.027323 30.422096 0.000000 715.329325
M-1 975.247604 3.181644 5.295281 8.476925 0.000000 972.065961
M-2 975.247606 3.181642 5.295279 8.476921 0.000000 972.065965
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B-1 975.247596 3.181641 5.295283 8.476924 0.000000 972.065956
B-2 975.247611 3.181643 5.295302 8.476945 0.000000 972.065968
B-3 975.247603 3.181646 5.295284 8.476930 0.000000 972.065957
_______________________________________________________________________________
DETERMINATION DATE 20-November-95
DISTRIBUTION DATE 27-November-95
Run: 11/28/95 08:59:57 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S6 (POOL # 4147)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4147
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 30,955.40
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 13,069.68
SUBSERVICER ADVANCES THIS MONTH 26,738.69
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 2,417,931.75
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 272,675.95
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,391,252.05
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 117,326,928.24
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 385
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 3,669,849.49
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 279,777.75
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.52753970 % 4.85435400 % 1.61810680 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.32508870 % 5.00619206 % 1.66871930 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,403,480.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,223,488.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.12686909
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 337.29
POOL TRADING FACTOR: 72.81660136
................................................................................
Run: 11/28/95 09:00:37 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 46,954,435.96 6.470000 % 138,304.00
A-2 7609443R7 61,308,403.22 61,308,403.22 6.470000 % 0.00
A-3 7609443S5 5,000,000.00 5,536,985.26 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
- -------------------------------------------------------------------------------
115,808,503.22 113,799,824.44 138,304.00
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 252,546.10 390,850.10 0.00 0.00 46,816,131.96
A-2 329,749.42 329,749.42 0.00 0.00 61,308,403.22
A-3 0.00 0.00 29,780.87 0.00 5,566,766.13
S-1 14,909.00 14,909.00 0.00 0.00 0.00
S-2 5,189.84 5,189.84 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
- -------------------------------------------------------------------------------
602,394.36 740,698.36 29,780.87 0.00 113,691,301.31
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 948.574464 2.794020 5.101941 7.895961 0.000000 945.780444
A-2 1000.000000 0.000000 5.378535 5.378535 0.000000 1000.000000
A-3 1107.397052 0.000000 0.000000 0.000000 5.956174 1113.353226
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
_______________________________________________________________________________
DETERMINATION DATE 27-November-95
DISTRIBUTION DATE 30-November-95
Run: 11/28/95 09:00:37 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 2,845.00
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 113,691,301.31
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 1,081,840.15
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 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: 98.17180790
................................................................................
Run: 11/28/95 08:59:57 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 8,755,367.77 4.500000 % 1,128,658.46
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 45,072,637.34 6.500000 % 0.00
A-7 7609445U8 19,054,000.00 19,054,000.00 6.500000 % 0.00
A-8 7609445V6 50,184,000.00 39,352,294.21 6.437500 % 902,926.77
A-9 7609445W4 0.00 0.00 2.562500 % 0.00
A-10 7609445X2 43,420,000.00 39,419,245.12 6.500000 % 221,846.02
A-11 7609445Y0 66,266,000.00 66,266,000.00 6.500000 % 0.00
A-12 7609445Z7 32,444,000.00 35,945,780.39 6.500000 % 0.00
A-13 7609446A1 4,623,000.00 5,121,974.56 6.500000 % 0.00
A-14 7609446B9 478,414.72 425,757.84 0.000000 % 469.52
A-15 7609446C7 0.00 0.00 0.501149 % 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 11,509,025.81 6.500000 % 10,625.39
M-2 7609446G8 4,252,700.00 4,184,894.53 6.500000 % 3,863.59
M-3 7609446H6 4,252,700.00 4,184,894.53 6.500000 % 3,863.59
B-1 2,126,300.00 2,092,398.03 6.500000 % 1,931.75
B-2 638,000.00 627,827.66 6.500000 % 579.62
B-3 1,488,500.71 1,464,767.95 6.500000 % 1,352.30
- -------------------------------------------------------------------------------
425,269,315.43 400,090,865.74 2,276,117.01
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 32,743.44 1,161,401.90 0.00 0.00 7,626,709.31
A-2 262,894.28 262,894.28 0.00 0.00 57,515,000.00
A-3 207,759.05 207,759.05 0.00 0.00 41,665,000.00
A-4 52,409.31 52,409.31 0.00 0.00 10,090,000.00
A-5 39,671.93 39,671.93 0.00 0.00 7,344,000.00
A-6 243,480.20 243,480.20 0.00 0.00 45,072,637.34
A-7 102,928.79 102,928.79 0.00 0.00 19,054,000.00
A-8 210,535.15 1,113,461.92 0.00 0.00 38,449,367.44
A-9 83,805.25 83,805.25 0.00 0.00 0.00
A-10 212,940.85 434,786.87 0.00 0.00 39,197,399.10
A-11 357,965.71 357,965.71 0.00 0.00 66,266,000.00
A-12 0.00 0.00 194,177.36 0.00 36,139,957.75
A-13 0.00 0.00 27,668.66 0.00 5,149,643.22
A-14 0.00 469.52 0.00 0.00 425,288.32
A-15 166,633.69 166,633.69 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 62,171.20 72,796.59 0.00 0.00 11,498,400.42
M-2 22,606.60 26,470.19 0.00 0.00 4,181,030.94
M-3 22,606.60 26,470.19 0.00 0.00 4,181,030.94
B-1 11,303.03 13,234.78 0.00 0.00 2,090,466.28
B-2 3,391.49 3,971.11 0.00 0.00 627,248.04
B-3 7,912.61 9,264.91 0.00 0.00 1,463,415.65
- -------------------------------------------------------------------------------
2,103,759.19 4,379,876.20 221,846.02 0.00 398,036,594.75
===============================================================================
Run: 11/28/95 08:59:57
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-1 392.705439 50.623838 1.468645 52.092483 0.000000 342.081602
A-2 1000.000000 0.000000 4.570882 4.570882 0.000000 1000.000000
A-3 1000.000000 0.000000 4.986417 4.986417 0.000000 1000.000000
A-4 1000.000000 0.000000 5.194183 5.194183 0.000000 1000.000000
A-5 1000.000000 0.000000 5.401951 5.401951 0.000000 1000.000000
A-6 991.980926 0.000000 5.358633 5.358633 0.000000 991.980926
A-7 1000.000000 0.000000 5.401952 5.401952 0.000000 1000.000000
A-8 784.160175 17.992324 4.195264 22.187588 0.000000 766.167851
A-10 907.859169 5.109305 4.904211 10.013516 0.000000 902.749864
A-11 1000.000000 0.000000 5.401951 5.401951 0.000000 1000.000000
A-12 1107.933066 0.000000 0.000000 0.000000 5.985001 1113.918067
A-13 1107.933065 0.000000 0.000000 0.000000 5.985001 1113.918066
A-14 889.934658 0.981408 0.000000 0.981408 0.000000 888.953250
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-1 984.055903 0.908502 5.315822 6.224324 0.000000 983.147400
M-2 984.055901 0.908503 5.315823 6.224326 0.000000 983.147398
M-3 984.055901 0.908503 5.315823 6.224326 0.000000 983.147398
B-1 984.055886 0.908503 5.315821 6.224324 0.000000 983.147383
B-2 984.055893 0.908495 5.315815 6.224310 0.000000 983.147398
B-3 984.055930 0.908505 5.315825 6.224330 0.000000 983.147432
_______________________________________________________________________________
DETERMINATION DATE 20-November-95
DISTRIBUTION DATE 27-November-95
Run: 11/28/95 08:59:58 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S7 (POOL # 4148)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4148
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 78,866.68
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 43,381.85
SUBSERVICER ADVANCES THIS MONTH 37,356.25
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 10 2,451,474.82
(B) TWO MONTHLY PAYMENTS: 4 1,819,370.39
(C) THREE OR MORE MONTHLY PAYMENTS: 1 937,084.02
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 257,718.03
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 398,036,594.75
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,383
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,684,855.24
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.97900690 % 4.97386800 % 1.04712510 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.95349380 % 4.98960713 % 1.05156210 %
CLASS A-15 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.5023 %
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 7.35749865
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 333.52
POOL TRADING FACTOR: 93.59635890
................................................................................
Run: 11/28/95 08:59:59 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-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 42,947,809.69 6.000000 % 837,934.63
A-3 7609445B0 15,096,000.00 12,587,158.47 6.000000 % 175,682.08
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 5.630000 % 0.00
A-8 7609445G9 3,452,000.00 3,156,682.26 6.634208 % 0.00
A-9 7609445H7 0.00 0.00 0.320871 % 0.00
R 7609445J3 100.00 0.00 6.000000 % 0.00
M-1 7609445K0 775,800.00 722,562.96 6.000000 % 2,917.85
M-2 7609445L8 2,868,200.00 2,671,378.00 6.000000 % 10,787.55
B 620,201.82 577,642.23 6.000000 % 2,332.64
- -------------------------------------------------------------------------------
155,035,301.82 137,940,128.67 1,029,654.75
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 85,384.64 85,384.64 0.00 0.00 17,088,000.00
A-2 214,599.91 1,052,534.54 0.00 0.00 42,109,875.06
A-3 62,895.01 238,577.09 0.00 0.00 12,411,476.39
A-4 31,094.84 31,094.84 0.00 0.00 6,223,000.00
A-5 46,227.15 46,227.15 0.00 0.00 9,251,423.55
A-6 186,397.49 186,397.49 0.00 0.00 37,303,669.38
A-7 25,369.23 25,369.23 0.00 0.00 5,410,802.13
A-8 17,440.43 17,440.43 0.00 0.00 3,156,682.26
A-9 36,860.27 36,860.27 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 3,610.47 6,528.32 0.00 0.00 719,645.11
M-2 13,348.24 24,135.79 0.00 0.00 2,660,590.45
B 2,886.33 5,218.97 0.00 0.00 575,309.59
- -------------------------------------------------------------------------------
726,114.01 1,755,768.76 0.00 0.00 136,910,473.92
===============================================================================
_______________________________________________________________________________
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 4.996760 4.996760 0.000000 1000.000000
A-2 782.092175 15.259035 3.907927 19.166962 0.000000 766.833140
A-3 833.807530 11.637658 4.166336 15.803994 0.000000 822.169872
A-4 1000.000000 0.000000 4.996760 4.996760 0.000000 1000.000000
A-5 972.298849 0.000000 4.858345 4.858345 0.000000 972.298849
A-6 967.268303 0.000000 4.833208 4.833208 0.000000 967.268303
A-7 914.450250 0.000000 4.287516 4.287516 0.000000 914.450250
A-8 914.450249 0.000000 5.052268 5.052268 0.000000 914.450249
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 931.377881 3.761085 4.653867 8.414952 0.000000 927.616796
M-2 931.377868 3.761087 4.653874 8.414961 0.000000 927.616781
B 931.377838 3.761082 4.653872 8.414954 0.000000 927.616756
_______________________________________________________________________________
DETERMINATION DATE 20-November-95
DISTRIBUTION DATE 27-November-95
Run: 11/28/95 09:00:00 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S8 (POOL # 4149)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4149
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 28,921.39
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 14,753.85
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 136,910,473.92
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 527
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 472,625.12
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 97.12079200 % 2.46044500 % 0.41876300 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 97.11085280 % 2.46893862 % 0.42020860 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3213 %
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 6.69841471
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 155.43
POOL TRADING FACTOR: 88.30922526
................................................................................
Run: 11/28/95 09:00:01 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-S9 (POOL # 4150)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4150
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 7609443W6 19,785,000.00 15,032,306.39 6.500000 % 208,821.05
A-2 7609443X4 70,702,000.00 55,013,000.77 6.500000 % 689,334.02
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 29,026,608.96 6.500000 % 26,734.56
A-9 7609444E5 0.00 0.00 0.447180 % 0.00
R 7609444F2 100.00 0.00 6.500000 % 0.00
M-1 7609444G0 8,605,600.00 8,467,504.61 6.500000 % 7,798.88
M-2 7609444H8 3,129,000.00 3,078,788.47 6.500000 % 2,835.68
M-3 7609444J4 3,129,000.00 3,078,788.47 6.500000 % 2,835.68
B-1 1,251,600.00 1,231,515.38 6.500000 % 1,134.27
B-2 625,800.00 615,757.69 6.500000 % 567.14
B-3 1,251,647.88 1,185,593.46 6.500000 % 1,091.96
- -------------------------------------------------------------------------------
312,906,747.88 291,656,864.20 941,153.24
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 81,307.24 290,128.29 0.00 0.00 14,823,485.34
A-2 297,556.16 986,890.18 0.00 0.00 54,323,666.75
A-3 60,649.25 60,649.25 0.00 0.00 11,213,000.00
A-4 442,193.77 442,193.77 0.00 0.00 81,754,000.00
A-5 342,714.50 342,714.50 0.00 0.00 63,362,000.00
A-6 95,184.65 95,184.65 0.00 0.00 17,598,000.00
A-7 5,408.84 5,408.84 0.00 0.00 1,000,000.00
A-8 157,000.10 183,734.66 0.00 0.00 28,999,874.40
A-9 108,528.83 108,528.83 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 45,799.32 53,598.20 0.00 0.00 8,459,705.73
M-2 16,652.65 19,488.33 0.00 0.00 3,075,952.79
M-3 16,652.65 19,488.33 0.00 0.00 3,075,952.79
B-1 6,661.06 7,795.33 0.00 0.00 1,230,381.11
B-2 3,330.53 3,897.67 0.00 0.00 615,190.55
B-3 6,412.68 7,504.64 0.00 0.00 1,184,501.50
- -------------------------------------------------------------------------------
1,686,052.23 2,627,205.47 0.00 0.00 290,715,710.96
===============================================================================
Run: 11/28/95 09:00:01
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-1 759.782987 10.554514 4.109540 14.664054 0.000000 749.228473
A-2 778.096812 9.749852 4.208596 13.958448 0.000000 768.346960
A-3 1000.000000 0.000000 5.408833 5.408833 0.000000 1000.000000
A-4 1000.000000 0.000000 5.408833 5.408833 0.000000 1000.000000
A-5 1000.000000 0.000000 5.408833 5.408833 0.000000 1000.000000
A-6 1000.000000 0.000000 5.408833 5.408833 0.000000 1000.000000
A-7 1000.000000 0.000000 5.408840 5.408840 0.000000 1000.000000
A-8 983.952846 0.906256 5.322037 6.228293 0.000000 983.046590
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 983.952846 0.906256 5.322037 6.228293 0.000000 983.046589
M-2 983.952851 0.906258 5.322036 6.228294 0.000000 983.046593
M-3 983.952851 0.906258 5.322036 6.228294 0.000000 983.046593
B-1 983.952844 0.906256 5.322036 6.228292 0.000000 983.046588
B-2 983.952844 0.906264 5.322036 6.228300 0.000000 983.046580
B-3 947.226036 0.872426 5.123382 5.995808 0.000000 946.353618
_______________________________________________________________________________
DETERMINATION DATE 20-November-95
DISTRIBUTION DATE 27-November-95
Run: 11/28/95 09:00:01 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S9 (POOL # 4150)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4150
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 61,759.44
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 30,667.44
SUBSERVICER ADVANCES THIS MONTH 16,154.44
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 1,835,664.79
(B) TWO MONTHLY PAYMENTS: 2 573,473.26
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 290,715,710.96
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,006
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 672,526.72
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.94564290 % 5.01448200 % 1.03987490 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.93163710 % 5.02608244 % 1.04228050 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.4470 %
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 7.32648103
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 334.17
POOL TRADING FACTOR: 92.90809896
................................................................................
Run: 11/28/95 09:00:02 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 15,468,973.86 6.500000 % 767,824.70
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 6.383000 % 0.00
A-8 7609444S4 5,178,948.00 4,846,170.25 6.753034 % 0.00
A-9 7609444T2 16,947,000.00 16,947,000.00 6.500000 % 0.00
A-10 7609444U9 0.00 0.00 0.205207 % 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 785,000.00 733,474.11 6.500000 % 2,923.40
M-2 7609444Y1 2,903,500.00 2,712,919.85 6.500000 % 10,812.84
B 627,984.63 586,764.91 6.500000 % 2,338.65
- -------------------------------------------------------------------------------
156,939,684.63 139,388,443.23 783,899.59
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 83,709.60 851,534.30 0.00 0.00 14,701,149.16
A-2 146,214.07 146,214.07 0.00 0.00 29,271,000.00
A-3 151,497.27 151,497.27 0.00 0.00 28,657,000.00
A-4 25,596.16 25,596.16 0.00 0.00 4,730,000.00
A-5 15,763.18 15,763.18 0.00 0.00 0.00
A-6 134,935.10 134,935.10 0.00 0.00 24,935,106.59
A-7 55,797.65 55,797.65 0.00 0.00 10,500,033.66
A-8 27,245.70 27,245.70 0.00 0.00 4,846,170.25
A-9 91,707.86 91,707.86 0.00 0.00 16,947,000.00
A-10 23,813.32 23,813.32 0.00 0.00 0.00
R-I 1.88 1.88 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 3,969.15 6,892.55 0.00 0.00 730,550.71
M-2 14,680.83 25,493.67 0.00 0.00 2,702,107.01
B 3,175.26 5,513.91 0.00 0.00 584,426.26
- -------------------------------------------------------------------------------
778,107.03 1,562,006.62 0.00 0.00 138,604,543.64
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 498.484592 24.742998 2.697525 27.440523 0.000000 473.741595
A-2 1000.000000 0.000000 4.995185 4.995185 0.000000 1000.000000
A-3 1000.000000 0.000000 5.286571 5.286571 0.000000 1000.000000
A-4 1000.000000 0.000000 5.411450 5.411450 0.000000 1000.000000
A-6 974.560564 0.000000 5.273786 5.273786 0.000000 974.560564
A-7 935.744141 0.000000 4.972586 4.972586 0.000000 935.744141
A-8 935.744141 0.000000 5.260856 5.260856 0.000000 935.744142
A-9 1000.000000 0.000000 5.411451 5.411451 0.000000 1000.000000
R-I 0.000000 0.000000 18.810000 18.810000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 934.361924 3.724076 5.056242 8.780318 0.000000 930.637847
M-2 934.361925 3.724071 5.056253 8.780324 0.000000 930.637854
B 934.361897 3.724072 5.056254 8.780326 0.000000 930.637825
_______________________________________________________________________________
DETERMINATION DATE 20-November-95
DISTRIBUTION DATE 27-November-95
Run: 11/28/95 09:00:02 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S10 (POOL # 4151)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4151
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 31,933.38
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 15,154.86
SUBSERVICER ADVANCES THIS MONTH 6,504.35
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 429,528.45
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 271,101.21
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 138,604,543.64
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 556
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 228,341.38
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 97.10653280 % 2.47251100 % 0.42095660 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 97.10176600 % 2.47658383 % 0.42165010 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2053 %
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 7.10545190
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 154.69
POOL TRADING FACTOR: 88.31707797
................................................................................
Run: 11/28/95 09:00:03 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-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 167,000,000.00 147,736,957.51 6.995610 % 952,459.61
A-2 760947LS8 99,787,000.00 88,276,813.04 6.995610 % 569,120.28
A-3 7609446Y9 100,000,000.00 111,018,135.82 6.995610 % 0.00
A-4 7609446Z6 0.00 0.00 0.133000 % 0.00
R 7609447A0 100.00 0.00 6.995610 % 0.00
M-1 7609447B8 10,702,300.00 10,537,081.75 6.995610 % 9,565.42
M-2 7609447C6 3,891,700.00 3,831,621.31 6.995610 % 3,478.29
M-3 7609447D4 3,891,700.00 3,831,621.31 6.995610 % 3,478.29
B-1 1,751,300.00 1,724,264.05 6.995610 % 1,565.26
B-2 778,400.00 766,383.34 6.995610 % 695.71
B-3 1,362,164.15 1,341,135.59 6.995610 % 1,217.47
- -------------------------------------------------------------------------------
389,164,664.15 369,064,013.72 1,541,580.33
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 859,966.75 1,812,426.36 0.00 0.00 146,784,497.90
A-2 513,853.31 1,082,973.59 0.00 0.00 87,707,692.76
A-3 0.00 0.00 646,229.00 0.00 111,664,364.82
A-4 40,843.24 40,843.24 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 61,335.63 70,901.05 0.00 0.00 10,527,516.33
M-2 22,303.61 25,781.90 0.00 0.00 3,828,143.02
M-3 22,303.61 25,781.90 0.00 0.00 3,828,143.02
B-1 10,036.82 11,602.08 0.00 0.00 1,722,698.79
B-2 4,461.07 5,156.78 0.00 0.00 765,687.63
B-3 7,806.65 9,024.12 0.00 0.00 1,339,918.12
- -------------------------------------------------------------------------------
1,542,910.69 3,084,491.02 646,229.00 0.00 368,168,662.39
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 884.652440 5.703351 5.149501 10.852852 0.000000 878.949089
A-2 884.652440 5.703351 5.149502 10.852853 0.000000 878.949089
A-3 1110.181358 0.000000 0.000000 0.000000 6.462290 1116.643648
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 984.562360 0.893772 5.731070 6.624842 0.000000 983.668588
M-2 984.562353 0.893771 5.731071 6.624842 0.000000 983.668582
M-3 984.562353 0.893771 5.731071 6.624842 0.000000 983.668582
B-1 984.562354 0.893770 5.731068 6.624838 0.000000 983.668583
B-2 984.562359 0.893769 5.731077 6.624846 0.000000 983.668589
B-3 984.562389 0.893769 5.731064 6.624833 0.000000 983.668620
_______________________________________________________________________________
DETERMINATION DATE 20-November-95
DISTRIBUTION DATE 27-November-95
Run: 11/28/95 09:00:04 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S11 (POOL # 4152)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4152
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 70,000.86
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 25,066.55
SUBSERVICER ADVANCES THIS MONTH 19,757.58
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 9 2,249,964.70
(B) TWO MONTHLY PAYMENTS: 2 343,701.42
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 297,217.14
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 368,168,662.39
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,419
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 560,320.16
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.03027480 % 4.93148200 % 1.03824350 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.02118940 % 4.93898700 % 1.03982360 %
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 7.43639152
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 334.11
POOL TRADING FACTOR: 94.60485401
................................................................................
Run: 11/28/95 09:00:04 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 32,945,084.56 6.500000 % 831,646.57
A-2 760947AB7 16,923,000.00 16,923,000.00 6.500000 % 0.00
A-3 760947AC5 28,000,000.00 23,152,738.72 6.500000 % 382,506.93
A-4 760947AD3 73,800,000.00 71,574,654.16 6.500000 % 78,656.96
A-5 760947AE1 13,209,000.00 14,556,529.96 6.500000 % 0.00
A-6 760947AF8 1,749,506.64 1,592,497.97 0.000000 % 11,821.47
A-7 760947AG6 0.00 0.00 0.045000 % 0.00
A-8 760947AH4 0.00 0.00 0.216718 % 0.00
R 760947AJ0 100.00 0.00 6.500000 % 0.00
M-1 760947AK7 909,200.00 852,750.78 6.500000 % 3,350.29
M-2 760947AL5 2,907,400.00 2,726,889.16 6.500000 % 10,713.42
B 726,864.56 681,735.89 6.500000 % 2,678.41
- -------------------------------------------------------------------------------
181,709,071.20 165,005,881.20 1,321,374.05
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 178,020.46 1,009,667.03 0.00 0.00 32,113,437.99
A-2 91,444.30 91,444.30 0.00 0.00 16,923,000.00
A-3 125,107.02 507,613.95 0.00 0.00 22,770,231.79
A-4 386,757.32 465,414.28 0.00 0.00 71,495,997.20
A-5 0.00 0.00 78,656.96 0.00 14,635,186.92
A-6 0.00 11,821.47 0.00 0.00 1,580,676.50
A-7 6,172.74 6,172.74 0.00 0.00 0.00
A-8 29,727.64 29,727.64 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 4,607.89 7,958.18 0.00 0.00 849,400.49
M-2 14,734.89 25,448.31 0.00 0.00 2,716,175.74
B 3,683.82 6,362.23 0.00 0.00 679,057.48
- -------------------------------------------------------------------------------
840,256.08 2,161,630.13 78,656.96 0.00 163,763,164.11
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 757.636937 19.125347 4.093930 23.219277 0.000000 738.511590
A-2 1000.000000 0.000000 5.403551 5.403551 0.000000 1000.000000
A-3 826.883526 13.660962 4.468108 18.129070 0.000000 813.222564
A-4 969.846262 1.065812 5.240614 6.306426 0.000000 968.780450
A-5 1102.016047 0.000000 0.000000 0.000000 5.954801 1107.970847
A-6 910.255459 6.757031 0.000000 6.757031 0.000000 903.498429
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 937.913308 3.684877 5.068071 8.752948 0.000000 934.228432
M-2 937.913311 3.684880 5.068064 8.752944 0.000000 934.228431
B 937.913234 3.684882 5.068069 8.752951 0.000000 934.228352
_______________________________________________________________________________
DETERMINATION DATE 20-November-95
DISTRIBUTION DATE 27-November-95
Run: 11/28/95 09:00:05 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S12 (POOL # 4153)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4153
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 30,767.40
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 11,320.11
SUBSERVICER ADVANCES THIS MONTH 5,033.25
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 556,612.86
(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 163,763,164.11
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 657
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 594,145.38
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 97.39227240 % 2.19054300 % 0.41718490 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 97.38280390 % 2.17727610 % 0.41869960 %
CLASS A-8 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2169 %
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 7.00349048
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 156.00
POOL TRADING FACTOR: 90.12382432
................................................................................
Run: 11/28/95 09:00:05 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-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 205,217,561.00 174,913,698.52 7.000000 % 2,660,850.32
A-2 760947AS0 49,338,300.00 49,338,300.00 7.000000 % 0.00
A-3 760947AT8 12,500,000.00 11,011,924.71 7.000000 % 130,661.42
A-4 760947BA8 100,000,000.00 110,391,276.45 7.000000 % 0.00
A-5 760947AU5 2,381,928.79 2,250,346.02 0.000000 % 31,510.05
A-6 760947AV3 0.00 0.00 0.373982 % 0.00
R 760947AW1 100.00 0.00 7.000000 % 0.00
M-1 760947AX9 11,822,000.00 11,647,474.15 7.000000 % 10,083.25
M-2 760947AY7 3,940,650.00 3,882,474.95 7.000000 % 3,361.07
M-3 760947AZ4 3,940,700.00 3,882,524.20 7.000000 % 3,361.11
B-1 2,364,500.00 2,329,593.33 7.000000 % 2,016.74
B-2 788,200.00 776,563.97 7.000000 % 672.27
B-3 1,773,245.53 1,723,869.54 7.000000 % 1,492.35
- -------------------------------------------------------------------------------
394,067,185.32 372,148,045.84 2,844,008.58
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 1,020,147.80 3,680,998.12 0.00 0.00 172,252,848.20
A-2 287,755.38 287,755.38 0.00 0.00 49,338,300.00
A-3 64,224.77 194,886.19 0.00 0.00 10,881,263.29
A-4 0.00 0.00 643,834.18 0.00 111,035,110.63
A-5 0.00 31,510.05 0.00 0.00 2,218,835.97
A-6 115,959.99 115,959.99 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 67,931.47 78,014.72 0.00 0.00 11,637,390.90
M-2 22,643.73 26,004.80 0.00 0.00 3,879,113.88
M-3 22,644.02 26,005.13 0.00 0.00 3,879,163.09
B-1 13,586.86 15,603.60 0.00 0.00 2,327,576.59
B-2 4,529.15 5,201.42 0.00 0.00 775,891.70
B-3 10,054.12 11,546.47 0.00 0.00 1,722,377.19
- -------------------------------------------------------------------------------
1,629,477.29 4,473,485.87 643,834.18 0.00 369,947,871.44
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 852.332996 12.965997 4.971055 17.937052 0.000000 839.366998
A-2 1000.000000 0.000000 5.832292 5.832292 0.000000 1000.000000
A-3 880.953977 10.452914 5.137982 15.590896 0.000000 870.501063
A-4 1103.912765 0.000000 0.000000 0.000000 6.438342 1110.351106
A-5 944.757891 13.228796 0.000000 13.228796 0.000000 931.529095
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 985.237198 0.852923 5.746191 6.599114 0.000000 984.384275
M-2 985.237194 0.852923 5.746192 6.599115 0.000000 984.384272
M-3 985.237191 0.852922 5.746192 6.599114 0.000000 984.384269
B-1 985.237188 0.852925 5.746187 6.599112 0.000000 984.384263
B-2 985.237211 0.852918 5.746194 6.599112 0.000000 984.384293
B-3 972.155018 0.841592 5.669897 6.511489 0.000000 971.313426
_______________________________________________________________________________
DETERMINATION DATE 20-November-95
DISTRIBUTION DATE 27-November-95
Run: 11/28/95 09:00:06 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S13 (POOL # 4154)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4154
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 64,051.51
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 19,360.28
SUBSERVICER ADVANCES THIS MONTH 32,123.54
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 12 3,263,572.46
(B) TWO MONTHLY PAYMENTS: 3 325,395.16
(C) THREE OR MORE MONTHLY PAYMENTS: 2 744,048.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 79,559.50
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 369,947,871.44
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,368
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,877,821.99
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.44616090 % 5.24806500 % 1.30577370 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.41321710 % 5.24281105 % 1.31233740 %
CLASS A-6 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3737 %
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 7.61870552
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 335.11
POOL TRADING FACTOR: 93.87939042
................................................................................
Run: 11/28/95 09:00:07 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 150,068,000.00 136,448,024.46 6.500000 % 668,418.47
A-2 760947BC4 1,321,915.43 1,222,611.08 0.000000 % 5,588.87
A-3 760947BD2 0.00 0.00 0.318061 % 0.00
R 760947BE0 100.00 0.00 6.500000 % 0.00
M-1 760947BF7 1,168,000.00 1,098,997.78 6.500000 % 4,334.00
M-2 760947BG5 2,491,000.00 2,343,838.55 6.500000 % 9,243.15
B 622,704.85 585,917.14 6.500000 % 2,310.63
- -------------------------------------------------------------------------------
155,671,720.28 141,699,389.01 689,895.12
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 738,372.75 1,406,791.22 0.00 0.00 135,779,605.99
A-2 0.00 5,588.87 0.00 0.00 1,217,022.21
A-3 37,520.92 37,520.92 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 5,947.10 10,281.10 0.00 0.00 1,094,663.78
M-2 12,683.41 21,926.56 0.00 0.00 2,334,595.40
B 3,170.67 5,481.30 0.00 0.00 583,606.51
- -------------------------------------------------------------------------------
797,694.85 1,487,589.97 0.00 0.00 141,009,493.89
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 909.241307 4.454104 4.920254 9.374358 0.000000 904.787203
A-2 924.878439 4.227857 0.000000 4.227857 0.000000 920.650582
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 940.922757 3.710616 5.091695 8.802311 0.000000 937.212140
M-2 940.922742 3.710618 5.091694 8.802312 0.000000 937.212124
B 940.922718 3.710618 5.091706 8.802324 0.000000 937.212084
_______________________________________________________________________________
DETERMINATION DATE 20-November-95
DISTRIBUTION DATE 27-November-95
Run: 11/28/95 09:00:07 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S14 (POOL # 4155)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4155
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 27,134.97
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 8,523.92
SUBSERVICER ADVANCES THIS MONTH 3,475.72
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 375,642.58
(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 141,009,493.89
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 566
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 130,887.72
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 97.13208580 % 2.45082200 % 0.41709180 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 97.12941220 % 2.43193496 % 0.41748060 %
CLASS A-3 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3178 %
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 7.05729699
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 156.08
POOL TRADING FACTOR: 90.58131666
................................................................................
Run: 11/28/95 09:00:08 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-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 21,288,546.23 7.750000 % 442,892.78
A-2 760947BS9 40,324,000.00 36,156,344.21 7.750000 % 781,321.34
A-3 760947BT7 6,500,000.00 6,500,000.00 7.750000 % 0.00
A-4 760947BU4 5,000,000.00 4,199,113.00 7.750000 % 150,144.38
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 % 269,341.07
A-7 760947BX8 21,500,000.00 23,678,393.89 7.750000 % 0.00
A-8 760947BY6 15,537,000.00 12,971,274.98 7.750000 % 269,857.98
A-9 760947BZ3 2,074,847.12 2,032,089.76 0.000000 % 5,932.31
A-10 760947CE9 0.00 0.00 0.368654 % 0.00
R 760947CA7 355,000.00 45,924.22 7.750000 % 586.81
M-1 760947CB5 4,463,000.00 4,403,228.61 7.750000 % 3,481.67
M-2 760947CC3 2,028,600.00 2,001,431.68 7.750000 % 1,582.55
M-3 760947CD1 1,623,000.00 1,601,263.72 7.750000 % 1,266.13
B-1 974,000.00 960,955.56 7.750000 % 759.84
B-2 324,600.00 320,252.75 7.750000 % 253.23
B-3 730,456.22 720,673.53 7.750000 % 569.83
- -------------------------------------------------------------------------------
162,292,503.34 149,880,551.25 1,927,989.92
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 137,430.35 580,323.13 0.00 0.00 20,845,653.45
A-2 233,410.91 1,014,732.25 0.00 0.00 35,375,022.87
A-3 41,961.41 41,961.41 0.00 0.00 6,500,000.00
A-4 27,107.79 177,252.17 0.00 0.00 4,048,968.62
A-5 99,229.03 99,229.03 0.00 0.00 15,371,000.00
A-6 113,812.62 383,153.69 0.00 0.00 17,360,718.04
A-7 0.00 0.00 152,858.25 0.00 23,831,252.14
A-8 83,737.37 353,595.35 0.00 0.00 12,701,417.00
A-9 0.00 5,932.31 0.00 0.00 2,026,157.45
A-10 46,025.57 46,025.57 0.00 0.00 0.00
R 296.46 883.27 0.00 0.00 45,337.41
M-1 28,425.49 31,907.16 0.00 0.00 4,399,746.94
M-2 12,920.44 14,502.99 0.00 0.00 1,999,849.13
M-3 10,337.11 11,603.24 0.00 0.00 1,599,997.59
B-1 6,203.54 6,963.38 0.00 0.00 960,195.72
B-2 2,067.42 2,320.65 0.00 0.00 319,999.52
B-3 4,652.38 5,222.21 0.00 0.00 720,103.70
- -------------------------------------------------------------------------------
847,617.89 2,775,607.81 152,858.25 0.00 148,105,419.58
===============================================================================
Run: 11/28/95 09:00:08
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-1 818.790240 17.034338 5.285783 22.320121 0.000000 801.755902
A-2 896.645774 19.376087 5.788387 25.164474 0.000000 877.269687
A-3 1000.000000 0.000000 6.455602 6.455602 0.000000 1000.000000
A-4 839.822600 30.028876 5.421558 35.450434 0.000000 809.793724
A-5 1000.000000 0.000000 6.455600 6.455600 0.000000 1000.000000
A-6 904.708735 13.821577 5.840438 19.662015 0.000000 890.887158
A-7 1101.320646 0.000000 0.000000 0.000000 7.109686 1108.430332
A-8 834.863550 17.368731 5.389546 22.758277 0.000000 817.494819
A-9 979.392525 2.859155 0.000000 2.859155 0.000000 976.533370
R 129.364000 1.652986 0.835099 2.488085 0.000000 127.711014
M-1 986.607352 0.780119 6.369144 7.149263 0.000000 985.827233
M-2 986.607355 0.780119 6.369141 7.149260 0.000000 985.827236
M-3 986.607344 0.780117 6.369137 7.149254 0.000000 985.827227
B-1 986.607351 0.780123 6.369138 7.149261 0.000000 985.827228
B-2 986.607363 0.780129 6.369131 7.149260 0.000000 985.827234
B-3 986.607425 0.780115 6.369143 7.149258 0.000000 985.827323
_______________________________________________________________________________
DETERMINATION DATE 20-November-95
DISTRIBUTION DATE 27-November-95
Run: 11/28/95 09:00:08 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S15 (POOL # 4156)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4156
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 29,162.95
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,810.91
SUBSERVICER ADVANCES THIS MONTH 17,370.87
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 1,974,204.51
(B) TWO MONTHLY PAYMENTS: 1 280,853.50
(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 148,105,419.58
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 554
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,656,491.09
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.23103820 % 5.41495300 % 1.35400920 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.15447490 % 5.40128355 % 1.36932440 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3632 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,534,989.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,074,617.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.31116368
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 334.55
POOL TRADING FACTOR: 91.25832465
................................................................................
Run: 11/28/95 09:00:39 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-S16 (POOL # 4157)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4157
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-I 760947BH3 25,878,300.00 23,783,802.09 6.500000 % 103,061.62
A-II 760947BJ9 22,971,650.00 20,716,346.76 7.000000 % 83,811.07
A-II 760947BK6 31,478,830.00 28,587,288.42 7.500000 % 218,667.46
IO 760947BL4 0.00 0.00 0.349209 % 0.00
R-I 760947BM2 100.00 0.00 6.500000 % 0.00
R-II 760947BN0 100.00 0.00 6.500000 % 0.00
M-1 760947BP5 1,040,530.00 989,395.07 7.036298 % 3,612.81
M-2 760947BQ3 1,539,985.00 1,464,305.28 7.036298 % 5,346.95
B 332,976.87 316,613.33 7.036299 % 1,156.12
- -------------------------------------------------------------------------------
83,242,471.87 75,857,750.95 415,656.03
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-I 128,774.85 231,836.47 0.00 0.00 23,680,740.47
A-II 120,794.63 204,605.70 0.00 0.00 20,632,535.69
A-III 178,595.55 397,263.01 0.00 0.00 28,368,620.96
IO 22,065.91 22,065.91 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 5,798.96 9,411.77 0.00 0.00 985,782.26
M-2 8,582.47 13,929.42 0.00 0.00 1,458,958.33
B 1,855.71 3,011.83 0.00 0.00 315,457.21
- -------------------------------------------------------------------------------
466,468.08 882,124.11 0.00 0.00 75,442,094.92
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-I 919.063543 3.982550 4.976171 8.958721 0.000000 915.080993
A-II 901.822323 3.648457 5.258422 8.906879 0.000000 898.173866
A-II 908.143296 6.946492 5.673513 12.620005 0.000000 901.196803
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-1 950.856842 3.472082 5.573082 9.045164 0.000000 947.384761
M-2 950.856846 3.472082 5.573089 9.045171 0.000000 947.384764
B 950.856827 3.472082 5.573085 9.045167 0.000000 947.384745
_______________________________________________________________________________
DETERMINATION DATE 20-November-95
DISTRIBUTION DATE 27-November-95
Run: 11/28/95 09:00:40 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S16 (POOL # 4157)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4157
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 13,574.09
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,969.97
SUBSERVICER ADVANCES THIS MONTH 9,700.33
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 999,108.90
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 75,442,094.92
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 342
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 138,530.42
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.34801500 % 3.23460700 % 0.41737770 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.34130280 % 3.24055236 % 0.41814480 %
CLASS IO - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3489 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 791,711.00
SPECIAL HAZARD AMOUNT AVAILABLE 500,000.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.65904700
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 158.70
POOL TRADING FACTOR: 90.62933047
Run: 11/28/95 09:00:40 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S16 (POOL # 4157)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4157
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 5,212.77
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,422.86
SUBSERVICER ADVANCES THIS MONTH 525.58
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 56,223.08
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 24,566,233.07
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 111
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 9,620.19
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.39689990 % 3.19131200 % 0.41178740 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 0.00000000 % 3.19256220 % 0.00000000 %
BANKRUPTCY AMOUNT AVAILABLE 0.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.04587953
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 156.38
POOL TRADING FACTOR: 91.60660092
Run: 11/28/95 09:00:40 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S16 (POOL # 4158)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4158
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 3,626.46
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,180.82
SUBSERVICER ADVANCES THIS MONTH 6,098.61
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 636,348.46
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 21,420,833.30
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 93
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 7,106.24
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.32116930 % 3.25837900 % 0.42045190 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 0.00000000 % 3.25945985 % 0.00000000 %
BANKRUPTCY AMOUNT AVAILABLE 0.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.44762421
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 158.81
POOL TRADING FACTOR: 89.98527032
Run: 11/28/95 09:00:41 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S16 (POOL # 4159)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4159
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 4,734.86
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,536.76
SUBSERVICER ADVANCES THIS MONTH 3,076.14
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 306,537.36
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 29,455,028.55
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 138
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 121,803.99
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.32682920 % 3.25337400 % 0.41979730 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 0.00000000 % 3.26682708 % 0.00000000 %
BANKRUPTCY AMOUNT AVAILABLE 0.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.32420000
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 160.56
POOL TRADING FACTOR: 90.29592648
................................................................................
Run: 11/28/95 09:00:09 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 10,293,758.17 8.000000 % 1,673,233.89
A-2 760947CG4 28,854,000.00 24,194,839.67 8.000000 % 886,675.45
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 2,724,313.73 0.000000 % 43,443.84
A-12 760947CW9 0.00 0.00 0.358423 % 0.00
R 760947CS8 100.00 0.00 8.000000 % 0.00
M-1 760947CT6 5,660,500.00 5,607,571.71 8.000000 % 4,082.55
M-2 760947CU3 2,572,900.00 2,548,842.18 8.000000 % 1,855.67
M-3 760947CV1 2,058,400.00 2,039,152.99 8.000000 % 1,484.59
B-1 1,029,200.00 1,019,576.49 8.000000 % 742.30
B-2 617,500.00 611,726.09 8.000000 % 445.36
B-3 926,311.44 917,650.04 8.000000 % 668.08
- -------------------------------------------------------------------------------
205,832,763.60 192,207,431.07 2,612,631.73
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 68,592.07 1,741,825.96 0.00 0.00 8,620,524.28
A-2 161,221.41 1,047,896.86 0.00 0.00 23,308,164.22
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 6,871.70 6,871.70 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-7 332,153.61 332,153.61 0.00 0.00 49,847,000.00
A-8 13,993.27 13,993.27 0.00 0.00 2,100,000.00
A-9 90,396.53 90,396.53 0.00 0.00 13,566,000.00
A-10 338,084.10 338,084.10 0.00 0.00 50,737,000.00
A-11 0.00 43,443.84 0.00 0.00 2,680,869.89
A-12 57,381.98 57,381.98 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 37,365.84 41,448.39 0.00 0.00 5,603,489.16
M-2 16,984.11 18,839.78 0.00 0.00 2,546,986.51
M-3 13,587.82 15,072.41 0.00 0.00 2,037,668.40
B-1 6,793.91 7,536.21 0.00 0.00 1,018,834.19
B-2 4,076.21 4,521.57 0.00 0.00 611,280.73
B-3 6,114.73 6,782.81 0.00 0.00 916,981.96
- -------------------------------------------------------------------------------
1,320,075.62 3,932,707.35 0.00 0.00 189,594,799.34
===============================================================================
Run: 11/28/95 09:00:09
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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-1 539.335543 87.668128 3.593842 91.261970 0.000000 451.667415
A-2 838.526363 30.729724 5.587489 36.317213 0.000000 807.796639
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 6.871700 6.871700 0.000000 1000.000000
A-6 1000.000000 0.000000 6.666667 6.666667 0.000000 1000.000000
A-7 1000.000000 0.000000 6.663462 6.663462 0.000000 1000.000000
A-8 1000.000000 0.000000 6.663462 6.663462 0.000000 1000.000000
A-9 1000.000000 0.000000 6.663462 6.663462 0.000000 1000.000000
A-10 1000.000000 0.000000 6.663463 6.663463 0.000000 1000.000000
A-11 980.726681 15.639364 0.000000 15.639364 0.000000 965.087318
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 990.649538 0.721235 6.601155 7.322390 0.000000 989.928303
M-2 990.649532 0.721237 6.601154 7.322391 0.000000 989.928295
M-3 990.649529 0.721235 6.601156 7.322391 0.000000 989.928294
B-1 990.649524 0.721240 6.601156 7.322396 0.000000 989.928284
B-2 990.649538 0.721231 6.601150 7.322381 0.000000 989.928308
B-3 990.649581 0.721237 6.601160 7.322397 0.000000 989.928355
_______________________________________________________________________________
DETERMINATION DATE 20-November-95
DISTRIBUTION DATE 27-November-95
Run: 11/28/95 09:00:10 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S17 (POOL # 4160)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4160
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 36,735.16
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 26,006.87
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 10 2,377,120.02
(B) TWO MONTHLY PAYMENTS: 1 238,268.53
(C) THREE OR MORE MONTHLY PAYMENTS: 2 429,838.56
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 298,724.48
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 189,594,799.34
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 748
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,472,291.88
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.27406070 % 5.38072600 % 1.34521360 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.18657470 % 5.37364110 % 1.36271110 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3541 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,955,725.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,347,389.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.52203527
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 336.27
POOL TRADING FACTOR: 92.11108864
................................................................................
Run: 11/28/95 09:00:10 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 12,659,983.52 8.000000 % 1,610,818.53
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 1,345,313.10 0.000000 % 1,382.13
A-8 760947DD0 0.00 0.00 0.404862 % 0.00
R 760947DE8 160,000.00 23,318.08 8.000000 % 321.19
M-1 760947DF5 4,067,400.00 4,033,488.64 8.000000 % 2,823.77
M-2 760947DG3 1,355,800.00 1,344,496.21 8.000000 % 941.26
M-3 760947DH1 1,694,700.00 1,680,570.69 8.000000 % 1,176.54
B-1 611,000.00 605,905.88 8.000000 % 424.18
B-2 474,500.00 470,543.93 8.000000 % 329.42
B-3 610,170.76 605,083.96 8.000000 % 423.60
- -------------------------------------------------------------------------------
135,580,848.50 127,051,704.01 1,618,640.62
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 84,240.03 1,695,058.56 0.00 0.00 11,049,164.99
A-2 142,775.72 142,775.72 0.00 0.00 21,457,000.00
A-3 56,925.30 56,925.30 0.00 0.00 8,555,000.00
A-4 324,524.15 324,524.15 0.00 0.00 48,771,000.00
A-5 103,137.60 103,137.60 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 1,382.13 0.00 0.00 1,343,930.97
A-8 42,784.15 42,784.15 0.00 0.00 0.00
R 155.16 476.35 0.00 0.00 22,996.89
M-1 26,838.99 29,662.76 0.00 0.00 4,030,664.87
M-2 8,946.33 9,887.59 0.00 0.00 1,343,554.95
M-3 11,182.58 12,359.12 0.00 0.00 1,679,394.15
B-1 4,031.72 4,455.90 0.00 0.00 605,481.70
B-2 3,131.02 3,460.44 0.00 0.00 470,214.51
B-3 4,026.25 4,449.85 0.00 0.00 604,660.36
- -------------------------------------------------------------------------------
879,365.67 2,498,006.29 0.00 0.00 125,433,063.39
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 604.006847 76.852029 4.019085 80.871114 0.000000 527.154818
A-2 1000.000000 0.000000 6.654039 6.654039 0.000000 1000.000000
A-3 1000.000000 0.000000 6.654039 6.654039 0.000000 1000.000000
A-4 1000.000000 0.000000 6.654039 6.654039 0.000000 1000.000000
A-5 1000.000000 0.000000 6.654039 6.654039 0.000000 1000.000000
A-6 1000.000000 0.000000 6.666667 6.666667 0.000000 1000.000000
A-7 986.099136 1.013086 0.000000 1.013086 0.000000 985.086050
R 145.738000 2.007438 0.969750 2.977188 0.000000 143.730563
M-1 991.662644 0.694244 6.598562 7.292806 0.000000 990.968400
M-2 991.662642 0.694247 6.598562 7.292809 0.000000 990.968395
M-3 991.662648 0.694247 6.598560 7.292807 0.000000 990.968402
B-1 991.662651 0.694239 6.598560 7.292799 0.000000 990.968412
B-2 991.662655 0.694247 6.598567 7.292814 0.000000 990.968409
B-3 991.663317 0.694248 6.598563 7.292811 0.000000 990.969085
_______________________________________________________________________________
DETERMINATION DATE 20-November-95
DISTRIBUTION DATE 27-November-95
Run: 11/28/95 09:00:11 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S18 (POOL # 4161)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4161
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 25,809.56
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,876.48
SUBSERVICER ADVANCES THIS MONTH 19,271.67
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,958,486.26
(B) TWO MONTHLY PAYMENTS: 1 139,057.36
(C) THREE OR MORE MONTHLY PAYMENTS: 1 279,242.67
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 64,315.76
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 125,433,063.39
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 480
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,529,497.96
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.04721960 % 5.61511300 % 1.33766770 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.96153470 % 5.62340884 % 1.35415290 %
CLASS A-8 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.4029 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,289,653.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,982,674.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.62334801
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 339.07
POOL TRADING FACTOR: 92.51532556
................................................................................
Run: 11/28/95 09:00:12 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-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 63,553,133.31 7.798226 % 2,995,153.85
R 760947DP3 100.00 0.00 7.798226 % 0.00
M-1 760947DL2 12,120,000.00 10,223,960.42 7.798226 % 481,838.31
M-2 760947DM0 3,327,400.00 3,294,756.13 7.798226 % 2,283.54
M-3 760947DN8 2,139,000.00 2,118,015.07 7.798226 % 1,467.96
B-1 951,000.00 941,670.11 7.798226 % 652.66
B-2 142,700.00 141,300.03 7.798226 % 97.93
B-3 95,100.00 94,167.01 7.798226 % 65.27
B-4 950,747.29 941,419.87 7.798226 % 652.48
- -------------------------------------------------------------------------------
95,065,047.29 81,308,421.95 3,482,212.00
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 409,404.07 3,404,557.92 0.00 0.00 60,557,979.46
R 0.00 0.00 0.00 0.00 0.00
M-1 65,861.91 547,700.22 0.00 0.00 9,742,122.11
M-2 21,224.54 23,508.08 0.00 0.00 3,292,472.59
M-3 13,644.08 15,112.04 0.00 0.00 2,116,547.11
B-1 6,066.16 6,718.82 0.00 0.00 941,017.45
B-2 910.24 1,008.17 0.00 0.00 141,202.10
B-3 606.62 671.89 0.00 0.00 94,101.74
B-4 6,064.55 6,717.03 0.00 0.00 940,767.39
- -------------------------------------------------------------------------------
523,782.17 4,005,994.17 0.00 0.00 77,826,209.95
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 843.562210 39.755689 5.434159 45.189848 0.000000 803.806521
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 843.561091 39.755636 5.434151 45.189787 0.000000 803.805455
M-2 990.189376 0.686284 6.378716 7.065000 0.000000 989.503093
M-3 990.189374 0.686283 6.378719 7.065002 0.000000 989.503090
B-1 990.189390 0.686288 6.378717 7.065005 0.000000 989.503102
B-2 990.189418 0.686265 6.378697 7.064962 0.000000 989.503154
B-3 990.189380 0.686330 6.378759 7.065089 0.000000 989.503049
B-4 990.189380 0.686281 6.378719 7.065000 0.000000 989.503099
_______________________________________________________________________________
DETERMINATION DATE 20-November-95
DISTRIBUTION DATE 27-November-95
Run: 11/28/95 09:00:12 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S19 (POOL # 4162)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4162
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 24,599.01
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 58,599.72
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 30 5,432,704.79
(B) TWO MONTHLY PAYMENTS: 5 568,892.74
(C) THREE OR MORE MONTHLY PAYMENTS: 6 1,595,353.77
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 487,924.76
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 77,826,209.95
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 464
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 3,425,858.46
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 78.16303870 % 19.23138000 % 2.60558130 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 77.81180590 % 19.46791681 % 2.72027720 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,610,225.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,011,486.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.33586089
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 344.00
POOL TRADING FACTOR: 81.86627175
................................................................................
Run: 11/28/95 09:00:13 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 82,149,195.36 7.281503 % 3,503,726.84
M-1 760947DR9 2,949,000.00 2,920,033.35 7.281503 % 18,534.34
M-2 760947DS7 1,876,700.00 1,858,266.05 7.281503 % 11,794.98
R 760947DT5 100.00 0.00 7.281503 % 0.00
B-1 1,072,500.00 1,061,965.35 7.281503 % 6,740.62
B-2 375,400.00 371,712.60 7.281503 % 2,359.37
B-3 965,295.81 955,814.15 7.281503 % 6,066.85
- -------------------------------------------------------------------------------
107,242,895.81 89,316,986.86 3,549,223.00
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 496,510.71 4,000,237.55 0.00 0.00 78,645,468.52
M-1 17,648.72 36,183.06 0.00 0.00 2,901,499.01
M-2 11,231.38 23,026.36 0.00 0.00 1,846,471.07
R 0.00 0.00 0.00 0.00 0.00
B-1 6,418.53 13,159.15 0.00 0.00 1,055,224.73
B-2 2,246.63 4,606.00 0.00 0.00 369,353.23
B-3 5,776.95 11,843.80 0.00 0.00 949,747.30
- -------------------------------------------------------------------------------
539,832.92 4,089,055.92 0.00 0.00 85,767,763.86
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 821.459917 35.035902 4.964913 40.000815 0.000000 786.424015
M-1 990.177467 6.284958 5.984646 12.269604 0.000000 983.892509
M-2 990.177466 6.284958 5.984643 12.269601 0.000000 983.892508
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B-1 990.177483 6.284960 5.984643 12.269603 0.000000 983.892522
B-2 990.177411 6.284949 5.984630 12.269579 0.000000 983.892461
B-3 990.177457 6.284954 5.984642 12.269596 0.000000 983.892502
_______________________________________________________________________________
DETERMINATION DATE 20-November-95
DISTRIBUTION DATE 27-November-95
Run: 11/28/95 09:00:13 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S20 (POOL # 4163)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4163
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 20,658.93
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 23,457.53
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 1,883,855.70
(B) TWO MONTHLY PAYMENTS: 1 988,036.16
(C) THREE OR MORE MONTHLY PAYMENTS: 1 260,043.88
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 67,670.30
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 85,767,763.86
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 349
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,982,300.80
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 493,639.49
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 91.97488430 % 5.34982200 % 2.67529410 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 91.69583650 % 5.53584455 % 2.76831900 %
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 7.65711494
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 340.49
POOL TRADING FACTOR: 79.97524052
................................................................................
Run: 11/28/95 09:00:14 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 37,547,967.63 7.850000 % 269,175.71
A-2 760947EC1 6,468,543.00 6,257,994.76 9.250000 % 44,862.62
A-3 760947ED9 8,732,000.00 8,732,000.00 8.250000 % 0.00
A-4 760947EE7 3,495,000.00 3,160,192.31 8.500000 % 80,336.93
A-5 760947EF4 2,910,095.00 0.00 8.500000 % 0.00
A-6 760947EG2 9,839,000.00 4,253,478.87 8.500000 % 4,253,478.87
A-7 760947EL1 45,746,137.00 29,754,364.16 0.000000 % 924,050.10
A-8 760947EH0 0.00 0.00 0.523397 % 0.00
R-I 760947EJ6 100.00 0.00 8.500000 % 0.00
R-II 760947EK3 100.00 0.00 8.500000 % 0.00
M-1 760947EM9 3,101,663.00 3,089,677.93 8.500000 % 1,772.40
M-2 760947EN7 1,860,998.00 1,853,806.95 8.500000 % 1,063.44
M-3 760947EP2 1,550,831.00 1,544,838.47 8.500000 % 886.20
B-1 760947EQ0 558,299.00 556,141.70 8.500000 % 319.03
B-2 760947ER8 248,133.00 247,174.19 8.500000 % 141.79
B-3 124,066.00 123,586.60 8.500000 % 70.90
B-4 620,337.16 617,940.14 8.500000 % 354.47
- -------------------------------------------------------------------------------
124,066,559.16 97,739,163.71 5,576,512.46
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 242,961.76 512,137.47 0.00 0.00 37,278,791.92
A-2 47,715.42 92,578.04 0.00 0.00 6,213,132.14
A-3 59,381.27 59,381.27 0.00 0.00 8,732,000.00
A-4 22,141.87 102,478.80 0.00 0.00 3,079,855.38
A-5 0.00 0.00 0.00 0.00 0.00
A-6 29,801.98 4,283,280.85 0.00 0.00 0.00
A-7 230,713.16 1,154,763.26 0.00 0.00 28,830,314.06
A-8 31,625.93 31,625.93 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 21,647.81 23,420.21 0.00 0.00 3,087,905.53
M-2 12,988.68 14,052.12 0.00 0.00 1,852,743.51
M-3 10,823.91 11,710.11 0.00 0.00 1,543,952.27
B-1 3,896.61 4,215.64 0.00 0.00 555,822.67
B-2 1,731.83 1,873.62 0.00 0.00 247,032.40
B-3 865.91 936.81 0.00 0.00 123,515.70
B-4 4,329.60 4,684.07 0.00 0.00 617,585.67
- -------------------------------------------------------------------------------
720,625.74 6,297,138.20 0.00 0.00 92,162,651.25
===============================================================================
Run: 11/28/95 09:00:14
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-1 967.450439 6.935506 6.260085 13.195591 0.000000 960.514933
A-2 967.450438 6.935506 7.376533 14.312039 0.000000 960.514932
A-3 1000.000000 0.000000 6.800420 6.800420 0.000000 1000.000000
A-4 904.203808 22.986246 6.335299 29.321545 0.000000 881.217562
A-5 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-6 432.308047 432.308047 3.028964 435.337011 0.000000 0.000000
A-7 650.423535 20.199522 5.043336 25.242858 0.000000 630.224014
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 996.135921 0.571435 6.979420 7.550855 0.000000 995.564486
M-2 996.135917 0.571435 6.979416 7.550851 0.000000 995.564482
M-3 996.135923 0.571436 6.979426 7.550862 0.000000 995.564488
B-1 996.135941 0.571432 6.979432 7.550864 0.000000 995.564509
B-2 996.135903 0.571427 6.979442 7.550869 0.000000 995.564476
B-3 996.135928 0.571470 6.979430 7.550900 0.000000 995.564458
B-4 996.135940 0.571367 6.979430 7.550797 0.000000 995.564525
_______________________________________________________________________________
DETERMINATION DATE 20-November-95
DISTRIBUTION DATE 27-November-95
Run: 11/28/95 09:00:14 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1995-S1 (POOL # 4164)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4164
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 19,747.81
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 11,220.58
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 376,573.65
(B) TWO MONTHLY PAYMENTS: 2 734,994.26
(C) THREE OR MORE MONTHLY PAYMENTS: 1 264,114.61
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 92,162,651.25
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 338
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 5,520,243.76
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 91.70407830 % 6.70054900 % 1.59537270 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 91.20226080 % 7.03604033 % 1.69187620 %
CLASS A-8 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.5160 %
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 9.24410062
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 346.82
POOL TRADING FACTOR: 74.28484507
................................................................................
Run: 11/28/95 09:00:15 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 301,391,044.00 266,003,548.31 7.117432 % 9,157,261.34
R 760947EA5 100.00 0.00 7.117432 % 0.00
B-1 4,660,688.00 4,630,614.49 7.117432 % 7,062.49
B-2 2,330,345.00 2,315,308.25 7.117432 % 3,531.25
B-3 2,330,343.10 2,315,306.35 7.117432 % 3,531.24
- -------------------------------------------------------------------------------
310,712,520.10 275,264,777.40 9,171,386.32
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 1,577,405.52 10,734,666.86 0.00 0.00 256,846,286.97
R 0.00 0.00 0.00 0.00 0.00
B-1 27,459.62 34,522.11 0.00 0.00 4,623,552.00
B-2 13,729.82 17,261.07 0.00 0.00 2,311,777.00
B-3 13,729.81 17,261.05 0.00 0.00 2,311,775.11
- -------------------------------------------------------------------------------
1,632,324.77 10,803,711.09 0.00 0.00 266,093,391.08
===============================================================================
Run: 11/28/95 09:00:15
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 882.586107 30.383323 5.233750 35.617073 0.000000 852.202785
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B-1 993.547410 1.515332 5.891752 7.407084 0.000000 992.032078
B-2 993.547415 1.515334 5.891754 7.407088 0.000000 992.032081
B-3 993.547409 1.515331 5.891755 7.407086 0.000000 992.032079
_______________________________________________________________________________
DETERMINATION DATE 20-November-95
DISTRIBUTION DATE 27-November-95
Run: 11/28/95 09:00:15 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 68,692.34
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 49,617.81
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 13 3,577,757.00
(B) TWO MONTHLY PAYMENTS: 5 1,276,393.11
(C) THREE OR MORE MONTHLY PAYMENTS: 5 1,389,263.73
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 986,635.20
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 266,093,391.08
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,058
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 8,751,559.85
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 201,180.28
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 96.63551970 % 3.36448030 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 96.52486520 % 3.47513480 %
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 7.89434001
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 345.05
POOL TRADING FACTOR: 85.63973894
................................................................................
Run: 11/28/95 09:00:16 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 32,625,240.84 7.650000 % 501,541.65
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 3,350,606.32 8.500000 % 129,712.44
A-5 760947FJ5 6,539,387.00 0.00 8.500000 % 0.00
A-6 760947FK2 16,968,000.00 8,075,994.87 8.500000 % 2,484,792.82
A-7 760947FR7 64,384,584.53 42,534,423.37 0.000000 % 2,240.17
A-8 760947FL0 0.00 0.00 8.500000 % 0.00
A-9 760947FM8 0.00 0.00 0.478972 % 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 4,709,190.84 8.500000 % 2,679.50
M-2 760947FT3 2,834,750.00 2,825,515.30 8.500000 % 1,607.70
M-3 760947FU0 2,362,291.00 2,354,595.41 8.500000 % 1,339.75
B-1 760947FV8 944,916.00 941,837.78 8.500000 % 535.90
B-2 760947FW6 566,950.00 565,103.06 8.500000 % 321.54
B-3 377,967.00 376,735.71 8.500000 % 214.36
B-4 944,921.62 941,843.36 8.500000 % 535.92
- -------------------------------------------------------------------------------
188,983,349.15 148,964,086.86 3,125,521.75
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 207,951.16 709,492.81 0.00 0.00 32,123,699.19
A-2 265,896.32 265,896.32 0.00 0.00 40,142,000.00
A-3 64,256.01 64,256.01 0.00 0.00 9,521,000.00
A-4 23,729.49 153,441.93 0.00 0.00 3,220,893.88
A-5 0.00 0.00 0.00 0.00 0.00
A-6 57,195.40 2,541,988.22 0.00 0.00 5,591,202.05
A-7 213,315.02 215,555.19 102,714.96 0.00 42,634,898.16
A-8 33,994.84 33,994.84 0.00 0.00 0.00
A-9 51,125.38 51,125.38 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 33,351.20 36,030.70 0.00 0.00 4,706,511.34
M-2 20,010.73 21,618.43 0.00 0.00 2,823,907.60
M-3 16,675.59 18,015.34 0.00 0.00 2,353,255.66
B-1 6,670.24 7,206.14 0.00 0.00 941,301.88
B-2 4,002.14 4,323.68 0.00 0.00 564,781.52
B-3 2,668.09 2,882.45 0.00 0.00 376,521.35
B-4 6,670.28 7,206.20 0.00 0.00 941,307.44
- -------------------------------------------------------------------------------
1,007,511.89 4,133,033.64 102,714.96 0.00 145,941,280.07
===============================================================================
Run: 11/28/95 09:00:16
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-1 937.404560 14.410543 5.974956 20.385499 0.000000 922.994018
A-2 1000.000000 0.000000 6.623893 6.623893 0.000000 1000.000000
A-3 1000.000000 0.000000 6.748872 6.748872 0.000000 1000.000000
A-4 866.237415 33.534757 6.134822 39.669579 0.000000 832.702658
A-5 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-6 475.954436 146.439935 3.370780 149.810715 0.000000 329.514501
A-7 660.630548 0.034794 3.313138 3.347932 1.595335 662.191089
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 996.742323 0.567140 7.059080 7.626220 0.000000 996.175183
M-2 996.742323 0.567140 7.059081 7.626221 0.000000 996.175183
M-3 996.742319 0.567140 7.059075 7.626215 0.000000 996.175179
B-1 996.742335 0.567140 7.059083 7.626223 0.000000 996.175194
B-2 996.742323 0.567140 7.059070 7.626210 0.000000 996.175183
B-3 996.742335 0.567139 7.059055 7.626194 0.000000 996.175195
B-4 996.742312 0.567137 7.059083 7.626220 0.000000 996.175154
_______________________________________________________________________________
DETERMINATION DATE 20-November-95
DISTRIBUTION DATE 27-November-95
Run: 11/28/95 09:00:17 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 30,952.27
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 16,455.35
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 917,952.53
(B) TWO MONTHLY PAYMENTS: 1 208,749.52
(C) THREE OR MORE MONTHLY PAYMENTS: 2 538,938.95
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 357,333.21
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 145,941,280.07
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 548
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,937,933.40
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 91.43032980 % 6.66529600 % 1.90437390 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 91.25721740 % 6.77236392 % 1.94284330 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.4766 %
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 9.24320709
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 346.36
POOL TRADING FACTOR: 77.22441195
................................................................................
Run: 11/28/95 09:00:17 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 42,795,827.00 8.000000 % 2,696,564.97
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 1,027,328.66 0.000000 % 4,310.84
A-6 760947EZ0 0.00 0.00 0.432585 % 0.00
R 760947FA4 100.00 0.00 8.000000 % 0.00
M-1 760947FB2 1,575,400.00 1,547,428.13 8.000000 % 4,801.71
M-2 760947FC0 525,100.00 515,776.65 8.000000 % 1,600.47
M-3 760947FD8 525,100.00 515,776.65 8.000000 % 1,600.47
B-1 630,100.00 618,912.32 8.000000 % 1,920.50
B-2 315,000.00 309,407.04 8.000000 % 960.10
B-3 367,575.59 361,049.11 8.000000 % 1,120.34
- -------------------------------------------------------------------------------
105,020,175.63 93,361,820.56 2,712,879.40
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 284,608.79 2,981,173.76 0.00 0.00 40,099,262.03
A-2 121,369.56 121,369.56 0.00 0.00 18,250,000.00
A-3 44,052.16 44,052.16 0.00 0.00 6,624,000.00
A-4 138,303.53 138,303.53 0.00 0.00 20,796,315.00
A-5 0.00 4,310.84 0.00 0.00 1,023,017.82
A-6 33,573.56 33,573.56 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 10,291.00 15,092.71 0.00 0.00 1,542,626.42
M-2 3,430.11 5,030.58 0.00 0.00 514,176.18
M-3 3,430.11 5,030.58 0.00 0.00 514,176.18
B-1 4,116.00 6,036.50 0.00 0.00 616,991.82
B-2 2,057.67 3,017.77 0.00 0.00 308,446.94
B-3 2,401.11 3,521.45 0.00 0.00 359,928.77
- -------------------------------------------------------------------------------
647,633.60 3,360,513.00 0.00 0.00 90,648,941.16
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 787.266869 49.605684 5.235629 54.841313 0.000000 737.661185
A-2 1000.000000 0.000000 6.650387 6.650387 0.000000 1000.000000
A-3 1000.000000 0.000000 6.650386 6.650386 0.000000 1000.000000
A-4 1000.000000 0.000000 6.650386 6.650386 0.000000 1000.000000
A-5 977.026416 4.099764 0.000000 4.099764 0.000000 972.926652
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 982.244592 3.047931 6.532309 9.580240 0.000000 979.196661
M-2 982.244620 3.047934 6.532299 9.580233 0.000000 979.196686
M-3 982.244620 3.047934 6.532299 9.580233 0.000000 979.196686
B-1 982.244596 3.047929 6.532296 9.580225 0.000000 979.196667
B-2 982.244571 3.047937 6.532286 9.580223 0.000000 979.196635
B-3 982.244523 3.047945 6.532289 9.580234 0.000000 979.196606
_______________________________________________________________________________
DETERMINATION DATE 20-November-95
DISTRIBUTION DATE 27-November-95
Run: 11/28/95 09:00:18 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1995-S4 (POOL # 4168)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4168
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 20,102.47
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 9,881.96
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 953,416.83
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 90,648,941.16
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 397
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,422,365.02
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 95.81050390 % 1.39641000 % 2.79308560 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 95.69728690 % 1.41796199 % 2.86856600 %
CLASS A-6 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.4236 %
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 8.66051816
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 165.05
POOL TRADING FACTOR: 86.31573944
................................................................................
Run: 11/28/95 09:00:19 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 86,497,885.55 7.053674 % 2,267,130.13
R 760947GA3 100.00 0.00 7.053674 % 0.00
M-1 760947GB1 16,170,335.00 14,596,519.01 7.053674 % 382,578.23
M-2 760947GC9 3,892,859.00 3,867,271.33 7.053674 % 4,214.48
M-3 760947GD7 1,796,704.00 1,784,894.30 7.053674 % 1,945.14
B-1 1,078,022.00 1,070,936.17 7.053674 % 1,167.09
B-2 299,451.00 297,482.71 7.053674 % 324.19
B-3 718,681.74 713,957.89 7.053674 % 778.06
- -------------------------------------------------------------------------------
119,780,254.74 108,828,946.96 2,658,137.32
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 508,297.11 2,775,427.24 0.00 0.00 84,230,755.42
R 0.00 0.00 0.00 0.00 0.00
M-1 85,775.14 468,353.37 0.00 0.00 14,213,940.78
M-2 22,725.68 26,940.16 0.00 0.00 3,863,056.85
M-3 10,488.77 12,433.91 0.00 0.00 1,782,949.16
B-1 6,293.26 7,460.35 0.00 0.00 1,069,769.08
B-2 1,748.13 2,072.32 0.00 0.00 297,158.52
B-3 4,195.51 4,973.57 0.00 0.00 713,179.83
- -------------------------------------------------------------------------------
639,523.60 3,297,660.92 0.00 0.00 106,170,809.64
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 902.673584 23.659289 5.304481 28.963770 0.000000 879.014295
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 902.672642 23.659264 5.304475 28.963739 0.000000 879.013377
M-2 993.427024 1.082618 5.837787 6.920405 0.000000 992.344406
M-3 993.427020 1.082616 5.837784 6.920400 0.000000 992.344404
B-1 993.427008 1.082622 5.837784 6.920406 0.000000 992.344386
B-2 993.427005 1.082615 5.837783 6.920398 0.000000 992.344390
B-3 993.427063 1.082621 5.837786 6.920407 0.000000 992.344442
_______________________________________________________________________________
DETERMINATION DATE 20-November-95
DISTRIBUTION DATE 27-November-95
Run: 11/28/95 09:00:19 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 33,602.57
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 250.06
SUBSERVICER ADVANCES THIS MONTH 8,494.19
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 483,335.26
(B) TWO MONTHLY PAYMENTS: 2 268,722.29
(C) THREE OR MORE MONTHLY PAYMENTS: 1 56,312.26
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 451,714.37
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 106,170,809.64
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 912
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,539,537.58
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 79.48058670 % 18.60597300 % 1.91344020 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 79.33513520 % 18.70565635 % 1.95920840 %
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 7.54762288
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 320.25
POOL TRADING FACTOR: 88.63798952
................................................................................
Run: 11/28/95 09:00:41 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 82,936,256.77 7.456990 % 3,560,125.10
II A 760947GF2 199,529,000.00 176,894,734.52 6.468841 % 4,097,897.29
III 760947GG0 151,831,000.00 141,154,173.59 7.066309 % 2,553,027.76
R 760947GL9 1,000.00 881.69 7.456990 % 37.85
I M 760947GH8 10,069,000.00 9,983,670.73 7.456990 % 36,838.83
II M 760947GJ4 21,982,000.00 21,769,198.08 6.468841 % 42,839.15
III 760947GK1 12,966,000.00 12,813,317.63 7.066309 % 30,917.84
I B 1,855,785.84 1,840,059.08 7.456990 % 6,789.65
II B 3,946,359.39 3,908,155.73 6.468841 % 7,690.78
III 2,509,923.08 2,480,367.24 7.066309 % 5,984.99
- -------------------------------------------------------------------------------
498,755,068.31 453,780,815.06 10,342,149.24
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
I A 515,063.80 4,075,188.90 0.00 0.00 79,376,131.67
II A 953,003.34 5,050,900.63 0.00 0.00 172,796,837.23
III A 830,690.81 3,383,718.57 0.00 0.00 138,601,145.83
R 5.48 43.33 0.00 0.00 843.84
I M 62,002.16 98,840.99 0.00 0.00 9,946,831.90
II M 117,279.46 160,118.61 0.00 0.00 21,726,358.93
III M 75,406.24 106,324.08 0.00 0.00 12,782,399.79
I B 11,427.43 18,217.08 0.00 0.00 1,833,269.43
II B 21,054.81 28,745.59 0.00 0.00 3,900,464.95
III B 14,596.94 20,581.93 0.00 0.00 2,474,382.25
- -------------------------------------------------------------------------------
2,600,530.47 12,942,679.71 0.00 0.00 443,438,665.82
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
I A 881.690924 37.847500 5.475616 43.323116 0.000000 843.843424
II A 886.561525 20.537853 4.776265 25.314118 0.000000 866.023672
III 929.679536 16.814931 5.471154 22.286085 0.000000 912.864605
R 881.690000 37.850000 5.480000 43.330000 0.000000 843.840000
I M 991.525547 3.658639 6.157728 9.816367 0.000000 987.866908
II M 990.319265 1.948829 5.335250 7.284079 0.000000 988.370436
III 988.224405 2.384532 5.815690 8.200222 0.000000 985.839873
I B 991.525552 3.658639 6.157731 9.816370 0.000000 987.866914
II B 990.319265 1.948829 5.335249 7.284078 0.000000 988.370436
III 988.224404 2.384532 5.815692 8.200224 0.000000 985.839872
_______________________________________________________________________________
DETERMINATION DATE 20-November-95
DISTRIBUTION DATE 27-November-95
Run: 11/28/95 09:00:42 rept2.frg
Page: 2 of 2
THE FIFTH THIRD BANK (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1995-R5 (POOL # 10023)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 93,566.06
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 22,458.72
SUBSERVICER ADVANCES THIS MONTH 46,603.39
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 70 5,155,121.67
(B) TWO MONTHLY PAYMENTS: 12 817,989.58
(C) THREE OR MORE MONTHLY PAYMENTS: 1 29,975.88
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 61,138.64
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 443,438,665.81
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 4,606
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 9,216,352.73
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 193,377.12
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 88.36557940 % 9.82108200 % 1.81333850 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 88.12379000 % 10.02519492 % 1.85101510 %
BANKRUPTCY AMOUNT AVAILABLE 0.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.25979600
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 275.89
POOL TRADING FACTOR: 88.90910469
Run: 11/28/95 09:00:42 rept2.frg
Page: 2 of 2
THE FIFTH THIRD BANK (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1995-R5 (POOL # 10023 GROUP I)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 19,377.73
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 8,013.62
SUBSERVICER ADVANCES THIS MONTH 13,272.16
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 22 1,341,666.63
(B) TWO MONTHLY PAYMENTS: 5 353,949.29
(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 91,157,076.84
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,220
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 3,254,132.49
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 193,377.12
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 87.52256070 % 10.53564700 % 1.94179210 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 0.00000000 % 10.91174953 % 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 7.84498744
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 286.07
POOL TRADING FACTOR: 86.00471835
Run: 11/28/95 09:00:42 rept2.frg
Page: 2 of 2
THE FIFTH THIRD BANK (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1995-R5 (POOL # 10024 GROUP II)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 41,846.83
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 8,537.90
SUBSERVICER ADVANCES THIS MONTH 19,975.24
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 28 2,442,671.41
(B) TWO MONTHLY PAYMENTS: 3 213,103.26
(C) THREE OR MORE MONTHLY PAYMENTS: 1 29,975.88
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 61,138.64
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 198,423,661.10
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,826
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 3,749,789.83
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 87.32433770 % 10.74639600 % 1.92926660 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 0.00000000 % 10.94947992 % 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 6.84107876
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 285.03
POOL TRADING FACTOR: 88.00939638
Run: 11/28/95 09:00:43 rept2.frg
Page: 2 of 2
THE FIFTH THIRD BANK (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1995-R5 (POOL # 10025 GROUP III)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 32,341.50
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,907.20
SUBSERVICER ADVANCES THIS MONTH 13,355.99
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 20 1,370,783.63
(B) TWO MONTHLY PAYMENTS: 4 250,937.03
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 153,857,927.87
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,560
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,212,430.41
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 90.22442040 % 8.19015200 % 1.58542740 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 0.00000000 % 8.30792405 % 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 7.45308623
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 258.06
POOL TRADING FACTOR: 91.96148315
................................................................................
Run: 11/28/95 09:00:20 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 6,867,531.67 8.250000 % 351,059.61
A-2 760947HC8 10,286,000.00 6,868,199.38 7.750000 % 351,093.74
A-3 760947HD6 25,078,000.00 16,745,158.88 8.000000 % 855,991.54
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 569,607.66 558,438.71 0.000000 % 2,236.29
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 1,552,883.94 8.000000 % 4,582.60
M-2 760947HQ7 1,049,900.00 1,035,288.83 8.000000 % 3,055.17
M-3 760947HR5 892,400.00 879,980.71 8.000000 % 2,596.85
B-1 209,800.00 206,880.27 8.000000 % 610.51
B-2 367,400.00 362,286.99 8.000000 % 1,069.12
B-3 367,731.33 362,613.70 8.000000 % 1,070.08
- -------------------------------------------------------------------------------
104,981,638.99 89,740,263.08 1,573,365.51
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 47,192.67 398,252.28 0.00 0.00 6,516,472.06
A-2 44,336.82 395,430.56 0.00 0.00 6,517,105.64
A-3 111,583.29 967,574.83 0.00 0.00 15,889,167.34
A-4 11,454.75 11,454.75 0.00 0.00 1,719,000.00
A-5 148,598.62 148,598.62 0.00 0.00 22,300,000.00
A-6 105,268.46 105,268.46 0.00 0.00 17,800,000.00
A-7 34,084.39 34,084.39 0.00 0.00 5,280,000.00
A-8 46,478.72 46,478.72 0.00 0.00 7,200,000.00
A-9 15,942.70 15,942.70 0.00 0.00 0.00
A-10 0.00 2,236.29 0.00 0.00 556,202.42
R-I 6.67 6.67 0.00 0.00 1,000.00
R-II 6.81 6.81 0.00 0.00 1,000.00
M-1 10,347.82 14,930.42 0.00 0.00 1,548,301.34
M-2 6,898.77 9,953.94 0.00 0.00 1,032,233.66
M-3 5,863.85 8,460.70 0.00 0.00 877,383.86
B-1 1,378.57 1,989.08 0.00 0.00 206,269.76
B-2 2,414.14 3,483.26 0.00 0.00 361,217.87
B-3 2,416.31 3,486.39 0.00 0.00 361,543.62
- -------------------------------------------------------------------------------
594,273.36 2,167,638.87 0.00 0.00 88,166,897.57
===============================================================================
Run: 11/28/95 09:00:20
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-1 667.723060 34.133166 4.588495 38.721661 0.000000 633.589894
A-2 667.723059 34.133165 4.310404 38.443569 0.000000 633.589893
A-3 667.723059 34.133166 4.449449 38.582615 0.000000 633.589893
A-4 1000.000000 0.000000 6.663613 6.663613 0.000000 1000.000000
A-5 1000.000000 0.000000 6.663615 6.663615 0.000000 1000.000000
A-6 1000.000000 0.000000 5.913958 5.913958 0.000000 1000.000000
A-7 1000.000000 0.000000 6.455377 6.455377 0.000000 1000.000000
A-8 1000.000000 0.000000 6.455378 6.455378 0.000000 1000.000000
A-10 980.391854 3.926018 0.000000 3.926018 0.000000 976.465836
R-I 1000.000000 0.000000 6.670000 6.670000 0.000000 1000.000000
R-II 1000.000000 0.000000 6.810000 6.810000 0.000000 1000.000000
M-1 986.083274 2.909957 6.570879 9.480836 0.000000 983.173317
M-2 986.083275 2.909963 6.570883 9.480846 0.000000 983.173312
M-3 986.083270 2.909962 6.570876 9.480838 0.000000 983.173308
B-1 986.083270 2.909962 6.570877 9.480839 0.000000 983.173308
B-2 986.083261 2.909962 6.570876 9.480838 0.000000 983.173299
B-3 986.083236 2.909951 6.570857 9.480808 0.000000 983.173286
_______________________________________________________________________________
DETERMINATION DATE 20-November-95
DISTRIBUTION DATE 27-November-95
Run: 11/28/95 09:00:20 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1995-S7 (POOL # 4170)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4170
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 18,551.09
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 459.66
SPREAD 33,633.68
SUBSERVICER ADVANCES THIS MONTH 8,617.47
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 851,040.25
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 88,166,897.57
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 313
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,308,213.12
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 95.06633280 % 3.88885700 % 1.04481040 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.99267740 % 3.92201490 % 1.06040850 %
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 8.71243916
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 169.49
POOL TRADING FACTOR: 83.98315974
................................................................................
Run: 11/28/95 09:00:21 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 28,262,817.57 7.650000 % 1,317,546.21
A-2 760947GP0 20,646,342.00 20,646,342.00 8.000000 % 0.00
A-3 760947GQ8 10,027,461.00 8,164,343.80 8.000000 % 168,308.18
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 0.872679 % 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 2,801,713.14 8.000000 % 1,628.85
M-2 760947GY1 1,277,000.00 1,273,505.98 8.000000 % 740.39
M-3 760947GZ8 1,277,000.00 1,273,505.98 8.000000 % 740.39
B-1 613,000.00 611,322.75 8.000000 % 355.41
B-2 408,600.00 407,482.02 8.000000 % 236.90
B-3 510,571.55 509,174.56 8.000000 % 296.02
- -------------------------------------------------------------------------------
102,156,471.55 85,689,475.80 1,489,852.35
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 180,149.31 1,497,695.52 0.00 0.00 26,945,271.36
A-2 137,622.30 137,622.30 0.00 0.00 20,646,342.00
A-3 54,421.06 222,729.24 0.00 0.00 7,996,035.62
A-4 144,907.42 144,907.42 0.00 0.00 21,739,268.00
A-5 8,242.12 8,242.12 0.00 0.00 0.00
A-6 62,307.09 62,307.09 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 18,675.38 20,304.23 0.00 0.00 2,800,084.29
M-2 8,488.81 9,229.20 0.00 0.00 1,272,765.59
M-3 8,488.81 9,229.20 0.00 0.00 1,272,765.59
B-1 4,074.90 4,430.31 0.00 0.00 610,967.34
B-2 2,716.16 2,953.06 0.00 0.00 407,245.12
B-3 3,394.01 3,690.03 0.00 0.00 508,878.54
- -------------------------------------------------------------------------------
633,487.37 2,123,339.72 0.00 0.00 84,199,623.45
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 659.612171 30.749571 4.204417 34.953988 0.000000 628.862600
A-2 1000.000000 0.000000 6.665699 6.665699 0.000000 1000.000000
A-3 814.198509 16.784725 5.427202 22.211927 0.000000 797.413784
A-4 1000.000000 0.000000 6.665699 6.665699 0.000000 1000.000000
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 997.263878 0.579786 6.647462 7.227248 0.000000 996.684093
M-2 997.263884 0.579789 6.647463 7.227252 0.000000 996.684096
M-3 997.263884 0.579789 6.647463 7.227252 0.000000 996.684096
B-1 997.263866 0.579788 6.647471 7.227259 0.000000 996.684078
B-2 997.263877 0.579785 6.647479 7.227264 0.000000 996.684092
B-3 997.263870 0.579762 6.647472 7.227234 0.000000 996.684089
_______________________________________________________________________________
DETERMINATION DATE 20-November-95
DISTRIBUTION DATE 27-November-95
Run: 11/28/95 09:00:22 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 19,473.79
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 9,642.68
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 678,362.71
(B) TWO MONTHLY PAYMENTS: 1 281,569.41
(C) THREE OR MORE MONTHLY PAYMENTS: 1 230,166.37
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 84,199,623.45
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 325
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,440,034.44
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 91.97485530 % 6.24198600 % 1.78315870 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 91.83760430 % 6.34874035 % 1.81365540 %
CLASS A-6 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.8711 %
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 9.20109867
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 347.51
POOL TRADING FACTOR: 82.42221190
................................................................................
Run: 11/28/95 09:00:22 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-S9 (POOL # 4172)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4172
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947HS3 23,188,000.00 22,642,241.44 6.600000 % 187,441.20
A-2 760947HT1 23,921,333.00 23,557,493.95 7.000000 % 124,960.80
A-3 760947HU8 12,694,000.00 12,694,000.00 6.700000 % 0.00
A-4 760947HV6 12,686,000.00 12,686,000.00 6.950000 % 0.00
A-5 760947HW4 9,469,000.00 9,469,000.00 7.100000 % 0.00
A-6 760947HX2 6,661,000.00 6,661,000.00 7.250000 % 0.00
A-7 760947HY0 7,808,000.00 0.00 8.000000 % 0.00
A-8 760947HZ7 18,690,000.00 8,986,326.20 8.000000 % 81,280.90
A-9 760947JF9 63,512,857.35 63,213,959.69 0.000000 % 3,723,512.06
A-10 760947JA0 8,356,981.00 0.78 8.000000 % 0.79
A-11 760947JB8 0.00 0.00 8.000000 % 0.00
A-12 760947JC6 0.00 0.00 0.528158 % 0.00
R-I 760947JD4 100.00 0.00 8.000000 % 0.00
R-II 760947JE2 100.00 0.00 8.000000 % 0.00
M-1 760947JG7 5,499,628.00 5,487,115.73 8.000000 % 3,274.70
M-2 760947JH5 2,499,831.00 2,494,143.61 8.000000 % 1,488.50
M-3 760947JJ1 2,499,831.00 2,494,143.61 8.000000 % 1,488.50
B-1 760947JK8 799,945.00 798,125.03 8.000000 % 476.32
B-2 760947JL6 699,952.00 698,359.53 8.000000 % 416.78
B-3 999,934.64 997,659.68 8.000000 % 595.40
- -------------------------------------------------------------------------------
199,986,492.99 172,879,569.25 4,124,935.95
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 124,504.60 311,945.80 0.00 0.00 22,454,800.24
A-2 137,388.11 262,348.91 0.00 0.00 23,432,533.15
A-3 70,859.05 70,859.05 0.00 0.00 12,694,000.00
A-4 73,456.72 73,456.72 0.00 0.00 12,686,000.00
A-5 56,012.45 56,012.45 0.00 0.00 9,469,000.00
A-6 40,234.58 40,234.58 0.00 0.00 6,661,000.00
A-7 0.00 0.00 0.00 0.00 0.00
A-8 59,895.50 141,176.40 0.00 0.00 8,905,045.30
A-9 434,284.88 4,157,796.94 0.00 0.00 59,490,447.63
A-10 0.00 0.79 0.01 0.00 0.00
A-11 67,647.11 67,647.11 0.00 0.00 0.00
A-12 76,072.87 76,072.87 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 36,572.62 39,847.32 0.00 0.00 5,483,841.03
M-2 16,623.92 18,112.42 0.00 0.00 2,492,655.11
M-3 16,623.92 18,112.42 0.00 0.00 2,492,655.11
B-1 5,319.65 5,795.97 0.00 0.00 797,648.71
B-2 4,654.69 5,071.47 0.00 0.00 697,942.75
B-3 6,649.58 7,244.98 0.00 0.00 997,064.28
- -------------------------------------------------------------------------------
1,226,800.25 5,351,736.20 0.01 0.00 168,754,633.31
===============================================================================
Run: 11/28/95 09:00:22
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-1 976.463750 8.083543 5.369355 13.452898 0.000000 968.380207
A-2 984.790185 5.223823 5.743330 10.967153 0.000000 979.566362
A-3 1000.000000 0.000000 5.582090 5.582090 0.000000 1000.000000
A-4 1000.000000 0.000000 5.790377 5.790377 0.000000 1000.000000
A-5 1000.000000 0.000000 5.915350 5.915350 0.000000 1000.000000
A-6 1000.000000 0.000000 6.040321 6.040321 0.000000 1000.000000
A-7 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-8 480.809320 4.348898 3.204682 7.553580 0.000000 476.460423
A-9 995.293903 58.626115 6.837747 65.463862 0.000000 936.667788
A-10 0.000093 0.000093 0.000000 0.000093 0.000001 0.000001
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 997.724888 0.595440 6.650017 7.245457 0.000000 997.129448
M-2 997.724890 0.595440 6.650018 7.245458 0.000000 997.129450
M-3 997.724890 0.595440 6.650018 7.245458 0.000000 997.129450
B-1 997.724881 0.595441 6.650020 7.245461 0.000000 997.129440
B-2 997.724887 0.595441 6.650013 7.245454 0.000000 997.129446
B-3 997.724891 0.595439 6.650015 7.245454 0.000000 997.129452
_______________________________________________________________________________
DETERMINATION DATE 20-November-95
DISTRIBUTION DATE 27-November-95
Run: 11/28/95 09:00:23 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 34,396.68
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 16,564.93
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 1,903,246.22
(B) TWO MONTHLY PAYMENTS: 1 254,656.66
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 168,754,633.31
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 567
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 4,021,736.79
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.48784770 % 6.06750700 % 1.44464500 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.30857530 % 6.20377115 % 1.47912050 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.5225 %
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 8.81521165
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 351.42
POOL TRADING FACTOR: 84.38301547
................................................................................
Run: 11/28/95 09:00:24 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-S10 (POOL # 4174)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4174
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947JM4 55,601,800.00 54,630,122.90 6.600000 % 421,728.42
A-2 760947JN2 8,936,000.00 8,936,000.00 5.700000 % 0.00
A-3 760947JP7 20,970,000.00 19,159,536.98 7.500000 % 2,163,440.65
A-4 760947JQ5 38,235,000.00 37,893,444.00 7.200000 % 171,853.01
A-5 760947JR3 6,989,000.00 5,491,564.97 7.500000 % 1,789,383.04
A-6 760947KB6 72,376,561.40 72,376,561.40 7.500000 % 0.00
A-7 760947JS1 5,000,000.00 5,000,000.00 7.500000 % 0.00
A-8 760947JT9 8,040,000.00 3,489.48 7.500000 % 3,489.48
A-9 760947JU6 142,330.60 141,917.13 0.000000 % 148.58
A-10 760947JV4 0.00 0.00 0.658000 % 0.00
R-I 760947JW2 100.00 0.00 7.500000 % 0.00
R-II 760947JX0 100.00 0.00 7.500000 % 0.00
M-1 760947JY8 5,767,800.00 5,756,943.24 7.500000 % 3,649.71
M-2 760947JZ5 2,883,900.00 2,878,471.61 7.500000 % 1,824.86
M-3 760947KA8 2,883,900.00 2,878,471.61 7.500000 % 1,824.86
B-1 922,800.00 921,063.00 7.500000 % 583.92
B-2 807,500.00 805,980.04 7.500000 % 510.96
B-3 1,153,493.52 1,151,322.32 7.500000 % 729.91
- -------------------------------------------------------------------------------
230,710,285.52 218,024,888.68 4,559,167.40
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 300,424.06 722,152.48 0.00 0.00 54,208,394.48
A-2 42,440.12 42,440.12 0.00 0.00 8,936,000.00
A-3 119,730.52 2,283,171.17 0.00 0.00 16,996,096.33
A-4 227,329.16 399,182.17 0.00 0.00 37,721,590.99
A-5 34,317.53 1,823,700.57 0.00 0.00 3,702,181.93
A-6 512,006.57 512,006.57 0.00 0.00 72,376,561.40
A-7 35,371.05 35,371.05 0.00 0.00 5,000,000.00
A-8 0.00 3,489.48 21.81 0.00 21.81
A-9 0.00 148.58 0.00 0.00 141,768.55
A-10 119,533.74 119,533.74 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 35,975.92 39,625.63 0.00 0.00 5,753,293.53
M-2 17,987.96 19,812.82 0.00 0.00 2,876,646.75
M-3 17,987.96 19,812.82 0.00 0.00 2,876,646.75
B-1 5,755.84 6,339.76 0.00 0.00 920,479.08
B-2 5,036.68 5,547.64 0.00 0.00 805,469.08
B-3 7,194.76 7,924.67 0.00 0.00 1,150,592.41
- -------------------------------------------------------------------------------
1,481,091.87 6,040,259.27 21.81 0.00 213,465,743.09
===============================================================================
Run: 11/28/95 09:00:24
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-S10 (POOL # 4174)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4174
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 982.524359 7.584798 5.403136 12.987934 0.000000 974.939561
A-2 1000.000000 0.000000 4.749342 4.749342 0.000000 1000.000000
A-3 913.664138 103.168367 5.709610 108.877977 0.000000 810.495772
A-4 991.066928 4.494652 5.945578 10.440230 0.000000 986.572276
A-5 785.744022 256.028479 4.910220 260.938699 0.000000 529.715543
A-6 1000.000000 0.000000 7.074204 7.074204 0.000000 1000.000000
A-7 1000.000000 0.000000 7.074210 7.074210 0.000000 1000.000000
A-8 0.434015 0.434015 0.000000 0.434015 0.002713 0.002713
A-9 997.095003 1.043908 0.000000 1.043908 0.000000 996.051095
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-1 998.117695 0.632773 6.237373 6.870146 0.000000 997.484922
M-2 998.117691 0.632775 6.237373 6.870148 0.000000 997.484916
M-3 998.117691 0.632775 6.237373 6.870148 0.000000 997.484916
B-1 998.117685 0.632770 6.237365 6.870135 0.000000 997.484916
B-2 998.117697 0.632768 6.237375 6.870143 0.000000 997.484929
B-3 998.117718 0.632765 6.237365 6.870130 0.000000 997.484936
_______________________________________________________________________________
DETERMINATION DATE 20-November-95
DISTRIBUTION DATE 27-November-95
Run: 11/28/95 09:00:24 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1995-S10 (POOL # 4174)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4174
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 43,754.30
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 11,293.52
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 1,465,809.17
(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 213,465,743.09
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 689
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 4,420,906.98
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.39450360 % 5.28443600 % 1.32106030 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.25761320 % 5.39036703 % 1.34843750 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.6534 %
BANKRUPTCY AMOUNT AVAILABLE 128,249.00
FRAUD AMOUNT AVAILABLE 4,614,206.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,113,349.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.45320801
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 352.66
POOL TRADING FACTOR: 92.52545573
................................................................................
Run: 11/28/95 09:00:25 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-S11 (POOL # 4175)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4175
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947KP5 11,300,000.00 10,137,671.62 7.650000 % 1,320,977.32
A-2 760947KQ3 105,000,000.00 101,715,260.94 7.500000 % 3,733,080.84
A-3 760947KR1 47,939,000.00 46,439,313.28 7.250000 % 1,704,382.50
A-4 760947KS9 27,875,000.00 27,002,979.98 7.650000 % 991,044.08
A-5 760947KT7 30,655,000.00 30,655,000.00 7.650000 % 0.00
A-6 760947KU4 20,568,000.00 20,102,880.95 7.650000 % 528,604.25
A-7 760947KV2 5,000,000.00 5,000,000.00 7.500000 % 0.00
A-8 760947KW0 2,100,000.00 2,100,000.00 7.650000 % 0.00
A-9 760947KX8 12,900,000.00 12,900,000.00 7.400000 % 0.00
A-10 760947KY6 6,000,000.00 6,000,000.00 7.750000 % 0.00
A-11 760947KZ3 2,581,000.00 2,581,000.00 6.000000 % 0.00
A-12 760947LA7 2,456,000.00 2,456,000.00 7.400000 % 0.00
A-13 760947LB5 3,544,000.00 3,544,000.00 7.400000 % 0.00
A-14 760947LC3 4,741,000.00 4,741,000.00 8.000000 % 0.00
A-15 760947LD1 100,000,000.00 100,000,000.00 7.500000 % 0.00
A-16 760947LE9 32,887,000.00 32,844,637.04 7.500000 % 21,290.25
A-17 760947LF6 1,348,796.17 1,346,273.22 0.000000 % 1,422.56
A-18 760947LG4 0.00 0.00 0.520100 % 0.00
A-19 760947LR0 9,500,000.00 9,500,000.00 7.500000 % 0.00
R-I 760947LH2 100.00 0.00 7.500000 % 0.00
R-II 760947LJ8 100.00 0.00 7.500000 % 0.00
M-1 760947LK5 11,340,300.00 11,325,692.14 7.500000 % 7,341.44
M-2 760947LL3 5,670,200.00 5,662,896.00 7.500000 % 3,670.75
M-3 760947LM1 4,536,100.00 4,530,256.88 7.500000 % 2,936.56
B-1 2,041,300.00 2,038,670.52 7.500000 % 1,321.49
B-2 1,587,600.00 1,585,554.96 7.500000 % 1,027.77
B-3 2,041,838.57 2,039,208.44 7.500000 % 1,321.84
- -------------------------------------------------------------------------------
453,612,334.74 446,248,295.97 8,318,421.65
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 64,615.04 1,385,592.36 0.00 0.00 8,816,694.30
A-2 635,596.20 4,368,677.04 0.00 0.00 97,982,180.10
A-3 280,516.04 1,984,898.54 0.00 0.00 44,734,930.78
A-4 172,110.37 1,163,154.45 0.00 0.00 26,011,935.90
A-5 195,387.46 195,387.46 0.00 0.00 30,655,000.00
A-6 128,130.84 656,735.09 0.00 0.00 19,574,276.70
A-7 31,250.00 31,250.00 0.00 0.00 5,000,000.00
A-8 13,384.88 13,384.88 0.00 0.00 2,100,000.00
A-9 79,534.46 79,534.46 0.00 0.00 12,900,000.00
A-10 38,750.00 38,750.00 0.00 0.00 6,000,000.00
A-11 12,905.00 12,905.00 0.00 0.00 2,581,000.00
A-12 15,145.33 15,145.33 0.00 0.00 2,456,000.00
A-13 21,854.67 21,854.67 0.00 0.00 3,544,000.00
A-14 31,606.67 31,606.67 0.00 0.00 4,741,000.00
A-15 624,877.91 624,877.91 0.00 0.00 100,000,000.00
A-16 205,238.88 226,529.13 0.00 0.00 32,823,346.79
A-17 0.00 1,422.56 0.00 0.00 1,344,850.66
A-18 193,373.68 193,373.68 0.00 0.00 0.00
A-19 59,363.40 59,363.40 0.00 0.00 9,500,000.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 70,771.75 78,113.19 0.00 0.00 11,318,350.70
M-2 35,386.19 39,056.94 0.00 0.00 5,659,225.25
M-3 28,308.58 31,245.14 0.00 0.00 4,527,320.32
B-1 12,739.20 14,060.69 0.00 0.00 2,037,349.03
B-2 9,907.78 10,935.55 0.00 0.00 1,584,527.19
B-3 12,742.56 14,064.40 0.00 0.00 2,037,886.60
- -------------------------------------------------------------------------------
2,973,496.89 11,291,918.54 0.00 0.00 437,929,874.32
===============================================================================
Run: 11/28/95 09:00:25
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-S11 (POOL # 4175)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4175
_____________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 897.139081 116.900648 5.718145 122.618793 0.000000 780.238434
A-2 968.716771 35.553151 6.053297 41.606448 0.000000 933.163620
A-3 968.716771 35.553151 5.851520 41.404671 0.000000 933.163620
A-4 968.716771 35.553151 6.174363 41.727514 0.000000 933.163620
A-5 1000.000000 0.000000 6.373755 6.373755 0.000000 1000.000000
A-6 977.386277 25.700323 6.229621 31.929944 0.000000 951.685954
A-7 1000.000000 0.000000 6.250000 6.250000 0.000000 1000.000000
A-8 1000.000000 0.000000 6.373752 6.373752 0.000000 1000.000000
A-9 1000.000000 0.000000 6.165462 6.165462 0.000000 1000.000000
A-10 1000.000000 0.000000 6.458333 6.458333 0.000000 1000.000000
A-11 1000.000000 0.000000 5.000000 5.000000 0.000000 1000.000000
A-12 1000.000000 0.000000 6.166665 6.166665 0.000000 1000.000000
A-13 1000.000000 0.000000 6.166668 6.166668 0.000000 1000.000000
A-14 1000.000000 0.000000 6.666667 6.666667 0.000000 1000.000000
A-15 1000.000000 0.000000 6.248779 6.248779 0.000000 1000.000000
A-16 998.711863 0.647376 6.240730 6.888106 0.000000 998.064487
A-17 998.129480 1.054689 0.000000 1.054689 0.000000 997.074792
A-19 1000.000000 0.000000 6.248779 6.248779 0.000000 1000.000000
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 998.711863 0.647376 6.240730 6.888106 0.000000 998.064487
M-2 998.711862 0.647376 6.240730 6.888106 0.000000 998.064486
M-3 998.711863 0.647375 6.240731 6.888106 0.000000 998.064487
B-1 998.711860 0.647377 6.240729 6.888106 0.000000 998.064483
B-2 998.711867 0.647373 6.240728 6.888101 0.000000 998.064494
B-3 998.711882 0.647377 6.240728 6.888105 0.000000 998.064504
_______________________________________________________________________________
DETERMINATION DATE 20-November-95
DISTRIBUTION DATE 27-November-95
Run: 11/28/95 09:00:26 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1995-S11 (POOL # 4175)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4175
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 93,753.49
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 61,866.39
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 24 7,317,788.20
(B) TWO MONTHLY PAYMENTS: 3 997,909.04
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 437,929,874.32
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,524
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 8,028,980.24
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.89027750 % 4.83676000 % 1.27296210 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.77792240 % 4.91057987 % 1.29637130 %
CLASS A-18 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.5104 %
BANKRUPTCY AMOUNT AVAILABLE 165,000.00
FRAUD AMOUNT AVAILABLE 9,072,247.00
SPECIAL HAZARD AMOUNT AVAILABLE 4,536,123.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.29976823
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 354.13
POOL TRADING FACTOR: 96.54276147
................................................................................
Run: 11/28/95 09:00:27 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-S12 (POOL # 4176)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4176
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947KG5 35,048,000.00 34,196,588.58 7.250000 % 928,672.75
A-2 760947KH3 23,594,900.00 23,594,900.00 7.250000 % 0.00
A-3 760947KJ9 56,568,460.00 55,747,166.48 7.250000 % 895,821.78
A-4 760947KE0 434,639.46 424,313.35 0.000000 % 1,762.96
A-5 760947KF7 0.00 0.00 0.608665 % 0.00
R 760947KK6 100.00 0.00 7.250000 % 0.00
M-1 760947KL4 1,803,000.00 1,792,353.61 7.250000 % 5,340.87
M-2 760947KM2 901,000.00 895,679.76 7.250000 % 2,668.95
M-3 760947KN0 721,000.00 716,742.62 7.250000 % 2,135.75
B-1 360,000.00 357,874.27 7.250000 % 1,066.40
B-2 361,000.00 358,868.36 7.250000 % 1,069.36
B-3 360,674.91 358,545.18 7.250000 % 1,068.39
- -------------------------------------------------------------------------------
120,152,774.37 118,443,032.21 1,839,607.21
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 206,537.98 1,135,210.73 0.00 0.00 33,267,915.83
A-2 142,506.70 142,506.70 0.00 0.00 23,594,900.00
A-3 336,697.54 1,232,519.32 0.00 0.00 54,851,344.70
A-4 0.00 1,762.96 0.00 0.00 422,550.39
A-5 60,057.49 60,057.49 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 10,825.32 16,166.19 0.00 0.00 1,787,012.74
M-2 5,409.66 8,078.61 0.00 0.00 893,010.81
M-3 4,328.93 6,464.68 0.00 0.00 714,606.87
B-1 2,161.46 3,227.86 0.00 0.00 356,807.87
B-2 2,167.46 3,236.82 0.00 0.00 357,799.00
B-3 2,165.51 3,233.90 0.00 0.00 357,476.79
- -------------------------------------------------------------------------------
772,858.05 2,612,465.26 0.00 0.00 116,603,425.00
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 975.707275 26.497168 5.893003 32.390171 0.000000 949.210107
A-2 1000.000000 0.000000 6.039725 6.039725 0.000000 1000.000000
A-3 985.481423 15.836064 5.952037 21.788101 0.000000 969.645359
A-4 976.242125 4.056143 0.000000 4.056143 0.000000 972.185982
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 994.100000 3.000000 6.000000 9.000000 0.000000 991.100000
M-2 994.095183 2.962209 6.004062 8.966271 0.000000 991.132975
M-3 994.095173 2.962205 6.004064 8.966269 0.000000 991.132968
B-1 994.095194 2.962222 6.004056 8.966278 0.000000 991.132972
B-2 994.095180 2.962216 6.004044 8.966260 0.000000 991.132964
B-3 994.095153 2.962197 6.004049 8.966246 0.000000 991.132957
_______________________________________________________________________________
DETERMINATION DATE 20-November-95
DISTRIBUTION DATE 27-November-95
Run: 11/28/95 09:00:27 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1995-S12 (POOL # 4176)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4176
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 24,060.00
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,013.40
SUBSERVICER ADVANCES THIS MONTH 8,625.39
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 504,167.24
(B) TWO MONTHLY PAYMENTS: 1 396,554.72
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 116,603,425.00
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 419
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,486,555.64
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.20393790 % 0.91111600 % 2.88494570 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.15537920 % 2.91126133 % 0.92277120 %
CLASS A-5 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.6024 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,201,528.00
SPECIAL HAZARD AMOUNT AVAILABLE 716,776.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.13048426
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 173.59
POOL TRADING FACTOR: 97.04596969
................................................................................
Run: 11/28/95 09:00:28 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-S13 (POOL # 4177)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4177
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A 760947KD2 97,561,000.00 91,181,078.69 6.457500 % 3,859,674.64
R 0.00 0.00 0.000000 % 0.00
B-1 1,156,700.00 1,142,583.13 7.437500 % 3,773.80
B-2 1,257,300.00 1,241,955.37 7.437500 % 4,102.02
B-3 604,098.39 596,725.71 7.437500 % 1,970.91
- -------------------------------------------------------------------------------
100,579,098.39 94,162,342.90 3,869,521.37
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 506,711.90 4,366,386.54 0.00 0.00 87,321,404.05
R 99,358.34 99,358.34 0.00 0.00 0.00
B-1 7,313.19 11,086.99 0.00 0.00 1,138,809.33
B-2 7,949.23 12,051.25 0.00 0.00 1,237,853.35
B-3 3,819.39 5,790.30 0.00 0.00 594,754.81
- -------------------------------------------------------------------------------
625,152.05 4,494,673.42 0.00 0.00 90,292,821.54
===============================================================================
Run: 11/28/95 09:00:28
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-S13 (POOL # 4177)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4177
______________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 934.605823 39.561655 5.193796 44.755451 0.000000 895.044168
B-1 987.795565 3.262557 6.322460 9.585017 0.000000 984.533008
B-2 987.795570 3.262563 6.322461 9.585024 0.000000 984.533007
B-3 987.795564 3.262565 6.322463 9.585028 0.000000 984.533016
_______________________________________________________________________________
DETERMINATION DATE 20-November-95
DISTRIBUTION DATE 27-November-95
Run: 11/28/95 09:00:28 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1995-S13 (POOL # 4177)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4177
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 25,711.99
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 12,046.71
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,274,185.09
(B) TWO MONTHLY PAYMENTS: 2 311,237.69
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 90,292,821.54
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 474
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 3,558,515.52
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 237,873.40
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 96.83391030 % 3.16608970 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 96.70913210 % 3.29086790 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 3,017,373.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,135,141.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.58107645
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 330.94
POOL TRADING FACTOR: 89.77294784
................................................................................
Run: 11/28/95 09:00:29 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-S14 (POOL # 4178)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4178
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947LV1 68,252,000.00 67,620,564.08 7.500000 % 2,443,628.55
A-2 760947LW9 56,875,000.00 56,875,000.00 7.500000 % 0.00
A-3 760947LX7 23,500,000.00 23,500,000.00 7.500000 % 0.00
A-4 760947LY5 19,651,199.00 19,234,631.66 7.500000 % 1,612,096.86
A-5 760947LZ2 75,000,000.00 75,000,000.00 7.500000 % 0.00
A-6 760947MA6 97,212,000.00 97,212,000.00 7.500000 % 0.00
A-7 760947MB4 12,427,000.00 12,427,000.00 7.500000 % 0.00
A-8 760947MC2 53,182,701.00 53,182,701.00 7.500000 % 0.00
A-9 760947MD0 41,080,426.00 41,080,426.00 7.500000 % 0.00
A-10 760947ME8 3,101,574.00 3,101,574.00 7.500000 % 0.00
A-11 760947MF5 1,175,484.46 1,174,571.29 0.000000 % 939.68
R 760947MG3 100.00 0.00 7.500000 % 0.00
M-1 760947MH1 10,777,500.00 10,770,482.43 7.500000 % 11,714.36
M-2 760947MJ7 5,987,500.00 5,983,601.35 7.500000 % 6,507.98
M-3 760947MK4 4,790,000.00 4,786,881.08 7.500000 % 5,206.38
B-1 2,395,000.00 2,393,440.54 7.500000 % 2,603.19
B-2 1,437,000.00 1,436,064.32 7.500000 % 1,561.91
B-3 2,155,426.27 2,154,022.81 7.500000 % 2,342.79
- -------------------------------------------------------------------------------
478,999,910.73 477,932,960.56 4,086,601.70
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 422,392.67 2,866,021.22 0.00 0.00 65,176,935.53
A-2 355,270.37 355,270.37 0.00 0.00 56,875,000.00
A-3 146,793.03 146,793.03 0.00 0.00 23,500,000.00
A-4 120,149.36 1,732,246.22 0.00 0.00 17,622,534.80
A-5 468,488.40 468,488.40 0.00 0.00 75,000,000.00
A-6 607,235.92 607,235.92 0.00 0.00 97,212,000.00
A-7 77,625.40 77,625.40 0.00 0.00 12,427,000.00
A-8 332,206.38 332,206.38 0.00 0.00 53,182,701.00
A-9 256,609.37 256,609.37 0.00 0.00 41,080,426.00
A-10 19,374.02 19,374.02 0.00 0.00 3,101,574.00
A-11 0.00 939.68 0.00 0.00 1,173,631.61
R 0.00 0.00 0.00 0.00 0.00
M-1 67,277.95 78,992.31 0.00 0.00 10,758,768.07
M-2 37,376.64 43,884.62 0.00 0.00 5,977,093.37
M-3 29,901.31 35,107.69 0.00 0.00 4,781,674.70
B-1 14,950.65 17,553.84 0.00 0.00 2,390,837.35
B-2 8,970.39 10,532.30 0.00 0.00 1,434,502.41
B-3 13,455.13 15,797.92 0.00 0.00 2,151,680.01
- -------------------------------------------------------------------------------
2,978,076.99 7,064,678.69 0.00 0.00 473,846,358.85
===============================================================================
Run: 11/28/95 09:00:29
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-S14 (POOL # 4178)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4178
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 990.748463 35.803032 6.188722 41.991754 0.000000 954.945431
A-2 1000.000000 0.000000 6.246512 6.246512 0.000000 1000.000000
A-3 1000.000000 0.000000 6.246512 6.246512 0.000000 1000.000000
A-4 978.801938 82.035547 6.114098 88.149645 0.000000 896.766391
A-5 1000.000000 0.000000 6.246512 6.246512 0.000000 1000.000000
A-6 1000.000000 0.000000 6.246512 6.246512 0.000000 1000.000000
A-7 1000.000000 0.000000 6.246512 6.246512 0.000000 1000.000000
A-8 1000.000000 0.000000 6.246512 6.246512 0.000000 1000.000000
A-9 1000.000000 0.000000 6.246512 6.246512 0.000000 1000.000000
A-10 1000.000000 0.000000 6.246512 6.246512 0.000000 1000.000000
A-11 999.223154 0.799398 0.000000 0.799398 0.000000 998.423756
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 999.348868 1.086927 6.242445 7.329372 0.000000 998.261941
M-2 999.348868 1.086928 6.242445 7.329373 0.000000 998.261941
M-3 999.348868 1.086927 6.242445 7.329372 0.000000 998.261942
B-1 999.348868 1.086927 6.242443 7.329370 0.000000 998.261942
B-2 999.348866 1.086924 6.242443 7.329367 0.000000 998.261942
B-3 999.348871 1.086927 6.242445 7.329372 0.000000 998.261940
_______________________________________________________________________________
DETERMINATION DATE 20-November-95
DISTRIBUTION DATE 27-November-95
Run: 11/28/95 09:00:30 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1995-S14 (POOL # 4178)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4178
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 97,793.05
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 11,542.61
SPREAD 183,605.25
SUBSERVICER ADVANCES THIS MONTH 46,896.57
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 17 6,342,112.20
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 473,846,358.85
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,608
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 3,567,176.72
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 206,763.40
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.22674190 % 1.25504400 % 4.51821410 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.18317280 % 1.26138350 % 4.55231180 %
BANKRUPTCY AMOUNT AVAILABLE 172,895.00
FRAUD AMOUNT AVAILABLE 9,579,998.00
SPECIAL HAZARD AMOUNT AVAILABLE 4,789,999.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.24071836
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 355.53
POOL TRADING FACTOR: 98.92410170
................................................................................
Run: 11/28/95 09:00:31 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-S15 (POOL # 4183)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4183
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947ML2 101,500,000.00 101,500,000.00 7.000000 % 1,579,824.73
A-2 760947MM0 34,000,000.00 34,000,000.00 7.000000 % 0.00
A-3 760947MN8 14,000,000.00 14,000,000.00 7.000000 % 0.00
A-4 760947MP3 25,515,000.00 25,515,000.00 7.000000 % 0.00
A-5 760947MQ1 1,221,111.75 1,221,111.75 0.000000 % 4,437.36
R 760947MU2 100.00 100.00 7.000000 % 100.00
M-1 760947MR9 2,277,000.00 2,277,000.00 7.000000 % 7,034.45
M-2 760947MS7 911,000.00 911,000.00 7.000000 % 2,814.40
M-3 760947MT5 1,367,000.00 1,367,000.00 7.000000 % 4,223.14
B-1 455,000.00 455,000.00 7.000000 % 1,405.65
B-2 455,000.00 455,000.00 7.000000 % 1,405.65
B-3 455,670.95 455,670.95 7.000000 % 1,407.72
SPRE 0.00 0.00 0.570919 % 0.00
- -------------------------------------------------------------------------------
182,156,882.70 182,156,882.70 1,602,653.10
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 591,871.58 2,171,696.31 0.00 0.00 99,920,175.27
A-2 198,262.40 198,262.40 0.00 0.00 34,000,000.00
A-3 81,637.46 81,637.46 0.00 0.00 14,000,000.00
A-4 148,784.27 148,784.27 0.00 0.00 25,515,000.00
A-5 0.00 4,437.36 0.00 0.00 1,216,674.39
R 0.58 100.58 0.00 0.00 0.00
M-1 13,277.75 20,312.20 0.00 0.00 2,269,965.55
M-2 5,312.27 8,126.67 0.00 0.00 908,185.60
M-3 7,971.32 12,194.46 0.00 0.00 1,362,776.86
B-1 2,653.22 4,058.87 0.00 0.00 453,594.35
B-2 2,653.22 4,058.87 0.00 0.00 453,594.35
B-3 2,657.13 4,064.85 0.00 0.00 454,263.23
SPRED 86,633.00 86,633.00 0.00 0.00 0.00
- -------------------------------------------------------------------------------
1,141,714.20 2,744,367.30 0.00 0.00 180,554,229.60
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 1000.000000 15.564776 5.831247 21.396023 0.000000 984.435224
A-2 1000.000000 0.000000 5.831247 5.831247 0.000000 1000.000000
A-3 1000.000000 0.000000 5.831247 5.831247 0.000000 1000.000000
A-4 1000.000000 0.000000 5.831247 5.831247 0.000000 1000.000000
A-5 1000.000000 3.633869 0.000000 3.633869 0.000000 996.366131
R 1000.000000 1000.00000 5.800000 1005.800000 0.000000 0.000000
M-1 1000.000000 3.089350 5.831247 8.920597 0.000000 996.910650
M-2 1000.000000 3.089352 5.831251 8.920603 0.000000 996.910648
M-3 1000.000000 3.089349 5.831251 8.920600 0.000000 996.910651
B-1 1000.000000 3.089341 5.831253 8.920594 0.000000 996.910659
B-2 1000.000000 3.089341 5.831253 8.920594 0.000000 996.910659
B-3 1000.000000 3.089356 5.831247 8.920603 0.000000 996.910665
_______________________________________________________________________________
DETERMINATION DATE 20-November-95
DISTRIBUTION DATE 27-November-95
Run: 11/28/95 09:00:31 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1995-S15 (POOL # 4183)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4183
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 36,525.24
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,940.88
SUBSERVICER ADVANCES THIS MONTH 5,317.68
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 583,213.10
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 180,554,229.60
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 638
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,039,248.93
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.72774990 % 2.51746800 % 0.75478220 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.70878760 % 2.51499398 % 0.75915610 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,821,569.00
SPECIAL HAZARD AMOUNT AVAILABLE 910,784.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.80996209
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 174.35
POOL TRADING FACTOR: 99.12017977
................................................................................
Run: 11/28/95 09:00:32 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-S16 (POOL # 4184)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4184
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947MV0 15,150,000.00 15,150,000.00 7.500000 % 140,955.48
A-2 760947MW8 152,100,000.00 152,100,000.00 7.500000 % 1,279,804.61
A-3 760947MX6 9,582,241.00 9,582,241.00 7.500000 % 0.00
A-4 760947MY4 34,448,155.00 34,448,155.00 7.500000 % 0.00
A-5 760947MZ1 49,922,745.00 49,922,745.00 7.500000 % 0.00
A-6 760947NA5 44,355,201.00 44,355,201.00 7.500000 % 0.00
A-7 760947NB3 42,424,530.00 42,424,530.00 7.500000 % 26,219.19
A-8 760947NC1 22,189,665.00 22,189,665.00 8.500000 % 149,103.41
A-9 760947ND9 24,993,667.00 24,993,667.00 7.000000 % 167,179.38
A-10 760947NE7 9,694,332.00 9,694,332.00 7.250000 % 65,513.72
A-11 760947NF4 19,384,664.00 19,384,664.00 7.125000 % 131,027.44
A-12 760947NG2 917,418.09 917,418.09 0.000000 % 749.48
R 760947NH0 100.00 100.00 7.500000 % 100.00
M-1 760947NK3 10,149,774.00 10,149,774.00 7.500000 % 6,272.76
M-2 760947NL1 5,638,762.00 5,638,762.00 7.500000 % 3,484.87
M-3 760947NM9 4,511,009.00 4,511,009.00 7.500000 % 2,787.89
B-1 760947NN7 2,255,508.00 2,255,508.00 7.500000 % 1,393.95
B-2 760947NP2 1,353,299.00 1,353,299.00 7.500000 % 836.37
B-3 760947NQ0 2,029,958.72 2,029,958.72 7.500000 % 1,254.55
SPRE 0.00 0.00 0.552760 % 0.00
- -------------------------------------------------------------------------------
451,101,028.81 451,101,028.81 1,976,683.10
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 94,675.51 235,630.99 0.00 0.00 15,009,044.52
A-2 950,504.60 2,230,309.21 0.00 0.00 150,820,195.39
A-3 59,881.42 59,881.42 0.00 0.00 9,582,241.00
A-4 215,273.70 215,273.70 0.00 0.00 34,448,155.00
A-5 311,977.64 311,977.64 0.00 0.00 49,922,745.00
A-6 277,184.90 277,184.90 0.00 0.00 44,355,201.00
A-7 265,119.73 291,338.92 0.00 0.00 42,398,310.81
A-8 157,156.88 306,260.29 0.00 0.00 22,040,561.59
A-9 145,777.92 312,957.30 0.00 0.00 24,826,487.62
A-10 58,562.50 124,076.22 0.00 0.00 9,628,818.28
A-11 115,081.86 246,109.30 0.00 0.00 19,253,636.56
A-12 0.00 749.48 0.00 0.00 916,668.61
R 0.63 100.63 0.00 0.00 0.00
M-1 63,428.06 69,700.82 0.00 0.00 10,143,501.24
M-2 35,237.80 38,722.67 0.00 0.00 5,635,277.13
M-3 28,190.24 30,978.13 0.00 0.00 4,508,221.11
B-1 14,095.14 15,489.09 0.00 0.00 2,254,114.05
B-2 8,457.05 9,293.42 0.00 0.00 1,352,462.63
B-3 12,685.63 13,940.18 0.00 0.00 2,028,704.23
SPRED 207,765.99 207,765.99 0.00 0.00 0.00
- -------------------------------------------------------------------------------
3,021,057.20 4,997,740.30 0.00 0.00 449,124,345.77
===============================================================================
Run: 11/28/95 09:00:32
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-S16 (POOL # 4184)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4184
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 1000.000000 9.303992 6.249209 15.553201 0.000000 990.696008
A-2 1000.000000 8.414231 6.249208 14.663439 0.000000 991.585769
A-3 1000.000000 0.000000 6.249208 6.249208 0.000000 1000.000000
A-4 1000.000000 0.000000 6.249208 6.249208 0.000000 1000.000000
A-5 1000.000000 0.000000 6.249208 6.249208 0.000000 1000.000000
A-6 1000.000000 0.000000 6.249209 6.249209 0.000000 1000.000000
A-7 1000.000000 0.618020 6.249208 6.867228 0.000000 999.381980
A-8 1000.000000 6.719498 7.082436 13.801934 0.000000 993.280502
A-9 1000.000000 6.688870 5.832594 12.521464 0.000000 993.311130
A-10 1000.000000 6.757941 6.040901 12.798842 0.000000 993.242059
A-11 1000.000000 6.759335 5.936748 12.696083 0.000000 993.240665
A-12 1000.000000 0.816945 0.000000 0.816945 0.000000 999.183055
R 1000.000000 1000.00000 6.300000 1006.300000 0.000000 0.000000
M-1 1000.000000 0.618020 6.249209 6.867229 0.000000 999.381980
M-2 1000.000000 0.618020 6.249209 6.867229 0.000000 999.381980
M-3 1000.000000 0.618019 6.249209 6.867228 0.000000 999.381981
B-1 1000.000000 0.618020 6.249209 6.867229 0.000000 999.381980
B-2 1000.000000 0.618023 6.249210 6.867233 0.000000 999.381977
B-3 1000.000000 0.618017 6.249206 6.867223 0.000000 999.382012
_______________________________________________________________________________
DETERMINATION DATE 20-November-95
DISTRIBUTION DATE 27-November-95
Run: 11/28/95 09:00:33 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1995-S16 (POOL # 4184)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4184
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 90,787.96
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 15,167.93
SUBSERVICER ADVANCES THIS MONTH 13,033.52
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 1,733,553.88
(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 449,124,345.77
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,579
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,697,738.65
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.23828190 % 4.50917000 % 1.25254800 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.21645770 % 4.51701175 % 1.25729240 %
BANKRUPTCY AMOUNT AVAILABLE 159,752.00
FRAUD AMOUNT AVAILABLE 9,022,021.00
SPECIAL HAZARD AMOUNT AVAILABLE 4,541,068.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.32643025
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 356.37
POOL TRADING FACTOR: 99.56180924
................................................................................
