SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
Form 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the
Securities Exchange Act of 1934
Date of Report (Date of earliest event reported)
January 25, 1996
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(Exact name of the registrant as specified in
its charter)
2-99554, 33-9518, 33-10349
33-20826, 33-26683, 33-31592
33-35340, 33-40243, 33-44591
33-49296, 33-49689, 33-52603,
33-54227 75-2006294
Delaware (Commission File Number) (I.R.S. Employee
(State or other Identification No.)
jurisdiction of
incorporation)
8400 Normandale Lake Boulevard 55437
Minneapolis, Minnesota (Zip Code)
(Address of Principal
Executive Offices)
Registrant's telephone number, including area code
(612) 832-7000
- -------------------------------------------------------
- --------------------
Item 5. Other Events
See the respective monthly reports, each reflecting the
required information for the January 1996 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-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-S14
1990-R16
1991-3
1991-4
1991-S8
1991-R9
1991-S11
1991-R13
1991-R14
1991-20
1991-21A
1991-21B
1991-21C
1991-25A
1991-25B
1991-23
1991-S24
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
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
1995-S17
1995-S18
1995-S19
1995-S21
1995-R20
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: /s/Scott Young
Name: Scott Young
Title: Vice President
and Controller
Dated: January 25, 1996
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: 1/01/96
GROSS INTEREST RATE: 12.244105
NET INTEREST RATE: 10.500000
TOTAL NUMBER OF LOANS: 15
REPORT DATE: 1/25/96
***SECTION 1***REMITTANCE DATA POOL TOTAL PER UNIT CERT TOTAL
GROSS INTEREST 9,508.96 9,508.96 9,508.96
LESS SERVICE FEE 1,354.49 1,354.49 1,354.49
NET INTEREST 8,154.47 8,154.47 8,154.47
PAYOFF NET INTEREST 0.00 0.00 0.00
PLUS REO NET INT GAIN 0.00 0.00 0.00
LESS REO REIMBURSEMENT 0.00 0.00 0.00
PRINCIPAL INSTALLMENT 13,542.39 13,542.39 13,542.39
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 22,696.86 22,696.86 22,696.86
***SECTION 2***PRINCIPAL BALANCE DATA
1) BEGINNING PRINCIPAL BALANCE 932,968.35 932,968.35 932,968.35
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 932,968.35 932,968.35 932,968.35
PRINCIPAL REMITTANCE:
REGULAR INSTALLMENTS 13,542.39 13,542.39 13,542.39
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 14,542.39 14,542.39 14,542.39
ENDING PRINCIPAL BALANCE 918,425.96 918,425.96 918,425.96
***SECTION 3***DELINQUENCY DATA
#LOANS AGGREGATGE PR BAL
DELINQ ON LOANS DELINQ
30-59 DAYS 3 202,501.42
PRINCIPAL 5,378.04 5,378.04 5,378.04
INTEREST 4,177.56 4,177.56 4,177.56
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 3 202,501.42 9,555.60 9,555.60 9,555.60
***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: 1/01/96
GROSS INTEREST RATE: 12.141850
NET INTEREST RATE: 10.000000
TOTAL NUMBER OF LOANS: 14
REPORT DATE: 1/25/95
***SECTION 1***REMITTANCE DATA POOL TOTAL PER UNIT CERT TOTAL
GROSS INTEREST 23,003.58 23,003.58 23,003.58
LESS SERVICE FEE 4,057.88 4,057.88 4,057.88
NET INTEREST 18,945.70 18,945.70 18,945.70
PAYOFF NET INTEREST 0.00 0.00 0.00
PLUS REO NET INT GAIN 0.00 0.00 0.00
LESS REO REIMBURSEMENT 0.00 0.00 0.00
PRINCIPAL INSTALLMENT 2,289.33 2,289.33 2,289.33
ADDITIONAL PRINCIPAL 0.00 0.00 0.00
PAYOFF PRINCIPAL 0.00 0.00 0.00
REO PRINCIPAL 0.00 0.00 0.00
ADJUSTMENT + OR- 0.00 0.00 0.00
TOTAL REMITTANCE 21,235.03 21,235.03 21,235.03
***SECTION 2***PRINCIPAL BALANCE DATA
1) BEGINNING PRINCIPAL BALANCE 2,273,483.15 2,273,483.15 2,273,483.15
LESS PAYOFF PRINCIPAL BALANCE 0.00 0.00 0.00
2) LESS REO BALANCE REMOVAL 0.00 0.00 0.00
LESS REO BALANCE FOR CURRENT
MONTHS P&I PAYMENTS NOT ADVANCED 0.00 0.00 0.00
ADJ BEGINNING PRINCIPAL
CURRENT MONTHS P&I CALCULATION 2,273,483.15 2,273,483.15 2,273,483.15
PRINCIPAL REMITTANCE:
REGULAR INSTALLMENTS 2,289.33 2,289.33 2,289.33
PRINCIPAL PREPAYMENT
ADDITIONAL PRINCIPAL 0.00 0.00 0.00
PAYOFF PRINCIPAL 0.00 0.00 0.00
REO PRINCIPAL 0.00 0.00 0.00
PRINCIPAL ADJUSTMENT + OR - 0.00 0.00 0.00
3) TOTAL PRINCIPAL REMITTANCE 2,289.33 2,289.33 2,289.33
ENDING PRINCIPAL BALANCE 2,271,193.82 2,271,193.82 2,271,193.82
***SECTION 3***DELINQUENCY DATA
#LOANS AGGREGATGE PR BAL
DELINQ ON LOANS DELINQ
30-59 DAYS 1 125,631.85
PRINCIPAL 269.04 269.04 269.04
INTEREST 2,511.30 2,511.30 2,511.30
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 8,409.21 8,409.21 8,409.21
INTEREST 100,605.34 100,605.34 100,605.34
REO 0 0.00
PRINICPAL 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
TOTAL 3 471,895.16 111,794.89 111,794.89 111,794.89
***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: 1/01/96
GROSS INTEREST RATE: 11.033470
NET INTEREST RATE: 10.000000
TOTAL NUMBER OF LOANS: 5
REPORT DATE: 1/25/96
***SECTION 1***REMITTANCE DATA POOL TOTAL PER UNIT CERT TOTAL
GROSS INTEREST 3,021.94 3,021.94 3,021.94
LESS SERVICE FEE 312.14 312.14 312.14
NET INTEREST 2,709.80 2,709.80 2,709.80
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 4,067.18 4,067.18 4,067.18
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 6,776.98 6,776.98 6,776.98
***SECTION 2***PRINCIPAL BALANCE DATA
1) BEGINNING PRINCIPAL BALANCE 325,107.94 325,107.94 325,107.94
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 325,107.94 325,107.94 325,107.94
PRINCIPAL REMITTANCE:
REGULAR INSTALLMENTS 4,067.18 4,067.18 4,067.18
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 4,067.18 4,067.18 4,067.18
ENDING PRINCIPAL BALANCE 321,040.76 321,040.76 321,040.76
***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: 1/01/96
GROSS INTEREST RATE: 10.837323
NET INTEREST RATE: 8.400000
TOTAL NUMBER OF LOANS: 5
REPORT DATE: 1/25/96
***SECTION 1***REMITTANCE DATA POOL TOTAL PER UNIT CERT TOTAL
GROSS INTEREST 3,125.08 3,125.08 3,125.08
LESS SERVICE FEE 704.57 704.57 704.57
NET INTEREST 2,420.51 2,420.51 2,420.51
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 7,732.89 7,732.89 7,732.89
ADDITIONAL PRINCIPAL 378.22 378.22 378.22
PAYOFF PRINCIPAL 0.00 0.00 0.00
REO PRINCIPAL 0.00 0.00 0.00
ADJUSTMENT + OR- 0.00 0.00 0.00
TOTAL REMITTANCE 10,531.62 10,531.62 10,531.62
***SECTION 2***PRINCIPAL BALANCE DATA
1) BEGINNING PRINCIPAL BALANCE 346,035.26 346,035.26 346,035.26
LESS PAYOFF PRINCIPAL BALANCE 0.00 0.00 0.00
2) LESS REO BALANCE REMOVAL 0.00 0.00 0.00
LESS REO BALANCE FOR CURRENT
MONTHS P&I PAYMENTS NOT ADVANCED 0.00 0.00 0.00
ADJ BEGINNING PRINCIPAL
CURRENT MONTHS P&I CALCULATION 346,035.26 346,035.26 346,035.26
PRINCIPAL REMITTANCE:
REGULAR INSTALLMENTS 7,732.89 7,732.89 7,732.89
PRINCIPAL PREPAYMENT
ADDITIONAL PRINCIPAL 378.22 378.22 378.22
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 8,111.11 8,111.11 8,111.11
ENDING PRINCIPAL BALANCE 337,924.15 337,924.15 337,924.15
***SECTION 3***DELINQUENCY DATA
#LOANS AGGREGATGE PR BAL
DELINQ ON LOANS DELINQ
30-59 DAYS 0 0.00
PRINCIPAL 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
60-89 DAYS 0 0.00
PRINCIPAL 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
OVER 90 DAYS 0 0.00
PRINCIPAL 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
FORECLOSURE 0 0.00
PRINCIPAL 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
REO 0 0.00
PRINICPAL 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
TOTAL 0 0.00 0.00 0.00 0.00
***SECTION 4***TOTAL DETAIL OF DELINQUENCY NOT ADVANCED
NET INTEREST 0.00 0.00 0.00
SERVICE FEE 0.00 0.00 0.00
PRINCIPAL 0.00 0.00 0.00
TOTAL NOT ADVANCED 0.00 0.00 0.00
IF ANY QUESTIONS, CONTACT CONVENTIONAL PASS
THROUGH DEPARTMENT (319-236-4797)
- -----------------------------------------------------------------------
<PAGE>
GMAC MORTGAGE CORPORATION
PO BOX 780
WATERLOO, IA 50704
SERIES 1986-4 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: 1/01/96
GROSS INTEREST RATE: 12.152403
NET INTEREST RATE: 10.250000
TOTAL NUMBER OF LOANS: 12
REPORT DATE: 1/25/96
***SECTION 1***REMITTANCE DATA POOL TOTAL PER UNIT CERT TOTAL
GROSS INTEREST 11,591.62 11,591.62 11,591.62
LESS SERVICE FEE 1,814.61 1,814.61 1,814.61
NET INTEREST 9,777.01 9,777.01 9,777.01
PAYOFF NET INTEREST 0.00 0.00 0.00
PLUS REO NET INT GAIN 0.00 0.00 0.00
LESS REO REIMBURSEMENT 1,219.46 1,219.46 1,219.46
PRINCIPAL INSTALLMENT 1,097.54 1,097.54 1,097.54
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 12,094.01 12,094.01 12,094.01
***SECTION 2***PRINCIPAL BALANCE DATA
1) BEGINNING PRINCIPAL BALANCE 1,145,722.89 1,145,722.89 1,145,722.89
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 1,145,722.89 1,145,722.89 1,145,722.89
PRINCIPAL REMITTANCE:
REGULAR INSTALLMENTS 1,219.46 1,097.54 1,097.54
PRINCIPAL PREPAYMENT
ADDITIONAL PRINCIPAL 1,097.54 0.00 0.00
PAYOFF PRINCIPAL 0.00 0.00 0.00
REO PRINCIPAL 0.00 0.00 0.00
PRINCIPAL ADJUSTMENT + OR - 0.00 0.00 0.00
3) TOTAL PRINCIPAL REMITTANCE 2,317.00 1,097.54 1,097.54
ENDING PRINCIPAL BALANCE 1,143,405.89 1,144,625.35 1,144,625.35
***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 74,862.29
PRINCIPAL 766.62 766.62 766.62
INTEREST 12,823.18 12,823.18 12,823.18
REO 0 0.00
PRINICPAL 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
TOTAL 1 74,862.29 13,589.80 13,589.80 13,589.80
***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: 1/01/96
GROSS INTEREST RATE: 12.028514
NET INTEREST RATE: 9.960000
TOTAL NUMBER OF LOANS: 27
REPORT DATE: 1/25/95
***SECTION 1***REMITTANCE DATA POOL TOTAL PER UNIT CERT TOTAL
GROSS INTEREST 10,325.25 10,325.25 10,325.25
LESS SERVICE FEE 1,778.71 1,778.71 1,778.71
NET INTEREST 8,546.54 8,546.54 8,546.54
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 13,729.12 13,729.12 13,729.12
ADDITIONAL PRINCIPAL 1,526.71 1,526.71 1,526.71
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 23,802.37 23,802.37 23,802.37
***SECTION 2***PRINCIPAL BALANCE DATA
1) BEGINNING PRINCIPAL BALANCE 1,033,305.96 1,033,305.96 1,033,305.96
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 1,033,305.96 1,033,305.96 1,033,305.96
PRINCIPAL REMITTANCE:
REGULAR INSTALLMENTS 13,729.12 13,729.12 13,729.12
PRINCIPAL PREPAYMENT
ADDITIONAL PRINCIPAL 1,526.71 1,526.71 1,526.71
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 15,255.83 15,255.83 15,255.83
ENDING PRINCIPAL BALANCE 1,018,050.13 1,018,050.13 1,018,050.13
***SECTION 3***DELINQUENCY DATA
#LOANS AGGREGATGE PR BAL
DELINQ ON LOANS DELINQ
30-59 DAYS 1 113,225.00
PRINCIPAL 2,830.96 2,830.96 2,830.96
INTEREST 2,297.30 2,297.30 2,297.30
60-89 DAYS 0 21,745.50
PRINCIPAL 781.56 781.56 781.56
INTEREST 664.74 664.74 664.74
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 1 134,970.50 6,574.56 6,574.56 6,574.56
***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: 1/01/96
GROSS INTEREST RATE: 10.793364
NET INTEREST RATE: 9.000000
TOTAL NUMBER OF LOANS: 4
REPORT DATE: 1/25/96
***SECTION 1***REMITTANCE DATA POOL TOTAL PER UNIT CERT TOTAL
GROSS INTEREST 3,079.86 3,079.86 3,079.86
LESS SERVICE FEE 511.73 511.73 511.73
NET INTEREST 2,568.13 2,568.13 2,568.13
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 4,106.16 4,106.16 4,106.16
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 6,674.29 6,674.29 6,674.29
***SECTION 2***PRINCIPAL BALANCE DATA
1) BEGINNING PRINCIPAL BALANCE 342,416.79 342,416.79 342,416.79
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 342,416.79 342,416.79 342,416.79
PRINCIPAL REMITTANCE:
REGULAR INSTALLMENTS 4,106.16 4,106.16 4,106.16
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 4,106.16 4,106.16 4,106.16
ENDING PRINCIPAL BALANCE 338,310.63 338,310.63 338,310.63
***SECTION 3***DELINQUENCY DATA
#LOANS AGGREGATGE PR BAL
DELINQ ON LOANS DELINQ
30-59 DAYS 0 0.00
PRINCIPAL 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
60-89 DAYS 0 0.00
PRINCIPAL 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
OVER 90 DAYS 0 0.00
PRINCIPAL 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
FORECLOSURE 0 0.00
PRINCIPAL 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
REO 0 0.00
PRINICPAL 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
TOTAL 0 0.00 0.00 0.00 0.00
***SECTION 4***TOTAL DETAIL OF DELINQUENCY NOT ADVANCED
NET INTEREST 0.00 0.00 0.00
SERVICE FEE 0.00 0.00 0.00
PRINCIPAL 0.00 0.00 0.00
TOTAL NOT ADVANCED 0.00 0.00 0.00
IF ANY QUESTIONS, CONTACT CONVENTIONAL PASS
THROUGH DEPARTMENT (319-236-4797)
- -----------------------------------------------------------------------
<PAGE>
GMAC MORTGAGE CORPORATION
PO BOX 780
WATERLOO, IA 50704
SERIES 1986-11 DQ
PARTICIPATION CERTIFICATE REMITTANCE ADVICE
INVESTOR NAME: SALOMON BROTHERS INC
ADDRESS: DIVIDEND DEPT 44TH FLOOR
ONE NEW YORK PLAZA
NEW YORK, NY 10004
CONTROL NUMBER: 3500 MORTGAGE POOL INSURANCE
INVESTOR CERTIFICATE NUMBER: 000001 NON CALIFORNIA LOANS: 3,539,063.13
CERTIFICATE NUMBER OF UNITS: 0001 SPECIAL HAZARD INSURANCE: 376,984.52
BANKRUPTCY BOND: 488,435.46
SCHEDULED INSTALLMENTS OF: 01/01/96
GROSS INTEREST RATE: 11.486786
NET INTEREST RATE: 9.200000
TOTAL NUMBER OF LOANS: 16
REPORT DATE: 1/25/96
***SECTION 1***REMITTANCE DATA POOL TOTAL PER UNIT CERT TOTAL
GROSS INTEREST 13,395.97 13,395.97 13,395.97
LESS SERVICE FEE 2,664.62 2,664.62 2,664.62
NET INTEREST 10,731.35 10,731.35 10,731.35
PAYOFF NET INTEREST 746.99 746.99 746.99
PLUS REO NET INT GAIN 0.00 0.00 0.00
LESS REO REIMBURSEMENT 0.00 0.00 0.00
PRINCIPAL INSTALLMENT 1,470.57 1,470.57 1,470.57
ADDITIONAL PRINCIPAL 0.35 0.35 0.35
PAYOFF PRINCIPAL 141,117.09 141,117.09 141,117.09
REO PRINCIPAL 121,102.34 121,102.34 121,102.34
ADJUSTMENT + OR- 0.00 0.00 0.00
TOTAL REMITTANCE 275,168.69 275,168.69 275,168.69
***SECTION 2***PRINCIPAL BALANCE DATA
1) BEGINNING PRINCIPAL BALANCE 1,692,537.66 1,692,537.66 1,692,537.66
LESS PAYOFF PRINCIPAL BALANCE 141,117.09 141,117.09 141,117.09
2) LESS REO BALANCE REMOVAL 0.00 0.00 0.00
LESS REO BALANCE FOR CURRENT
MONTHS P&I PAYMENTS NOT ADVANCED 151,972.21 151,972.21 151,972.21
ADJ BEGINNING PRINCIPAL
CURRENT MONTHS P&I CALCULATION 1,399,448.36 1,399,448.36 1,399,448.36
PRINCIPAL REMITTANCE:
REGULAR INSTALLMENTS 1,470.57 1,470.57 1,470.57
PRINCIPAL PREPAYMENT
ADDITIONAL PRINCIPAL 0.35 0.35 0.35
PAYOFF PRINCIPAL 141,117.09 141,117.09 141,117.09
REO PRINCIPAL 121,102.34 121,102.34 121,102.34
PRINCIPAL ADJUSTMENT + OR - 0.00 0.00 0.00
3) TOTAL PRINCIPAL REMITTANCE 263,690.35 263,690.35 263,690.35
ENDING PRINCIPAL BALANCE 1,428,847.31 1,428,847.31 1,428,847.31
***SECTION 3***DELINQUENCY DATA
#LOANS AGGREGATGE PR BAL
DELINQ ON LOANS DELINQ
30-59 DAYS 0 0.00
PRINCIPAL 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
60-89 DAYS 0 0.00
PRINCIPAL 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
OVER 90 DAYS 0 0.00
PRINCIPAL 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
FORECLOSURE 1 132,073.00
PRINCIPAL 357.37 357.37 357.37
INTEREST 4,494.71 4,494.71 4,494.71
REO 1 30,869.87
PRINICPAL 12,402.93 12,402.93 12,402.93
INTEREST 2,140.97 2,140.97 2,140.97
TOTAL 2 162,942.87 19,395.98 19,395.98 19,395.98
***SECTION 4***TOTAL DETAIL OF DELINQUENCY NOT ADVANCED
NET INTEREST 2,140.97 2,140.97 2,140.97
SERVICE FEE 195.62 195.62 195.62
PRINCIPAL 12,402.93 12,402.93 12,402.93
TOTAL NOT ADVANCED 14,543.90 14,543.90 14,543.90
IF ANY QUESTIONS, CONTACT CONVENTIONAL PASS
THROUGH DEPARTMENT (319-236-4797)
- -----------------------------------------------------------------------
<PAGE>
Run: 02/05/96 08:31:04 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1986-12 (POOL 3010)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3010
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
795483AN6 51,185,471.15 546,050.53 8.0000 796.05
STRIP 0.00 0.00 1.3635 0.00
- --------------------------------------------------------------------------------
51,185,471.15 546,050.53 796.05
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
3,640.34 0.00 4,436.39 0.00 545,254.48
STRIP 620.46 0.00 620.46 0.00 0.00
4,260.80 0.00 5,056.85 0.00 545,254.48
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
10.668077 0.015552 0.071121 0.000000 0.086673 10.652524
STRIP 0.000000 0.000000 0.012122 0.000000 0.012122 0.000000
Determination Date 22-JANUNARY-96
Distribution Date 25-JANUNARY-96
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 02/05/96 08:31:04 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1986-12 (POOL 3010)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 113.76
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 204.77
SUBSERVICER ADVANCES THIS MONTH 1,183.62
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: 1 127,786.70
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 545,254.48
ACTUAL UPAID PRINCIPAL BALANCE @ 12/31 546,430.14
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 696.05
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 10.0635%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.0000%
POOL TRADING FACTOR 0.010652524
................................................................................
Run: 02/05/96 08:31:04 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1986-15 (POOL 3014)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3014
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
795483AR7 50,250,749.71 1,881,936.35 8.0000 174,141.07
STRIP 0.00 0.00 1.5673 0.00
- --------------------------------------------------------------------------------
50,250,749.71 1,881,936.35 174,141.07
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
12,799.56 0.00 186,940.63 525.60 1,707,269.68
STRIP 2,232.33 0.00 2,232.33 0.00 0.00
15,031.89 0.00 189,172.96 525.60 1,707,269.68
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
37.450911 3.465442 0.254714 0.000000 3.720156 33.975009
STRIP 0.000000 0.000000 0.044424 0.000000 0.044424 0.000000
Determination Date 22-JANUNARY-96
Distribution Date 25-JANUNARY-96
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 02/05/96 08:31:04 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1986-15 (POOL 3014)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 500.90
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 619.58
SUBSERVICER ADVANCES THIS MONTH 2,802.52
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 168,942.28
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 1 131,195.61
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 1,707,269.68
ACTUAL UPAID PRINCIPAL BALANCE @ 12/31 1,709,974.81
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 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 172,228.85
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 1,812.22
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 0.033975009
................................................................................
Run: 02/05/96 08:31:04 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1987-1 (POOL 3029)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3029
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
795483BA3 96,428,600.14 6,250,527.59 8.5000 181,447.63
STRIP 0.00 0.00 0.8920 0.00
- --------------------------------------------------------------------------------
96,428,600.14 6,250,527.59 181,447.63
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
44,136.41 0.00 225,584.04 0.00 6,069,079.96
STRIP 4,562.84 0.00 4,562.84 0.00 0.00
48,699.25 0.00 230,146.88 0.00 6,069,079.96
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
64.820267 1.881679 0.457711 0.000000 2.339390 62.938588
STRIP 0.000000 0.000000 0.047318 0.000000 0.047318 0.000000
Determination Date 22-JANUNARY-96
Distribution Date 25-JANUNARY-96
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 02/05/96 08:31:04 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1987-1 (POOL 3029)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 2,590.94
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,051.05
SUBSERVICER ADVANCES THIS MONTH 7,094.32
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 140,834.05
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 137,215.52
(D) LOANS IN FORECLOSURE 3 475,033.60
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 6,069,079.96
ACTUAL UPAID PRINCIPAL BALANCE @ 12/31 6,083,765.10
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 43
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 173,639.44
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 403.11
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 7,405.08
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 10.2923%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.5000%
POOL TRADING FACTOR 0.062938588
................................................................................
Run: 02/05/96 08:31:04 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1987-2 (POOL 3030)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3030
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
795483AZ9 138,082,868.43 4,675,987.25 8.0000 162,941.54
STRIP 0.00 0.00 1.0762 0.00
- --------------------------------------------------------------------------------
138,082,868.43 4,675,987.25 162,941.54
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
31,046.59 0.00 193,988.13 0.00 4,513,045.71
STRIP 4,151.91 0.00 4,151.91 0.00 0.00
35,198.50 0.00 198,140.04 0.00 4,513,045.71
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
33.863631 1.180027 0.224840 0.000000 1.404867 32.683603
STRIP 0.000000 0.000000 0.030068 0.000000 0.030068 0.000000
Determination Date 22-JANUNARY-96
Distribution Date 25-JANUNARY-96
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 02/05/96 08:31:04 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1987-2 (POOL 3030)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 2,293.89
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,591.14
SUBSERVICER ADVANCES THIS MONTH 5,731.94
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 155,190.53
(B) TWO MONTHLY PAYMENTS: 1 134,660.59
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 4,513,045.71
ACTUAL UPAID PRINCIPAL BALANCE @ 12/31 4,562,646.89
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 106,688.72
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 2,973.31
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 53,279.51
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 10.0838%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.0000%
POOL TRADING FACTOR 0.032683603
................................................................................
Run: 02/05/96 08:31:04 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1987-3 (POOL 3028)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3028
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
795483AY2 99,525,248.34 3,343,641.90 6.5000 163,125.32
STRIP 0.00 0.00 2.8867 0.00
- --------------------------------------------------------------------------------
99,525,248.34 3,343,641.90 163,125.32
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
17,565.28 0.00 180,690.60 0.00 3,180,516.58
STRIP 7,798.47 0.00 7,798.47 0.00 0.00
25,363.75 0.00 188,489.07 0.00 3,180,516.58
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
33.595916 1.639035 0.176491 0.000000 1.815526 31.956882
STRIP 0.000000 0.000000 0.078357 0.000000 0.078357 0.000000
Determination Date 22-JANUNARY-96
Distribution Date 25-JANUNARY-96
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 02/05/96 08:31:04 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1987-3 (POOL 3028)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 1,273.43
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,121.47
SUBSERVICER ADVANCES THIS MONTH 7,902.90
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 345,327.29
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 158,941.76
(D) LOANS IN FORECLOSURE 2 333,968.23
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 3,180,516.58
ACTUAL UPAID PRINCIPAL BALANCE @ 12/31 3,188,155.59
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 18
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
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 157,937.58
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 232.96
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 4,954.78
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 10.2679%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.5000%
POOL TRADING FACTOR 0.031956882
................................................................................
Run: 02/05/96 08:31:04 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1987-4 (POOL 3033)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3033
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
795483BB1 106,883,729.60 8,812,450.39 7.0000 12,958.94
STRIP 0.00 0.00 1.9529 0.00
- --------------------------------------------------------------------------------
106,883,729.60 8,812,450.39 12,958.94
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
51,405.96 0.00 64,364.90 0.00 8,799,491.45
STRIP 14,341.31 0.00 14,341.31 0.00 0.00
65,747.27 0.00 78,706.21 0.00 8,799,491.45
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
82.448942 0.121243 0.480952 0.000000 0.602195 82.327698
STRIP 0.000000 0.000000 0.134177 0.000000 0.134177 0.000000
Determination Date 22-JANUNARY-96
Distribution Date 25-JANUNARY-96
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 02/05/96 08:31:04 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1987-4 (POOL 3033)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 3,717.88
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,047.64
SUBSERVICER ADVANCES THIS MONTH 11,696.08
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 445,494.55
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 189,502.16
(D) LOANS IN FORECLOSURE 2 680,959.26
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 8,799,491.45
ACTUAL UPAID PRINCIPAL BALANCE @ 12/31 8,819,102.15
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 425.14
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 12,533.80
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 9.8741%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.0000%
POOL TRADING FACTOR 0.082327698
................................................................................
SEC REPORT
DISTRIBUTION DATE: 01/25/96
MONTHLY Cutoff: Dec-95
DETERMINATION DATE: 01/22/96
RUN TIME/DATE: 01/11/96 05:40 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 15,898.25 6,432.86
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 2,587.27
Total Principal Prepayments 31.91
Principal Payoffs-In-Full 0.00
Principal Curtailments 31.91
Principal Liquidations 0.00
Scheduled Principal Due 2,555.36
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 13,310.98 6,432.86
Prepayment Interest Shortfall 0.00 0.00
Unpaid Interest Shortfall Paid 0.00
Remaining Unpaid Interest Shortfall 0.00
BALANCES BY CLASS
INITIAL Scheduled Pool Balance 117,952,531.57
Current Period BEGINNING Prin Bal 1,879,196.68
Current Period ENDING Prin Bal 1,876,609.41
Change in Principal Balance 2,587.27
PER CERTIFICATE DATA BY CLASS
Principal Distributed 0.021935
Interest Distributed 0.112850
Total Distribution 0.134785
Total Principal Prepayments 0.000271
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 15.931805
ENDING Principal Balance 15.909870
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 8.500000% 1.589301%
Subordinated Unpaid Amounts
Period Ending Class Percentages 38.689336%
Prepayment Percentages 50.951595%
Trading Factors 1.590987%
Certificate Denominations 1,000
Sub-Servicer Fees 628.74
Master Servicer Fees 234.90
Percentage Interest
Current Period Master Servicer Advance 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Tot Principal and Interest Distr 13,057.12 72.03 35,460.26
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 2,455.35 5,042.62
Total Principal Prepayments 30.72 62.63
Principal Payoffs-In-Full 0.00 0.00
Principal Curtailments 30.72 62.63
Principal Liquidations 0.00 0.00
Scheduled Principal Due 4,049.44 6,604.80
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 10,601.77 72.03 30,417.64
Prepayment Interest Shortfall 0.00 0.00 0.00
Unpaid Interest Shortfall Paid 0.00 0.00
Remaining Unpaid Interest Shortfall 0.00 0.00
BALANCES BY CLASS
INITIAL Scheduled Pool Balance 8,878,147.54 126,830,679.11
Current Period BEGINNING Prin Bal 2,977,927.21 4,857,123.89
Current Period ENDING Prin Bal 2,973,847.05 4,850,456.46
Change in Principal Balance 4,080.16 6,667.43
PER CERTIFICATE DATA BY CLASS
Principal Distributed 69.140268
Interest Distributed 298.535532
Total Distribution 367.675800
Total Principal Prepayments 0.865045
Current Period Interest Shortfall
BEGINNING Principal Balance 335.422136
ENDING Principal Balance 334.962562
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 8.380000% 0.120000%
Subordinated Unpaid Amounts 465,547.19 4,005.16 469,552.35
Period Ending Class Percentages 61.310664%
Prepayment Percentages 49.048405%
Trading Factors 33.496256% 3.824356%
Certificate Denominations 250,000
Sub-Servicer Fees 996.37 1,625.11
Master Servicer Fees 372.24 607.14
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 815,821.78 4
Loans Delinquent TWO Payments 0.00 0
Loans Delinquent THREE + Payments 658,804.88 2
Tot Unpaid Principal on Delinq Loans 1,474,626.66 6
Loans in Foreclosure, INCL in Delinq 658,804.88 2
REO/Pending Cash Liquidations 0.00 0
Principal Balance New REO 0.00
6 Mo Avg Delinquencies 2+ Payments 12.8319%
Loans in Pool 27
Current Period Sub-Servicer Fee 1,625.11
Current Period Master Servicer Fee 607.14
Aggregate REO Losses (432,582.04)
................................................................................
SEC REPORT
DISTRIBUTION DATE: 01/25/96
MONTHLY Cutoff: Dec-95
DETERMINATION DATE: 01/22/96
RUN TIME/DATE: 01/12/96 11:16 AM
CERTIFICATEHOLDER STATEMENT
CONDUIT SENIOR SUBORDINATED MORTGAGE PASSTHRU CERTIFICATES
POOL #: 4001
SERIES: 1987-S2
SELLER: RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC
MASTER SERVICER: RESIDENTIAL FUNDING CORPORATION
CLASS A STRIP
CUSIP Number 760920AB4 NA
Total Principal and Interest Distr 137,625.52 3,399.82
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 113,246.99
Total Principal Prepayments 74,583.85
Principal Payoffs-In-Full 73,817.83
Principal Curtailments 766.02
Principal Liquidations 0.00
Scheduled Principal Due 38,663.14
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 24,378.53 3,399.82
Prepayment Interest Shortfall 54.25 13.07
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 3,449,333.23
Current Period ENDING Princ Bal 3,336,086.24
Change in Principal Balance 113,246.99
PER CERTIFICATE DATA BY CLASS
Principal Distributed 0.938329
Interest Distributed 0.201993
Total Distribution 1.140321
Total Principal Prepayments 0.617978
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 28.580083
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 8.500000% 0.836844%
Subordinated Unpaid Amounts
Period Ending Class Percentages 70.632048%
Prepayment Percentages 76.602105%
Trading Factors 2.764175%
Certificate Denominations 1,000
Sub-Servicer Fees 1,379.75
Master Servicer Fees 421.26
Percentage Interest
Curr Per Master Servicer Advance Amt 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Total Principal and Interest Distr 43,570.34 279.34 184,875.02
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 35,711.37 148,958.36
Total Principal Prepayments 22,781.42 97,365.27
Principal Payoffs-In-Full 22,547.44 96,365.27
Principal Curtailments 233.98 1,000.00
Principal Liquidations 0.00 0.00
Scheduled Principal Due 14,886.04 53,549.18
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 7,858.97 279.34 35,916.66
Prepayment Interest Shortfall 21.82 0.61 89.75
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 1,425,868.10 4,875,201.33
Current Period ENDING Princ Bal 1,387,104.31 4,723,190.55
Change in Principal Balance 38,763.79 152,010.78
PER CERTIFICATE DATA BY CLASS
Principal Distributed 1,405.492226
Interest Distributed 309.305446
Total Distribution 1,714.797672
Total Principal Prepayments 896.608243
Current Period Interest Shortfall
BEGINNING Principal Balance 224.471537
ENDING Principal Balance 218.369032
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 8.270000% 0.230000%
Subordinated Unpaid Amounts 92,218.16 741.67 92,959.83
Period Ending Class Percentages 92,218.16
Prepayment Percentages 23.397895%
Trading Factors 21.836903% 3.717812%
Certificate Denominations 250,000
Sub-Servicer Fees 573.68 1,953.43
Master Servicer Fees 175.15 596.41
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 141,144.94 1
Loans Delinquent TWO Payments 0.00 0
Loans Delinquent THREE + Payments 317,363.33 2
Tot Unpaid Princ on Delinquent Loans 458,508.27 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 4.6295%
Loans in Pool 41
Current Period Sub-Servicer Fee 1,953.43
Current Period Master Servicer Fee 596.41
Aggregate REO Losses (16,785.18)
................................................................................
SEC REPORT
DISTRIBUTION DATE: 01/25/96
MONTHLY Cutoff: Dec-95
DETERMINATION DATE: 01/22/96
RUN TIME/DATE: 01/11/96 05:49 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 37,432.49 2,751.75
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 5,770.08
Total Principal Prepayments 398.86
Principal Payoffs-In-Full 0.00
Principal Curtailments 398.86
Principal Liquidations 0.00
Scheduled Principal Due 5,371.22
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 31,662.41 2,751.75
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 110,068,019.34
Curr Period BEGINNING Princ Balance 4,163,823.40
Curr Period ENDING Princ Balance 4,158,053.32
Change in Principal Balance 5,770.08
PER CERTIFICATE DATA BY CLASS
Principal Distributed 0.052423
Interest Distributed 0.287662
Total Distribution 0.340085
Total Principal Prepayments 0.003624
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 37.829548
ENDING Principal Balance 37.777125
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 9.125000% 0.480475%
Subordinated Unpaid Amounts
Period Ending Class Percentages 60.585474%
Prepayment Percentages 68.468914%
Trading Factors 3.777712%
Certificate Denominations 1,000
Sub-Servicer Fees 1,531.41
Master Servicer Fees 489.96
Percentage Interest
Curr Period Master Servicer Adv Amt 0.00
CLASS B CLASS C TOTALS
CUSIP Number
Total Princ and Interest Distributed 20,770.78 11.19 60,966.21
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 3,247.64 9,017.72
Total Principal Prepayments 183.68 582.54
Principal Payoffs-In-Full 0.00 0.00
Principal Curtailments 183.68 582.54
Principal Liquidations 0.00 0.00
Scheduled Principal Due 3,063.96 8,435.18
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 17,523.14 11.19 51,948.49
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 7,967,390.14 118,035,409.48
Curr Period BEGINNING Princ Balance 2,708,743.79 6,872,567.19
Curr Period ENDING Princ Balance 2,705,065.90 6,863,119.22
Change in Principal Balance 3,677.89 9,447.97
PER CERTIFICATE DATA BY CLASS
Principal Distributed 101.904135
Interest Distributed 549.839398
Total Distribution 651.743533
Total Principal Prepayments 5.763493
Current Period Interest Shortfall
BEGINNING Principal Balance 339.978806
ENDING Principal Balance 339.517188
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 9.105000% 0.020000%
Subordinated Unpaid Amounts 1,108,367.16 1,120.89 1,109,488.05
Period Ending Class Percentages 39.414526%
Prepayment Percentages 31.531086%
Trading Factors 33.951719% 5.814458%
Certificate Denominations 250,000
Sub-Servicer Fees 996.27 2,527.68
Master Servicer Fees 318.75 808.71
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 2,705,065.90
POOL DELINQUENCY DATA Unpaid Princ Number of
Balance Loans
Loans Delinquent ONE Payment 0.00 0
Loans Delinquent TWO Payments 153,416.39 1
Loans Delinquent THREE + Payments 414,024.65 2
Tot Unpaid Principal on Delinq Loans 567,441.04 3
Loans in Foreclosure, INCL in Delinq 0.00 0
REO/Pending Cash Liquidations 414,024.65 2
Principal Balance New REO 0.00
Six Month Avg Delinquencies 2+ Pmts 16.3916%
Loans in Pool 34
Current Period Sub-Servicer Fee 2,527.68
Current Period Master Servicer Fee 808.71
Aggregate REO Losses (1,032,260.23)
................................................................................
Run: 02/05/96 08:31:04 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1987-6 (POOL 3042)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3042
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
760920AD0 126,773,722.44 9,380,671.13 8.5000 154,002.50
STRIP 0.00 0.00 0.3468 0.00
- --------------------------------------------------------------------------------
126,773,722.44 9,380,671.13 154,002.50
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
66,071.64 0.00 220,074.14 0.00 9,226,668.63
STRIP 2,680.34 0.00 2,680.34 0.00 0.00
68,751.98 0.00 222,754.48 0.00 9,226,668.63
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
73.995391 1.214783 0.521178 0.000000 1.735961 72.780608
STRIP 0.000000 0.000000 0.021143 0.000000 0.021143 0.000000
Determination Date 22-JANUNARY-96
Distribution Date 25-JANUNARY-96
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 02/05/96 08:31:04 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1987-6 (POOL 3042)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 3,790.84
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,233.33
SUBSERVICER ADVANCES THIS MONTH 14,037.72
MASTER SERVICER ADVANCES THIS MONTH 3,904.27
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 772,138.40
(B) TWO MONTHLY PAYMENTS: 2 529,704.22
(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 9,226,668.63
ACTUAL UPAID PRINCIPAL BALANCE @ 12/31 8,796,199.22
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 46
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 456,628.06
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 140,962.91
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 12,128.80
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 9.7997%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.5000%
POOL TRADING FACTOR 0.072780608
................................................................................
SEC REPORT
DISTRIBUTION DATE: 01/25/96
MONTHLY Cutoff: Dec-95
DETERMINATION DATE: 01/22/96
RUN TIME/DATE: 01/12/96 09:41 AM
CERTIFICATEHOLDER STATEMENT
CONDUIT SENIOR SUBORDINATED MORTGAGE PASSTHRU CERTIFICATES
POOL #: 4004
SERIES: 1987-S5
SELLER: RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC
MASTER SERVICER: RESIDENTIAL FUNDING CORPORATION
CLASS A STRIP
CUSIP Number 760920AH1 NA
Total Princ and Interest Distributed 61,348.36 1,855.03
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 35,892.73
Total Principal Prepayments 1,346.10
Principal Payoffs-In-Full 0.00
Principal Curtailments 1,346.10
Principal Liquidations 0.00
Scheduled Principal Due 34,546.63
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 25,455.63 1,855.03
Prepayment Interest Shortfall 0.00 0.00
Unpaid Interest Shortfall Distr (Paid) 0.00
Remaining Unpaid Interest Shortfall 0.00
BALANCES BY CLASS
INITIAL Scheduled Pool Balance 72,064,664.88
Current Period BEGINNING Princ Balance 3,491,057.50
Current Period ENDING Princ Balance 3,455,164.77
Change in Principal Balance 35,892.73
PER CERTIFICATE DATA BY CLASS
Principal Distributed 0.498063
Interest Distributed 0.353233
Total Distribution 0.851296
Total Principal Prepayments 0.018679
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 48.443402
ENDING Principal Balance 47.945339
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 8.750000% 0.485599%
Subordinated Unpaid Amounts
Period Ending Class Percentages 76.154021%
Prepayment Percentages 80.924616%
Trading Factors 4.794534%
Certificate Denominations 1,000
Sub-Servicer Fees 927.08
Master Servicer Fees 436.37
Percentage Interest
Curr Period Master Servicer Adv Amt 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Total Princ and Interest Distributed 15,246.60 38.43 78,488.42
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 8,976.34 44,869.07
Total Principal Prepayments 317.30 1,663.40
Principal Payoffs-In-Full 0.00 0.00
Principal Curtailments 317.30 1,663.40
Principal Liquidations 0.00 0.00
Scheduled Principal Due 10,816.49 45,363.12
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 6,270.26 38.43 33,619.35
Prepayment Interest Shortfall 0.00 0.00 0.00
Unpaid Interest Shortfall Distr (Paid) 0.00 0.00
Remaining Unpaid Interest Shortfall 0.00 0.00
BALANCES BY CLASS
INITIAL Scheduled Pool Balance 3,395,717.19 75,460,382.07
Current Period BEGINNING Princ Balance 1,093,043.64 4,584,101.14
Current Period ENDING Princ Balance 1,081,909.85 4,537,074.62
Change in Principal Balance 11,133.79 47,026.52
PER CERTIFICATE DATA BY CLASS
Principal Distributed 660.857449
Interest Distributed 461.630022
Total Distribution 1,122.487471
Total Principal Prepayments 23.360308
Current Period Interest Shortfall
BEGINNING Principal Balance 321.888891
ENDING Principal Balance 318.610117
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 8.690000% 0.060000%
Subordinated Unpaid Amounts 154,068.73 388.33 154,457.06
Period Ending Class Percentages 23.845979%
Prepayment Percentages 19.075384%
Trading Factors 31.861012% 6.012525%
Certificate Denominations 250,000
Sub-Servicer Fees 290.30 1,217.38
Master Servicer Fees 136.64 573.01
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 1,081,909.85
POOL DELINQUENCY DATA Unpaid Princ Number of
Balance Loans
Loans Delinquent ONE Payment 120,194.21 1
Loans Delinquent TWO Payments 121,856.88 1
Loans Delinquent THREE + Payments 301,945.85 2
Tot Unpaid Princ on Delinquent Loans 543,996.94 4
Loans in Foreclosure, INCL in Delinq 301,945.85 2
REO/Pending Cash Liquidations 0.00 0
Principal Balance New REO 0.00
Six Month Average Delinq 2+ Pmts 7.8787%
Loans in Pool 45
Curr Period Sub-Servicer Fee 1,217.38
Curr Period Master Servicer Fee 573.01
Aggregate REO Losses 0.00
................................................................................
SEC REPORT
DISTRIBUTION DATE: 01/25/96
MONTHLY Cutoff: Dec-95
DETERMINATION DATE: 01/22/96
RUN TIME/DATE: 01/12/96 10:04 AM
CERTIFICATEHOLDER STATEMENT
CONDUIT SENIOR SUBORDINATED MORTGAGE PASSTHRU CERTIFICATES
POOL #: 4006
SERIES: 1987-S7
SELLER: RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC
MASTER SERVICER: RESIDENTIAL FUNDING CORPORATION
CLASS A STRIP
CUSIP Number 760920AK4 NA
Total Princ and Interest Distributed 39,526.20 1,084.69
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 6,319.78
Total Principal Prepayments 472.87
Principal Payoffs-In-Full 0.00
Principal Curtailments 472.87
Principal Liquidations 0.00
Scheduled Principal Due 5,846.91
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 33,206.42 1,084.69
Prepayment Interest Shortfall 0.00 0.00
Unpaid Interest Shortfall Distr (Paid) 0.00
Remaining Unpaid Interest Shortfall 0.00
BALANCES BY CLASS
INITIAL Scheduled Pool Balance 95,187,665.32
Curr Period BEGINNING Princ Balance 4,427,522.50
Curr Period ENDING Princ Balance 4,421,202.72
Change in Principal Balance 6,319.78
PER CERTIFICATE DATA BY CLASS
Principal Distributed 0.066393
Interest Distributed 0.348852
Total Distribution 0.415245
Total Principal Prepayments 0.004968
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 46.513616
ENDING Principal Balance 46.447223
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 9.000000% 0.197300%
Subordinated Unpaid Amounts
Period Ending Class Percentages 67.111470%
Prepayment Percentages 73.689688%
Trading Factors 4.644722%
Certificate Denominations 1,000
Sub-Servicer Fees 1,051.91
Master Servicer Fees 461.20
Percentage Interest
Curr Period Master Servicer Adv Amt 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Total Princ and Interest Distributed 14,481.53 10.41 55,102.83
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 2,366.07 8,685.85
Total Principal Prepayments 168.83 641.70
Principal Payoffs-In-Full 0.00 0.00
Principal Curtailments 168.83 641.70
Principal Liquidations 0.00 0.00
Scheduled Principal Due 2,865.25 8,712.16
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 12,115.46 10.41 46,416.98
Prepayment Interest Shortfall 0.00 0.00 0.00
Unpaid Interest Shortfall Distr (Paid) 0.00 0.00
Remaining Unpaid Interest Shortfall 0.00 0.00
BALANCES BY CLASS
INITIAL Scheduled Pool Balance 5,807,205.05 100,994,870.37
Curr Period BEGINNING Princ Balance 2,169,681.01 6,597,203.51
Curr Period ENDING Princ Balance 2,166,646.93 6,587,849.65
Change in Principal Balance 3,034.08 9,353.86
PER CERTIFICATE DATA BY CLASS
Principal Distributed 101.859241
Interest Distributed 521.570183
Total Distribution 623.429424
Total Principal Prepayments 7.268126
Current Period Interest Shortfall
BEGINNING Principal Balance 373.618805
ENDING Principal Balance 373.096337
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 8.980000% 0.020000%
Subordinated Unpaid Amounts 333,160.57 361.16 333,521.73
Period Ending Class Percentages 32.888530%
Prepayment Percentages 26.310312%
Trading Factors 37.309634% 6.522955%
Certificate Denominations 250,000
Sub-Servicer Fees 515.50 1,567.41
Master Servicer Fees 226.01 687.21
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 774,233.77 4
Loans Delinquent TWO Payments 0.00 0
Loans Delinquent THREE + Payments 555,518.47 1
Total Unpaid Principal on Delinq Loans 1,329,752.24 5
Loans in Foreclosure, INCL in Delinq 0.00 0
REO/Pending Cash Liquidations 0.00 0
Principal Balance New REO 0.00
Six Month Avg Delinquencies 2+ Pmts 7.0462%
Loans in Pool 41
Current Period Sub-Servicer Fee 1,567.41
Current Period Master Servicer Fee 687.21
Aggregate REO Losses (322,745.02)
................................................................................
SEC REPORT
DISTRIBUTION DATE: 01/25/96
MONTHLY Cutoff: Dec-95
DETERMINATION DATE: 01/22/96
RUN TIME/DATE: 01/12/96 10:11 AM
CERTIFICATEHOLDER STATEMENT
CONDUIT SENIOR SUBORDINATED MORTGAGE PASSTHRU CERTIFICATES
POOL #: 4007
SERIES: 1987-S8
SELLER: RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC
MASTER SERVICER: RESIDENTIAL FUNDING CORPORATION
CLASS A STRIP
CUSIP Number 760920AN8 NA
Total Princ and Interest Distributed 64,235.80 1,270.62
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 41,831.48
Total Principal Prepayments 37,864.59
Principal Payoffs-In-Full 37,778.24
Principal Curtailments 86.35
Principal Liquidations 0.00
Scheduled Principal Due 3,966.89
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 22,404.32 1,270.62
Prepayment Interest Shortfall 239.36 13.35
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 2,650,967.46
Curr Period ENDING Principal Balance 2,609,135.98
Change in Principal Balance 41,831.48
PER CERTIFICATE DATA BY CLASS
Principal Distributed 0.619103
Interest Distributed 0.331583
Total Distribution 0.950686
Total Principal Prepayments 0.560394
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 39.234153
ENDING Principal Balance 38.615050
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 10.250000% 0.352298%
Subordinated Unpaid Amounts
Period Ending Class Percentages 61.151926%
Prepayment Percentages 69.001278%
Trading Factors 3.861505%
Certificate Denominations 1,000
Sub-Servicer Fees 875.09
Master Servicer Fees 327.34
Percentage Interest
Curr Period Master Servicer Adv Amt 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Total Princ and Interest Distributed 30,994.95 28.72 96,530.09
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 19,266.81 61,098.29
Total Principal Prepayments 17,010.61 54,875.20
Principal Payoffs-In-Full 16,971.82 54,750.06
Principal Curtailments 38.79 125.14
Principal Liquidations 0.00 0.00
Scheduled Principal Due 2,509.49 6,476.38
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 11,728.14 28.72 35,431.80
Prepayment Interest Shortfall 150.98 0.44 404.13
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 1,677,029.75 4,327,997.21
Curr Period ENDING Principal Balance 1,657,509.65 4,266,645.63
Change in Principal Balance 19,520.10 61,351.58
PER CERTIFICATE DATA BY CLASS
Principal Distributed 1,261.178457
Interest Distributed 767.707654
Total Distribution 2,028.886111
Total Principal Prepayments 1,113.490758
Current Period Interest Shortfall
BEGINNING Principal Balance 439.104095
ENDING Principal Balance 433.993061
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 10.220000% 0.030000%
Subordinated Unpaid Amounts 317,624.81 330.26 317,955.07
Period Ending Class Percentages 38.848074%
Prepayment Percentages 30.998722%
Trading Factors 43.399306% 5.976777%
Certificate Denominations 250,000
Sub-Servicer Fees 555.92 1,431.01
Master Servicer Fees 207.95 535.29
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 365,905.85 3
Loans Delinquent TWO Payments 129,571.91 1
Loans Delinquent THREE + Payments 289,576.53 2
Total Unpaid Princ on Delinquent Loans 785,054.29 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 11.3745%
Loans in Pool 36
Current Period Sub-Servicer Fee 1,431.01
Current Period Master Servicer Fee 535.29
Aggregate REO Losses (239,909.07)
................................................................................
SEC REPORT
DISTRIBUTION DATE: 01/25/96
MONTHLY Cutoff: Dec-95
DETERMINATION DATE: 01/22/96
RUN TIME/DATE: 01/12/96 10:17 AM
CERTIFICATEHOLDER STATEMENT
CONDUIT SENIOR SUBORDINATED MORTGAGE PASSTHRU CERTIFICATES
POOL #: 4008
SERIES: 1987-S9
SELLER: RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC
MASTER SERVICER: RESIDENTIAL FUNDING CORPORATION
CLASS A STRIP
CUSIP Number 760920AP3 NA
Total Princ and Interest Distributed 44,029.90 886.10
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 4,360.75
Total Principal Prepayments 3.73
Principal Payoffs-In-Full 0.00
Principal Curtailments 3.73
Principal Liquidations 0.00
Scheduled Principal Due 4,357.02
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 39,669.15 886.10
Prepayment Interest Shortfall 0.00 0.00
Unpaid Interest Shortfall Distr (Paid) 0.00
Remaining Unpaid Interest Shortfall 0.00 0.00
BALANCES BY CLASS
INITIAL Scheduled Pool Balance 61,838,309.47
Curr Period BEGINNING Princ Balance 4,533,617.10
Curr Period ENDING Princ Balance 4,529,256.35
Change in Principal Balance 4,360.75
PER CERTIFICATE DATA BY CLASS
Principal Distributed 0.070519
Interest Distributed 0.641498
Total Distribution 0.712017
Total Principal Prepayments 0.000060
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 73.314053
ENDING Principal Balance 73.243534
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 10.500000% 0.160901%
Subordinated Unpaid Amounts
Period Ending Class Percentages 68.602378%
Prepayment Percentages 74.881906%
Trading Factors 7.324353%
Certificate Denominations 1,000
Sub-Servicer Fees 1,470.79
Master Servicer Fees 472.25
Percentage Interest
Curr Period Master Servicer Adv Amt 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Total Princ and Interest Distributed 13,113.86 17.93 58,047.79
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 1,289.44 5,650.19
Total Principal Prepayments 1.25 4.98
Principal Payoffs-In-Full 0.00 0.00
Principal Curtailments 1.25 4.98
Principal Liquidations 0.00 0.00
Scheduled Principal Due 1,994.10 6,351.12
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 11,824.42 17.93 52,397.60
Prepayment Interest Shortfall 0.00 0.00 0.00
Unpaid Interest Shortfall Distr (Paid) 0.00 0.00
Remaining Unpaid Interest Shortfall 0.00 0.00
BALANCES BY CLASS
INITIAL Scheduled Pool Balance 3,772,628.96 65,610,938.43
Curr Period BEGINNING Princ Balance 2,074,924.64 6,608,541.74
Curr Period ENDING Princ Balance 2,072,929.29 6,602,185.64
Change in Principal Balance 1,995.35 6,356.10
PER CERTIFICATE DATA BY CLASS
Principal Distributed 85.447046
Interest Distributed 783.566322
Total Distribution 869.013368
Total Principal Prepayments 0.082833
Current Period Interest Shortfall
BEGINNING Principal Balance 549.994357
ENDING Principal Balance 549.465456
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 10.470000% 0.030000%
Subordinated Unpaid Amounts 653,737.03 1,127.26 654,864.29
Period Ending Class Percentages 31.397622%
Prepayment Percentages 25.118094%
Trading Factors 54.946546% 10.062629%
Certificate Denominations 250,000
Sub-Servicer Fees 673.15 2,143.94
Master Servicer Fees 216.14 688.39
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 141,565.14 1
Loans Delinquent TWO Payments 113,534.46 1
Loans Delinquent THREE + Payments 1,160,139.93 7
Total Unpaid Princ on Delinquent Loans 1,415,239.53 9
Loans in Foreclosure, INCL in Delinq 1,188,339.69 7
REO/Pending Cash Liquidations 0.00 0
Principal Balance New REO 0.00
Six Month Avg Delinquencies 2+ Pmts 19.0152%
Loans in Pool 48
Current Period Sub-Servicer Fee 2,143.94
Current Period Master Servicer Fee 688.39
Aggregate REO Losses (582,574.64)
................................................................................
CONDUIT SENIOR MORTGAGE PASS-THROUGH CERTIFICATES 12-Jan-96
1987-SA1, CLASS A, 7.99399648% PASS-THROUGH RATE (POOL 4009) 03:30 PM
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (SELLER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
DETERMINATION DATE: JANUARY 22, 1996
DISTRIBUTION DATE: JANUARY 25, 1996
ORIGINAL POOL BALANCE: $43,895,323.25
BEGINNING POOL BALANCE $6,372,572.00
ENDING POOL BALANCE $6,064,459.04
PRINCIPAL DISTRIBUTIONS $308,112.96
PRINCIPAL DISTRIBUTIONS
PRINCIPAL PREPAYMENTS IN FULL $296,932.02
PARTIAL PRINCIPAL PREPAYMENTS $2,845.12
LIQUIDATED MORTGAGE LOAN $0.00
SCHEDULED PAYMENTS DUE 01/01 $8,335.82
$308,112.96
INTEREST DUE ON BEG POOL BALANCE $42,451.67
PREPAYMENT INTEREST SHORTFALL ($611.43)
$41,840.24
TOTAL DISTRIBUTION DUE THIS PERIOD $349,953.20
UNPAID INTEREST SHORTFALL $0.00
ADVANCE BY MASTER SERVICER $0.00
RFC MANAGEMENT FEE $609.29
PERCENTAGE OF PRINCIPAL DUE ON NEXT DISTRIBUTION DATE 67.945858%
TOTAL PRINCIPAL PASS-THROUGH PER SINGLE CERTIFICATE $7.019266227
TOTAL INTEREST PASS-THROUGH PER SINGLE CERTIFICATE $0.953182182
TOTAL PRINCIPAL PREPAYMENT PASS-THROUGH PER SINGLE CERTIFICATE $6.829363992
REMAINING SPECIAL HAZARD LOSS AMOUNT $1,412,181.98
SCHEDULED PRINCIPAL BALANCE OF LOANS AFTER DISTRIBUTION $8,925,428.63
TRADING FACTOR 0.138157293
NUMBER OF LOANS DELINQUENT ONE MONTH 4
NUMBER OF LOANS DELINQUENT TWO OR MORE MONTHS 0
NUMBER OF LOANS IN FORECLOSURE 0
NUMBER OF REO PROPERTIES 2
ACTUAL PRINCIPAL BALANCE DELINQUENT ONE MONTH $556,468.09
ACTUAL PRINCIPAL BALANCE DELINQUENT TWO OR MORE MONTHS $0.00
ACTUAL PRINCIPAL BALANCE IN FORECLOSURE $0.00
ACTUAL PRINCIPAL BALANCE REO PROPERTIES $634,828.15
CONDUIT SUBORDINATED MORTGAGE PASS-THROUGH CERTIFICATES 12-Jan-96
1987-SA1, CLASS B, 7.96399648% PASS-THROUGH RATE (POOL 4009) 03:30 PM
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (SELLER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
DETERMINATION DATE: JANUARY 22, 1996
DISTRIBUTION DATE: JANUARY 25, 1996
ORIGINAL POOL BALANCE: $3,177,409.46
BEGINNING POOL BALANCE $2,872,181.07
ENDING POOL BALANCE $2,860,969.59
NET CHANGE TO PRINCIPAL BALANCE $11,211.48
PRINCIPAL DISTRIBUTIONS
PRINCIPAL PREPAYMENTS IN FULL $0.00
PARTIAL PRINCIPAL PREPAYMENTS $0.00
LIQUIDATED MORTGAGE LOAN $0.00
SCHEDULED PAYMENTS DUE 01/01 $3,747.27
$3,747.27
INTEREST DUE ON BEGINNING POOL BALANCE $19,012.04
PREPAYMENT INTEREST SHORTFALL ($273.83)
LOSS ON LIQUIDATED MORTGAGE $0.00
$18,738.21
TOTAL DISTRIBUTION DUE THIS PERIOD $22,485.48
PRINCIPAL DISTRIBUTION PER SINGLE CERTIFICATE $294.84
INTEREST DISTRIBUTION PER SINGLE CERTIFICATE $1,474.33
ESTIMATED UNPAID AMOUNT (AFTER TAKING INTO ACCOUNT
CURRENT DISTRIBUTION) $0.00
ADVANCE BY MASTER SERVICER $0.00
RFC MANAGEMENT FEE $273.90
PERCENTAGE OF PRINCIPAL DUE ON NEXT DISTRIBUTION DATE 32.054142%
REMAINING SPECIAL HAZARD LOSS AMOUNT $1,412,181.98
SCHEDULED PRINCIPAL BALANCE OF LOANS AFTER DISTRIBUTION $8,925,428.63
NUMBER OF LOANS DELINQUENT ONE MONTH 4
NUMBER OF LOANS DELINQUENT TWO OR MORE MONTHS 0
NUMBER OF LOANS IN FORECLOSURE 0
NUMBER OF REO PROPERTIES 2
ACTUAL PRINCIPAL BALANCE DELINQUENT ONE MONTH $556,468.09
ACTUAL PRINCIPAL BALANCE DELINQUENT TWO OR MORE MONTHS $0.00
ACTUAL PRINCIPAL BALANCE IN FORECLOSURE $0.00
ACTUAL PRINCIPAL BALANCE REO PROPERTIES $634,828.15
CONDUIT SUBORDINATED MORTGAGE PASS-THROUGH CERTIFICATES 12-Jan-96
1987-SA1, CLASS C, 0.03% PASS-THROUGH RATE (POOL 4009) 03:30 PM
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (SELLER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
DETERMINATION DATE: JANUARY 22, 1996
DISTRIBUTION DATE: JANUARY 25, 1996
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 01/01 $0.00
$0.00
INTEREST DUE ON BEGINNING POOL BALANCE AFTER DEDUCTING
CURRENT MONTH CLASS C UNPAID INTEREST AMOUNT $71.62
PREPAYMENT INTEREST SHORTFALL ($1.03)
LOSS ON LIQUIDATED MORTGAGE $0.00
TOTAL DISTRIBUTION DUE THIS PERIOD $70.59
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 $8,925,428.63
NUMBER OF LOANS DELINQUENT ONE MONTH 4
NUMBER OF LOANS DELINQUENT TWO OR MORE MONTHS 0
NUMBER OF LOANS IN FORECLOSURE 0
NUMBER OF REO PROPERTIES 2
ACTUAL PRINCIPAL BALANCE DELINQUENT ONE MONTH $556,468.09
ACTUAL PRINCIPAL BALANCE DELINQUENT TWO OR MORE MONTHS $0.00
ACTUAL PRINCIPAL BALANCE IN FORECLOSURE $0.00
ACTUAL PRINCIPAL BALANCE REO PROPERTIES $634,828.15
CONDUIT SENIOR MORTGAGE PASS-THROUGH CERTIFICATES 12-Jan-96
1987-SA1, CLASS A, 7.99399648% PASS-THROUGH RATE (POOL 4009) 03:52 PM
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (SELLER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
DETERMINATION DATE: JANUARY 22, 1996
DISTRIBUTION DATE: JANUARY 25, 1996
ORIGINAL POOL BALANCE: $43,895,323.25
BEGINNING POOL BALANCE $6,372,572.00
ENDING POOL BALANCE $6,064,459.04
PRINCIPAL DISTRIBUTIONS $308,112.96
PRINCIPAL DISTRIBUTIONS
PRINCIPAL PREPAYMENTS IN FULL $296,932.02
PARTIAL PRINCIPAL PREPAYMENTS $2,845.12
LIQUIDATED MORTGAGE LOAN $0.00
SCHEDULED PAYMENTS DUE 01/01 $8,335.82
$308,112.96
INTEREST DUE ON BEG POOL BALANCE $42,451.93
PREPAYMENT INTEREST SHORTFALL ($611.43)
$41,840.50
TOTAL DISTRIBUTION DUE THIS PERIOD $349,953.46
UNPAID INTEREST SHORTFALL $0.00
ADVANCE BY MASTER SERVICER $0.00
RFC MANAGEMENT FEE $609.29
PERCENTAGE OF PRINCIPAL DUE ON NEXT DISTRIBUTION DATE 67.945858%
TOTAL PRINCIPAL PASS-THROUGH PER SINGLE CERTIFICATE $7.019266227
TOTAL INTEREST PASS-THROUGH PER SINGLE CERTIFICATE $0.953188105
TOTAL PRINCIPAL PREPAYMENT PASS-THROUGH PER SINGLE CERTIFICATE $6.829363992
REMAINING SPECIAL HAZARD LOSS AMOUNT $1,412,181.98
SCHEDULED PRINCIPAL BALANCE OF LOANS AFTER DISTRIBUTION $8,925,428.63
TRADING FACTOR 0.138157293
NUMBER OF LOANS DELINQUENT ONE MONTH 4
NUMBER OF LOANS DELINQUENT TWO OR MORE MONTHS 0
NUMBER OF LOANS IN FORECLOSURE 0
NUMBER OF REO PROPERTIES 2
ACTUAL PRINCIPAL BALANCE DELINQUENT ONE MONTH $556,468.09
ACTUAL PRINCIPAL BALANCE DELINQUENT TWO OR MORE MONTHS $0.00
ACTUAL PRINCIPAL BALANCE IN FORECLOSURE $0.00
ACTUAL PRINCIPAL BALANCE REO PROPERTIES $634,828.15
CONDUIT SUBORDINATED MORTGAGE PASS-THROUGH CERTIFICATES 12-Jan-96
1987-SA1, CLASS B, 7.96399648% PASS-THROUGH RATE (POOL 4009) 03:52 PM
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (SELLER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
DETERMINATION DATE: JANUARY 22, 1996
DISTRIBUTION DATE: JANUARY 25, 1996
ORIGINAL POOL BALANCE: $3,177,409.46
BEGINNING POOL BALANCE $2,864,716.86
ENDING POOL BALANCE $2,860,969.59
NET CHANGE TO PRINCIPAL BALANCE $3,747.27
PRINCIPAL DISTRIBUTIONS
PRINCIPAL PREPAYMENTS IN FULL $0.00
PARTIAL PRINCIPAL PREPAYMENTS $0.00
LIQUIDATED MORTGAGE LOAN $0.00
SCHEDULED PAYMENTS DUE 01/01 $3,747.27
$3,747.27
INTEREST DUE ON BEGINNING POOL BALANCE $19,012.16
PREPAYMENT INTEREST SHORTFALL ($273.83)
LOSS ON LIQUIDATED MORTGAGE $0.00
$18,738.33
TOTAL DISTRIBUTION DUE THIS PERIOD $22,485.60
PRINCIPAL DISTRIBUTION PER SINGLE CERTIFICATE $294.84
INTEREST DISTRIBUTION PER SINGLE CERTIFICATE $1,474.34
ESTIMATED UNPAID AMOUNT (AFTER TAKING INTO ACCOUNT
CURRENT DISTRIBUTION) $0.00
ADVANCE BY MASTER SERVICER $0.00
RFC MANAGEMENT FEE $273.90
PERCENTAGE OF PRINCIPAL DUE ON NEXT DISTRIBUTION DATE 32.054142%
REMAINING SPECIAL HAZARD LOSS AMOUNT $1,412,181.98
SCHEDULED PRINCIPAL BALANCE OF LOANS AFTER DISTRIBUTION $8,925,428.63
NUMBER OF LOANS DELINQUENT ONE MONTH 4
NUMBER OF LOANS DELINQUENT TWO OR MORE MONTHS 0
NUMBER OF LOANS IN FORECLOSURE 0
NUMBER OF REO PROPERTIES 2
ACTUAL PRINCIPAL BALANCE DELINQUENT ONE MONTH $556,468.09
ACTUAL PRINCIPAL BALANCE DELINQUENT TWO OR MORE MONTHS $0.00
ACTUAL PRINCIPAL BALANCE IN FORECLOSURE $0.00
ACTUAL PRINCIPAL BALANCE REO PROPERTIES $634,828.15
CONDUIT SUBORDINATED MORTGAGE PASS-THROUGH CERTIFICATES 12-Jan-96
1987-SA1, CLASS C, 0.03% PASS-THROUGH RATE (POOL 4009) 03:52 PM
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (SELLER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
DETERMINATION DATE: JANUARY 22, 1996
DISTRIBUTION DATE: JANUARY 25, 1996
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 01/01 $0.00
$0.00
INTEREST DUE ON BEGINNING POOL BALANCE AFTER DEDUCTING
CURRENT MONTH CLASS C UNPAID INTEREST AMOUNT $71.62
PREPAYMENT INTEREST SHORTFALL ($1.03)
LOSS ON LIQUIDATED MORTGAGE $0.00
TOTAL DISTRIBUTION DUE THIS PERIOD $70.59
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 $8,925,428.63
NUMBER OF LOANS DELINQUENT ONE MONTH 4
NUMBER OF LOANS DELINQUENT TWO OR MORE MONTHS 0
NUMBER OF LOANS IN FORECLOSURE 0
NUMBER OF REO PROPERTIES 2
ACTUAL PRINCIPAL BALANCE DELINQUENT ONE MONTH $556,468.09
ACTUAL PRINCIPAL BALANCE DELINQUENT TWO OR MORE MONTHS $0.00
ACTUAL PRINCIPAL BALANCE IN FORECLOSURE $0.00
ACTUAL PRINCIPAL BALANCE REO PROPERTIES $634,828.15
................................................................................
DISTRIBUTION DATE: 01/25/96
MONTHLY Cutoff: Dec-95
DETERMINATION DATE: 01/22/96
RUN TIME/DATE: 01/12/96 10:30 AM
CERTIFICATEHOLDER STATEMENT
CONDUIT SENIOR SUBORDINATED MORTGAGE PASSTHRU CERTIFICATES
POOL #: 4010/11
SERIES: 1988-S1
SELLER: RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC
MASTER SERVICER: RESIDENTIAL FUNDING CORPORATION
CLASS A
CUSIP Number 760920AS7
Total Princ and Interest Distributed 355,615.62
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 285,005.03
Total Principal Prepayments 267,834.59
Principal Payoffs-In-Full 266,895.61
Principal Curtailments 938.98
Principal Liquidations 0.00
Scheduled Principal Due 17,170.44
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 70,610.59
Prepayment Interest Shortfall 170.17
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 8,275,436.22
Curr Period ENDING Princ Balance 7,990,431.19
Change in Principal Balance 285,005.03
PER CERTIFICATE DATA BY CLASS
Principal Distributed 1.646814
Interest Distributed 0.408002
Total Distribution 2.054815
Total Principal Prepayments 1.547600
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 47.817063
ENDING Principal Balance 46.170249
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 10.263738%
Subordinated Unpaid Amounts
Period Ending Class Percentages 63.974685%
Prepayment Percentages 71.351944%
Trading Factors 4.617025%
Certificate Denominations 1,000
Sub-Servicer Fees 2,406.91
Master Servicer Fees 846.95
Percentage Interest
Curr Period Master Servicer Adv Amt 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Total Princ and Interest Distributed 155,654.94 107.80 511,378.36
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 117,115.53 402,120.56
Total Principal Prepayments 107,536.54 375,371.13
Principal Payoffs-In-Full 107,159.53 374,055.14
Principal Curtailments 377.01 1,315.99
Principal Liquidations 0.00 0.00
Scheduled Principal Due 9,435.98 26,606.42
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 38,539.41 107.80 109,257.80
Prepayment Interest Shortfall 94.75 0.19 265.11
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 4,616,673.43 12,892,109.65
Curr Period ENDING Princ Balance 4,499,557.90 12,489,989.09
Change in Principal Balance 117,115.53 402,120.56
PER CERTIFICATE DATA BY CLASS
Principal Distributed 3,053.278439
Interest Distributed 1,004.747616
Total Distribution 4,058.026055
Total Principal Prepayments 2,803.547906
Current Period Interest Shortfall
BEGINNING Principal Balance 481.438779
ENDING Principal Balance 469.225665
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 10.243738% 0.020000%
Subordinated Unpaid Amounts 1,133,609.73 1,118.28 1,092,128.61
Period Ending Class Percentages 36.025315%
Prepayment Percentages 28.648056%
Trading Factors 46.922567% 6.838066%
Certificate Denominations 250,000
Sub-Servicer Fees 1,355.37 3,762.28
Master Servicer Fees 476.93 1,323.88
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 730,409.92 7
Loans Delinquent TWO Payments 823,906.26 5
Loans Delinquent THREE + Payments 452,633.94 2
Total Unpaid Principal on Delinq Loans 2,006,950.12 14
Loans in Foreclosure, INCL in Delinq 381,995.88 2
REO/Pending Cash Liquidations 159,880.02 1
Principal Balance New REO 0.00
Six Month Avg Delinquencies 2+ Pmts 7.3474%
Loans in Pool 96
Current Period Sub-Servicer Fee 3,762.28
Current Period Master Servicer Fee 1,323.88
Aggregate REO Losses (885,300.12)
................................................................................
Run: 02/05/96 08:31:04 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1988-3A (POOL 3085)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3085
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
760920AW8 25,441,326.74 4,750,078.87 7.8770 109,061.66
- --------------------------------------------------------------------------------
25,441,326.74 4,750,078.87 109,061.66
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
30,870.83 0.00 139,932.49 0.00 4,641,017.21
30,870.83 0.00 139,932.49 0.00 4,641,017.21
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
186.707200 4.286791 1.213413 0.000000 5.500204 182.420408
Determination Date 22-JANUNARY-96
Distribution Date 25-JANUNARY-96
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 02/05/96 08:31:04 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1988-3A (POOL 3085)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 1,458.86
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,422.41
SUBSERVICER ADVANCES THIS MONTH 4,793.92
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 351,627.30
(B) TWO MONTHLY PAYMENTS: 1 98,640.72
(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 4,641,017.21
ACTUAL UPAID PRINCIPAL BALANCE @ 12/31 4,649,604.10
AGGREGATE NUMBER 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
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 100,774.52
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 2,549.00
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 5,738.14
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 8.6116%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.8770%
POOL TRADING FACTOR 0.182420408
................................................................................
Run: 02/05/96 08:31:04 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1988-3B (POOL 3086)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3086
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
760920AX6 38,297,875.16 7,283,827.31 7.8911 9,448.58
- --------------------------------------------------------------------------------
38,297,875.16 7,283,827.31 9,448.58
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
47,897.84 0.00 57,346.42 0.00 7,274,378.73
47,897.84 0.00 57,346.42 0.00 7,274,378.73
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
190.188810 0.246713 1.250666 0.000000 1.497379 189.942097
Determination Date 22-JANUNARY-96
Distribution Date 25-JANUNARY-96
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 02/05/96 08:31:04 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1988-3B (POOL 3086)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 2,345.00
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,517.46
SUBSERVICER ADVANCES THIS MONTH 6,611.54
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 338,360.05
(B) TWO MONTHLY PAYMENTS: 2 344,931.02
(C) THREE OR MORE MONTHLY PAYMENTS: 1 139,928.89
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 7,274,378.73
ACTUAL UPAID PRINCIPAL BALANCE @ 12/31 7,283,958.72
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 580.16
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 8,868.42
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 8.5275%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.8911%
POOL TRADING FACTOR 0.189942097
................................................................................
Run: 02/05/96 08:31:04 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1988-3C (POOL 3087)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3087
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
760920AY4 69,360,201.61 10,801,658.95 6.9928 172,378.66
- --------------------------------------------------------------------------------
69,360,201.61 10,801,658.95 172,378.66
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
62,390.80 0.00 234,769.46 0.00 10,629,280.29
62,390.80 0.00 234,769.46 0.00 10,629,280.29
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
155.732808 2.485268 0.899519 0.000000 3.384787 153.247540
Determination Date 22-JANUNARY-96
Distribution Date 25-JANUNARY-96
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 02/05/96 08:31:04 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1988-3C (POOL 3087)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 3,844.47
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,204.76
SUBSERVICER ADVANCES THIS MONTH 7,138.09
MASTER SERVICER ADVANCES THIS MONTH 850.85
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 342,716.24
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 207,065.04
(D) LOANS IN FORECLOSURE 3 419,100.39
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 10,629,280.29
ACTUAL UPAID PRINCIPAL BALANCE @ 12/31 10,523,918.85
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 78
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 123,529.07
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 157,136.17
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 747.34
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 14,495.15
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 7.6849%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.9986%
POOL TRADING FACTOR 0.153247540
................................................................................
Run: 02/05/96 08:31:04 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1988-4B (POOL 3088)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3088
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
760920BA5 9,209,655.99 1,117,201.27 8.5000 10,493.57
STRIP 0.00 0.00 0.2368 0.00
- --------------------------------------------------------------------------------
9,209,655.99 1,117,201.27 10,493.57
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
7,913.51 0.00 18,407.08 0.00 1,106,707.70
STRIP 220.49 0.00 220.49 0.00 0.00
8,134.00 0.00 18,627.57 0.00 1,106,707.70
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
121.307601 1.139410 0.859262 0.000000 1.998672 120.168191
STRIP 0.000000 0.000000 0.023941 0.000000 0.023941 0.000000
Determination Date 22-JANUNARY-96
Distribution Date 25-JANUNARY-96
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 02/05/96 08:31:04 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1988-4B (POOL 3088)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 232.75
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 204.82
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 1,106,707.70
ACTUAL UPAID PRINCIPAL BALANCE @ 12/31 1,117,131.58
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 69.69
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 10,423.88
LOC AMOUNT AVAILABLE 1,606,222.01
BANKRUPTCY AMOUNT AVAILABLE 696,851.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 640,045.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.2068%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.5000%
POOL TRADING FACTOR 0.120168191
................................................................................
Run: 02/05/96 08:31:04 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1988-4C (POOL 3089)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3089
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
760920BB3 33,550,911.70 2,671,370.20 9.2500 40,224.05
STRIP 0.00 0.00 0.0350 0.00
- --------------------------------------------------------------------------------
33,550,911.70 2,671,370.20 40,224.05
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
20,591.81 0.00 60,815.86 0.00 2,631,146.15
STRIP 77.86 0.00 77.86 0.00 0.00
20,669.67 0.00 60,893.72 0.00 2,631,146.15
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
79.621389 1.198896 0.613748 0.000000 1.812644 78.422493
STRIP 0.000000 0.000000 0.002321 0.000000 0.002321 0.000000
Determination Date 22-JANUNARY-96
Distribution Date 25-JANUNARY-96
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 02/05/96 08:31:04 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1988-4C (POOL 3089)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 556.54
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 489.75
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 2,631,146.15
ACTUAL UPAID PRINCIPAL BALANCE @ 12/31 2,661,952.76
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 23
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 6,000.00
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 34,224.05
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 0.078422493
................................................................................
Run: 02/05/96 08:31:04 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1988-4D (POOL 3090)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3090
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
760920BC1 14,309,759.83 1,035,397.95 9.7500 13,013.88
STRIP 0.00 0.00 0.1240 0.00
- --------------------------------------------------------------------------------
14,309,759.83 1,035,397.95 13,013.88
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
8,412.61 0.00 21,426.49 0.00 1,022,384.07
STRIP 106.98 0.00 106.98 0.00 0.00
8,519.59 0.00 21,533.47 0.00 1,022,384.07
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
72.356068 0.909441 0.587893 0.000000 1.497334 71.446627
STRIP 0.000000 0.000000 0.007476 0.000000 0.007476 0.000000
Determination Date 22-JANUNARY-96
Distribution Date 25-JANUNARY-96
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 02/05/96 08:31:04 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1988-4D (POOL 3090)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 215.71
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 189.82
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 1,022,384.07
ACTUAL UPAID PRINCIPAL BALANCE @ 12/31 1,034,409.47
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 988.48
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 12,025.40
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 10.3440%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 9.7500%
POOL TRADING FACTOR 0.071446627
................................................................................
Run: 02/05/96 08:31:04 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-2 (POOL 3094)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3094
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
760920BF4 199,725,759.94 30,335,413.92 6.9905 210,461.70
- --------------------------------------------------------------------------------
199,725,759.94 30,335,413.92 210,461.70
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
176,488.94 0.00 386,950.64 0.00 30,124,952.22
176,488.94 0.00 386,950.64 0.00 30,124,952.22
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
151.885335 1.053753 0.883656 0.000000 1.937409 150.831581
Determination Date 22-JANUNARY-96
Distribution Date 25-JANUNARY-96
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 02/05/96 08:31:04 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-2 (POOL 3094)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 10,825.04
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,276.49
SUBSERVICER ADVANCES THIS MONTH 26,244.02
MASTER SERVICER ADVANCES THIS MONTH 3,104.60
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 10 1,367,949.27
(B) TWO MONTHLY PAYMENTS: 6 835,345.41
(C) THREE OR MORE MONTHLY PAYMENTS: 2 456,802.42
(D) LOANS IN FORECLOSURE 6 908,925.06
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 30,124,952.22
ACTUAL UPAID PRINCIPAL BALANCE @ 12/31 29,723,302.70
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 211
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 452,988.07
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 14,308.74
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 155,046.03
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 41,106.93
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 7.6844%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.9951%
POOL TRADING FACTOR 0.150831581
................................................................................
Run: 02/05/96 08:31:04 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-3A (POOL 3095)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3095
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
760920BH0 60,404,491.94 10,689,267.12 7.8135 525,141.20
- --------------------------------------------------------------------------------
60,404,491.94 10,689,267.12 525,141.20
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
67,971.83 0.00 593,113.03 0.00 10,164,125.92
67,971.83 0.00 593,113.03 0.00 10,164,125.92
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
176.961461 8.693744 1.125278 0.000000 9.819022 168.267716
Determination Date 22-JANUNARY-96
Distribution Date 25-JANUNARY-96
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 02/05/96 08:31:04 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-3A (POOL 3095)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 3,741.26
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,115.86
SUBSERVICER ADVANCES THIS MONTH 3,620.82
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 82,501.11
(B) TWO MONTHLY PAYMENTS: 1 152,334.97
(C) THREE OR MORE MONTHLY PAYMENTS: 1 127,113.72
(D) LOANS IN FORECLOSURE 1 101,749.59
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 10,164,125.92
ACTUAL UPAID PRINCIPAL BALANCE @ 12/31 10,181,248.35
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 80
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 371,630.67
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 140,032.54
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 13,477.99
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 8.4860%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.8135%
POOL TRADING FACTOR 0.168267716
................................................................................
Run: 02/05/96 08:31:04 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-3B (POOL 3096)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3096
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
760920BG2 37,514,866.19 4,170,599.24 7.7687 6,024.66
- --------------------------------------------------------------------------------
37,514,866.19 4,170,599.24 6,024.66
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
26,993.83 0.00 33,018.49 0.00 4,164,574.58
26,993.83 0.00 33,018.49 0.00 4,164,574.58
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
111.171908 0.160594 0.719550 0.000000 0.880144 111.011314
Determination Date 22-JANUNARY-96
Distribution Date 25-JANUNARY-96
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 02/05/96 08:31:04 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-3B (POOL 3096)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 1,519.57
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 875.15
SUBSERVICER ADVANCES THIS MONTH 7,644.45
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 797,331.66
(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 4,164,574.58
ACTUAL UPAID PRINCIPAL BALANCE @ 12/31 4,171,057.07
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 970.67
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 5,053.99
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 8.4559%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.7687%
POOL TRADING FACTOR 0.111011314
................................................................................
Run: 02/05/96 08:31:04 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-3C (POOL 3097)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3097
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
760920BJ6 80,948,485.59 14,616,243.30 6.8339 263,531.90
- --------------------------------------------------------------------------------
80,948,485.59 14,616,243.30 263,531.90
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
82,727.59 0.00 346,259.49 0.00 14,352,711.40
82,727.59 0.00 346,259.49 0.00 14,352,711.40
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
180.562282 3.255551 1.021978 0.000000 4.277529 177.306732
Determination Date 22-JANUNARY-96
Distribution Date 25-JANUNARY-96
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 02/05/96 08:31:04 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-3C (POOL 3097)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 4,747.78
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,005.08
SUBSERVICER ADVANCES THIS MONTH 10,193.67
MASTER SERVICER ADVANCES THIS MONTH 1,167.86
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 424,824.09
(B) TWO MONTHLY PAYMENTS: 1 234,484.28
(C) THREE OR MORE MONTHLY PAYMENTS: 1 109,023.37
(D) LOANS IN FORECLOSURE 1 647,930.03
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 14,352,711.40
ACTUAL UPAID PRINCIPAL BALANCE @ 12/31 14,191,202.47
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 105
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 184,396.02
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 240,564.97
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 3,034.19
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 19,932.74
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 7.4971%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.8496%
POOL TRADING FACTOR 0.177306732
................................................................................
Run: 02/05/96 08:31:04 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-SW1A (POOL 2000)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 2000
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
760920BK3 42,805,537.40 10,726,471.94 6.9982 18,893.98
- --------------------------------------------------------------------------------
42,805,537.40 10,726,471.94 18,893.98
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
62,527.44 0.00 81,421.42 0.00 10,707,577.96
62,527.44 0.00 81,421.42 0.00 10,707,577.96
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
250.586083 0.441391 1.460733 0.000000 1.902124 250.144692
Determination Date 22-JANUNARY-96
Distribution Date 25-JANUNARY-96
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 02/05/96 08:31:04 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-SW1A (POOL 2000)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 4,469.36
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,262.23
SUBSERVICER ADVANCES THIS MONTH 11,733.82
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 964,244.66
(B) TWO MONTHLY PAYMENTS: 3 369,366.39
(C) THREE OR MORE MONTHLY PAYMENTS: 1 74,520.81
(D) LOANS IN FORECLOSURE 1 189,365.47
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 10,707,577.96
ACTUAL UPAID PRINCIPAL BALANCE @ 12/31 10,722,675.13
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 88
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
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 4,724.70
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 14,169.28
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 0.250144692
................................................................................
Run: 02/05/96 08:31:04 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-SW1B (POOL 2001)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 2001
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
760920BL1 55,464,913.85 11,842,014.58 6.9461 11,370.89
- --------------------------------------------------------------------------------
55,464,913.85 11,842,014.58 11,370.89
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
68,537.47 0.00 79,908.36 0.00 11,830,643.69
68,537.47 0.00 79,908.36 0.00 11,830,643.69
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
213.504606 0.205011 1.235691 0.000000 1.440702 213.299596
Determination Date 22-JANUNARY-96
Distribution Date 25-JANUNARY-96
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 02/05/96 08:31:04 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-SW1B (POOL 2001)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 4,866.99
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,442.53
SUBSERVICER ADVANCES THIS MONTH 18,316.23
MASTER SERVICER ADVANCES THIS MONTH 1,081.18
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 11 1,704,715.93
(B) TWO MONTHLY PAYMENTS: 2 257,729.70
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 5 741,468.62
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 11,830,643.69
ACTUAL UPAID PRINCIPAL BALANCE @ 12/31 11,688,119.84
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 161,084.68
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 1,561.90
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 9,808.99
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 0.213299596
................................................................................
DISTRIBUTION DATE: 01/25/96
MONTHLY Cutoff: Dec-95
DETERMINATION DATE: 01/22/96
RUN TIME/DATE: 01/24/96 05:06 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 619,989.38
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 533,999.64
Total Principal Prepayments 514,731.01
Principal Payoffs-In-Full 512,305.60
Principal Curtailments 2,425.41
Principal Liquidations 0.00
Scheduled Principal Due 19,268.63
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 85,989.74
Prepayment Interest Shortfall 647.79
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 14,711,859.65
Curr Period ENDING Princ Balance 14,177,860.01
Change in Principal Balance 533,999.64
PER CERTIFICATE DATA BY CLASS
Principal Distributed 3.535457
Interest Distributed 0.569313
Total Distribution 4.104771
Total Principal Prepayments 3.407885
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 97.402975
ENDING Principal Balance 93.867518
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 7.066750%
Subordinated Unpaid Amounts
Period Ending Class Percentages 58.282885%
Prepayment Percentages 100.000000%
Trading Factors 9.386752%
Certificate Denominations 1,000
Sub-Servicer Fees 5,181.20
Master Servicer Fees 1,466.13
Percentage Interest
Curr Period Master Servicer Adv Amt 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Total Princ and Interest Distributed 64,260.77 61.69 684,311.84
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 11,632.66 545,632.30
Total Principal Prepayments 0.00 514,731.01
Principal Payoffs-In-Full 0.00 512,305.60
Principal Curtailments 0.00 2,425.41
Principal Liquidations 0.00 0.00
Scheduled Principal Due 12,520.41 31,789.04
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 52,628.11 61.69 138,679.54
Prepayment Interest Shortfall 446.79 0.63 1,095.21
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 10,161,389.19 24,873,248.84
Curr Period ENDING Princ Balance 10,148,080.47 24,325,940.48
Change in Principal Balance 13,308.72 547,308.36
PER CERTIFICATE DATA BY CLASS
Principal Distributed 240.936702
Interest Distributed 1,090.038156
Total Distribution 1,330.974858
Total Principal Prepayments 0.000000
Current Period Interest Shortfall
BEGINNING Principal Balance 841.854433
ENDING Principal Balance 840.751828
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 7.056750% 0.010000%
Subordinated Unpaid Amounts 1,016,600.92 887.24 818,984.88
Period Ending Class Percentages 41.717115%
Prepayment Percentages 0.000000%
Trading Factors 84.075183% 14.913696%
Certificate Denominations 250,000
Sub-Servicer Fees 3,708.54 8,889.74
Master Servicer Fees 1,049.41 2,515.54
Percentage Interest
Curr Period Master Servicer Adv Amt 0.00
MISCELLANEOUS POOL DATA
Initial Special Hazard Amount 3,262,228.36
Current Special Hazard Amount 1,435,959.00
POOL DELINQUENCY DATA
Unpaid Princ Number of
Blance Loans
Loans Delinquent ONE Payment 1,295,651.82 8
Loans Delinquent TWO Payments 297,288.27 2
Loans Delinquent THREE + Payments 1,096,331.52 6
Total Unpaid Princ on Delinquent Loans 2,689,271.61 16
Loans in Foreclosure, INCL in Delinq 542,585.33 3
REO/Pending Cash Liquidations 553,746.19 3
Principal Balance New REO 119,110.47
Six Month Avg Delinquencies 2+ Pmts 4.3265%
Loans in Pool 153
Current Period Sub-Servicer Fee 8,889.74
Current Period Master Servicer Fee 2,515.54
Aggregate REO Losses (747,348.41)
................................................................................
SEC REPORT
DISTRIBUTION DATE: 01/25/96
MONTHLY Cutoff: Dec-95
DETERMINATION DATE: 01/22/96
RUN TIME/DATE: 01/12/96 11:54 AM
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 11,461.75 786.66
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 8,888.23
Total Principal Prepayments 166.04
Principal Payoffs-In-Full 0.00
Principal Curtailments 166.04
Principal Liquidations 8,439.89
Scheduled Principal Due 282.30
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 2,573.52 786.66
Prepayment Interest Shortfall 0.07 0.04
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 295,317.31
Curr Period ENDING Princ Balance 286,429.08
Change in Principal Balance 8,888.23
PER CERTIFICATE DATA BY CLASS
Principal Distributed 0.081235
Interest Distributed 0.023521
Total Distribution 0.104756
Total Principal Prepayments 0.078655
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 2.699089
ENDING Principal Balance 2.617854
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 10.457576% 0.144374%
Subordinated Unpaid Amounts
Period Ending Class Percentages 4.514092%
Prepayment Percentages 100.000000%
Trading Factors 0.261785%
Certificate Denominations 1,000
Sub-Servicer Fees 67.60
Master Servicer Fees 25.48
Percentage Interest
Curr Period Master Servicer Adv Amt 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Total Princ and Interest Distributed 187,338.58 188.65 199,775.64
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 146,445.67 155,333.90
Total Principal Prepayments 0.00 166.04
Principal Payoffs-In-Full 0.00 0.00
Principal Curtailments 0.00 166.04
Principal Liquidations 141,650.39 150,090.28
Scheduled Principal Due 5,131.24 5,413.54
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 40,892.91 188.65 44,441.74
Prepayment Interest Shortfall 1.38 0.00 1.49
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 6,243,183.08 6,538,500.39
Curr Period ENDING Princ Balance 6,058,790.88 6,345,219.96
Change in Principal Balance 184,392.20 193,280.43
PER CERTIFICATE DATA BY CLASS
Principal Distributed 4,280.759095
Interest Distributed 1,195.342248
Total Distribution 5,476.101343
Total Principal Prepayments 0.000000
Current Period Interest Shortfall
BEGINNING Principal Balance 729.978913
ENDING Principal Balance 708.419011
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 10.437576% 0.020000%
Subordinated Unpaid Amounts 1,718,033.90 1,928.21 1,661,801.56
Period Ending Class Percentages 95.485908%
Prepayment Percentages 0.000000%
Trading Factors 70.841901% 5.378844%
Certificate Denominations 250,000
Sub-Servicer Fees 1,430.00 1,497.60
Master Servicer Fees 538.95 564.43
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 128,565.02 1
Loans Delinquent TWO Payments 305,794.69 2
Loans Delinquent THREE + Payments 1,368,024.82 5
Total Unpaid Princ on Delinquent Loans 1,802,384.53 8
Loans in Foreclosure, INCL in Delinq 414,033.84 2
REO/Pending Cash Liquidations 953,990.98 3
Principal Balance New REO 0.00
Six Month Avg Delinquencies 2+ Pmts 29.8126%
Loans in Pool 28
Current Period Sub-Servicer Fee 1,497.60
Current Period Master Servicer Fee 564.43
Aggregate REO Losses (1,342,382.18)
................................................................................
SEC REPORT
DISTRIBUTION DATE: 01/25/96
MONTHLY Cutoff: Dec-95
DETERMINATION DATE: 01/22/96
RUN TIME/DATE: 01/11/96 05:37 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 830,638.63
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 628,609.09
Total Principal Prepayments 584,044.10
Principal Payoffs-In-Full 452,292.71
Principal Curtailments 131,751.39
Principal Liquidations 0.00
Scheduled Principal Due 44,564.99
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 202,029.54
Prepayment Interest Shortfall 2,167.19
Unpaid Interest Shortfall Paid 0.00
Remaining Unpaid Interest Shortfall 0.00
BALANCES BY CLASS
INITIAL Scheduled Pool Balance 133,916,671.59
Current Period BEGINNING Prin Bal 30,289,595.18
Current Period ENDING Prin Bal 29,660,986.09
Change in Principal Balance 628,609.09
PER CERTIFICATE DATA BY CLASS
Principal Distributed 4.694032
Interest Distributed 1.508621
Total Distribution 6.202653
Total Principal Prepayments 4.361250
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 226.182407
ENDING Principal Balance 221.488376
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 8.089777%
Subordinated Unpaid Amounts
Period Ending Class Percentages 70.920014%
Prepayment Percentages 100.000000%
Trading Factors 22.148838%
Certificate Denominations 1,000
Sub-Servicer Fees 9,345.07
Master Servicer Fees 3,115.03
Percentage Interest
Current Period Master Servicer Advance 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Tot Prin & Int Distributed 95,066.70 92.90 925,798.23
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 17,281.13 645,890.22
Total Principal Prepayments 0.00 584,044.10
Principal Payoffs-In-Full 0.00 452,292.71
Principal Curtailments 0.00 131,751.39
Principal Liquidations 0.00 0.00
Scheduled Principal Due 17,920.53 62,485.52
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 77,785.57 92.90 279,908.01
Prepayment Interest Shortfall 870.39 1.08 3,038.66
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 12,180,087.53 42,469,682.71
Current Period ENDING Prin Bal 12,162,167.00 41,823,153.09
Change in Principal Balance 17,920.53 646,529.62
PER CERTIFICATE DATA BY CLASS
Principal Distributed 303.790855
Interest Distributed 1,367.418962
Total Distribution 1,671.209817
Total Principal Prepayments 0.000000
Current Period Interest Shortfall
BEGINNING Principal Balance 856.471587
ENDING Principal Balance 855.211463
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 8.079777% 0.010000%
Subordinated Unpaid Amounts 1,839,844.69 1,531.91 1,841,376.60
Period Ending Class Percentages 29.079986%
Prepayment Percentages 0.000000%
Trading Factors 85.521146% 28.232579%
Certificate Denominations 250,000
Sub-Servicer Fees 3,831.84 13,176.91
Master Servicer Fees 1,277.28 4,392.31
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 195
Current Period Sub-Servicer Fee 13,176.91
Current Period Master Servicer Fee 4,392.31
POOL DELINQUENCY DATA Unpaid Number
Prin Bal of Loans
Loans Delinquent ONE Payment 1,015,361.77 4
Loans Delinquent TWO Payments 0.00 0
Loans Delinquent THREE + Payments 684,889.27 3
Tot Unpaid Prin on Delinquent Loans 1,700,251.04 7
Loans in Foreclosure, INCL in Delinq 1,171,975.01 5
REO/Pending Cash Liquidations 0.00 0
Principal Balance New REO 0.00
6 Mo Avg Delinquencies 2+ Payments 2.6482%
Aggregate REO Losses (1,729,398.01)
................................................................................
Run: 02/05/96 08:31:04 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-4A (POOL 3098)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3098
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
760920BS6 69,922,443.97 10,353,200.12 6.9705 14,659.24
- --------------------------------------------------------------------------------
69,922,443.97 10,353,200.12 14,659.24
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
60,133.68 0.00 74,792.92 0.00 10,338,540.88
60,133.68 0.00 74,792.92 0.00 10,338,540.88
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
148.066909 0.209650 0.860005 0.000000 1.069655 147.857259
Determination Date 22-JANUNARY-96
Distribution Date 25-JANUNARY-96
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 02/05/96 08:31:04 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-4A (POOL 3098)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 3,806.82
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,162.39
SUBSERVICER ADVANCES THIS MONTH 7,910.58
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 932,327.30
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 1 146,881.38
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 10,338,540.88
ACTUAL UPAID PRINCIPAL BALANCE @ 12/31 10,353,149.93
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 941.36
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 13,717.88
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 7.6618%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.9705%
POOL TRADING FACTOR 0.147857259
................................................................................
Run: 02/05/96 08:31:04 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-4B (POOL 3099)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3099
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
760920BV9 74,994,327.48 9,054,768.50 6.2046 14,270.92
- --------------------------------------------------------------------------------
74,994,327.48 9,054,768.50 14,270.92
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
46,813.48 0.00 61,084.40 0.00 9,040,497.58
46,813.48 0.00 61,084.40 0.00 9,040,497.58
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
120.739379 0.190293 0.624227 0.000000 0.814520 120.549085
Determination Date 22-JANUNARY-96
Distribution Date 25-JANUNARY-96
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 02/05/96 08:31:04 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-4B (POOL 3099)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 3,494.64
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,890.61
SUBSERVICER ADVANCES THIS MONTH 2,989.97
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 91,595.80
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 159,494.77
(D) LOANS IN FORECLOSURE 2 197,061.30
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 9,040,497.58
ACTUAL UPAID PRINCIPAL BALANCE @ 12/31 9,055,696.02
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 811.92
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 13,459.00
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 6.9178%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.2046%
POOL TRADING FACTOR 0.120549085
................................................................................
Run: 02/05/96 08:31:04 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-4C (POOL 3100)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3100
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
760920BT4 37,402,303.81 6,764,681.50 7.8163 8,383.01
- --------------------------------------------------------------------------------
37,402,303.81 6,764,681.50 8,383.01
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
44,060.46 0.00 52,443.47 0.00 6,756,298.49
44,060.46 0.00 52,443.47 0.00 6,756,298.49
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
180.862696 0.224131 1.178015 0.000000 1.402146 180.638565
Determination Date 22-JANUNARY-96
Distribution Date 25-JANUNARY-96
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 02/05/96 08:31:04 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-4C (POOL 3100)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 2,376.75
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,360.47
SUBSERVICER ADVANCES THIS MONTH 3,551.56
MASTER SERVICER ADVANCES THIS MONTH 1,841.17
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 334,040.05
(B) TWO MONTHLY PAYMENTS: 1 118,895.27
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 6,756,298.49
ACTUAL UPAID PRINCIPAL BALANCE @ 12/31 6,520,258.42
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 37
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 243,041.03
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 285.43
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 8,097.58
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 8.5107%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.8234%
POOL TRADING FACTOR 0.180638565
................................................................................
Run: 02/05/96 08:31:04 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-4D (POOL 3101)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3101
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
760920BQ0 22,040,775.69 3,736,658.29 7.7848 158,967.59
- --------------------------------------------------------------------------------
22,040,775.69 3,736,658.29 158,967.59
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
23,722.49 0.00 182,690.08 0.00 3,577,690.70
23,722.49 0.00 182,690.08 0.00 3,577,690.70
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
169.533883 7.212432 1.076300 0.000000 8.288732 162.321451
Determination Date 22-JANUNARY-96
Distribution Date 25-JANUNARY-96
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 02/05/96 08:31:04 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-4D (POOL 3101)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 1,293.26
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 797.37
SUBSERVICER ADVANCES THIS MONTH 1,283.90
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 163,874.47
(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 3,577,690.70
ACTUAL UPAID PRINCIPAL BALANCE @ 12/31 3,581,799.50
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 24
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 149,157.25
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 5,334.55
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 4,475.79
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 8.4575%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.7848%
POOL TRADING FACTOR 0.162321451
................................................................................
Run: 02/05/96 08:31:04 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-4E (POOL 3102)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3102
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
760920BR8 20,728,527.60 2,583,878.41 8.5616 2,686.06
- --------------------------------------------------------------------------------
20,728,527.60 2,583,878.41 2,686.06
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
18,435.11 0.00 21,121.17 0.00 2,581,192.35
18,435.11 0.00 21,121.17 0.00 2,581,192.35
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
124.653254 0.129583 0.889359 0.000000 1.018942 124.523671
Determination Date 22-JANUNARY-96
Distribution Date 25-JANUNARY-96
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 02/05/96 08:31:04 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-4E (POOL 3102)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 1,041.75
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 538.31
SUBSERVICER ADVANCES THIS MONTH 2,115.59
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 1 236,584.73
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 2,581,192.35
ACTUAL UPAID PRINCIPAL BALANCE @ 12/31 2,582,667.79
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 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 2,686.06
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 9.2954%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.5616%
POOL TRADING FACTOR 0.124523671
................................................................................
SEC REPORT
DISTRIBUTION DATE: 01/25/96
MONTHLY Cutoff: Dec-95
DETERMINATION DATE: 01/22/96
RUN TIME/DATE: 01/12/96 12:17 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 0.00 265,698.27 4,416.65
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 0.00 252,963.51 0.00
Total Principal Prepayments 0.00 251,773.03 0.00
Principal Payoffs-In-Full 0.00 200,426.83 0.00
Principal Curtailments 0.00 116.68 0.00
Principal Liquidations 0.00 51,229.52 0.00
Scheduled Principal Due 0.00 1,190.48 0.00
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 0.00 12,734.76 4,416.65
Prepayment Interest Shortfall 0.00 347.35 57.86
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 1,589,724.47 10,000.00
Curr Period ENDING Princ Balance 0.00 1,336,760.96 10,000.00
Change in Principal Balance 0.00 252,963.51 0.00
PER CERTIFICATE DATA BY CLASS
Principal Distributed 0.000000 6.140189 0.000000
Interest Distributed 0.000000 0.309111 441.665000
Total Distribution 0.000000 6.449300 441.665000
Total Principal Prepayments 0.000000 6.111293 0.000000
Current Period Interest Shortfall 0.000000 0.000000 0.000000
BEGINNING Principal Balance 0.000000 38.587419 1,000.000000
ENDING Principal Balance 0.000000 32.447229 1,000.000000
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 9.875000% 9.875000% 0.911298%
Subordinated Unpaid Amounts
Period Ending Class Percentages 24.826268% 24.826268% 24.826268%
Prepayment Percentages 100.000000% 100.000000% 100.000000%
Trading Factors 0.000000% 3.244723% 100.000000%
Certificate Denominations 1,000 1,000 1,000
Sub-Servicer Fees 0.00 459.77 2.89
Master Servicer Fees 0.00 142.27 0.89
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 85,717.24 163.38 355,995.54
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 60,361.62 313,325.13
Total Principal Prepayments 58,069.34 309,842.37
Principal Payoffs-In-Full 0.00 200,426.83
Principal Curtailments 0.00 116.68
Principal Liquidations 58,069.34 109,298.86
Scheduled Principal Due 2,664.86 3,855.34
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 25,355.62 163.38 42,670.41
Prepayment Interest Shortfall 919.33 1.87 1,326.41
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 4,216,135.98 5,815,860.45
Curr Period ENDING Princ Balance 4,077,981.05 5,424,742.01
Change in Principal Balance 138,154.93 391,118.44
PER CERTIFICATE DATA BY CLASS
Principal Distributed 2,464.009547
Interest Distributed 1,035.036663
Total Distribution 3,499.046210
Total Principal Prepayments 0.000000
Current Period Interest Shortfall
BEGINNING Principal Balance 688.424155
ENDING Principal Balance 665.865776
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00 0.00
Passthru Rate 9.855000% 0.020000%
Subordinated Unpaid Amounts 1,381,117.06 2,336.75
Period Ending Class Percentages 75.173732%
Prepayment Percentages 0.000000%
Trading Factors 66.586578% 6.200384%
Certificate Denominations 250,000
Sub-Servicer Fees 1,219.35 1,682.01
Master Servicer Fees 377.32 520.48
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 195,028.52 1
Loans Delinquent TWO Payments 201,337.30 1
Loans Delinquent THREE + Payments 1,401,033.02 4
Total Unpaid Princ on Delinq Loans 1,797,398.84 6
Lns in Foreclosure, INCL in Delinq 916,780.50 2
REO/Pending Cash Liquidations 484,252.52 2
Principal Balance New REO 0.00
Six Month Avg Delinquencies 2+ Pmts 30.9841%
Loans in Pool 21
Current Period Sub-Servicer Fee 1,682.01
Current Period Master Servicer Fee 520.48
Aggregate REO Losses (1,197,612.85)
................................................................................
SEC REPORT
DISTRIBUTION DATE: 01/25/96
MONTHLY Cutoff: Dec-95
DETERMINATION DATE: 01/22/96
RUN TIME/DATE: 01/12/96 01:06 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 593,790.49 5,081.21
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 474,948.14 65.55
Total Principal Prepayments 472,079.59 65.15
Principal Payoffs-In-Full 464,819.02 64.15
Principal Curtailments 7,260.57 1.00
Principal Liquidations 0.00 0.00
Scheduled Principal Due 2,868.55 0.40
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 118,842.35 5,015.66
Prepayment Interest Shortfall 1,005.77 40.81
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 17,859,582.11 2,470.85
Current Period ENDING Prin Bal 17,389,374.29 2,405.30
Change in Principal Balance 470,207.82 65.55
PER CERTIFICATE DATA BY CLASS
Principal Distributed 6.135622 6.555000
Interest Distributed 1.535266 501.566000
Total Distribution 6.098564 6.515000
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 224.644779 240.530000
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 8.3712% 0.2500%
Subordinated Unpaid Amounts
Period Ending Class Percentages 73.0603% 0.0101%
Prepayment Percentages 100.0000% 100.0000%
Trading Factors 22.4645% 24.0530%
Certificate Denominations 1,000 1,000
Sub-Servicer fees 8,091.50 1.12
Master Servicer Fees 1,803.48 0.25
Current Period Master Servicer Advanc 0.00 0.00
Deferred Interest Added to Principal 4,740.32
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Tot Principal and Interest Distr 26,230.68 8.98 625,111.36
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 0.00 0.00 475,013.69
Total Principal Prepayments
Principal Payoffs-In-Full
Principal Curtailments
Principal Liquidations
Scheduled Principal Due
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 26,230.68 8.98 150,097.67
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 6,408,794.23 158.65 24,271,005.84
Current Period ENDING Prin Bal 6,409,465.85 159.38 23,801,404.82
Change in Principal Balance (671.62) (0.73) 469,601.02
PER CERTIFICATE DATA BY CLASS
Principal Distributed 0.000000
Interest Distributed 883.345603
Total Principal Prepayments
Unpaid Interest Shortfall Paid
Current Period Interest Shortfall
Unpaid Interest Shortfall Remaining
ENDING Principal Balance 863.381884
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00 0.00
Passthru Rate 8.3712% 8.3712%
Subordinated Unpaid Amounts 1,475,742.97 505.45
Period Ending Class Percentages 26.9289% 0.0007% 100.0000%
Prepayment Percentages 0.0000% 0.0000%
Trading Factors 86.3382%
Certificate Denominations 250,000
Sub-Servicer fees 2,903.58 10,996.20
Master Servicer Fees 647.17 2,450.90
Cur Period Master Servicer Advance 0.00
Deferred Interest Added to Principal 1,701.03 0.70 6,442.05
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 (13,825.31)
Unpaid Number
POOL DELINQUENCY DATA Prin Bal of Loans
Loans Delinquent ONE Payment 481,892.76 2
Loans Delinquent TWO Payments 221,895.61 1
Loans Delinquent THREE + Payments 2,687,383.87 13
Tot Unpaid Principal on Delinq Loans 3,391,172.24 16
Loans in Foreclosure (incl in delinq) 966,165.09 5
REO/Pending Cash Liquidations 556,705.71 3
6 Mo Avg Delinquencies 2+ Payments 9.5733%
Loans in Pool 115
Current Period Sub-Servicer Fee 10,996.27
Current Period Master Servicer Fee 2,450.91
Aggregate REO Losses (1,302,243.70)
................................................................................
Run: 02/05/96 08:31:04 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-5A (POOL 3105)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3105
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
760920CC0 87,338,199.16 24,205,582.98 7.7974 777,156.17
- --------------------------------------------------------------------------------
87,338,199.16 24,205,582.98 777,156.17
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
156,464.06 0.00 933,620.23 0.00 23,428,426.81
156,464.06 0.00 933,620.23 0.00 23,428,426.81
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
277.147722 8.898239 1.791473 0.000000 10.689712 268.249483
Determination Date 22-JANUNARY-96
Distribution Date 25-JANUNARY-96
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 02/05/96 08:31:04 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-5A (POOL 3105)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 8,231.39
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 7,400.65
SUBSERVICER ADVANCES THIS MONTH 23,363.03
MASTER SERVICER ADVANCES THIS MONTH 712.35
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 244,865.39
(B) TWO MONTHLY PAYMENTS: 2 580,406.87
(C) THREE OR MORE MONTHLY PAYMENTS: 5 1,093,540.73
(D) LOANS IN FORECLOSURE 5 1,056,122.35
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 23,428,426.81
ACTUAL UPAID PRINCIPAL BALANCE @ 12/31 23,364,063.60
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 110
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 108,259.33
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 426,537.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 3,602.27
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 320,241.42
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 26,775.48
MORTGAGE POOL INSURANCE 9,354,156.04
SPECIAL HAZARD LOSS COVERAGE 1,996,946.00
BANKRUPTCY BOND 104,774.00
MORTGAGE REPURCHASE BOND 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.6107%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.8046%
POOL TRADING FACTOR 0.268249483
................................................................................
Run: 02/05/96 08:31:04 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-5B (POOL 3106)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3106
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
760920CE6 62,922,765.27 14,278,051.31 8.8600 15,547.40
- --------------------------------------------------------------------------------
62,922,765.27 14,278,051.31 15,547.40
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
105,404.19 0.00 120,951.59 0.00 14,262,503.91
105,404.19 0.00 120,951.59 0.00 14,262,503.91
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
226.913920 0.247087 1.675136 0.000000 1.922223 226.666833
Determination Date 22-JANUNARY-96
Distribution Date 25-JANUNARY-96
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 02/05/96 08:31:04 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-5B (POOL 3106)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 5,756.56
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,455.21
SUBSERVICER ADVANCES THIS MONTH 12,424.24
MASTER SERVICER ADVANCES THIS MONTH 1,413.47
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 555,897.94
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 176,662.17
(D) LOANS IN FORECLOSURE 4 680,775.65
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 14,262,503.91
ACTUAL UPAID PRINCIPAL BALANCE @ 12/31 14,097,442.18
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 91
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 183,348.08
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 2,088.83
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 13,458.57
MORTGAGE POOL INSURANCE 9,354,156.04
SPECIAL HAZARD LOSS COVERAGE 1,996,946.00
BANKRUPTCY BOND 104,774.00
MORTGAGE REPURCHASE BOND 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.7394%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.8712%
POOL TRADING FACTOR 0.226666833
................................................................................
SEC REPORT
DISTRIBUTION DATE: 01/25/96
MONTHLY Cutoff: Dec-95
DETERMINATION DATE: 01/22/96
RUN TIME/DATE: 01/12/96 12:31 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 310,530.00 5,487.44
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 258,920.93 0.00
Total Principal Prepayments 254,184.24 0.00
Principal Payoffs-In-Full 0.00 0.00
Principal Curtailments 52.34 0.00
Principal Liquidations 254,131.90 0.00
Scheduled Principal Due 4,736.69 0.00
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 51,609.07 5,487.44
Prepayment Interest Shortfall 0.24 0.02
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 6,193,117.60 10,000.00
Current Period ENDING Prin Bal 5,934,196.67 10,000.00
Change in Principal Balance 258,920.93 0.00
PER CERTIFICATE DATA BY CLASS
Principal Distributed 2.245060 0.000000
Interest Distributed 0.447494 548.744000
Total Distribution 2.692554 548.744000
Total Principal Prepayments 2.203989 0.000000
Current Period Interest Shortfall 0.000000 0.000000
BEGINNING Principal Balance 53.699490 1,000.000000
ENDING Principal Balance 51.454430 1,000.000000
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 10.000000% 0.585302%
Subordinated Unpaid Amounts
Period Ending Class Percentages 55.136261%
Prepayment Percentages 100.000000% 100.000000%
Trading Factors 5.145443% 100.000000%
Certificate Denominations 1,000 1,000
Sub-Servicer fees 1,186.10 1.92
Master Servicer Fees 469.97 0.76
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 125,877.57 77.30 441,972.31
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 113,013.39 371,934.32
Total Principal Prepayments 111,565.74 365,749.98
Principal Payoffs-In-Full 0.00 0.00
Principal Curtailments 0.00 52.34
Principal Liquidations 111,565.74 365,697.64
Scheduled Principal Due 1,630.52 6,367.21
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 12,864.18 77.30 70,037.99
Prepayment Interest Shortfall 0.20 0.00 0.46
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 5,047,360.78 11,250,478.38
Current Period ENDING Prin Bal 4,836,724.25 10,780,920.92
Change in Principal Balance 210,636.53 469,557.46
PER CERTIFICATE DATA BY CLASS
Principal Distributed 3,254.452966
Interest Distributed 370.450517
Total Distribution 3,624.903483
Total Principal Prepayments 0.000000
Current Period Interest Shortfall
BEGINNING Principal Balance 581.396532
ENDING Principal Balance 557.133684
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 10.000000% 10.000000%
Subordinated Unpaid Amounts 4,373,970.58 2,650.00
Period Ending Class Percentages 44.863739%
Prepayment Percentages 0.000000%
Trading Factors 55.713368% 8.692846%
Certificate Denominations 250,000.00
Sub-Servicer fees 966.67 2,154.69
Master Servicer Fees 383.02 853.75
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 692,751.25 3
Loans Delinquent TWO Payments 776,042.89 3
Loans Delinquent THREE + Payments 3,508,205.65 12
Tot Unpaid Principal on Delinq Loans 4,976,999.79 18
Loans in Foreclosure (incl in delinq) 876,168.22 4
REO/Pending Cash Liquidations 2,632,037.43 8
6 Mo Avg Delinquencies 2+ Payments 49.3361%
Loans in Pool 35
Current Period Sub-Servicer Fee 2,154.69
Current Period Master Servicer Fee 853.75
Aggregate REO Losses (3,679,280.02)
................................................................................
Run: 02/05/96 08:31:04 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-7 (POOL 3108)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3108
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
760920CG1 120,931,254.07 6,834,812.68 10.0000 4,698.90
- --------------------------------------------------------------------------------
120,931,254.07 6,834,812.68 4,698.90
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
56,956.08 0.00 61,654.98 0.00 6,830,113.78
56,956.08 0.00 61,654.98 0.00 6,830,113.78
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
56.518166 0.038856 0.470979 0.000000 0.509835 56.479310
Determination Date 22-JANUNARY-96
Distribution Date 25-JANUNARY-96
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 02/05/96 08:31:04 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-7 (POOL 3108)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 2,525.84
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,945.43
SUBSERVICER ADVANCES THIS MONTH 20,708.02
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 373,739.94
(B) TWO MONTHLY PAYMENTS: 2 470,888.94
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 2 1,223,738.47
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 6,830,113.78
ACTUAL UPAID PRINCIPAL BALANCE @ 12/31 6,836,391.83
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 27
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 82.79
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 4,616.11
MORTGAGE POOL INSURANCE 3,414,530.12
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 0.056479310
................................................................................
SEC REPORT
DISTRIBUTION DATE: 01/25/96
MONTHLY Cutoff: Dec-95
DETERMINATION DATE: 01/22/96
RUN TIME/DATE: 01/12/96 12:49 PM
CERTIFICATEHOLDER STATEMENT
CONDUIT SENIOR SUBORDINATED MORTGAGE PASSTHRU CERTIFICATES
POOL #: 4019
SERIES: 1989-S6
SELLER: RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC
MASTER SERVICER: RESIDENTIAL FUNDING CORPORATION
CLASS A STRIP
CUSIP Number 760920CHP NA
Tot Principal and Interest Distr 388,778.41 7,898.73
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 340,805.87
Total Principal Prepayments 217,864.48
Principal Payoffs-In-Full 217,483.27
Principal Curtailments 381.21
Principal Liquidations 118,848.35
Scheduled Principal Due 4,093.04
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 47,972.54 7,898.73
Prepayment Interest Shortfall 582.33 144.10
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 6,051,636.20
Current Period ENDING Prin Bal 5,710,830.33
Change in Principal Balance 340,805.87
PER CERTIFICATE DATA BY CLASS
Principal Distributed 2.272491
Interest Distributed 0.319881
Total Distribution 2.592371
Total Principal Prepayments 2.245198
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 40.352261
ENDING Principal Balance 38.079770
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 9.628114% 0.861903%
Subordinated Unpaid Amounts
Period Ending Class Percentages 54.100950%
Prepayment Percentages 100.000000%
Trading Factors 3.807977%
Certificate Denominations 1,000
Sub-Servicer Fees 1,521.92
Master Servicer Fees 502.32
Percentage Interest
Current Period Master Servicer Advance 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Tot Principal and Interest Distr 108,110.78 0.00 504,787.92
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 99,065.37 439,871.24
Total Principal Prepayments 0.00 217,864.48
Principal Payoffs-In-Full 0.00 217,483.27
Principal Curtailments 0.00 381.21
Principal Liquidations 98,819.78 217,668.13
Scheduled Principal Due 2,077.64 6,170.68
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 9,045.41 0.00 64,916.68
Prepayment Interest Shortfall 475.90 0.00 1,202.33
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 4,945,517.93 10,997,154.13
Current Period ENDING Prin Bal 4,845,047.77 10,555,878.10
Change in Principal Balance 100,470.16 441,276.03
PER CERTIFICATE DATA BY CLASS
Principal Distributed 1,965.719775
Interest Distributed 179.484933
Total Distribution 2,145.204708
Total Principal Prepayments 0.000000
Current Period Interest Shortfall
BEGINNING Principal Balance 392.528788
ENDING Principal Balance 384.554409
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 9.628114% 0.000000%
Subordinated Unpaid Amounts 8,840,172.71 0.00 8,840,172.71
Period Ending Class Percentages 45.899050%
Prepayment Percentages 0.000000%
Trading Factors 38.455441% 6.493155%
Certificate Denominations 250,000
Sub-Servicer Fees 1,291.20 2,813.12
Master Servicer Fees 426.16 928.48
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 152,475.43 1
Loans Delinquent TWO Payments 324,182.16 1
Loans Delinquent THREE + Payments 4,148,064.37 14
Tot Unpaid Principal on Delinq Loans 4,624,721.96 16
Loans in Foreclosure, INCL in Delinq 2,387,651.51 7
REO/Pending Cash Liquidations 1,760,412.86 7
Principal Balance New REO 0.00
6 Mo Avg Delinquencies 2+ Payments 45.7280%
Loans in Pool 31
Current Period Sub-Servicer Fee 2,813.12
Current Period Master Servicer Fee 928.48
Aggregate REO Losses (7,826,705.23)
................................................................................
Run: 01/26/96 15:29:03 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 11,340,036.40 9.000000 % 342,843.77
A-5 760920CQ9 2,388,000.00 2,388,000.00 9.000000 % 0.00
A-6 760920CJ5 100,000.00 11,181.18 1237.750000 % 279.24
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 10,000.00 560.78 0.519355 % 14.01
B 17,727,586.62 7,408,322.52 10.000000 % 26,466.97
R-I 0.00 0.00 10.000000 % 0.00
R-II 0.00 0.00 0.000000 % 0.00
- -------------------------------------------------------------------------------
262,737,586.62 21,148,100.88 369,603.99
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 84,936.11 427,779.88 0.00 0.00 10,997,192.63
A-5 17,885.96 17,885.96 0.00 0.00 2,388,000.00
A-6 11,517.44 11,796.68 0.00 0.00 10,901.94
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 9,140.51 9,154.52 0.00 0.00 546.77
B 61,653.47 88,120.44 0.00 57,640.34 7,324,219.89
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
- -------------------------------------------------------------------------------
185,133.49 554,737.48 0.00 57,640.34 20,720,861.23
===============================================================================
_______________________________________________________________________________
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-4 583.515303 17.641441 4.370490 22.011931 0.000000 565.873862
A-5 1000.000000 0.000000 7.489933 7.489933 0.000000 1000.000000
A-6 111.811800 2.792400 115.174400 117.966800 0.000000 109.019000
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 56.078000 1.401000 914.051000 915.452000 0.000000 54.677000
B 104474.4733 373.245532 869.456618 1242.702150 0.000000 103288.4516
_______________________________________________________________________________
DETERMINATION DATE 22-January-96
DISTRIBUTION DATE 25-January-96
Run: 01/26/96 15:29:04 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 5,966.51
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,992.88
SUBSERVICER ADVANCES THIS MONTH 61,584.56
MASTER SERVICER ADVANCES THIS MONTH 18,304.98
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 2,491,314.48
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 5 1,278,797.01
FORECLOSURES
NUMBER OF LOANS 10
AGGREGATE PRINCIPAL BALANCE 2,714,810.86
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 20,720,861.23
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 79
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 1,920,704.80
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 187,156.85
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 64.96932490 % 35.03067520 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 64.65291760 % 35.34708240 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.5192 %
BANKRUPTCY AMOUNT AVAILABLE 0.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,166,569.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 11.04263962
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 279.83
POOL TRADING FACTOR: 7.88652339
................................................................................
Run: 02/05/96 08:31:04 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1990-2 (POOL 3117)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3117
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
760920DA3 193,971,603.35 9,743,102.56 10.5000 1,169,314.47
- --------------------------------------------------------------------------------
193,971,603.35 9,743,102.56 1,169,314.47
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
87,575.90 0.00 1,256,890.37 9,056.88 8,564,731.21
87,575.90 0.00 1,256,890.37 9,056.88 8,564,731.21
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
50.229530 6.028277 0.451488 0.000000 6.479765 44.154562
Determination Date 22-JANUNARY-96
Distribution Date 25-JANUNARY-96
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 02/05/96 08:31:04 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1990-2 (POOL 3117)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 2,660.95
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,827.23
SUBSERVICER ADVANCES THIS MONTH 24,174.16
MASTER SERVICER ADVANCES THIS MONTH 7,799.81
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 408,130.37
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 443,697.14
(D) LOANS IN FORECLOSURE 5 1,550,553.62
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 8,564,731.21
ACTUAL UPAID PRINCIPAL BALANCE @ 12/31 7,763,190.28
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 27
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 819,183.82
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 97,701.33
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 80.00
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 1,074,260.88
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION -2,727.74
MORTGAGE POOL INSURANCE 2,744,161.97
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 11.5567%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 10.5000%
POOL TRADING FACTOR 0.044154562
................................................................................
Run: 02/05/96 08:31:04 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1990-3A (POOL 3118)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3118
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
760920DB1 46,306,707.62 11,634,854.40 7.7674 572,662.45
- --------------------------------------------------------------------------------
46,306,707.62 11,634,854.40 572,662.45
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
73,284.09 0.00 645,946.54 0.00 11,062,191.95
73,284.09 0.00 645,946.54 0.00 11,062,191.95
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
251.256351 12.366728 1.582580 0.000000 13.949308 238.889624
Determination Date 22-JANUNARY-96
Distribution Date 25-JANUNARY-96
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 02/05/96 08:31:04 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1990-3A (POOL 3118)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 4,350.97
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,604.24
SUBSERVICER ADVANCES THIS MONTH 11,849.62
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,268,420.35
(B) TWO MONTHLY PAYMENTS: 1 228,985.99
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 11,062,191.95
ACTUAL UPAID PRINCIPAL BALANCE @ 12/31 11,075,471.69
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 559,803.96
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 465.57
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 12,392.92
FSA GUARANTY INSURANCE POLICY 5,576,978.24
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 8.6072%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.7674%
POOL TRADING FACTOR 0.238889624
................................................................................
Run: 02/05/96 08:31:04 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1990-3B (POOL 3119)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3119
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
760920DC9 19,212,019.52 3,662,761.64 7.7478 5,155.99
- --------------------------------------------------------------------------------
19,212,019.52 3,662,761.64 5,155.99
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
23,642.10 0.00 28,798.09 0.00 3,657,605.65
23,642.10 0.00 28,798.09 0.00 3,657,605.65
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
190.649486 0.268373 1.230589 0.000000 1.498962 190.381113
Determination Date 22-JANUNARY-96
Distribution Date 25-JANUNARY-96
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 02/05/96 08:31:04 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1990-3B (POOL 3119)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 1,221.81
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,151.13
SUBSERVICER ADVANCES THIS MONTH 2,182.04
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 281,044.29
(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 3,657,605.65
ACTUAL UPAID PRINCIPAL BALANCE @ 12/31 3,661,494.71
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 20
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 1,010.01
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 4,145.98
FSA GUARANTY INSURANCE POLICY 5,576,978.24
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 8.5231%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.7478%
POOL TRADING FACTOR 0.190381113
................................................................................
Run: 02/05/96 08:31:04 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1990-3C (POOL 3120)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3120
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
760920DD7 15,507,832.37 2,841,616.68 8.8428 3,269.00
- --------------------------------------------------------------------------------
15,507,832.37 2,841,616.68 3,269.00
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
20,935.14 0.00 24,204.14 0.00 2,838,347.68
20,935.14 0.00 24,204.14 0.00 2,838,347.68
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
183.237516 0.210797 1.349972 0.000000 1.560769 183.026719
Determination Date 22-JANUNARY-96
Distribution Date 25-JANUNARY-96
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 02/05/96 08:31:04 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1990-3C (POOL 3120)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 1,096.22
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 892.74
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 2,838,347.68
ACTUAL UPAID PRINCIPAL BALANCE @ 12/31 2,840,539.33
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 642.29
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 2,626.71
FSA GUARANTY INSURANCE POLICY 5,576,978.24
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 9.6807%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.8428%
POOL TRADING FACTOR 0.183026719
................................................................................
Run: 02/05/96 08:31:04 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1990-5 (POOL 3126)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3126
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
760920DJ4 199,971,518.09 18,789,627.08 10.0181 331,976.30
- --------------------------------------------------------------------------------
199,971,518.09 18,789,627.08 331,976.30
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
155,148.08 0.00 487,124.38 0.00 18,457,650.78
155,148.08 0.00 487,124.38 0.00 18,457,650.78
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
93.961516 1.660118 0.775851 0.000000 2.435969 92.301399
Determination Date 22-JANUNARY-96
Distribution Date 25-JANUNARY-96
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 02/05/96 08:31:04 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1990-5 (POOL 3126)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 4,787.79
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 9,222.34
SUBSERVICER ADVANCES THIS MONTH 55,919.62
MASTER SERVICER ADVANCES THIS MONTH 6,412.99
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 9 2,513,185.93
(B) TWO MONTHLY PAYMENTS: 2 387,489.84
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 9 2,836,459.20
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 18,457,650.78
ACTUAL UPAID PRINCIPAL BALANCE @ 12/31 17,825,618.85
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 66
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 664,805.50
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 318,025.23
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 285.61
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 13,665.46
LOC AMOUNT AVAILABLE 3,863,884.13
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 10.9183%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 9.9874%
POOL TRADING FACTOR 0.092301399
................................................................................
Run: 02/05/96 08:31:04 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1990-6 (POOL 3127)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3127
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
A 760920DK1 100,033,801.56 6,632,909.64 9.5000 449,256.83
S 760920DL9 0.00 0.00 0.8314 0.00
- --------------------------------------------------------------------------------
100,033,801.56 6,632,909.64 449,256.83
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 51,595.75 0.00 500,852.58 0.00 6,183,652.81
S 4,516.06 0.00 4,516.06 0.00 0.00
56,111.81 0.00 505,368.64 0.00 6,183,652.81
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 66.306684 4.491050 0.515783 0.000000 5.006833 61.815633
S 0.000000 0.000000 0.045145 0.000000 0.045145 0.000000
Determination Date 22-JANUNARY-96
Distribution Date 25-JANUNARY-96
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 02/05/96 08:31:04 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1990-6 (POOL 3127)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 1,683.69
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 657.15
SUBSERVICER ADVANCES THIS MONTH 11,167.11
MASTER SERVICER ADVANCES THIS MONTH 2,524.31
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 210,481.89
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 4 975,832.60
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 6,183,652.81
ACTUAL UPAID PRINCIPAL BALANCE @ 12/31 5,928,128.88
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 23
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 264,412.08
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 443,937.42
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 700.19
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 4,619.22
LOC AMOUNT AVAILABLE 5,944,613.60
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 972,163.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 10.8006%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 9.5000%
POOL TRADING FACTOR 0.061815633
................................................................................
Run: 02/05/96 08:31:04 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1990-8 (POOL 3129)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3129
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
A 760920ED6 95,187,660.42 6,235,808.88 10.5000 3,953.16
S 760920ED6 0.00 0.00 0.5821 0.00
- --------------------------------------------------------------------------------
95,187,660.42 6,235,808.88 3,953.16
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 54,563.18 0.00 58,516.34 0.00 6,231,855.72
S 3,024.88 0.00 3,024.88 0.00 0.00
57,588.06 0.00 61,541.22 0.00 6,231,855.72
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 65.510685 0.041530 0.573217 0.000000 0.614747 65.469155
S 0.000000 0.000000 0.031778 0.000000 0.031778 0.000000
Determination Date 22-JANUNARY-96
Distribution Date 25-JANUNARY-96
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 02/05/96 08:31:04 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1990-8 (POOL 3129)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 1,775.84
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 503.19
SUBSERVICER ADVANCES THIS MONTH 13,438.55
MASTER SERVICER ADVANCES THIS MONTH 13,825.03
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 599,983.18
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 376,235.07
(D) LOANS IN FORECLOSURE 1 375,345.80
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 6,231,855.72
ACTUAL UPAID PRINCIPAL BALANCE @ 12/31 4,830,972.30
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 18
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 1,405,853.09
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 16.45
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 3,936.71
FSA GUARANTY INSURANCE POLICY 2,619,056.48
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 11.6571%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 10.5000%
POOL TRADING FACTOR 0.065469155
................................................................................
Run: 01/26/96 15:29:05 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 4,187,682.31 9.500000 % 4,404.67
I 760920FV5 10,000.00 893.63 0.500000 % 0.79
B 11,825,033.00 5,641,279.13 9.500000 % 4,283.73
S 760920FW3 0.00 0.00 0.120859 % 0.00
- -------------------------------------------------------------------------------
110,000,309.00 9,829,855.07 8,689.19
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 33,148.40 37,553.07 0.00 0.00 4,183,277.64
I 4,095.27 4,096.06 0.00 0.00 892.84
B 44,654.63 48,938.36 0.00 0.00 5,636,995.40
S 996.98 996.98 0.00 0.00 0.00
- -------------------------------------------------------------------------------
82,895.28 91,584.47 0.00 0.00 9,821,165.88
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 42.659507 0.044870 0.337679 0.382549 0.000000 42.614637
I 89.363000 0.079000 409.527000 409.606000 0.000000 89.284000
B 477.062443 0.362259 3.776280 4.138539 0.000000 476.700183
_______________________________________________________________________________
DETERMINATION DATE 22-January-96
DISTRIBUTION DATE 25-January-96
Run: 01/26/96 15:29:06 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 2,783.31
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,034.13
SUBSERVICER ADVANCES THIS MONTH 9,802.48
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 261,421.07
(B) TWO MONTHLY PAYMENTS: 3 806,722.46
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 9,821,165.88
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 1,224.85
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 42.61075990 % 57.38924010 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 42.60360260 % 57.39639740 %
CLASS S - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1209 %
LETTER OF CREDIT - TOTAL AVAILABLE AMOUNT 7,793,146.50
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,129,615.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 10.58570433
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 295.19
POOL TRADING FACTOR: 8.92830754
................................................................................
Run: 02/05/96 08:31:04 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1990-R16 (POOL 2009)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 2009
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
760920FT0 190,576,742.37 28,344,737.99 7.3731 773,542.02
- --------------------------------------------------------------------------------
190,576,742.37 28,344,737.99 773,542.02
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
173,602.63 0.00 947,144.65 0.00 27,571,195.97
173,602.63 0.00 947,144.65 0.00 27,571,195.97
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
148.731360 4.058953 0.910933 0.000000 4.969886 144.672407
Determination Date 22-JANUNARY-96
Distribution Date 25-JANUNARY-96
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 02/05/96 08:31:04 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1990-R16 (POOL 2009)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 9,745.70
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 7,453.09
SUBSERVICER ADVANCES THIS MONTH 19,180.72
MASTER SERVICER ADVANCES THIS MONTH 3,094.40
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 715,440.27
(B) TWO MONTHLY PAYMENTS: 1 183,777.20
(C) THREE OR MORE MONTHLY PAYMENTS: 3 609,226.82
(D) LOANS IN FORECLOSURE 4 983,623.08
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 27,571,195.97
ACTUAL UPAID PRINCIPAL BALANCE @ 12/31 27,193,705.44
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 107
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 417,732.20
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 734,497.95
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 4,524.67
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 34,519.40
LOC AMOUNT AVAILABLE 3,444,951.93
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 336,386.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,609,446.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.1120%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.3720%
POOL TRADING FACTOR 0.144672407
................................................................................
Run: 02/05/96 08:31:04 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-3 (POOL 3142)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3142
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
760920HL5 149,985,269.74 12,715,856.87 10.0810 11,523.39
- --------------------------------------------------------------------------------
149,985,269.74 12,715,856.87 11,523.39
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
106,815.04 0.00 118,338.43 0.00 12,704,333.48
106,815.04 0.00 118,338.43 0.00 12,704,333.48
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
84.780705 0.076830 0.712170 0.000000 0.789000 84.703875
Determination Date 22-JANUNARY-96
Distribution Date 25-JANUNARY-96
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 02/05/96 08:31:04 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-3 (POOL 3142)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 2,855.63
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,580.14
SUBSERVICER ADVANCES THIS MONTH 20,563.04
MASTER SERVICER ADVANCES THIS MONTH 9,144.75
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 703,615.97
(B) TWO MONTHLY PAYMENTS: 1 218,735.31
(C) THREE OR MORE MONTHLY PAYMENTS: 1 244,410.22
(D) LOANS IN FORECLOSURE 4 1,040,990.04
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 12,704,333.48
ACTUAL UPAID PRINCIPAL BALANCE @ 12/31 11,729,942.42
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 56
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 3
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 987,071.85
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 1,056.38
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 10,467.01
LOC AMOUNT AVAILABLE 4,456,192.70
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 10.6161%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 10.0608%
POOL TRADING FACTOR 0.084703875
................................................................................
Run: 02/05/96 08:31:04 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-4 (POOL 3151)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3151
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
760920HN1 139,233,192.04 39,442,646.50 6.8417 658,097.76
- --------------------------------------------------------------------------------
139,233,192.04 39,442,646.50 658,097.76
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
223,374.89 0.00 881,472.65 0.00 38,784,548.74
223,374.89 0.00 881,472.65 0.00 38,784,548.74
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
283.284797 4.726587 1.604322 0.000000 6.330909 278.558210
Determination Date 22-JANUNARY-96
Distribution Date 25-JANUNARY-96
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 02/05/96 08:31:04 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-4 (POOL 3151)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 13,013.36
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 11,660.52
SUBSERVICER ADVANCES THIS MONTH 33,557.35
MASTER SERVICER ADVANCES THIS MONTH 12,629.20
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 1,659,807.16
(B) TWO MONTHLY PAYMENTS: 3 626,946.75
(C) THREE OR MORE MONTHLY PAYMENTS: 1 191,487.63
(D) LOANS IN FORECLOSURE 9 2,229,795.59
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 38,784,548.74
ACTUAL UPAID PRINCIPAL BALANCE @ 12/31 36,863,587.40
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 139
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 6
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 1,980,161.86
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 608,603.45
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 6,117.34
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 43,376.97
LOC AMOUNT AVAILABLE 3,806,843.05
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 7.6539%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.8587%
POOL TRADING FACTOR 0.278558210
................................................................................
Run: 01/26/96 15:29:07 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 4,498,077.71 9.500000 % 4,498,077.71
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 10,000.00 272.58 0.429873 % 272.58
B 16,822,037.00 12,356,120.28 9.500000 % 12,356,120.28
R-1 0.00 0.00 9.500000 % 0.00
R-2 0.00 0.00 0.000000 % 0.00
- -------------------------------------------------------------------------------
181,853,037.00 16,854,470.57 16,854,470.57
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 35,609.78 4,533,687.49 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 6,037.73 6,310.31 0.00 0.00 0.00
B 97,819.29 12,453,939.57 0.00 2,505.83 0.00
R-1 2.16 2.16 0.00 0.00 0.00
R-2 0.00 0.00 0.00 0.00 0.00
- -------------------------------------------------------------------------------
139,468.96 16,993,939.53 0.00 2,505.83 0.00
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 257.033012 257.033012 2.034845 259.067857 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 27.258000 27.258000 603.773000 631.031000 0.000000 0.000000
B 734.519861 734.519861 5.814949 740.334810 0.000000 0.000000
_______________________________________________________________________________
DETERMINATION DATE 22-January-96
DISTRIBUTION DATE 25-January-96
Run: 01/26/96 15:29:08 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 6,594.82
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,600.02
SUBSERVICER ADVANCES THIS MONTH 32,819.05
MASTER SERVICER ADVANCES THIS MONTH 12,875.70
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 2,050,259.53
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,553,324.29
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 16,479,306.27
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 46
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 1,460,839.66
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 360,819.78
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 26.68935980 % 73.31064020 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 0.00000000 % 0.00000000 %
CLASS A-7 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.4311 %
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 10.61230562
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 287.40
POOL TRADING FACTOR: 9.06188124
................................................................................
Run: 02/05/96 08:31:04 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-R9 (POOL 2014)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 2014
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
A 760920HW1 180,816,953.83 45,663,067.37 6.1491 638,556.84
S 760920JG4 0.00 0.00 0.5500 0.00
- --------------------------------------------------------------------------------
180,816,953.83 45,663,067.37 638,556.84
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 232,986.01 0.00 871,542.85 0.00 45,024,510.53
S 20,839.20 0.00 20,839.20 0.00 0.00
253,825.21 0.00 892,382.05 0.00 45,024,510.53
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 252.537533 3.531510 1.288519 0.000000 4.820029 249.006023
S 0.000000 0.000000 0.115250 0.000000 0.115250 0.000000
Determination Date 22-JANUNARY-96
Distribution Date 25-JANUNARY-96
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 02/05/96 08:31:04 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-R9 (POOL 2014)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 15,159.41
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 12,195.17
SUBSERVICER ADVANCES THIS MONTH 10,250.79
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 599,381.41
(B) TWO MONTHLY PAYMENTS: 3 817,592.97
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 45,024,510.53
ACTUAL UPAID PRINCIPAL BALANCE @ 12/31 45,077,665.18
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 171
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 561,494.63
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 12,134.52
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 64,927.69
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 7.4196%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.1496%
POOL TRADING FACTOR 0.249006023
................................................................................
Run: 01/26/96 15:29:09 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 2,278,201.37 10.000000 % 179,150.60
A-3 760920KA5 62,000,000.00 2,804,552.55 10.000000 % 220,541.21
A-4 760920KB3 10,000.00 428.06 0.791200 % 33.66
B 10,439,807.67 3,672,412.97 10.000000 % 0.00
R 0.00 24.28 10.000000 % 1.91
- -------------------------------------------------------------------------------
122,813,807.67 8,755,619.23 399,727.38
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 18,852.13 198,002.73 68.75 0.00 2,099,119.52
A-3 23,207.70 243,748.91 84.63 0.00 2,584,095.97
A-4 5,753.30 5,786.96 0.00 0.00 394.40
B 1,245.56 1,245.56 110.82 127,290.95 3,574,376.65
R 3.75 5.66 0.01 0.00 22.38
B RECOURSE OBLIGATION
127,290.96
- -------------------------------------------------------------------------------
49,062.44 576,080.78 264.21 127,290.95 8,258,008.92
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 260.842841 20.511862 2.158476 22.670338 0.007872 240.338851
A-3 45.234719 3.557116 0.374318 3.931434 0.001365 41.678967
A-4 42.806000 3.366000 575.330000 578.696000 0.000000 39.440000
B 351.770175 0.000000 0.119310 0.119310 0.010615 342.379550
B RECOURSE OBLIGATION 12.192845
_______________________________________________________________________________
DETERMINATION DATE 22-January-96
DISTRIBUTION DATE 25-January-96
Run: 01/26/96 15:29:10 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 2,583.20
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 715.87
SUBSERVICER ADVANCES THIS MONTH 20,519.96
MASTER SERVICER ADVANCES THIS MONTH 14,568.14
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 1,113,169.25
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 1,019,171.25
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 8,258,008.92
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 29
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 1,628,162.76
REMAINING SUBCLASS INTEREST SHORTFALL 29,143.82
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 263,876.06
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 58.05650210 % 41.94349790 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 56.71624140 % 43.28375860 %
CLASS A-4 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.7971 %
BANKRUPTCY AMOUNT AVAILABLE 489,203.00
FRAUD AMOUNT AVAILABLE 121,390.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,374,125.00
LOSS AMOUNT COVERED BY LOSS OBLIGATION 127,290.96
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 11.35021251
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 112.36
POOL TRADING FACTOR: 6.72400691
................................................................................
Run: 01/26/96 15:28:58 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-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 14,479,290.34 7.154488 % 550,954.92
R 760920KT4 100.00 0.00 7.154488 % 0.00
B 10,120,256.77 7,779,243.34 7.154488 % 9,737.66
- -------------------------------------------------------------------------------
155,696,256.77 22,258,533.68 560,692.58
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 85,229.43 636,184.35 0.00 0.00 13,928,335.42
R 0.00 0.00 0.00 0.00 0.00
B 45,790.95 55,528.61 0.00 0.00 7,769,505.68
- -------------------------------------------------------------------------------
131,020.38 691,712.96 0.00 0.00 21,697,841.10
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 99.462139 3.784657 0.585464 4.370121 0.000000 95.677481
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 768.680431 0.962195 4.524683 5.486878 0.000000 767.718236
_______________________________________________________________________________
DETERMINATION DATE 22-January-96
DISTRIBUTION DATE 25-January-96
Run: 01/26/96 15:28:59 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-R13 (POOL # 2015)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 2015
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 7,230.77
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,264.24
SPREAD 4,120.36
SUBSERVICER ADVANCES THIS MONTH 12,814.62
MASTER SERVICER ADVANCES THIS MONTH 4,202.96
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 281,493.74
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 6
AGGREGATE PRINCIPAL BALANCE 1,450,332.58
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 21,697,841.10
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 84
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 2
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 550,071.81
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 532,830.47
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 65.05051300 % 34.94948700 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 64.19226390 % 35.80773610 %
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 7.88621071
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 277.11
POOL TRADING FACTOR: 13.93600691
................................................................................
Run: 01/26/96 15:29:00 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1991-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 24,975,247.40 6.397340 % 396,361.57
R 760920KR8 100.00 0.00 6.397340 % 0.00
B 9,358,525.99 8,378,328.98 6.397340 % 12,813.59
- -------------------------------------------------------------------------------
120,755,165.99 33,353,576.38 409,175.16
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 132,171.29 528,532.86 0.00 0.00 24,578,885.83
R 0.00 0.00 0.00 0.00 0.00
B 44,338.89 57,152.48 0.00 0.00 8,365,515.39
- -------------------------------------------------------------------------------
176,510.18 585,685.34 0.00 0.00 32,944,401.22
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 224.201285 3.558114 1.186494 4.744608 0.000000 220.643171
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 895.261603 1.369189 4.737807 6.106996 0.000000 893.892414
_______________________________________________________________________________
DETERMINATION DATE 22-January-96
DISTRIBUTION DATE 25-January-96
Run: 01/26/96 15:29:01 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-R14 (POOL # 2016)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 2016
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 11,174.12
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,557.87
SPREAD 6,207.82
SUBSERVICER ADVANCES THIS MONTH 6,997.68
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 491,516.62
(B) TWO MONTHLY PAYMENTS: 1 272,806.36
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 228,490.48
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 32,944,401.22
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 131
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 358,165.11
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 74.88026810 % 25.11973190 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 74.60717120 % 25.39282880 %
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 7.18782543
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 257.70
POOL TRADING FACTOR: 27.28198082
................................................................................
Run: 01/26/96 15:29:11 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 9,367,682.31 9.000000 % 331,602.24
S 760920LY2 10,000.00 1,326.59 0.672625 % 46.96
R 0.00 0.00 9.000000 % 0.00
- -------------------------------------------------------------------------------
70,625,405.90 9,369,008.90 331,649.20
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 70,047.29 401,649.53 0.00 0.00 9,036,080.07
S 5,235.80 5,282.76 0.00 0.00 1,279.63
R 9.92 9.92 0.00 0.00 0.00
- -------------------------------------------------------------------------------
75,293.01 406,942.21 0.00 0.00 9,037,359.70
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 221.096282 7.826485 1.653258 9.479743 0.000000 213.269798
S 132.659000 4.696000 523.580000 528.276000 0.000000 127.963000
_______________________________________________________________________________
DETERMINATION DATE 22-January-96
DISTRIBUTION DATE 25-January-96
Run: 01/26/96 15:29:11 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 2,897.54
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,008.07
SUBSERVICER ADVANCES THIS MONTH 15,728.99
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 1,278,914.39
(B) TWO MONTHLY PAYMENTS: 1 505,121.61
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 9,037,359.70
AGGREGATE NUMBER OF 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
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 325,160.43
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 100.00000010 % 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 0.6963 %
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 10.20169561
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 303.35
POOL TRADING FACTOR: 12.79618798
................................................................................
Run: 02/05/96 08:31:04 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-21A (POOL 3152)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3152
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
A 760920MK1 114,708,718.07 36,823,594.72 6.8161 597,283.39
S 760920ML9 0.00 0.00 0.2500 0.00
- --------------------------------------------------------------------------------
114,708,718.07 36,823,594.72 597,283.39
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 207,026.11 0.00 804,309.50 0.00 36,226,311.33
S 7,593.27 0.00 7,593.27 0.00 0.00
214,619.38 0.00 811,902.77 0.00 36,226,311.33
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 321.018274 5.206957 1.804798 0.000000 7.011755 315.811317
S 0.000000 0.000000 0.066196 0.000000 0.066196 0.000000
Determination Date 22-JANUNARY-96
Distribution Date 25-JANUNARY-96
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 02/05/96 08:31:04 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-21A (POOL 3152)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 11,131.88
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,636.68
SUBSERVICER ADVANCES THIS MONTH 31,488.35
MASTER SERVICER ADVANCES THIS MONTH 12,725.68
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 571,250.87
(B) TWO MONTHLY PAYMENTS: 2 314,190.89
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 12 3,556,636.33
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 36,226,311.33
ACTUAL UPAID PRINCIPAL BALANCE @ 12/31 34,372,755.10
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 119
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 1,923,381.07
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 550,699.32
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 6,746.20
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 39,837.87
LOC AMOUNT AVAILABLE 15,890,047.04
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 7.6136%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.8516%
POOL TRADING FACTOR 0.315811317
................................................................................
Run: 02/05/96 08:31:04 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-21B (POOL 3153)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3153
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
A 760920MM7 56,810,233.31 19,324,126.97 7.7009 469,821.38
S 760920MN5 0.00 0.00 0.2500 0.00
- --------------------------------------------------------------------------------
56,810,233.31 19,324,126.97 469,821.38
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 122,755.90 0.00 592,577.28 0.00 18,854,305.59
S 3,985.26 0.00 3,985.26 0.00 0.00
126,741.16 0.00 596,562.54 0.00 18,854,305.59
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 340.152220 8.270013 2.160806 0.000000 10.430819 331.882207
S 0.000000 0.000000 0.070150 0.000000 0.070150 0.000000
Determination Date 22-JANUNARY-96
Distribution Date 25-JANUNARY-96
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 02/05/96 08:31:04 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-21B (POOL 3153)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 5,265.01
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,653.84
SUBSERVICER ADVANCES THIS MONTH 14,393.62
MASTER SERVICER ADVANCES THIS MONTH 1,625.28
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 1,074,590.12
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 267,097.11
(D) LOANS IN FORECLOSURE 2 531,101.20
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 18,854,305.59
ACTUAL UPAID PRINCIPAL BALANCE @ 12/31 18,659,208.08
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 75
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 215,374.12
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 434,352.13
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 16,452.31
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 19,016.94
LOC AMOUNT AVAILABLE 15,890,047.04
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 8.4512%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.7064%
POOL TRADING FACTOR 0.331882207
................................................................................
Run: 02/05/96 08:31:04 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-21C (POOL 3154)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3154
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
A 760920MB1 23,305,328.64 8,424,617.23 8.7039 758,450.25
S 760920MC9 0.00 0.00 0.2500 0.00
- --------------------------------------------------------------------------------
23,305,328.64 8,424,617.23 758,450.25
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 61,105.46 0.00 819,555.71 0.00 7,666,166.98
S 1,755.12 0.00 1,755.12 0.00 0.00
62,860.58 0.00 821,310.83 0.00 7,666,166.98
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 361.488884 32.544070 2.621952 0.000000 35.166022 328.944813
S 0.000000 0.000000 0.075310 0.000000 0.075310 0.000000
Determination Date 22-JANUNARY-96
Distribution Date 25-JANUNARY-96
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 02/05/96 08:31:04 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-21C (POOL 3154)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 2,841.68
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 814.33
SUBSERVICER ADVANCES THIS MONTH 15,500.24
MASTER SERVICER ADVANCES THIS MONTH 2,819.04
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 89,995.48
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 613,112.29
(D) LOANS IN FORECLOSURE 5 1,124,484.36
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 7,666,166.98
ACTUAL UPAID PRINCIPAL BALANCE @ 12/31 7,332,846.08
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 37
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 355,448.12
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 496,981.18
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 50.67
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 255,154.43
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 6,263.97
LOC AMOUNT AVAILABLE 15,890,047.04
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 9.6353%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.8197%
POOL TRADING FACTOR 0.328944813
................................................................................
Run: 02/05/96 08:31:04 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-25A (POOL 3159)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3159
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
A 760920NV6 56,799,660.28 17,615,238.54 6.8438 232,509.86
S 760920NX2 0.00 0.00 0.2750 0.00
- --------------------------------------------------------------------------------
56,799,660.28 17,615,238.54 232,509.86
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 99,495.80 0.00 332,005.66 0.00 17,382,728.68
S 3,997.98 0.00 3,997.98 0.00 0.00
103,493.78 0.00 336,003.64 0.00 17,382,728.68
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 310.129294 4.093508 1.751697 0.000000 5.845205 306.035786
S 0.000000 0.000000 0.070387 0.000000 0.070387 0.000000
Determination Date 22-JANUNARY-96
Distribution Date 25-JANUNARY-96
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 02/05/96 08:31:04 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-25A (POOL 3159)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 5,451.10
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,454.02
SUBSERVICER ADVANCES THIS MONTH 11,136.59
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,573,293.63
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 17,382,728.68
ACTUAL UPAID PRINCIPAL BALANCE @ 12/31 17,401,615.70
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 65
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 213,922.39
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 65.27
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 18,522.20
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 7.5949%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.8449%
POOL TRADING FACTOR 0.306035786
................................................................................
Run: 02/05/96 08:31:04 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-25B (POOL 3160)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3160
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
A 760920NW4 79,584,135.22 32,340,850.42 7.7260 1,777,892.71
S 760920NY0 0.00 0.00 0.2750 0.00
- --------------------------------------------------------------------------------
79,584,135.22 32,340,850.42 1,777,892.71
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 202,488.69 0.00 1,980,381.40 0.00 30,562,957.71
S 7,207.40 0.00 7,207.40 0.00 0.00
209,696.09 0.00 1,987,588.80 0.00 30,562,957.71
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 406.373083 22.339788 2.544335 0.000000 24.884123 384.033295
S 0.000000 0.000000 0.090563 0.000000 0.090563 0.000000
Determination Date 22-JANUNARY-96
Distribution Date 25-JANUNARY-96
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 02/05/96 08:31:04 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-25B (POOL 3160)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 8,121.41
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,360.91
SUBSERVICER ADVANCES THIS MONTH 20,210.63
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 2,065,413.69
(B) TWO MONTHLY PAYMENTS: 2 544,215.45
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 30,562,957.71
ACTUAL UPAID PRINCIPAL BALANCE @ 12/31 30,591,897.60
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 115
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
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 1,325,677.14
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 162,550.54
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 258,900.67
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 30,764.36
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 8.4372%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.7308%
POOL TRADING FACTOR 0.384033295
................................................................................
Run: 02/05/96 08:31:04 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-23 (POOL 3161)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3161
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
760920PH5 149,999,535.00 11,539,566.81 9.2949 11,539,566.81
- --------------------------------------------------------------------------------
149,999,535.00 11,539,566.81 11,539,566.81
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
88,283.54 0.00 11,627,850.35 0.00 0.00
88,283.54 0.00 11,627,850.35 0.00 0.00
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
76.930684 76.930684 0.588559 0.000000 77.519243 0.000000
Determination Date 22-JANUNARY-96
Distribution Date 25-JANUNARY-96
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 02/05/96 08:31:04 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-23 (POOL 3161)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 3,830.90
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,243.77
SUBSERVICER ADVANCES THIS MONTH 0.00
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 0.00
ACTUAL UPAID PRINCIPAL BALANCE @ 12/31 10,981,735.38
AGGREGATE NUMBER 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
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 329,419.75
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 21,953.78
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 205,725.88
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 10,982,467.40
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 10.0172%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 9.2954%
POOL TRADING FACTOR 0.000000000
................................................................................
Run: 01/26/96 15:29:12 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 1,763,649.63 7.750000 % 84,014.04
A-13 760920QJ0 15,000,000.00 2,645,474.45 9.000000 % 126,021.07
A-14 760920QE1 10,000.00 125.23 17602.505000 % 5.97
A-15 760920QF8 0.00 0.00 0.188498 % 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 9,582,698.24 9.000000 % 7,592.55
B 19,082,367.41 16,919,595.94 9.000000 % 12,931.39
- -------------------------------------------------------------------------------
381,627,769.48 30,911,543.49 230,565.02
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 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 11,376.17 95,390.21 0.00 0.00 1,679,635.59
A-13 19,816.55 145,837.62 0.00 0.00 2,519,453.38
A-14 1,834.70 1,840.67 0.00 0.00 119.26
A-15 4,849.64 4,849.64 0.00 0.00 0.00
R-I 0.89 0.89 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 71,781.47 79,374.02 0.00 0.00 9,575,105.69
B 126,740.45 139,671.84 0.00 474.31 16,906,190.24
B RECOURSE OBLIGATION
474.31
- -------------------------------------------------------------------------------
236,399.87 467,439.20 0.00 474.31 30,680,504.16
===============================================================================
Run: 01/26/96 15:29:12
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-12 176.364963 8.401404 1.137617 9.539021 0.000000 167.963559
A-13 176.364963 8.401405 1.321103 9.722508 0.000000 167.963559
A-14 12.523000 0.597000 183.470000 184.067000 0.000000 11.926000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 913.046445 0.723424 6.839390 7.562814 0.000000 912.323021
B 886.661260 0.677662 6.641757 7.319419 0.000000 885.958743
B RECOURSE OBLIGATION 0.024856
_______________________________________________________________________________
DETERMINATION DATE 22-January-96
DISTRIBUTION DATE 25-January-96
Run: 01/26/96 15:29:14 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 10,723.06
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,177.12
SUBSERVICER ADVANCES THIS MONTH 27,506.59
MASTER SERVICER ADVANCES THIS MONTH 3,876.39
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,093,305.21
(B) TWO MONTHLY PAYMENTS: 2 775,203.27
(C) THREE OR MORE MONTHLY PAYMENTS: 1 222,228.36
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,167,436.10
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 30,680,504.16
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 110
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 454,522.02
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 206,547.55
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 14.26408650 % 31.00038700 % 54.73552610 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 13.68689450 % 31.20908848 % 55.10401700 %
CLASS A-15 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1877 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 319,067.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,946,780.00
LOSS AMOUNT COVERED BY LOSS OBLIGATION 474.31
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.73489821
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 300.22
POOL TRADING FACTOR: 8.03937937
................................................................................
Run: 01/26/96 15:29:15 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 15,916,390.27 8.000000 % 358,464.57
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 15,932.19 1008.000000 % 358.82
A-14 760920RR1 0.00 0.00 0.170097 % 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 8,205,844.11 9.000000 % 6,533.65
B 19,385,706.25 16,393,721.07 9.000000 % 0.00
- -------------------------------------------------------------------------------
387,699,906.25 40,531,887.64 365,357.04
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 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-10 105,724.47 464,189.04 0.00 0.00 15,557,925.70
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 13,334.51 13,693.33 0.00 0.00 15,573.37
A-14 5,724.47 5,724.47 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 101,949.58 108,483.23 0.00 0.00 8,199,310.46
B 94,931.19 94,931.19 0.00 0.00 16,380,668.07
- -------------------------------------------------------------------------------
321,664.22 687,021.26 0.00 0.00 40,153,477.60
===============================================================================
Run: 01/26/96 15:29:15
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-10 208.090031 4.686547 1.382236 6.068783 0.000000 203.403484
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 44.426137 1.000552 37.182631 38.183183 0.000000 43.425585
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 846.661588 0.674128 10.518941 11.193069 0.000000 845.987460
B 845.660244 0.000000 4.896969 4.896969 0.000000 844.986912
_______________________________________________________________________________
DETERMINATION DATE 22-January-96
DISTRIBUTION DATE 25-January-96
Run: 01/26/96 15:29:17 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-S29 (POOL # 4048)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4048
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 12,528.29
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,162.74
SUBSERVICER ADVANCES THIS MONTH 45,740.78
MASTER SERVICER ADVANCES THIS MONTH 6,235.34
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 1,676,768.50
(B) TWO MONTHLY PAYMENTS: 3 821,669.05
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 9
AGGREGATE PRINCIPAL BALANCE 2,974,963.92
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 40,153,477.60
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 153
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 3
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 749,064.18
REMAINING SUBCLASS INTEREST SHORTFALL 27,575.94
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 346,137.76
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 39.30811860 % 20.24540300 % 40.44647810 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 38.78493220 % 20.41992612 % 40.79514170 %
CLASS A-14 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.168358 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 401,459.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,723,846.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.67458856
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 301.22
POOL TRADING FACTOR: 10.35684481
................................................................................
Run: 01/26/96 15:29:18 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 23,883,688.44 7.075000 % 859,432.95
A-7 760920SA7 5,940,500.00 5,308,574.69 17.660724 % 191,024.26
A-8 760920SL3 45,032,000.00 4,039,099.14 9.000000 % 142,812.51
A-9 760920SB5 0.00 0.00 0.106594 % 0.00
R-I 760920SJ8 500.00 44.84 9.000000 % 1.59
R-II 760920SK5 300,629.00 427,479.86 9.000000 % 0.00
M 760920SH2 10,142,260.00 8,602,971.38 9.000000 % 38,159.84
B 20,284,521.53 17,001,009.76 9.000000 % 0.00
- -------------------------------------------------------------------------------
405,690,410.53 59,262,868.11 1,231,431.15
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 139,524.15 998,957.10 0.00 0.00 23,024,255.49
A-7 77,411.94 268,436.20 0.00 0.00 5,117,550.43
A-8 30,015.70 172,828.21 0.00 0.00 3,896,286.63
A-9 5,215.98 5,215.98 0.00 0.00 0.00
R-I 0.34 1.93 0.00 0.00 43.25
R-II 0.00 0.00 3,176.73 0.00 430,656.59
M 63,931.15 102,090.99 0.00 0.00 8,564,811.54
B 86,999.37 86,999.37 0.00 0.00 16,925,599.08
- -------------------------------------------------------------------------------
403,098.63 1,634,529.78 3,176.73 0.00 57,959,203.01
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 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-6 932.883698 33.568977 5.449736 39.018713 0.000000 899.314721
A-7 893.624222 32.156260 13.031216 45.187476 0.000000 861.467962
A-8 89.693976 3.171356 0.666542 3.837898 0.000000 86.522620
R-I 89.680000 3.180000 0.680000 3.860000 0.000000 86.500000
R-II 1421.951508 0.000000 0.000000 0.000000 10.566945 1432.518453
M 848.230215 3.762459 6.303442 10.065901 0.000000 844.467756
B 838.127226 0.000000 4.288954 4.288954 0.000000 834.409579
_______________________________________________________________________________
DETERMINATION DATE 22-January-96
DISTRIBUTION DATE 25-January-96
Run: 01/26/96 15:29:19 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 17,532.97
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,982.18
SUBSERVICER ADVANCES THIS MONTH 66,624.68
MASTER SERVICER ADVANCES THIS MONTH 14,625.27
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 11 2,728,506.77
(B) TWO MONTHLY PAYMENTS: 5 1,140,824.94
(C) THREE OR MORE MONTHLY PAYMENTS: 2 1,139,827.96
FORECLOSURES
NUMBER OF LOANS 7
AGGREGATE PRINCIPAL BALANCE 2,924,300.52
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 57,959,203.01
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 217
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 1,756,215.49
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,040,795.24
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 56.79591290 % 14.51663000 % 28.68745690 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 56.02008090 % 14.77731076 % 29.20260840 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.108099 %
BANKRUPTCY AMOUNT AVAILABLE 167,055.00
FRAUD AMOUNT AVAILABLE 576,443.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,780,938.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.60120456
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 298.81
POOL TRADING FACTOR: 14.28655978
FIXED STRIP INTEREST ON CLASS A-7: 0.00
INVERSE LIBOR INTEREST ON CLASS A-7: 77,411.94
TOTAL INTEREST DISTRIBUTION TO CLASS A-7: 77,411.94
................................................................................
Run: 01/26/96 15:29:20 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1991-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 3,335,595.20 8.300000 % 3,335,595.20
A-5 760920SM1 100,000.00 579.83 1158.999000 % 579.83
A-6 760920ST6 1,768,000.00 1,768,000.00 8.500000 % 1,768,000.00
A-7 760920SU3 60,112,800.00 0.00 8.500000 % 0.00
A-8 760920SN9 0.00 0.00 0.243850 % 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 3,486,790.51 8.500000 % 3,486,790.51
B-2 1,850,068.00 1,587,192.70 8.500000 % 1,587,192.70
B-3 2,312,585.00 2,042,366.13 8.500000 % 2,042,366.13
B-4 925,034.21 418,362.01 8.500000 % 418,362.01
- -------------------------------------------------------------------------------
185,003,340.21 12,638,886.38 12,638,886.38
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 23,071.20 3,358,666.40 0.00 0.00 0.00
A-5 560.02 1,139.85 0.00 0.00 0.00
A-6 12,523.33 1,780,523.33 0.00 0.00 0.00
A-7 0.00 0.00 0.00 0.00 0.00
A-8 2,568.33 2,568.33 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
B-1 24,698.10 3,511,488.61 0.00 0.00 0.00
B-2 11,242.61 1,598,435.31 0.00 0.00 0.00
B-3 14,466.76 2,056,832.89 0.00 0.00 0.00
B-4 2,963.40 421,325.41 0.00 0.00 0.00
- -------------------------------------------------------------------------------
92,093.75 12,730,980.13 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-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-4 107.506211 107.506211 0.743585 108.249796 0.000000 0.000000
A-5 5.798300 5.798300 5.600200 11.398500 0.000000 0.000000
A-6 1000.000000 1000.00000 7.083331 1007.083331 0.000000 0.000000
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-1 837.636601 837.636601 5.933259 843.569860 0.000000 0.000000
B-2 857.910466 857.910466 6.076863 863.987329 0.000000 0.000000
B-3 883.152892 883.152892 6.255666 889.408558 0.000000 0.000000
B-4 452.266528 452.266528 3.203557 455.470085 0.000000 0.000000
_______________________________________________________________________________
DETERMINATION DATE 22-January-96
DISTRIBUTION DATE 25-January-96
Run: 01/26/96 15:29:21 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-S31 (POOL # 4050)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4050
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 3,698.57
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,257.16
SUBSERVICER ADVANCES THIS MONTH 4,955.81
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 425,776.23
(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 11,710,830.49
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 57
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 869,577.33
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 40.38468960 % 59.61531040 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 0.00000000 % 0.00000000 %
CLASS A-8 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2377 %
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 9.23106792
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 125.04
POOL TRADING FACTOR: 6.33006435
................................................................................
Run: 01/26/96 15:29:22 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-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 15,165,000.00 690,668.97 8.500000 % 20,836.58
A-5 760920TX6 12,885,227.00 12,885,227.00 6.925000 % 0.00
A-6 760920TY4 3,789,773.00 3,789,773.00 13.854000 % 0.00
A-7 760920UA4 10,000.00 1,145.25 7590.550000 % 1.37
A-8 760920TZ1 0.00 0.00 0.069314 % 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 3,192,888.90 9.000000 % 2,793.51
B 8,174,757.92 5,554,118.38 9.000000 % 4,859.33
- -------------------------------------------------------------------------------
163,495,140.92 26,113,821.50 28,490.79
===============================================================================
_______________________________________________________________________________
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 4,891.19 25,727.77 0.00 0.00 669,832.39
A-5 74,342.55 74,342.55 0.00 0.00 12,885,227.00
A-6 43,743.55 43,743.55 0.00 0.00 3,789,773.00
A-7 7,242.78 7,244.15 0.00 0.00 1,143.88
A-8 1,508.06 1,508.06 0.00 0.00 0.00
R-I 3.15 3.15 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 23,941.53 26,735.04 0.00 0.00 3,190,095.39
B 41,646.96 46,506.29 0.00 0.00 5,549,258.99
- -------------------------------------------------------------------------------
197,319.77 225,810.56 0.00 0.00 26,085,330.65
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 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 45.543618 1.373991 0.322531 1.696522 0.000000 44.169627
A-5 1000.000000 0.000000 5.769596 5.769596 0.000000 1000.000000
A-6 1000.000000 0.000000 11.542525 11.542525 0.000000 1000.000000
A-7 114.525000 0.137000 724.278000 724.415000 0.000000 114.388000
R-I 0.000000 0.000000 31.500000 31.500000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 867.825520 0.759275 6.507295 7.266570 0.000000 867.066245
B 679.422979 0.594431 5.094580 5.689011 0.000000 678.828541
_______________________________________________________________________________
DETERMINATION DATE 22-January-96
DISTRIBUTION DATE 25-January-96
Run: 01/26/96 15:29:23 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S1 (POOL # 4051)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4051
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 6,551.23
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,715.97
SUBSERVICER ADVANCES THIS MONTH 13,636.43
MASTER SERVICER ADVANCES THIS MONTH 3,715.12
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 277,243.24
(B) TWO MONTHLY PAYMENTS: 2 522,047.51
(C) THREE OR MORE MONTHLY PAYMENTS: 2 630,238.68
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 209,079.64
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 26,085,330.65
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 91
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 2
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 447,150.64
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 5,643.44
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 66.50430010 % 12.22681600 % 21.26888390 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 66.49705350 % 12.22946120 % 21.27348530 %
CLASS A-8 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.0693 %
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 9.49970364
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 302.93
POOL TRADING FACTOR: 15.95480484
................................................................................
Run: 01/26/96 15:29:24 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-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 14,235,409.50 8.000000 % 1,593,428.81
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 4,888,516.27 8.000000 % 191,828.68
A-16 760920SY5 0.00 0.00 0.500000 % 0.00
A-17 760920SZ2 10,000.00 903.32 8.000000 % 35.45
A-18 760920UR7 0.00 0.00 0.167367 % 0.00
R-I 760920TR9 38,000.00 4,416.41 8.000000 % 0.00
R-II 760920TS7 702,000.00 909,094.44 8.000000 % 0.00
M 760920TQ1 12,177,000.00 11,240,306.64 8.000000 % 54,043.61
B 27,060,001.70 23,968,353.38 8.000000 % 0.00
- -------------------------------------------------------------------------------
541,188,443.70 80,549,441.96 1,839,336.55
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 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 93,443.68 1,686,872.49 0.00 0.00 12,641,980.69
A-9 40,638.80 40,638.80 0.00 0.00 6,191,000.00
A-10 125,450.81 125,450.81 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 32,089.07 223,917.75 0.00 0.00 4,696,687.59
A-16 33,056.68 33,056.68 0.00 0.00 0.00
A-17 5.93 41.38 0.00 0.00 867.87
A-18 11,065.20 11,065.20 0.00 0.00 0.00
R-I 0.00 0.00 29.44 0.00 4,445.85
R-II 0.00 0.00 6,060.63 0.00 915,155.07
M 73,806.53 127,850.14 0.00 0.00 11,186,263.03
B 137,199.99 137,199.99 0.00 0.00 23,853,113.09
- -------------------------------------------------------------------------------
546,756.69 2,386,093.24 6,090.07 0.00 78,600,955.19
===============================================================================
Run: 01/26/96 15:29:24
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-8 783.543015 87.705241 5.143311 92.848552 0.000000 695.837775
A-9 1000.000000 0.000000 6.564174 6.564174 0.000000 1000.000000
A-10 1000.000000 0.000000 6.564173 6.564173 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-15 277.772389 10.899976 1.823346 12.723322 0.000000 266.872413
A-17 90.332000 3.545000 0.593000 4.138000 0.000000 86.787000
R-I 116.221316 0.000000 0.000000 0.000000 0.774737 116.996053
R-II 1295.006325 0.000000 0.000000 0.000000 8.633376 1303.639701
M 923.076837 4.438171 6.061142 10.499313 0.000000 918.638666
B 885.748406 0.000000 5.070214 5.070214 0.000000 881.489711
_______________________________________________________________________________
DETERMINATION DATE 22-January-96
DISTRIBUTION DATE 25-January-96
Run: 01/26/96 15:29:26 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S2 (POOL # 4052)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4052
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 23,535.22
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 8,316.46
SUBSERVICER ADVANCES THIS MONTH 30,019.82
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 9 1,981,871.47
(B) TWO MONTHLY PAYMENTS: 3 626,518.49
(C) THREE OR MORE MONTHLY PAYMENTS: 1 202,366.29
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 916,214.02
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 78,600,955.19
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 1,561,203.54
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 56.28938060 % 13.95454300 % 29.75607630 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 55.42118280 % 14.23171386 % 30.34710330 %
CLASS A-18 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1682 %
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 9.15108696
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 306.17
POOL TRADING FACTOR: 14.52376822
................................................................................
Run: 01/26/96 15:29:27 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 5,575,217.11 7.500000 % 290,742.37
A-5 760920UP1 8,110,000.00 6,718,426.57 7.500000 % 350,359.67
A-6 760920UQ9 74,560,000.00 3,114,831.54 7.500000 % 162,435.56
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 0.387603 % 0.00
R 760920UJ5 100.00 0.00 7.500000 % 0.00
B 8,816,068.76 7,153,944.68 7.500000 % 33,646.81
- -------------------------------------------------------------------------------
176,318,168.76 22,562,419.90 837,184.41
===============================================================================
_______________________________________________________________________________
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 34,577.68 325,320.05 0.00 0.00 5,284,474.74
A-5 41,667.90 392,027.57 0.00 0.00 6,368,066.90
A-6 19,318.29 181,753.85 0.00 0.00 2,952,395.98
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 9,328.86 9,328.86 0.00 0.00 0.00
A-10 7,231.79 7,231.79 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B 44,368.99 78,015.80 0.00 0.00 7,120,297.87
- -------------------------------------------------------------------------------
156,493.51 993,677.92 0.00 0.00 21,725,235.49
===============================================================================
_______________________________________________________________________________
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-4 371.681141 19.382825 2.305178 21.688003 0.000000 352.298316
A-5 828.412647 43.200946 5.137842 48.338788 0.000000 785.211701
A-6 41.776174 2.178588 0.259097 2.437685 0.000000 39.597586
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 811.466525 3.816533 5.032741 8.849274 0.000000 807.649993
_______________________________________________________________________________
DETERMINATION DATE 22-January-96
DISTRIBUTION DATE 25-January-96
Run: 01/26/96 15:29:28 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S3 (POOL # 4053)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4053
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 6,889.30
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,361.11
SUBSERVICER ADVANCES THIS MONTH 0.00
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 21,725,235.49
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 96
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 731,067.64
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 68.29265340 % 31.70734660 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 67.22568150 % 32.77431850 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3905 %
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 8.88677194
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 127.37
POOL TRADING FACTOR: 12.32160908
................................................................................
Run: 01/26/96 15:29:29 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 9,814,904.57 8.079286 % 264,206.97
R 100.00 0.00 8.079286 % 0.00
B 5,302,117.23 4,432,264.77 8.079286 % 21,483.13
- -------------------------------------------------------------------------------
106,042,332.23 14,247,169.34 285,690.10
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 65,936.79 330,143.76 0.00 0.00 9,550,697.60
R 0.00 0.00 0.00 0.00 0.00
B 29,776.08 51,259.21 0.00 0.00 4,410,781.64
- -------------------------------------------------------------------------------
95,712.87 381,402.97 0.00 0.00 13,961,479.24
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 97.427967 2.622659 0.654524 3.277183 0.000000 94.805308
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 835.942432 4.051802 5.615885 9.667687 0.000000 831.890629
_______________________________________________________________________________
DETERMINATION DATE 22-January-96
DISTRIBUTION DATE 25-January-96
Run: 01/26/96 15:29:30 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S4 (POOL # 4054)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4054
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 4,999.86
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,537.56
SUBSERVICER ADVANCES THIS MONTH 2,587.31
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 41,567.32
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 190,591.34
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 13,961,479.24
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 70
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 216,634.26
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 68.89020780 % 31.10979220 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 68.40749060 % 31.59250940 %
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 8.63159082
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 128.48
POOL TRADING FACTOR: 13.16594887
PASS THROUGH RATE FOR NEXT DISTRIBUTION: 0.0029
................................................................................
Run: 01/26/96 15:29:31 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 1,841,458.15 7.500000 % 43,997.73
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 0.442528 % 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 4,637,021.87 7.500000 % 21,305.43
- -------------------------------------------------------------------------------
116,500,312.92 13,446,480.02 65,303.16
===============================================================================
_______________________________________________________________________________
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 11,506.09 55,503.82 0.00 0.00 1,797,460.42
A-5 43,538.58 43,538.58 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 5,601.23 5,601.23 0.00 0.00 0.00
A-12 4,957.41 4,957.41 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 28,973.80 50,279.23 0.00 0.00 4,615,716.44
- -------------------------------------------------------------------------------
94,577.11 159,880.27 0.00 0.00 13,381,176.86
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 163.163047 3.898434 1.019501 4.917935 0.000000 159.264613
A-5 1000.000000 0.000000 6.248361 6.248361 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 796.012495 3.657390 4.973774 8.631164 0.000000 792.355107
_______________________________________________________________________________
DETERMINATION DATE 22-January-96
DISTRIBUTION DATE 25-January-96
Run: 01/26/96 15:29:32 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S5 (POOL # 4055)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4055
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 3,758.40
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,425.49
SUBSERVICER ADVANCES THIS MONTH 5,903.28
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 286,292.39
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 234,909.16
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 13,381,176.86
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 65
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 3,521.47
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 65.51497590 % 34.48502410 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 65.50590070 % 34.49409930 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.4425 %
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 8.90303656
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 129.62
POOL TRADING FACTOR: 11.48595787
................................................................................
Run: 01/26/96 15:29:33 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 23,204,893.75 7.500000 % 1,168,886.00
A-9 760920VV7 30,371,000.00 30,371,000.00 5.966000 % 0.00
A-10 760920VS4 10,124,000.00 10,124,000.00 12.101849 % 0.00
A-11 760920VT2 0.00 0.00 1.000000 % 0.00
A-12 760920VU9 0.00 0.00 0.147116 % 0.00
R 760920VX3 100.00 0.00 7.500000 % 0.00
M 760920VW5 10,339,213.00 9,427,161.77 7.500000 % 74,948.38
B 22,976,027.86 20,949,247.51 7.500000 % 0.00
- -------------------------------------------------------------------------------
459,500,240.86 94,076,303.03 1,243,834.38
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 0.00 0.00 0.00 0.00 0.00
A-7 0.00 0.00 0.00 0.00 0.00
A-8 144,544.25 1,313,430.25 0.00 0.00 22,036,007.75
A-9 150,488.15 150,488.15 0.00 0.00 30,371,000.00
A-10 101,756.88 101,756.88 0.00 0.00 10,124,000.00
A-11 78,134.03 78,134.03 0.00 0.00 0.00
A-12 11,494.75 11,494.75 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 58,722.18 133,670.56 0.00 0.00 9,352,213.39
B 78,530.30 78,530.30 0.00 218,515.41 20,782,695.55
- -------------------------------------------------------------------------------
623,670.54 1,867,504.92 0.00 218,515.41 92,665,916.69
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-5 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-8 709.977168 35.763248 4.422477 40.185725 0.000000 674.213920
A-9 1000.000000 0.000000 4.954995 4.954995 0.000000 1000.000000
A-10 1000.000000 0.000000 10.051055 10.051055 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 911.787171 7.248944 5.679560 12.928504 0.000000 904.538227
B 911.787174 0.000000 3.417923 3.417923 0.000000 904.538229
_______________________________________________________________________________
DETERMINATION DATE 22-January-96
DISTRIBUTION DATE 25-January-96
Run: 01/26/96 15:29:34 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S6 (POOL # 4056)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4056
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 29,700.33
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 9,592.15
SUBSERVICER ADVANCES THIS MONTH 63,773.36
MASTER SERVICER ADVANCES THIS MONTH 16,239.70
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 18 4,414,821.88
(B) TWO MONTHLY PAYMENTS: 3 1,112,236.64
(C) THREE OR MORE MONTHLY PAYMENTS: 1 417,848.96
FORECLOSURES
NUMBER OF LOANS 8
AGGREGATE PRINCIPAL BALANCE 2,008,783.09
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 92,665,916.69
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 331
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 5
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 2,023,626.76
REMAINING SUBCLASS INTEREST SHORTFALL 51,963.44
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 662,455.30
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 67.71088120 % 10.02076100 % 22.26835750 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 67.48005090 % 10.09239829 % 22.42755080 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1468 %
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 9.16329988
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 306.58
POOL TRADING FACTOR: 20.16667424
................................................................................
Run: 01/26/96 15:29:36 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 10,124,761.87 8.500000 % 583,414.38
A-4 760920WX2 31,674,000.00 31,674,000.00 8.500000 % 0.00
A-5 760920WY0 30,082,000.00 4,644,356.62 8.500000 % 64,824.51
A-6 760920WW4 0.00 0.00 0.138309 % 0.00
R 760920XA1 539,100.00 0.00 8.500000 % 0.00
M 760920WZ7 7,278,000.00 6,735,032.87 8.500000 % 5,906.88
B 15,364,881.77 13,413,482.84 8.500000 % 11,764.13
- -------------------------------------------------------------------------------
323,459,981.77 66,591,634.20 665,909.90
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 71,135.77 654,550.15 0.00 0.00 9,541,347.49
A-4 222,539.01 222,539.01 0.00 0.00 31,674,000.00
A-5 32,630.88 97,455.39 0.00 0.00 4,579,532.11
A-6 7,613.00 7,613.00 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 47,319.80 53,226.68 0.00 0.00 6,729,125.99
B 94,242.07 106,006.20 0.00 0.00 13,401,718.71
- -------------------------------------------------------------------------------
475,480.53 1,141,390.43 0.00 0.00 65,925,724.30
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 178.303076 10.274274 1.252743 11.527017 0.000000 168.028802
A-4 1000.000000 0.000000 7.025921 7.025921 0.000000 1000.000000
A-5 154.389888 2.154927 1.084731 3.239658 0.000000 152.234961
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 925.396107 0.811608 6.501759 7.313367 0.000000 924.584500
B 872.996164 0.765651 6.133601 6.899252 0.000000 872.230513
_______________________________________________________________________________
DETERMINATION DATE 22-January-96
DISTRIBUTION DATE 25-January-96
Run: 01/26/96 15:29:37 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 17,519.11
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 7,229.26
SUBSERVICER ADVANCES THIS MONTH 44,093.14
MASTER SERVICER ADVANCES THIS MONTH 13,965.11
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 10 3,075,922.35
(B) TWO MONTHLY PAYMENTS: 1 228,588.17
(C) THREE OR MORE MONTHLY PAYMENTS: 4 1,011,717.70
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,182,569.03
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 65,925,724.30
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 244
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 1,745,785.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 607,506.53
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 69.74317280 % 10.11393200 % 20.14289480 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 69.46435570 % 10.20713244 % 20.32851190 %
CLASS A-6 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1382 %
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 9.09000906
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 304.76
POOL TRADING FACTOR: 20.38141594
OPTIMAL PERCENTAGE: NOT APPLICABLE UNTIL CREDIT
SUPPORT DEPLETION DATE
................................................................................
Run: 01/26/96 15:29:37 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 40,090,088.17 7.802663 % 2,251,021.62
S 760920WF1 0.00 0.00 0.150000 % 0.00
R 760920WE4 100.00 0.00 7.802663 % 0.00
B 7,295,556.68 5,711,137.73 7.802663 % 16,920.04
- -------------------------------------------------------------------------------
108,082,314.68 45,801,225.90 2,267,941.66
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 257,377.43 2,508,399.05 0.00 0.00 37,839,066.55
S 5,652.74 5,652.74 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B 36,665.38 53,585.42 0.00 0.00 5,694,217.69
- -------------------------------------------------------------------------------
299,695.55 2,567,637.21 0.00 0.00 43,533,284.24
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 397.771778 22.334520 2.553686 24.888206 0.000000 375.437258
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 782.824119 2.319227 5.025712 7.344939 0.000000 780.504894
_______________________________________________________________________________
DETERMINATION DATE 22-January-96
DISTRIBUTION DATE 25-January-96
Run: 01/26/96 15:29:38 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S8 (POOL # 4058)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4058
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 13,000.00
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,411.81
SUBSERVICER ADVANCES THIS MONTH 38,320.96
MASTER SERVICER ADVANCES THIS MONTH 7,268.71
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 2,098,000.90
(B) TWO MONTHLY PAYMENTS: 2 433,179.55
(C) THREE OR MORE MONTHLY PAYMENTS: 1 364,753.49
FORECLOSURES
NUMBER OF LOANS 7
AGGREGATE PRINCIPAL BALANCE 2,209,513.25
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 43,533,284.24
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 167
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 995,147.65
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,132,249.15
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 92,556.71
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 87.53060070 % 12.46939930 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 86.91985270 % 13.08014730 %
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 8.43192236
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 309.09
POOL TRADING FACTOR: 40.27789779
PASS THROUGH RATE FOR NEXT DISTRIBUTION: 0.1442
TOTAL BALANCE OF CONVERTED LOANS REMAINING IN POOL: 0.00
TOTAL REPURCHASE OF CONVERTING AND CONVERTED
LOANS IN THIS DISTRIBUTION: 92,556.71
................................................................................
Run: 01/26/96 15:29:39 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-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 1,713,886.45 8.000000 % 817,028.09
A-5 760920WC8 24,873,900.00 24,873,900.00 8.000000 % 0.00
A-6 760920WG9 5,000,000.00 6,712,398.77 8.000000 % 0.00
A-7 760920WH7 20,288,000.00 3,700,022.71 8.000000 % 85,848.58
A-8 760920WJ3 0.00 0.00 0.178926 % 0.00
R 760920WL8 100.00 0.00 8.000000 % 0.00
M 760920WK0 4,908,000.00 4,662,370.14 8.000000 % 4,477.17
B 10,363,398.83 9,844,743.68 8.000000 % 9,276.14
- -------------------------------------------------------------------------------
218,151,398.83 51,507,321.75 916,629.98
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 11,334.50 828,362.59 0.00 0.00 896,858.36
A-5 164,499.40 164,499.40 0.00 0.00 24,873,900.00
A-6 0.00 0.00 44,391.34 0.00 6,756,790.11
A-7 24,469.49 110,318.07 0.00 0.00 3,614,174.13
A-8 7,618.57 7,618.57 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 30,833.81 35,310.98 0.00 0.00 4,657,892.97
B 65,106.55 74,382.69 0.00 177.55 9,835,289.97
- -------------------------------------------------------------------------------
303,862.32 1,220,492.30 44,391.34 177.55 50,634,905.54
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 54.900585 26.171699 0.363076 26.534775 0.000000 28.728886
A-5 1000.000000 0.000000 6.613334 6.613334 0.000000 1000.000000
A-6 1342.479754 0.000000 0.000000 0.000000 8.878268 1351.358022
A-7 182.374936 4.231495 1.206107 5.437602 0.000000 178.143441
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 949.953166 0.912219 6.282357 7.194576 0.000000 949.040947
B 949.953181 0.895087 6.282357 7.177444 0.000000 949.040960
_______________________________________________________________________________
DETERMINATION DATE 22-January-96
DISTRIBUTION DATE 25-January-96
Run: 01/26/96 15:29:40 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S9 (POOL # 4059)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4059
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 16,338.30
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,362.84
SUBSERVICER ADVANCES THIS MONTH 15,246.02
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,228,460.85
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 520,994.20
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 50,634,905.54
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 200
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 822,954.82
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 71.83485120 % 9.05185900 % 19.11328980 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 71.37709100 % 9.19897632 % 19.42393270 %
CLASS A-8 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1784 %
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 8.68507177
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 304.19
POOL TRADING FACTOR: 23.21090115
OPTIMAL PERCENTAGE: NOT APPLICABLE UNTIL CREDIT
SUPPORT DEPLETION DATE
................................................................................
Run: 01/26/96 15:29:41 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-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 10,731,111.14 8.000000 % 315,337.16
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 0.216256 % 0.00
R 760920WS3 100.00 0.00 8.000000 % 0.00
B 7,347,668.28 6,032,165.62 8.000000 % 29,231.62
- -------------------------------------------------------------------------------
139,954,768.28 28,263,276.76 344,568.78
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 71,199.91 386,537.07 0.00 0.00 10,415,773.98
A-3 76,301.42 76,301.42 0.00 0.00 11,500,000.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 5,069.15 5,069.15 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B 40,022.85 69,254.47 0.00 0.00 6,002,934.00
- -------------------------------------------------------------------------------
192,593.33 537,162.11 0.00 0.00 27,918,707.98
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 251.921758 7.402802 1.671477 9.074279 0.000000 244.518956
A-3 1000.000000 0.000000 6.634906 6.634906 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 820.963248 3.978353 5.447014 9.425367 0.000000 816.984895
_______________________________________________________________________________
DETERMINATION DATE 22-January-96
DISTRIBUTION DATE 25-January-96
Run: 01/26/96 15:29:42 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S10 (POOL # 4060)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4060
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 8,411.96
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,018.50
SUBSERVICER ADVANCES THIS MONTH 24,409.98
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 428,856.54
(B) TWO MONTHLY PAYMENTS: 1 202,170.97
(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 27,918,707.98
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 115
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 207,606.12
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 78.65723190 % 21.34276810 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 78.49852510 % 21.50147490 %
CLASS A-5 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2144 %
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 8.69850660
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 128.04
POOL TRADING FACTOR: 19.94837927
CLASS A-4 PAC COMPONENT PRINCIPAL: 0.00
CLASS A-4 COMPANION PRINCIPAL: 0.00
................................................................................
Run: 01/26/96 15:29:43 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 32,432,189.08 8.500000 % 770,530.54
A-10 760920XQ6 6,395,000.00 5,341,330.13 8.500000 % 126,900.41
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 0.187284 % 0.00
R 760920XW3 100.00 0.00 8.500000 % 0.00
M 760920XV5 7,292,000.00 6,630,373.01 8.500000 % 5,491.39
B 15,395,727.87 13,632,159.40 8.500000 % 11,269.70
- -------------------------------------------------------------------------------
324,107,827.87 58,036,051.62 914,192.04
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 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-9 226,728.73 997,259.27 0.00 0.00 31,661,658.54
A-10 37,340.46 164,240.87 0.00 0.00 5,214,429.72
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 8,939.42 8,939.42 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 46,351.97 51,843.36 0.00 0.00 6,624,881.62
B 95,300.45 106,570.15 0.00 20.70 13,620,869.00
- -------------------------------------------------------------------------------
414,661.03 1,328,853.07 0.00 20.70 57,121,838.88
===============================================================================
Run: 01/26/96 15:29:43
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-9 835.235361 19.843692 5.839009 25.682701 0.000000 815.391670
A-10 835.235360 19.843692 5.839009 25.682701 0.000000 815.391669
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 909.266732 0.753070 6.356551 7.109621 0.000000 908.513662
B 885.450790 0.732002 6.190058 6.922060 0.000000 884.717443
_______________________________________________________________________________
DETERMINATION DATE 22-January-96
DISTRIBUTION DATE 25-January-96
Run: 01/26/96 15:29:44 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S11 (POOL # 4061)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4061
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 15,870.13
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,948.68
SUBSERVICER ADVANCES THIS MONTH 36,854.40
MASTER SERVICER ADVANCES THIS MONTH 11,071.01
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 10 2,856,547.59
(B) TWO MONTHLY PAYMENTS: 1 239,544.34
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,491,698.64
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 57,121,838.88
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 219
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 1,362,799.35
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 866,146.26
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 65.08630090 % 11.42457600 % 23.48912270 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 64.55689970 % 11.59780874 % 23.84529150 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1857 %
BANKRUPTCY AMOUNT AVAILABLE 350,508.00
FRAUD AMOUNT AVAILABLE 651,966.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,944,290.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.15117295
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 305.55
POOL TRADING FACTOR: 17.62433177
OPTIMAL PERCENTAGE: NOT APPLICABLE UNTIL CREDIT
SUPPORT DEPLETION DATE
................................................................................
Run: 01/26/96 15:29:45 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 12,922,620.33 7.932311 % 202,445.57
R 760920XF0 100.00 0.00 7.932311 % 0.00
B 5,010,927.54 4,288,168.04 7.932311 % 19,854.28
- -------------------------------------------------------------------------------
105,493,196.54 17,210,788.37 222,299.85
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 84,830.87 287,276.44 0.00 0.00 12,720,174.76
R 0.00 0.00 0.00 0.00 0.00
B 28,149.79 48,004.07 0.00 0.00 4,268,313.76
- -------------------------------------------------------------------------------
112,980.66 335,280.51 0.00 0.00 16,988,488.52
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 128.606105 2.014741 0.844238 2.858979 0.000000 126.591363
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 855.763330 3.962199 5.617679 9.579878 0.000000 851.801134
_______________________________________________________________________________
DETERMINATION DATE 22-January-96
DISTRIBUTION DATE 25-January-96
Run: 01/26/96 15:29:46 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S12 (POOL # 4062)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4062
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 4,315.23
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,806.52
SUBSERVICER ADVANCES THIS MONTH 10,909.02
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 254,987.45
(B) TWO MONTHLY PAYMENTS: 1 163,902.79
(C) THREE OR MORE MONTHLY PAYMENTS: 1 296,581.96
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 271,385.75
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 16,988,488.52
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 76
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 142,613.64
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 75.08441830 % 24.91558170 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 74.87525890 % 25.12474110 %
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 8.36305201
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 131.44
POOL TRADING FACTOR: 16.10387122
................................................................................
Run: 02/05/96 08:31:04 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-13 (POOL 3165)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3165
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
760920XX1 149,986,318.83 34,063,321.23 8.4228 845,970.39
- --------------------------------------------------------------------------------
149,986,318.83 34,063,321.23 845,970.39
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
237,800.92 0.00 1,083,771.31 0.00 33,217,350.84
237,800.92 0.00 1,083,771.31 0.00 33,217,350.84
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
227.109522 5.640317 1.585484 0.000000 7.225801 221.469205
Determination Date 22-JANUNARY-96
Distribution Date 25-JANUNARY-96
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 02/05/96 08:31:04 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-13 (POOL 3165)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 9,286.07
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,283.34
SUBSERVICER ADVANCES THIS MONTH 23,930.72
MASTER SERVICER ADVANCES THIS MONTH 7,404.33
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,434,624.18
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 6 1,496,280.57
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 33,217,350.84
ACTUAL UPAID PRINCIPAL BALANCE @ 12/31 32,325,712.21
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 135
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 922,932.62
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 809,147.44
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 8,180.23
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 28,642.72
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 8.9572%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.3914%
POOL TRADING FACTOR 0.221469205
................................................................................
Run: 01/26/96 15:29:47 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 27,233,423.26 8.870848 % 631,914.48
S 760920XD5 0.00 0.00 0.150000 % 0.00
R 760920XC7 100.00 0.00 8.870848 % 0.00
B 6,546,994.01 4,366,105.17 8.870848 % 3,862.89
- -------------------------------------------------------------------------------
93,528,473.01 31,599,528.43 635,777.37
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 198,836.87 830,751.35 0.00 0.00 26,601,508.78
S 3,901.23 3,901.23 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B 31,877.84 35,740.73 0.00 97.93 4,362,144.35
- -------------------------------------------------------------------------------
234,615.94 870,393.31 0.00 97.93 30,963,653.13
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 313.094867 7.264940 2.285971 9.550911 0.000000 305.829927
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 666.886996 0.590025 4.869080 5.459105 0.000000 666.282013
_______________________________________________________________________________
DETERMINATION DATE 22-January-96
DISTRIBUTION DATE 25-January-96
Run: 01/26/96 15:29:47 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S14 (POOL # 4063)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4063
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 11,430.83
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,844.53
SUBSERVICER ADVANCES THIS MONTH 31,618.59
MASTER SERVICER ADVANCES THIS MONTH 6,127.15
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 581,556.15
(B) TWO MONTHLY PAYMENTS: 1 259,837.43
(C) THREE OR MORE MONTHLY PAYMENTS: 1 137,411.98
FORECLOSURES
NUMBER OF LOANS 11
AGGREGATE PRINCIPAL BALANCE 2,785,082.77
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 30,963,653.13
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 131
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 806,392.44
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 607,208.98
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 86.18300530 % 13.81699470 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 85.91204880 % 14.08795120 %
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 9.59009976
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 284.46
POOL TRADING FACTOR: 33.10612494
PASS THROUGH RATE FOR NEXT DISTRIBUTION: 0.1185
TOTAL BALANCE OF CONVERTED LOANS REMAINING IN POOL: 0.00
TOTAL REPURCHASE OF CONVERTING AND CONVERTED
LOANS IN THIS DISTRIBUTION: 0.00
................................................................................
Run: 01/26/96 15:29:49 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 0.00 8.000000 % 0.00
A-5 760920ZE1 19,600,000.00 4,897,835.04 8.000000 % 85,472.94
A-6 760920ZF8 6,450,000.00 6,318,207.22 8.000000 % 110,260.09
A-7 760920ZG6 37,500,000.00 0.00 8.000000 % 0.00
A-8 760920ZH4 10,000,000.00 2,448,917.53 8.000000 % 42,736.47
A-9 760920ZJ0 9,350,000.00 293,870.10 8.000000 % 5,128.38
A-10 760920ZC5 60,000,000.00 6,684,516.44 8.000000 % 116,652.61
A-11 760920ZD3 15,000,000.00 1,671,129.09 8.000000 % 29,163.15
A-12 760920ZB7 0.00 0.00 0.242382 % 0.00
R 760920ZK7 100.00 0.00 8.000000 % 0.00
B 8,345,599.90 6,939,120.41 8.000000 % 32,561.39
- -------------------------------------------------------------------------------
208,639,599.90 29,253,595.83 421,975.03
===============================================================================
_______________________________________________________________________________
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 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 32,565.65 118,038.59 0.00 0.00 4,812,362.10
A-6 42,009.69 152,269.78 0.00 0.00 6,207,947.13
A-7 0.00 0.00 0.00 0.00 0.00
A-8 16,282.83 59,019.30 0.00 0.00 2,406,181.06
A-9 1,953.94 7,082.32 0.00 0.00 288,741.72
A-10 44,445.27 161,097.88 0.00 0.00 6,567,863.83
A-11 11,111.32 40,274.47 0.00 0.00 1,641,965.94
A-12 5,893.12 5,893.12 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B 46,138.14 78,699.53 0.00 0.00 6,906,559.02
- -------------------------------------------------------------------------------
200,399.96 622,374.99 0.00 0.00 28,831,620.80
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 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-5 249.889543 4.360864 1.661513 6.022377 0.000000 245.528679
A-6 979.567011 17.094588 6.513130 23.607718 0.000000 962.472423
A-7 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-8 244.891753 4.273647 1.628283 5.901930 0.000000 240.618106
A-9 31.429957 0.548490 0.208978 0.757468 0.000000 30.881467
A-10 111.408607 1.944210 0.740755 2.684965 0.000000 109.464397
A-11 111.408606 1.944210 0.740755 2.684965 0.000000 109.464396
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 831.470535 3.901626 5.528438 9.430064 0.000000 827.568911
_______________________________________________________________________________
DETERMINATION DATE 22-January-96
DISTRIBUTION DATE 25-January-96
Run: 01/26/96 15:29:50 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S15 (POOL # 4064)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4064
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 7,399.98
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,403.50
SUBSERVICER ADVANCES THIS MONTH 9,407.93
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 422,705.83
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 413,189.91
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 28,831,620.80
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 131
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 284,704.31
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 76.27942750 % 23.72057250 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 76.04519330 % 23.95480670 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2444 %
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 8.67237103
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 129.30
POOL TRADING FACTOR: 13.81886316
ENDING CLASS A-10 PERCENTAGE: 29.955965
ENDING CLASS A-11 PERCENTAGE: 7.488991
ENDING A-7 COMPANION PRINCIPAL COMPONENT: 0.00
ENDING A-8 COMPANION PRINCIPAL COMPONENT: 0.00
ENDING A-9 COMPANION PRINCIPAL COMPONENT: 0.00
................................................................................
Run: 01/26/96 15:29:51 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 8,068,736.87 8.250000 % 880,211.84
A-8 760920YK8 20,625,000.00 20,625,000.00 6.366000 % 0.00
A-9 760920YL6 4,375,000.00 4,375,000.00 17.131713 % 0.00
A-10 760920XZ6 23,595,000.00 2,889,153.19 7.920000 % 76,902.45
A-11 760920YA0 6,435,000.00 787,950.87 9.459998 % 20,973.40
A-12 760920YB8 0.00 0.00 0.500000 % 0.00
A-13 760920YC6 0.00 0.00 0.221191 % 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 6,621,583.45 8.750000 % 3,507.72
B 15,327,940.64 13,573,912.59 8.750000 % 0.00
- -------------------------------------------------------------------------------
322,682,743.64 56,941,336.97 981,595.41
===============================================================================
_______________________________________________________________________________
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 55,285.09 935,496.93 0.00 0.00 7,188,525.03
A-8 109,045.84 109,045.84 0.00 0.00 20,625,000.00
A-9 62,248.28 62,248.28 0.00 0.00 4,375,000.00
A-10 19,003.96 95,906.41 0.00 0.00 2,812,250.74
A-11 6,190.69 27,164.09 0.00 0.00 766,977.47
A-12 15,259.02 15,259.02 0.00 0.00 0.00
A-13 10,460.29 10,460.29 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 48,119.20 51,626.92 0.00 0.00 6,618,075.73
B 0.00 0.00 0.00 0.00 13,453,209.18
- -------------------------------------------------------------------------------
325,612.37 1,307,207.78 0.00 0.00 55,839,038.15
===============================================================================
Run: 01/26/96 15:29:51
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-7 268.957896 29.340395 1.842836 31.183231 0.000000 239.617501
A-8 1000.000000 0.000000 5.287071 5.287071 0.000000 1000.000000
A-9 1000.000000 0.000000 14.228178 14.228178 0.000000 1000.000000
A-10 122.447688 3.259269 0.805423 4.064692 0.000000 119.188419
A-11 122.447688 3.259270 0.962034 4.221304 0.000000 119.188418
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 911.988088 0.483117 6.627439 7.110556 0.000000 911.504971
B 885.566620 0.000000 0.000000 0.000000 0.000000 877.691889
_______________________________________________________________________________
DETERMINATION DATE 22-January-96
DISTRIBUTION DATE 25-January-96
Run: 01/26/96 15:29:52 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S16 (POOL # 4065)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4065
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 15,262.35
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,892.55
SUBSERVICER ADVANCES THIS MONTH 65,274.24
MASTER SERVICER ADVANCES THIS MONTH 1,648.54
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,308,159.99
(B) TWO MONTHLY PAYMENTS: 3 705,614.80
(C) THREE OR MORE MONTHLY PAYMENTS: 1 255,131.31
FORECLOSURES
NUMBER OF LOANS 11
AGGREGATE PRINCIPAL BALANCE 5,691,241.94
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 55,839,038.15
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 213
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 200,222.41
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 752,084.69
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 64.53280320 % 11.62878100 % 23.83841570 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 64.05510270 % 11.85205897 % 24.09283830 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2196 %
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 9.42117206
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 311.55
POOL TRADING FACTOR: 17.30462482
LIBOR INDEX: 0.0000
COFI INDEX: 0.0000
TREASURY INDEX: 0.0000
................................................................................
Run: 02/05/96 08:31:04 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-17A (POOL 3166)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3166
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
A 760920YR3 32,200,599.87 7,235,007.56 8.0000 84,186.52
S 760920YS1 0.00 0.00 0.5849 0.00
- --------------------------------------------------------------------------------
32,200,599.87 7,235,007.56 84,186.52
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 48,141.13 0.00 132,327.65 0.00 7,150,821.04
S 3,519.72 0.00 3,519.72 0.00 0.00
51,660.85 0.00 135,847.37 0.00 7,150,821.04
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 224.685490 2.614439 1.495038 0.000000 4.109477 222.071051
S 0.000000 0.000000 0.109306 0.000000 0.109306 0.000000
Determination Date 22-JANUNARY-96
Distribution Date 25-JANUNARY-96
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 02/05/96 08:31:04 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-17A (POOL 3166)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 2,203.56
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 752.21
SUBSERVICER ADVANCES THIS MONTH 2,996.14
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 126,339.54
(B) TWO MONTHLY PAYMENTS: 1 237,981.93
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 7,150,821.04
ACTUAL UPAID PRINCIPAL BALANCE @ 12/31 7,156,792.70
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 28
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 78,459.05
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 2.22
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 5,725.25
FSA GUARANTY INSURANCE POLICY 13,095,220.11
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 9.0781%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.0000%
POOL TRADING FACTOR 0.222071051
................................................................................
Run: 02/05/96 08:31:04 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-17B (POOL 3167)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3167
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
A 760920YT9 63,951,716.07 8,614,380.40 7.5584 737,809.32
S 760920YU6 0.00 0.00 0.2500 0.00
- --------------------------------------------------------------------------------
63,951,716.07 8,614,380.40 737,809.32
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 53,258.78 0.00 791,068.10 0.00 7,876,571.08
S 1,761.57 0.00 1,761.57 0.00 0.00
55,020.35 0.00 792,829.67 0.00 7,876,571.08
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 134.701317 11.536975 0.832797 0.000000 12.369772 123.164343
S 0.000000 0.000000 0.027545 0.000000 0.027545 0.000000
Determination Date 22-JANUNARY-96
Distribution Date 25-JANUNARY-96
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 02/05/96 08:31:04 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-17B (POOL 3167)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 2,587.11
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 803.85
SUBSERVICER ADVANCES THIS MONTH 0.00
MASTER SERVICER ADVANCES THIS MONTH 1,987.01
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 7,876,571.08
ACTUAL UPAID PRINCIPAL BALANCE @ 12/31 7,607,000.43
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 28
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 275,395.89
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 254,347.60
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 266.63
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 476,042.15
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 7,152.94
FSA GUARANTY INSURANCE POLICY 13,095,220.11
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 8.3443%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.5749%
POOL TRADING FACTOR 0.123164343
................................................................................
Run: 02/05/96 08:31:04 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-17C (POOL 3168)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3168
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
A 760920YV4 75,606,730.04 15,961,283.83 7.7053 227,014.23
S 760920YW2 0.00 0.00 0.2500 0.00
- --------------------------------------------------------------------------------
75,606,730.04 15,961,283.83 227,014.23
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 102,488.42 0.00 329,502.65 0.00 15,734,269.60
S 3,325.26 0.00 3,325.26 0.00 0.00
105,813.68 0.00 332,827.91 0.00 15,734,269.60
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 211.109300 3.002566 1.355546 0.000000 4.358112 208.106733
S 0.000000 0.000000 0.043981 0.000000 0.043981 0.000000
Determination Date 22-JANUNARY-96
Distribution Date 25-JANUNARY-96
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 02/05/96 08:31:04 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-17C (POOL 3168)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 4,932.19
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,640.76
SUBSERVICER ADVANCES THIS MONTH 14,223.87
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 712,123.98
(B) TWO MONTHLY PAYMENTS: 1 338,660.21
(C) THREE OR MORE MONTHLY PAYMENTS: 1 609,175.63
(D) LOANS IN FORECLOSURE 1 209,271.63
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 15,734,269.60
ACTUAL UPAID PRINCIPAL BALANCE @ 12/31 15,751,077.09
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 52
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 49.06
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 213,086.07
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 13,879.10
FSA GUARANTY INSURANCE POLICY 13,095,220.11
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 8.4505%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.6996%
POOL TRADING FACTOR 0.208106733
................................................................................
Run: 01/26/96 15:29:54 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 2,434,702.71 7.750000 % 430,426.59
A-4 760920B49 9,500,000.00 9,500,000.00 7.950000 % 0.00
A-5 760920B31 41,703.00 1,083.68 1008.000000 % 107.61
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 0.377592 % 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 6,129,271.72 8.000000 % 28,709.77
- -------------------------------------------------------------------------------
157,858,019.23 23,553,058.11 459,243.97
===============================================================================
_______________________________________________________________________________
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 15,682.43 446,109.02 0.00 0.00 2,004,276.12
A-4 62,770.65 62,770.65 0.00 0.00 9,500,000.00
A-5 907.88 1,015.49 0.00 0.00 976.07
A-6 36,489.68 36,489.68 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 7,391.55 7,391.55 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 40,753.47 69,463.24 0.00 0.00 6,100,561.95
- -------------------------------------------------------------------------------
163,995.66 623,239.63 0.00 0.00 23,093,814.14
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 104.862723 18.538487 0.675443 19.213930 0.000000 86.324236
A-4 1000.000000 0.000000 6.607437 6.607437 0.000000 1000.000000
A-5 25.985661 2.580390 21.770136 24.350526 0.000000 23.405271
A-6 1000.000000 0.000000 6.648994 6.648994 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 862.810060 4.041438 5.736817 9.778255 0.000000 858.768621
_______________________________________________________________________________
DETERMINATION DATE 22-January-96
DISTRIBUTION DATE 25-January-96
Run: 01/26/96 15:29:55 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S18 (POOL # 4066)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4066
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 6,934.17
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,718.94
SUBSERVICER ADVANCES THIS MONTH 7,984.66
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 428,904.43
(B) TWO MONTHLY PAYMENTS: 1 268,660.99
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 23,093,814.14
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 114
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 348,920.43
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 73.97674780 % 26.02325220 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 73.58356700 % 26.41643300 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3805 %
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 8.85937033
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 131.63
POOL TRADING FACTOR: 14.62948430
................................................................................
Run: 01/26/96 15:29:56 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 21,284,684.66 8.500000 % 414,430.46
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 0.174670 % 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 6,073,384.10 8.500000 % 32,309.89
B 12,805,385.16 12,148,082.31 8.500000 % 4,089.33
- -------------------------------------------------------------------------------
320,111,585.16 48,610,151.07 450,829.68
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 150,506.86 564,937.32 0.00 0.00 20,870,254.20
A-7 64,375.61 64,375.61 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 7,063.42 7,063.42 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 42,945.71 75,255.60 0.00 0.00 6,041,074.21
B 85,900.73 89,990.06 0.00 60,537.46 12,083,455.53
- -------------------------------------------------------------------------------
350,792.33 801,622.01 0.00 60,537.46 48,098,783.94
===============================================================================
_______________________________________________________________________________
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 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-6 631.593017 12.297640 4.466079 16.763719 0.000000 619.295377
A-7 1000.000000 0.000000 7.071135 7.071135 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 948.669806 5.046843 6.708171 11.755014 0.000000 943.622963
B 948.669810 0.319345 6.708172 7.027517 0.000000 943.622966
_______________________________________________________________________________
DETERMINATION DATE 22-January-96
DISTRIBUTION DATE 25-January-96
Run: 01/26/96 15:29:57 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S19 (POOL # 4067)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4067
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 11,524.95
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,968.21
SUBSERVICER ADVANCES THIS MONTH 34,431.25
MASTER SERVICER ADVANCES THIS MONTH 10,508.61
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,043,218.72
(B) TWO MONTHLY PAYMENTS: 3 917,093.06
(C) THREE OR MORE MONTHLY PAYMENTS: 1 314,454.82
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,976,255.17
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 48,098,783.94
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 177
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 3
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 1,325,666.70
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 252,765.22
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 62.51510020 % 12.49406500 % 24.99083430 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 62.31811230 % 12.55972338 % 25.12216430 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1764 %
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 9.10080907
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 305.88
POOL TRADING FACTOR: 15.02563049
................................................................................
Run: 01/26/96 15:29:58 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S20 (POOL # 4068)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4068
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760920E20 54,519,000.00 0.00 8.100000 % 0.00
A-2 760920E46 121,290,000.00 0.00 8.100000 % 0.00
A-3 760920E61 38,352,000.00 0.00 8.100000 % 0.00
A-4 760920E79 45,739,000.00 0.00 8.100000 % 0.00
A-5 760920E87 38,405,000.00 21,114,214.93 8.100000 % 1,016,386.34
A-6 760920D70 2,829,000.00 1,350,740.54 8.100000 % 40,955.35
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 6,113,259.46 8.100000 % 0.00
A-10 760920E53 16,830,000.00 0.00 8.100000 % 0.00
A-11 760920D96 8,130,000.00 2,946,703.62 8.100000 % 80,499.18
A-12 760920F37 10,000,000.00 1,180,570.39 8.100000 % 32,251.27
A-13 760920E95 0.00 0.00 0.400000 % 0.00
A-14 760920F29 0.00 0.00 0.267995 % 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 8,020,820.06 8.500000 % 6,607.65
B 16,895,592.50 15,990,672.53 8.500000 % 13,052.27
- -------------------------------------------------------------------------------
375,449,692.50 65,343,981.53 1,189,752.06
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 141,453.21 1,157,839.55 0.00 0.00 20,097,828.59
A-6 9,049.19 50,004.54 0.00 0.00 1,309,785.19
A-7 16,949.56 16,949.56 0.00 0.00 2,530,000.00
A-8 40,846.43 40,846.43 0.00 0.00 6,097,000.00
A-9 0.00 0.00 40,955.35 0.00 6,154,214.81
A-10 0.00 0.00 0.00 0.00 0.00
A-11 19,741.24 100,240.42 0.00 0.00 2,866,204.44
A-12 7,909.15 40,160.42 0.00 0.00 1,148,319.12
A-13 13,674.28 13,674.28 0.00 0.00 0.00
A-14 14,483.90 14,483.90 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 56,388.50 62,996.15 0.00 0.00 8,014,212.41
B 112,418.68 125,470.95 0.00 121.04 15,977,499.22
- -------------------------------------------------------------------------------
432,914.14 1,622,666.20 40,955.35 121.04 64,195,063.78
===============================================================================
Run: 01/26/96 15:29:58
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S20 (POOL # 4068)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4068
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-5 549.777761 26.464948 3.683198 30.148146 0.000000 523.312813
A-6 477.462192 14.476971 3.198724 17.675695 0.000000 462.985221
A-7 1000.000000 0.000000 6.699431 6.699431 0.000000 1000.000000
A-8 1000.000000 0.000000 6.699431 6.699431 0.000000 1000.000000
A-9 1318.934080 0.000000 0.000000 0.000000 8.836106 1327.770186
A-10 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-11 362.448170 9.901498 2.428197 12.329695 0.000000 352.546672
A-12 118.057039 3.225127 0.790915 4.016042 0.000000 114.831912
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 949.434193 0.782156 6.674775 7.456931 0.000000 948.652037
B 946.440471 0.772525 6.653728 7.426253 0.000000 945.660782
_______________________________________________________________________________
DETERMINATION DATE 22-January-96
DISTRIBUTION DATE 25-January-96
Run: 01/26/96 15:30:00 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 17,492.38
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,777.70
SUBSERVICER ADVANCES THIS MONTH 40,460.60
MASTER SERVICER ADVANCES THIS MONTH 6,577.12
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 1,147,505.36
(B) TWO MONTHLY PAYMENTS: 2 419,476.65
(C) THREE OR MORE MONTHLY PAYMENTS: 3 1,013,819.01
FORECLOSURES
NUMBER OF LOANS 7
AGGREGATE PRINCIPAL BALANCE 2,365,691.18
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 64,195,063.78
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 232
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 807,673.37
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,095,086.60
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 63.25370440 % 12.27476500 % 24.47153070 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 62.62685910 % 12.48415678 % 24.88898410 %
CLASS A-14 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2604 %
BANKRUPTCY AMOUNT AVAILABLE 377,683.00
FRAUD AMOUNT AVAILABLE 736,504.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,431,774.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.21305281
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 308.01
POOL TRADING FACTOR: 17.09817988
................................................................................
Run: 01/26/96 15:30:01 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 46,065,401.27 6.911155 % 978,199.38
S 760920ZN1 0.00 0.00 0.150000 % 0.00
R 760920ZM3 100.00 0.00 6.911155 % 0.00
B 7,968,810.12 3,379,665.64 6.911155 % 0.00
- -------------------------------------------------------------------------------
113,840,137.12 49,445,066.91 978,199.38
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 263,630.58 1,241,829.96 0.00 0.00 45,087,201.89
S 6,141.64 6,141.64 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B 0.00 0.00 0.00 377,470.89 3,021,536.46
- -------------------------------------------------------------------------------
269,772.22 1,247,971.60 0.00 377,470.89 48,108,738.35
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 435.107844 9.239521 2.490106 11.729627 0.000000 425.868323
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 424.111704 0.000000 0.000000 0.000000 0.000000 379.170342
_______________________________________________________________________________
DETERMINATION DATE 22-January-96
DISTRIBUTION DATE 25-January-96
Run: 01/26/96 15:30:02 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 15,177.62
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,439.84
SUBSERVICER ADVANCES THIS MONTH 33,648.67
MASTER SERVICER ADVANCES THIS MONTH 16,336.66
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 1,749,333.78
(B) TWO MONTHLY PAYMENTS: 2 579,303.85
(C) THREE OR MORE MONTHLY PAYMENTS: 4 1,863,493.32
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 668,553.67
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 48,108,738.35
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 162
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 2,533,773.45
REMAINING SUBCLASS INTEREST SHORTFALL 19,341.70
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 340,259.30
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 93.16480720 % 6.83519280 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 93.71936040 % 6.28063960 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 515,470.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,330,517.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.61081902
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 310.73
POOL TRADING FACTOR: 42.25990900
PASS THROUGH RATE FOR NEXT DISTRIBUTION: 0.1741
TOTAL BALANCE OF CONVERTED LOANS REMAINING IN POOL: 0.00
TOTAL REPURCHASE OF CONVERTING AND CONVERTED
LOANS IN THIS DISTRIBUTION: 0.00
................................................................................
Run: 01/26/96 15:35:07 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-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 7,680,428.37 8.500000 % 729,105.74
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 3,661,879.00 991,229.59 0.109110 % 4,544.20
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 4,086,903.28 8.500000 % 3,596.91
B 10,804,782.23 10,131,071.51 8.500000 % 8,916.42
- -------------------------------------------------------------------------------
216,050,982.23 46,364,754.15 746,163.27
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 53,857.01 782,962.75 0.00 0.00 6,951,322.63
A-6 143,750.95 143,750.95 0.00 0.00 20,500,000.00
A-7 20,862.27 20,862.27 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 4,173.41 8,717.61 0.00 0.00 986,685.39
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 28,658.35 32,255.26 0.00 0.00 4,083,306.37
B 71,041.52 79,957.94 0.00 0.00 10,122,155.09
- -------------------------------------------------------------------------------
322,343.51 1,068,506.78 0.00 0.00 45,618,590.88
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-5 424.473769 40.295443 2.976512 43.271955 0.000000 384.178326
A-6 1000.000000 0.000000 7.012241 7.012241 0.000000 1000.000000
A-7 1000.000000 0.000000 7.012242 7.012242 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-11 270.688788 1.240948 1.139691 2.380639 0.000000 269.447841
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 946.042426 0.832618 6.633877 7.466495 0.000000 945.209808
B 937.646988 0.825229 6.575007 7.400236 0.000000 936.821759
_______________________________________________________________________________
DETERMINATION DATE 22-January-96
DISTRIBUTION DATE 25-January-96
Run: 01/26/96 15:35:09 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S23 (POOL # 4070)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4070
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 11,348.55
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,824.83
SUBSERVICER ADVANCES THIS MONTH 25,489.08
MASTER SERVICER ADVANCES THIS MONTH 1,522.33
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 465,746.78
(B) TWO MONTHLY PAYMENTS: 1 404,080.45
(C) THREE OR MORE MONTHLY PAYMENTS: 2 631,956.84
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,771,274.90
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 45,618,590.88
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 179
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 199,510.07
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 705,357.36
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 69.33451920 % 8.81467700 % 21.85080390 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 68.86036770 % 8.95096997 % 22.18866230 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1096 %
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 8.84631400
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 307.81
POOL TRADING FACTOR: 21.11473431
COFI INDEX USED FOR THIS DISTRIBUTION 0.0000
................................................................................
Run: 01/26/96 15:30:03 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 9,628,298.17 8.000000 % 318,463.71
A-7 760920J90 7,108,000.00 0.00 8.000000 % 0.00
A-8 760920K23 10,000,000.00 1,348,417.65 8.000000 % 44,600.00
A-9 760920K31 37,500,000.00 5,260,406.93 8.000000 % 173,992.19
A-10 760920J74 17,000,000.00 7,873,075.73 8.000000 % 260,408.32
A-11 760920J66 0.00 0.00 0.328666 % 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 7,164,537.52 8.000000 % 31,770.43
- -------------------------------------------------------------------------------
183,771,178.70 31,274,736.00 829,234.65
===============================================================================
_______________________________________________________________________________
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 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 63,663.38 382,127.09 0.00 0.00 9,309,834.46
A-7 0.00 0.00 0.00 0.00 0.00
A-8 8,915.89 53,515.89 0.00 0.00 1,303,817.65
A-9 34,782.40 208,774.59 0.00 0.00 5,086,414.74
A-10 52,057.65 312,465.97 0.00 0.00 7,612,667.41
A-11 8,495.69 8,495.69 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
B 47,372.72 79,143.15 0.00 0.00 7,132,767.09
- -------------------------------------------------------------------------------
215,287.73 1,044,522.38 0.00 0.00 30,445,501.35
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 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-6 876.734490 28.998699 5.797066 34.795765 0.000000 847.735791
A-7 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-8 134.841765 4.460000 0.891589 5.351589 0.000000 130.381765
A-9 140.277518 4.639792 0.927531 5.567323 0.000000 135.637726
A-10 463.122102 15.318136 3.062215 18.380351 0.000000 447.803965
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 866.330831 3.841659 5.728276 9.569935 0.000000 862.489173
_______________________________________________________________________________
DETERMINATION DATE 22-January-96
DISTRIBUTION DATE 25-January-96
Run: 01/26/96 15:30:04 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S22 (POOL # 4072)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4072
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 8,040.74
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,336.70
SUBSERVICER ADVANCES THIS MONTH 18,577.21
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 1,264,710.45
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 403,287.28
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 30,445,501.35
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 130
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 690,549.89
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 77.09161310 % 22.90838690 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 76.57201630 % 23.42798370 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3352 %
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 8.77200459
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 132.32
POOL TRADING FACTOR: 16.56707084
PAC COMPANION
ENDING A-7 PRINCIPAL COMPONENT: 0.00 0.00
ENDING A-8 PRINCIPAL COMPONENT: 1,303,817.65 0.00
ENDING A-9 PRINCIPAL COMPONENT: 5,086,414.74 0.00
ENDING A-10 PRINCIPAL COMPONENT: 7,612,667.41 0.00
................................................................................
Run: 01/26/96 15:30:05 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-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 18,122,883.52 8.125000 % 656,050.83
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 13,028,629.04 8.125000 % 180,669.29
A-12 760920L97 0.00 0.00 0.375000 % 0.00
A-13 760920M21 0.00 0.00 0.207241 % 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 9,117,199.70 8.500000 % 7,130.91
B 21,576,273.86 19,919,888.19 8.500000 % 15,580.11
- -------------------------------------------------------------------------------
431,506,263.86 89,375,600.45 859,431.14
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 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-8 122,312.29 778,363.12 0.00 0.00 17,466,832.69
A-9 196,984.60 196,984.60 0.00 0.00 29,187,000.00
A-10 0.00 0.00 0.00 0.00 0.00
A-11 87,930.91 268,600.20 0.00 0.00 12,847,959.75
A-12 18,795.13 18,795.13 0.00 0.00 0.00
A-13 15,385.61 15,385.61 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 64,372.42 71,503.33 0.00 0.00 9,110,068.79
B 140,645.31 156,225.42 0.00 0.00 19,904,308.08
- -------------------------------------------------------------------------------
646,426.27 1,505,857.41 0.00 0.00 88,516,169.31
===============================================================================
Run: 01/26/96 15:30:05
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-8 653.760092 23.666204 4.412261 28.078465 0.000000 630.093889
A-9 1000.000000 0.000000 6.749053 6.749053 0.000000 1000.000000
A-10 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-11 445.407987 6.176517 3.006082 9.182599 0.000000 439.231471
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 939.056854 0.734472 6.630255 7.364727 0.000000 938.322382
B 923.231153 0.722094 6.518518 7.240612 0.000000 922.509058
_______________________________________________________________________________
DETERMINATION DATE 22-January-96
DISTRIBUTION DATE 25-January-96
Run: 01/26/96 15:30:07 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S24 (POOL # 4073)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4073
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 22,727.17
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 9,070.26
SUBSERVICER ADVANCES THIS MONTH 41,103.50
MASTER SERVICER ADVANCES THIS MONTH 19,538.03
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 11 2,821,303.24
(B) TWO MONTHLY PAYMENTS: 2 469,843.35
(C) THREE OR MORE MONTHLY PAYMENTS: 1 257,463.88
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,597,192.58
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 88,516,169.31
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 324
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 2,396,830.95
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 789,527.07
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 67.51116890 % 10.20099400 % 22.28783710 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 67.22138220 % 10.29198265 % 22.48663520 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2085 %
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 9.14782348
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 311.79
POOL TRADING FACTOR: 20.51329881
................................................................................
Run: 01/26/96 15:30:08 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-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 46,615,578.43 7.947854 % 622,236.17
S 760920H84 0.00 0.00 0.150000 % 0.00
R 760920H76 100.00 0.00 7.947854 % 0.00
B 8,084,552.09 7,033,861.15 7.947854 % 6,335.53
- -------------------------------------------------------------------------------
134,742,525.09 53,649,439.58 628,571.70
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 306,787.16 929,023.33 0.00 0.00 45,993,342.26
S 6,663.66 6,663.66 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B 46,291.35 52,626.88 0.00 0.00 7,027,525.62
- -------------------------------------------------------------------------------
359,742.17 988,313.87 0.00 0.00 53,020,867.88
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 368.043275 4.912732 2.422172 7.334904 0.000000 363.130544
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 870.037211 0.783659 5.725902 6.509561 0.000000 869.253552
_______________________________________________________________________________
DETERMINATION DATE 22-January-96
DISTRIBUTION DATE 25-January-96
Run: 01/26/96 15:30:08 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S25 (POOL # 4074)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4074
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 15,462.58
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,961.40
SUBSERVICER ADVANCES THIS MONTH 32,303.23
MASTER SERVICER ADVANCES THIS MONTH 7,262.34
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 2,477,508.98
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,768,709.28
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 53,020,867.88
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 174
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 979,189.24
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 580,248.63
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 86.88921790 % 13.11078220 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 86.74573630 % 13.25426370 %
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 8.58546598
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 309.82
POOL TRADING FACTOR: 39.34976567
PASS THROUGH RATE FOR NEXT DISTRIBUTION: 0.1524
TOTAL BALANCE OF CONVERTED LOANS REMAINING IN POOL: 0.00
TOTAL REPURCHASE OF CONVERTING AND CONVERTED
LOANS IN THIS DISTRIBUTION: 0.00
................................................................................
Run: 01/26/96 15:30:09 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 1,825,565.31 8.500000 % 22,359.44
A-11 760920T24 20,000,000.00 16,596,048.14 8.500000 % 203,267.67
A-12 760920P44 39,837,000.00 33,056,838.51 8.500000 % 404,878.70
A-13 760920P77 4,598,000.00 6,070,089.07 8.500000 % 0.00
A-14 760920M62 2,400,000.00 927,910.94 8.500000 % 42,870.47
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 0.100998 % 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 7,997,892.90 8.500000 % 6,518.04
B 17,878,726.36 16,884,182.06 8.500000 % 13,760.09
- -------------------------------------------------------------------------------
376,384,926.36 95,360,526.93 693,654.41
===============================================================================
_______________________________________________________________________________
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 12,893.20 35,252.64 0.00 0.00 1,803,205.87
A-11 117,210.87 320,478.54 0.00 0.00 16,392,780.47
A-12 233,466.48 638,345.18 0.00 0.00 32,651,959.81
A-13 0.00 0.00 42,870.47 0.00 6,112,959.54
A-14 6,553.44 49,423.91 0.00 0.00 885,040.47
A-15 26,131.53 26,131.53 0.00 0.00 3,700,000.00
A-16 28,250.31 28,250.31 0.00 0.00 4,000,000.00
A-17 30,383.21 30,383.21 0.00 0.00 4,302,000.00
A-18 8,002.48 8,002.48 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 56,485.74 63,003.78 0.00 0.00 7,991,374.86
B 119,245.85 133,005.94 0.00 0.00 16,870,421.97
- -------------------------------------------------------------------------------
638,623.11 1,332,277.52 42,870.47 0.00 94,709,742.99
===============================================================================
Run: 01/26/96 15:30:09
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-10 829.802414 10.163382 5.860545 16.023927 0.000000 819.639032
A-11 829.802407 10.163384 5.860544 16.023928 0.000000 819.639024
A-12 829.802408 10.163383 5.860544 16.023927 0.000000 819.639024
A-13 1320.158562 0.000000 0.000000 0.000000 9.323721 1329.482284
A-14 386.629558 17.862696 2.730600 20.593296 0.000000 368.766863
A-15 1000.000000 0.000000 7.062576 7.062576 0.000000 1000.000000
A-16 1000.000000 0.000000 7.062578 7.062578 0.000000 1000.000000
A-17 1000.000000 0.000000 7.062578 7.062578 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 944.372759 0.769635 6.669706 7.439341 0.000000 943.603124
B 944.372755 0.769635 6.669706 7.439341 0.000000 943.603120
_______________________________________________________________________________
DETERMINATION DATE 22-January-96
DISTRIBUTION DATE 25-January-96
Run: 01/26/96 15:30:11 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S26 (POOL # 4075)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4075
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 24,427.29
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 9,705.14
SUBSERVICER ADVANCES THIS MONTH 42,386.74
MASTER SERVICER ADVANCES THIS MONTH 22,069.44
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 2,163,851.12
(B) TWO MONTHLY PAYMENTS: 1 48,722.30
(C) THREE OR MORE MONTHLY PAYMENTS: 1 219,649.92
FORECLOSURES
NUMBER OF LOANS 8
AGGREGATE PRINCIPAL BALANCE 2,911,940.52
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 94,709,742.99
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 339
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 2,740,144.41
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 573,068.01
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 73.90736420 % 8.38700600 % 17.70563000 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 73.74948340 % 8.43775372 % 17.81276290 %
CLASS A-18 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1004 %
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 9.04516952
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 312.06
POOL TRADING FACTOR: 25.16300105
................................................................................
Run: 01/26/96 15:30:12 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-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 14,987,350.41 8.000000 % 1,018,352.90
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 0.188023 % 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 6,454,473.43 8.000000 % 28,535.98
- -------------------------------------------------------------------------------
157,499,405.19 34,462,823.84 1,046,888.88
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 0.00 0.00 0.00 0.00 0.00
A-7 98,649.45 1,117,002.35 0.00 0.00 13,968,997.51
A-8 85,706.58 85,706.58 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 5,331.40 5,331.40 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
B 42,484.50 71,020.48 0.00 0.00 6,425,937.45
- -------------------------------------------------------------------------------
232,171.93 1,279,060.81 0.00 0.00 33,415,934.96
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 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-7 909.205921 61.778264 5.984558 67.762822 0.000000 847.427658
A-8 1000.000000 0.000000 6.582181 6.582181 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 862.735444 3.814253 5.678681 9.492934 0.000000 858.921190
_______________________________________________________________________________
DETERMINATION DATE 22-January-96
DISTRIBUTION DATE 25-January-96
Run: 01/26/96 15:30:13 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S27 (POOL # 4076)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4076
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 9,605.67
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,656.76
SUBSERVICER ADVANCES THIS MONTH 2,394.56
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 1 213,445.87
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 33,415,934.96
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 159
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 894,524.72
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 81.27119980 % 18.72880020 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 80.76984090 % 19.23015910 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1913 %
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 8.65487530
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 133.38
POOL TRADING FACTOR: 21.21654677
................................................................................
Run: 01/26/96 15:30:15 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 46,773,810.00 275,204.41 7.125000 % 221,287.93
A-4 760920S74 14,926,190.00 87,821.65 12.375000 % 70,616.13
A-5 760920S33 15,000,000.00 88,255.93 6.375000 % 70,965.33
A-6 760920S58 54,705,000.00 953,180.77 7.500000 % 766,439.02
A-7 760920S66 7,815,000.00 136,168.68 11.500000 % 109,491.29
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 0.275736 % 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 6,965,592.72 8.000000 % 6,145.48
B 16,432,384.46 15,506,281.61 8.000000 % 13,680.61
- -------------------------------------------------------------------------------
365,162,840.46 86,815,505.77 1,258,625.79
===============================================================================
_______________________________________________________________________________
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 1,620.31 222,908.24 0.00 0.00 53,916.48
A-4 898.05 71,514.18 0.00 0.00 17,205.52
A-5 464.92 71,430.25 0.00 0.00 17,290.60
A-6 5,907.35 772,346.37 0.00 0.00 186,741.75
A-7 1,293.99 110,785.28 0.00 0.00 26,677.39
A-8 59,277.93 59,277.93 0.00 0.00 8,967,000.00
A-9 5,506.69 5,506.69 0.00 0.00 833,000.00
A-10 313,346.03 313,346.03 0.00 0.00 47,400,000.00
A-11 37,039.61 37,039.61 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 19,780.90 19,780.90 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 46,047.27 52,192.75 0.00 0.00 6,959,447.24
B 102,507.01 116,187.62 0.00 0.00 15,492,601.00
- -------------------------------------------------------------------------------
593,690.06 1,852,315.85 0.00 0.00 85,556,879.98
===============================================================================
Run: 01/26/96 15:30:15
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 5.883729 4.731022 0.034641 4.765663 0.000000 1.152707
A-4 5.883729 4.731022 0.060166 4.791188 0.000000 1.152707
A-5 5.883729 4.731022 0.030995 4.762017 0.000000 1.152707
A-6 17.424016 14.010402 0.107986 14.118388 0.000000 3.413614
A-7 17.424015 14.010402 0.165578 14.175980 0.000000 3.413614
A-8 1000.000000 0.000000 6.610676 6.610676 0.000000 1000.000000
A-9 1000.000000 0.000000 6.610672 6.610672 0.000000 1000.000000
A-10 1000.000000 0.000000 6.610676 6.610676 0.000000 1000.000000
A-11 1000.000000 0.000000 6.610675 6.610675 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 953.765378 0.841471 6.305033 7.146504 0.000000 952.923907
B 943.641603 0.832540 6.238109 7.070649 0.000000 942.809063
_______________________________________________________________________________
DETERMINATION DATE 22-January-96
DISTRIBUTION DATE 25-January-96
Run: 01/26/96 15:30:16 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S28 (POOL # 4077)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4077
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 21,301.94
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 9,371.93
SUBSERVICER ADVANCES THIS MONTH 21,426.25
MASTER SERVICER ADVANCES THIS MONTH 1,667.60
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 870,090.65
(B) TWO MONTHLY PAYMENTS: 1 496,154.84
(C) THREE OR MORE MONTHLY PAYMENTS: 1 119,351.78
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,266,068.15
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 85,556,879.98
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 321
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 214,463.21
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,182,031.72
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 74.11536780 % 8.02344300 % 17.86118910 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 73.75775250 % 8.13429293 % 18.10795460 %
CLASS A-14 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2769 %
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 8.69981320
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 307.93
POOL TRADING FACTOR: 23.42978817
................................................................................
Run: 01/26/96 15:30:17 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 24,612,559.48 7.239458 % 240,475.13
S 760920U30 0.00 0.00 0.250000 % 0.00
R 760920U48 100.00 0.00 7.239458 % 0.00
B 6,095,852.88 4,873,201.63 7.239458 % 3,130.05
- -------------------------------------------------------------------------------
116,111,466.88 29,485,761.11 243,605.18
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 147,583.63 388,058.76 0.00 0.00 24,372,084.35
S 6,105.59 6,105.59 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B 29,221.05 32,351.10 0.00 1,481.78 4,868,589.80
- -------------------------------------------------------------------------------
182,910.27 426,515.45 0.00 1,481.78 29,240,674.15
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 223.718988 2.185829 1.341480 3.527309 0.000000 221.533159
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 799.429010 0.513472 4.793595 5.307067 0.000000 798.672457
_______________________________________________________________________________
DETERMINATION DATE 22-January-96
DISTRIBUTION DATE 25-January-96
Run: 01/26/96 15:30:18 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S29 (POOL # 4078)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4078
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 10,351.42
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,950.84
SPREAD 3,866.29
SUBSERVICER ADVANCES THIS MONTH 12,049.85
MASTER SERVICER ADVANCES THIS MONTH 7,139.55
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 449,040.42
(B) TWO MONTHLY PAYMENTS: 1 232,036.01
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 926,080.90
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 29,240,674.15
AGGREGATE NUMBER OF 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 943,052.67
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 217,182.69
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 83.47269510 % 16.52730490 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 83.34994000 % 16.65006000 %
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 8.21387112
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 317.58
POOL TRADING FACTOR: 25.18327856
................................................................................
Run: 01/26/96 15:30:19 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 1,140,506.98 6.500000 % 184,193.09
A-4 760920Z50 26,677,000.00 3,555,188.71 7.000000 % 574,166.75
A-5 760920Y85 11,517,000.00 3,723,094.87 7.000000 % 224,016.94
A-6 760920Y93 5,775,000.00 5,775,000.00 7.000000 % 0.00
A-7 760920Z68 25,900,000.00 32,494,862.39 7.000000 % 0.00
A-8 760920Z84 4,709,000.00 5,908,042.74 7.000000 % 0.00
A-9 760920Z76 50,000.00 11,518.64 4623.730000 % 184.25
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 0.132411 % 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 6,156,656.72 8.000000 % 5,762.07
B 14,467,386.02 13,770,543.79 8.000000 % 12,887.97
- -------------------------------------------------------------------------------
321,497,464.02 108,381,414.84 1,001,211.07
===============================================================================
_______________________________________________________________________________
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 6,153.69 190,346.78 0.00 0.00 956,313.89
A-4 20,657.83 594,824.58 0.00 0.00 2,981,021.96
A-5 21,633.47 245,650.41 0.00 0.00 3,499,077.93
A-6 33,556.30 33,556.30 0.00 0.00 5,775,000.00
A-7 0.00 0.00 189,553.36 0.00 32,684,415.75
A-8 0.00 0.00 34,463.58 0.00 5,942,506.32
A-9 44,209.71 44,393.96 0.00 0.00 11,334.39
A-10 133,046.47 133,046.47 0.00 0.00 20,035,000.00
A-11 104,996.15 104,996.15 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 11,930.15 11,930.15 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 40,945.25 46,707.32 0.00 0.00 6,150,894.65
B 91,581.90 104,469.87 0.00 0.00 13,757,655.82
- -------------------------------------------------------------------------------
508,710.92 1,509,921.99 224,016.94 0.00 107,604,220.71
===============================================================================
Run: 01/26/96 15:30:19
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 45.620279 7.367724 0.246148 7.613872 0.000000 38.252556
A-4 133.267935 21.522913 0.774369 22.297282 0.000000 111.745022
A-5 323.269503 19.450980 1.878395 21.329375 0.000000 303.818523
A-6 1000.000000 0.000000 5.810615 5.810615 0.000000 1000.000000
A-7 1254.627892 0.000000 0.000000 0.000000 7.318663 1261.946554
A-8 1254.627891 0.000000 0.000000 0.000000 7.318662 1261.946553
A-9 230.372800 3.685000 884.194200 887.879200 0.000000 226.687800
A-10 1000.000000 0.000000 6.640702 6.640702 0.000000 1000.000000
A-11 1000.000000 0.000000 6.640703 6.640703 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 957.358656 0.896001 6.366977 7.262978 0.000000 956.462656
B 951.833577 0.890829 6.330232 7.221061 0.000000 950.942748
_______________________________________________________________________________
DETERMINATION DATE 22-January-96
DISTRIBUTION DATE 25-January-96
Run: 01/26/96 15:30:21 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S30 (POOL # 4079)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4079
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 27,954.02
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 11,336.94
SUBSERVICER ADVANCES THIS MONTH 33,676.89
MASTER SERVICER ADVANCES THIS MONTH 6,497.47
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 10 2,288,107.92
(B) TWO MONTHLY PAYMENTS: 3 875,577.90
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,294,349.99
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 107,604,220.71
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 405
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 842,266.49
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 675,759.03
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 81.61382140 % 5.68054700 % 12.70563210 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 81.49835540 % 5.71622062 % 12.78542400 %
CLASS A-23 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1306 %
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 8.56854338
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 310.26
POOL TRADING FACTOR: 33.46969502
................................................................................
Run: 01/26/96 15:30:22 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 7,370,383.18 7.000000 % 835,160.99
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 2,400,477.48 7.500000 % 272,005.55
A-8 760920Y51 15,000,000.00 6,993,552.20 7.500000 % 167,199.40
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 1,182.75 3123.270000 % 134.02
A-12 760920X78 10,000.00 0.00 1595.300000 % 0.00
A-13 760920X94 0.00 0.00 0.213008 % 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 10,179,570.24 7.500000 % 45,475.14
- -------------------------------------------------------------------------------
261,801,192.58 72,350,165.85 1,319,975.10
===============================================================================
_______________________________________________________________________________
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 42,722.61 877,883.60 0.00 0.00 6,535,222.19
A-4 151,966.24 151,966.24 0.00 0.00 24,469,000.00
A-5 130,024.33 130,024.33 0.00 0.00 20,936,000.00
A-6 0.00 0.00 0.00 0.00 0.00
A-7 14,908.31 286,913.86 0.00 0.00 2,128,471.93
A-8 43,433.89 210,633.29 0.00 0.00 6,826,352.80
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 3,058.95 3,192.97 0.00 0.00 1,048.73
A-12 0.00 0.00 0.00 0.00 0.00
A-13 12,761.58 12,761.58 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
B 63,220.87 108,696.01 0.00 0.00 10,134,095.10
- -------------------------------------------------------------------------------
462,096.78 1,782,071.88 0.00 0.00 71,030,190.75
===============================================================================
Run: 01/26/96 15:30:22
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-3 245.925365 27.866566 1.425513 29.292079 0.000000 218.058799
A-4 1000.000000 0.000000 6.210562 6.210562 0.000000 1000.000000
A-5 1000.000000 0.000000 6.210562 6.210562 0.000000 1000.000000
A-6 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-7 65.053590 7.371424 0.404019 7.775443 0.000000 57.682166
A-8 466.236813 11.146627 2.895593 14.042220 0.000000 455.090187
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 23.655000 2.680400 61.179000 63.859400 0.000000 20.974600
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 862.602885 3.853503 5.357249 9.210752 0.000000 858.749383
_______________________________________________________________________________
DETERMINATION DATE 22-January-96
DISTRIBUTION DATE 25-January-96
Run: 01/26/96 15:30:24 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 17,191.72
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 7,632.13
SUBSERVICER ADVANCES THIS MONTH 7,625.28
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 284,534.91
(B) TWO MONTHLY PAYMENTS: 1 218,620.30
(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 71,030,190.75
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 289
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 996,765.60
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 85.93013560 % 14.06986440 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 85.73269340 % 14.26730660 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2126 %
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 8.12408098
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 135.65
POOL TRADING FACTOR: 27.13134728
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: 272,005.55 0.00 0.00
CLASS A-7 ENDING BAL: 2,128,471.93 0.00 0.00
CLASS A-8 PRIN DIST: 167,199.40 N/A 0.00
CLASS A-8 ENDING BAL: 6,826,352.80 N/A 0.00
................................................................................
Run: 01/26/96 15:30:25 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 10,834,685.20 7.750000 % 2,012,267.06
A-10 760920W20 65,701,000.00 65,701,000.00 7.750000 % 0.00
A-11 760920U55 2,522,000.00 565,154.16 7.750000 % 57,285.45
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 8,924,845.84 7.750000 % 0.00
A-15 760920V54 23,788,000.00 0.00 7.750000 % 0.00
A-16 760920W53 16,332,000.00 11,050,873.21 7.750000 % 223,583.37
A-17 760920W38 0.00 0.00 0.333735 % 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 8,188,271.95 7.750000 % 49,439.80
B 20,436,665.48 19,444,894.59 7.750000 % 0.00
- -------------------------------------------------------------------------------
430,245,573.48 138,142,724.95 2,342,575.68
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 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 69,544.04 2,081,811.10 0.00 0.00 8,822,418.14
A-10 421,711.63 421,711.63 0.00 0.00 65,701,000.00
A-11 3,627.52 60,912.97 0.00 0.00 507,868.71
A-12 15,886.16 15,886.16 0.00 0.00 2,475,000.00
A-13 70,335.55 70,335.55 0.00 0.00 10,958,000.00
A-14 0.00 0.00 57,285.45 0.00 8,982,131.29
A-15 0.00 0.00 0.00 0.00 0.00
A-16 70,931.67 294,515.04 0.00 0.00 10,827,289.84
A-17 38,183.12 38,183.12 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 52,557.64 101,997.44 0.00 0.00 8,138,832.15
B 96,032.19 96,032.19 0.00 146,183.74 19,327,488.62
- -------------------------------------------------------------------------------
838,809.52 3,181,385.20 57,285.45 146,183.74 135,740,028.75
===============================================================================
Run: 01/26/96 15:30:25
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-9 414.756544 77.030474 2.662177 79.692651 0.000000 337.726071
A-10 1000.000000 0.000000 6.418649 6.418649 0.000000 1000.000000
A-11 224.089675 22.714294 1.438351 24.152645 0.000000 201.375381
A-12 1000.000000 0.000000 6.418651 6.418651 0.000000 1000.000000
A-13 1000.000000 0.000000 6.418648 6.418648 0.000000 1000.000000
A-14 1280.833215 0.000000 0.000000 0.000000 8.221218 1289.054433
A-15 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-16 676.639310 13.689895 4.343110 18.033005 0.000000 662.949415
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 951.471007 5.744867 6.107158 11.852025 0.000000 945.726140
B 951.471002 0.000000 4.699014 4.699014 0.000000 945.726133
_______________________________________________________________________________
DETERMINATION DATE 22-January-96
DISTRIBUTION DATE 25-January-96
Run: 01/26/96 15:30:27 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S32 (POOL # 4081)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4081
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 42,112.56
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 14,396.42
SUBSERVICER ADVANCES THIS MONTH 44,220.80
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,376,016.11
(B) TWO MONTHLY PAYMENTS: 3 1,241,083.67
(C) THREE OR MORE MONTHLY PAYMENTS: 1 747,306.56
FORECLOSURES
NUMBER OF LOANS 9
AGGREGATE PRINCIPAL BALANCE 2,400,311.76
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 135,740,028.75
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 494
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,568,606.89
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 79.99665450 % 5.92740000 % 14.07594540 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 79.76549660 % 5.99589688 % 14.23860650 %
CLASS A-17 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3330 %
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 8.57587402
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 311.87
POOL TRADING FACTOR: 31.54943063
................................................................................
Run: 01/26/96 15:30:28 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 4,075,459.25 7.000000 % 439,030.09
A-4 7609203Q9 70,830,509.00 4,076,434.77 6.725000 % 439,135.18
A-5 7609203R7 355,932.00 20,484.59 651.725000 % 2,206.71
A-6 7609203S5 17,000,000.00 3,326,503.36 6.823529 % 358,348.59
A-7 7609203W6 11,800,000.00 11,800,000.00 8.000000 % 0.00
A-8 7609204H8 36,700,000.00 24,287,029.98 8.000000 % 63,237.99
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 0.196024 % 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 6,945,289.97 8.000000 % 48,026.91
B 15,322,642.27 14,521,836.84 8.000000 % 0.00
- -------------------------------------------------------------------------------
322,581,934.27 117,553,038.76 1,349,985.47
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 23,691.77 462,721.86 0.00 0.00 3,636,429.16
A-4 22,766.48 461,901.66 0.00 0.00 3,637,299.59
A-5 11,087.02 13,293.73 0.00 0.00 18,277.88
A-6 18,850.38 377,198.97 0.00 0.00 2,968,154.77
A-7 78,396.21 78,396.21 0.00 0.00 11,800,000.00
A-8 161,356.86 224,594.85 0.00 0.00 24,223,791.99
A-9 99,656.19 99,656.19 0.00 0.00 15,000,000.00
A-10 212,599.87 212,599.87 0.00 0.00 32,000,000.00
A-11 9,965.62 9,965.62 0.00 0.00 1,500,000.00
A-12 0.00 0.00 0.00 0.00 0.00
A-13 19,136.63 19,136.63 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 46,142.74 94,169.65 0.00 0.00 6,897,263.06
B 22,797.28 22,797.28 0.00 0.00 14,421,417.83
- -------------------------------------------------------------------------------
726,447.05 2,076,432.52 0.00 0.00 116,102,634.28
===============================================================================
Run: 01/26/96 15:30:28
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 57.551962 6.199803 0.334565 6.534368 0.000000 51.352159
A-4 57.551962 6.199803 0.321422 6.521225 0.000000 51.352159
A-5 57.551976 6.199808 31.149264 37.349072 0.000000 51.352168
A-6 195.676668 21.079329 1.108846 22.188175 0.000000 174.597339
A-7 1000.000000 0.000000 6.643747 6.643747 0.000000 1000.000000
A-8 661.771934 1.723106 4.396645 6.119751 0.000000 660.048828
A-9 1000.000000 0.000000 6.643746 6.643746 0.000000 1000.000000
A-10 1000.000000 0.000000 6.643746 6.643746 0.000000 1000.000000
A-11 1000.000000 0.000000 6.643747 6.643747 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 956.771173 6.616104 6.356544 12.972648 0.000000 950.155069
B 947.737119 0.000000 1.487816 1.487816 0.000000 941.183484
_______________________________________________________________________________
DETERMINATION DATE 22-January-96
DISTRIBUTION DATE 25-January-96
Run: 01/26/96 15:30:29 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S33 (POOL # 4082)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4082
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 29,947.28
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 12,428.54
SUBSERVICER ADVANCES THIS MONTH 42,697.09
MASTER SERVICER ADVANCES THIS MONTH 16,857.87
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 2,437,858.60
(B) TWO MONTHLY PAYMENTS: 1 83,856.57
(C) THREE OR MORE MONTHLY PAYMENTS: 2 366,042.83
FORECLOSURES
NUMBER OF LOANS 9
AGGREGATE PRINCIPAL BALANCE 2,500,837.89
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 116,102,634.28
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 433
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 5
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 2,195,908.27
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 637,521.22
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 81.73834800 % 5.90821800 % 12.35343380 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 81.63807310 % 5.94066026 % 12.42126670 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1974 %
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 8.63698796
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 312.50
POOL TRADING FACTOR: 35.99167280
................................................................................
Run: 01/26/96 15:30:30 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 3,782,526.64 7.300000 % 1,693,798.79
A-4 7609203H9 72,404,250.00 377,844.34 6.475000 % 169,197.03
A-5 7609203J5 76,215.00 397.72 2883.250000 % 178.10
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 7,323,681.62 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 13,712,249.98 7.500000 % 0.00
A-12 7609203Y2 0.00 0.00 0.278243 % 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 11,367,034.98 7.500000 % 10,440.34
B 16,042,796.83 15,427,555.27 7.500000 % 14,169.81
- -------------------------------------------------------------------------------
427,807,906.83 181,957,290.55 1,887,784.07
===============================================================================
_______________________________________________________________________________
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 22,905.75 1,716,704.54 0.00 0.00 2,088,727.85
A-4 2,029.52 171,226.55 0.00 0.00 208,647.31
A-5 951.27 1,129.37 0.00 0.00 219.62
A-6 276,412.49 276,412.49 0.00 0.00 44,428,000.00
A-7 93,323.75 93,323.75 0.00 0.00 15,000,000.00
A-8 36,085.18 36,085.18 9,479.71 0.00 7,333,161.33
A-9 189,994.70 189,994.70 0.00 0.00 30,538,000.00
A-10 248,863.32 248,863.32 0.00 0.00 40,000,000.00
A-11 0.00 0.00 85,311.90 0.00 13,797,561.88
A-12 41,998.49 41,998.49 0.00 0.00 0.00
R-I 0.03 0.03 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 70,720.95 81,161.29 0.00 0.00 11,356,594.64
B 95,983.82 110,153.63 0.00 0.00 15,413,385.46
- -------------------------------------------------------------------------------
1,079,269.27 2,967,053.34 94,791.61 0.00 180,164,298.09
===============================================================================
Run: 01/26/96 15:30:30
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 76.495038 34.254142 0.463229 34.717371 0.000000 42.240897
A-4 5.218538 2.336838 0.028030 2.364868 0.000000 2.881700
A-5 5.218395 2.336810 12.481401 14.818211 0.000000 2.881585
A-6 1000.000000 0.000000 6.221583 6.221583 0.000000 1000.000000
A-7 1000.000000 0.000000 6.221583 6.221583 0.000000 1000.000000
A-8 1045.433754 0.000000 5.151052 5.151052 1.353200 1046.786955
A-9 1000.000000 0.000000 6.221583 6.221583 0.000000 1000.000000
A-10 1000.000000 0.000000 6.221583 6.221583 0.000000 1000.000000
A-11 1264.046496 0.000000 0.000000 0.000000 7.864370 1271.910866
R-I 0.000000 0.000000 0.300000 0.300000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 966.161911 0.887396 6.011056 6.898452 0.000000 965.274516
B 961.649981 0.883252 5.982985 6.866237 0.000000 960.766730
_______________________________________________________________________________
DETERMINATION DATE 22-January-96
DISTRIBUTION DATE 25-January-96
Run: 01/26/96 15:30:32 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S34 (POOL # 4083)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4083
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 50,988.92
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 19,080.26
SUBSERVICER ADVANCES THIS MONTH 34,082.15
MASTER SERVICER ADVANCES THIS MONTH 6,338.32
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 1,911,352.42
(B) TWO MONTHLY PAYMENTS: 3 712,918.38
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 8
AGGREGATE PRINCIPAL BALANCE 1,990,770.76
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 180,164,298.09
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 673
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 850,913.20
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,625,869.28
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 85.27424200 % 6.24709000 % 8.47866840 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 85.14135130 % 6.30346565 % 8.55518300 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2776 %
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 8.24181626
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 312.36
POOL TRADING FACTOR: 42.11336331
COMPONENTS
ACCRUAL NON-ACCRUAL
CLASS A-8 PRINCIPAL DISTRIBUTION: 0.00 0.00
CLASS A-8 ENDING BALANCE: 1,533,161.33 5,800,000.00
................................................................................
Run: 01/26/96 15:30:33 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 0.00 5.750000 % 0.00
A-4 7609202W7 10,000,000.00 9,468,826.74 6.500000 % 534,040.56
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 6.575000 % 0.00
A-8 7609202Z0 6,810,000.00 1,200,000.00 7.991666 % 0.00
A-9 7609203C0 37,200,000.00 15,000,000.00 7.000000 % 0.00
A-10 7609203A4 20,000.00 6,854.30 2775.250000 % 96.46
A-11 7609203B2 0.00 0.00 0.447035 % 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 5,142,376.07 7.000000 % 23,430.10
- -------------------------------------------------------------------------------
146,754,518.99 58,098,057.11 557,567.12
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 51,151.43 585,191.99 0.00 0.00 8,934,786.18
A-5 112,363.41 112,363.41 0.00 0.00 20,800,000.00
A-6 18,217.49 18,217.49 0.00 0.00 3,680,000.00
A-7 15,300.38 15,300.38 0.00 0.00 2,800,000.00
A-8 7,970.16 7,970.16 0.00 0.00 1,200,000.00
A-9 87,264.48 87,264.48 0.00 0.00 15,000,000.00
A-10 15,809.33 15,905.79 0.00 0.00 6,757.84
A-11 21,584.97 21,584.97 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
B 29,916.46 53,346.56 0.00 0.00 5,118,945.97
- -------------------------------------------------------------------------------
359,578.11 917,145.23 0.00 0.00 57,540,489.99
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 946.882674 53.404056 5.115143 58.519199 0.000000 893.478618
A-5 1000.000000 0.000000 5.402087 5.402087 0.000000 1000.000000
A-6 1000.000000 0.000000 4.950405 4.950405 0.000000 1000.000000
A-7 176.211454 0.000000 0.962894 0.962894 0.000000 176.211454
A-8 176.211454 0.000000 1.170361 1.170361 0.000000 176.211454
A-9 403.225806 0.000000 2.345819 2.345819 0.000000 403.225807
A-10 342.715000 4.823000 790.466500 795.289500 0.000000 337.892000
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 870.951600 3.968300 5.066876 9.035176 0.000000 866.983301
_______________________________________________________________________________
DETERMINATION DATE 22-January-96
DISTRIBUTION DATE 25-January-96
Run: 01/26/96 15:30:34 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S35 (POOL # 4084)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4084
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 14,621.39
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,167.54
SUBSERVICER ADVANCES THIS MONTH 3,265.19
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 319,330.94
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 57,540,489.99
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 233
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 292,856.18
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 91.14879860 % 8.85120140 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 91.10374980 % 8.89625020 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.4464 %
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 7.87282821
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 136.40
POOL TRADING FACTOR: 39.20866654
PAC I PAC II COMPANION
CLASS A-7 PRIN DIST: 0.00 0.00 N/A
CLASS A-7 ENDING BAL: 2,800,000.00 0.00 N/A
CLASS A-8 PRIN DIST: 0.00 0.00 N/A
CLASS A-8 ENDING BAL: 1,200,000.00 0.00 N/A
CLASS A-9 PRIN DIST: 0.00 0.00 0.00
CLASS A-9 ENDING BAL: 15,000,000.00 0.00 0.00
................................................................................
Run: 01/26/96 15:30:36 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 40,001,411.00 5.700000 % 677,138.49
A-3 7609204R6 19,990,000.00 16,841,129.70 6.400000 % 144,346.10
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 0.349344 % 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 8,895,014.55 7.000000 % 41,248.61
- -------------------------------------------------------------------------------
260,444,078.54 127,997,555.25 862,733.20
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 189,724.44 866,862.93 0.00 0.00 39,324,272.51
A-3 89,685.93 234,032.03 0.00 0.00 16,696,783.60
A-4 216,375.59 216,375.59 0.00 0.00 38,524,000.00
A-5 103,824.71 103,824.71 0.00 0.00 17,825,000.00
A-6 34,429.61 34,429.61 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 59,692.45 59,692.45 0.00 0.00 0.00
A-12 37,207.27 37,207.27 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
B 51,810.50 93,059.11 0.00 0.00 8,853,765.94
- -------------------------------------------------------------------------------
782,750.50 1,645,483.70 0.00 0.00 127,134,822.05
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 730.312581 12.362633 3.463831 15.826464 0.000000 717.949948
A-3 842.477724 7.220915 4.486540 11.707455 0.000000 835.256808
A-4 1000.000000 0.000000 5.616644 5.616644 0.000000 1000.000000
A-5 1000.000000 0.000000 5.824668 5.824668 0.000000 1000.000000
A-6 1000.000000 0.000000 5.824668 5.824668 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 853.805672 3.959330 4.973134 8.932464 0.000000 849.846342
_______________________________________________________________________________
DETERMINATION DATE 22-January-96
DISTRIBUTION DATE 25-January-96
Run: 01/26/96 15:30:37 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 30,781.31
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 13,579.42
SUBSERVICER ADVANCES THIS MONTH 17,761.53
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 636,636.01
(B) TWO MONTHLY PAYMENTS: 1 211,954.72
(C) THREE OR MORE MONTHLY PAYMENTS: 2 399,731.33
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 467,230.75
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 127,134,822.05
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 517
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 269,173.66
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 93.05063720 % 6.94936290 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 93.03592380 % 6.96407620 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3491 %
BANKRUPTCY AMOUNT AVAILABLE 225,000.00
FRAUD AMOUNT AVAILABLE 1,295,621.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,852,981.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.76313479
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 136.19
POOL TRADING FACTOR: 48.81463336
................................................................................
Run: 01/26/96 15:30:38 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 2,019,602.30 7.650000 % 1,111,885.47
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 0.104920 % 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 8,994,236.79 8.000000 % 7,696.72
B 16,935,768.50 16,189,628.50 8.000000 % 13,854.10
- -------------------------------------------------------------------------------
376,350,379.50 137,212,119.59 1,133,436.29
===============================================================================
_______________________________________________________________________________
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 0.00 0.00 0.00 0.00 0.00
A-7 12,819.07 1,124,704.54 0.00 0.00 907,716.83
A-8 166,242.77 166,242.77 0.00 0.00 26,191,000.00
A-9 325,560.60 325,560.60 0.00 0.00 51,291,000.00
A-10 137,258.67 137,258.67 0.00 0.00 21,624,652.00
A-11 69,198.53 69,198.53 0.00 0.00 10,902,000.00
A-12 32,533.06 32,533.06 0.00 0.00 0.00
A-13 11,944.80 11,944.80 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 59,701.27 67,397.99 0.00 0.00 8,986,540.07
B 107,462.25 121,316.35 0.00 0.00 16,175,774.40
- -------------------------------------------------------------------------------
922,721.02 2,056,157.31 0.00 0.00 136,078,683.30
===============================================================================
Run: 01/26/96 15:30:38
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 41.883952 23.059074 0.265851 23.324925 0.000000 18.824879
A-8 1000.000000 0.000000 6.347324 6.347324 0.000000 1000.000000
A-9 1000.000000 0.000000 6.347324 6.347324 0.000000 1000.000000
A-10 1000.000000 0.000000 6.347324 6.347324 0.000000 1000.000000
A-11 1000.000000 0.000000 6.347324 6.347324 0.000000 1000.000000
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 955.942945 0.818038 6.345286 7.163324 0.000000 955.124908
B 955.942950 0.818036 6.345286 7.163322 0.000000 955.124912
_______________________________________________________________________________
DETERMINATION DATE 22-January-96
DISTRIBUTION DATE 25-January-96
Run: 01/26/96 15:30:40 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S37 (POOL # 4086)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4086
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 34,824.65
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 14,614.19
SUBSERVICER ADVANCES THIS MONTH 45,096.22
MASTER SERVICER ADVANCES THIS MONTH 3,023.89
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 11 2,514,107.55
(B) TWO MONTHLY PAYMENTS: 2 708,195.74
(C) THREE OR MORE MONTHLY PAYMENTS: 2 951,828.11
FORECLOSURES
NUMBER OF LOANS 6
AGGREGATE PRINCIPAL BALANCE 1,740,014.71
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 136,078,683.30
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 482
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 395,573.43
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,016,018.49
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 81.64603440 % 6.55498700 % 11.79897850 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 81.50899620 % 6.60392932 % 11.88707450 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1054 %
BANKRUPTCY AMOUNT AVAILABLE 157,910.00
FRAUD AMOUNT AVAILABLE 1,394,623.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,126,844.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.53713498
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 314.89
POOL TRADING FACTOR: 36.15744548
................................................................................
Run: 01/26/96 15:30:41 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 39,988,030.13 7.500000 % 2,402,134.92
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 9,776,819.72 7.500000 % 0.00
A-9 7609206B9 9,248,000.00 11,621,351.10 7.500000 % 0.00
A-10 7609205S3 0.00 0.00 0.199640 % 0.00
R 7609206D5 100.00 0.00 7.500000 % 0.00
M 7609206C7 9,625,924.00 9,337,033.78 7.500000 % 8,591.96
B 18,182,304.74 17,636,623.08 7.500000 % 16,229.26
- -------------------------------------------------------------------------------
427,814,328.74 210,898,857.81 2,426,956.14
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 248,787.47 2,650,922.39 0.00 0.00 37,585,895.21
A-6 287,323.56 287,323.56 0.00 0.00 46,182,000.00
A-7 475,058.78 475,058.78 0.00 0.00 76,357,000.00
A-8 52,789.84 52,789.84 8,037.12 0.00 9,784,856.84
A-9 0.00 0.00 72,302.80 0.00 11,693,653.90
A-10 34,926.87 34,926.87 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 58,090.81 66,682.77 0.00 0.00 9,328,441.82
B 109,727.10 125,956.36 0.00 0.00 17,620,393.82
- -------------------------------------------------------------------------------
1,266,704.43 3,693,660.57 80,339.92 0.00 208,552,241.59
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-5 571.110716 34.307391 3.553193 37.860584 0.000000 536.803325
A-6 1000.000000 0.000000 6.221549 6.221549 0.000000 1000.000000
A-7 1000.000000 0.000000 6.221549 6.221549 0.000000 1000.000000
A-8 1027.732547 0.000000 5.549232 5.549232 0.844857 1028.577404
A-9 1256.633986 0.000000 0.000000 0.000000 7.818209 1264.452195
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 969.988313 0.892585 6.034829 6.927414 0.000000 969.095727
B 969.988312 0.892585 6.034829 6.927414 0.000000 969.095726
_______________________________________________________________________________
DETERMINATION DATE 22-January-96
DISTRIBUTION DATE 25-January-96
Run: 01/26/96 15:30:42 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 59,252.77
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 22,250.35
SUBSERVICER ADVANCES THIS MONTH 25,442.90
MASTER SERVICER ADVANCES THIS MONTH 821.80
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,899,373.53
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 6
AGGREGATE PRINCIPAL BALANCE 1,596,593.68
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 208,552,241.59
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 778
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 110,761.34
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,152,546.60
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 87.21014560 % 4.42725700 % 8.36259770 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 87.07813670 % 4.47295208 % 8.44891130 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1999 %
BANKRUPTCY AMOUNT AVAILABLE 202,769.00
FRAUD AMOUNT AVAILABLE 1,061,342.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,131,747.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.16451199
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 314.08
POOL TRADING FACTOR: 48.74830682
COMPONENTS
ACCRUAL NON-ACCRUAL
CLASS A-8 PRINCIPAL DISTRIBUTION: 0.00 0.00
CLASS A-8 ENDING BALANCE: 1,299,856.84 8,485,000.00
................................................................................
Run: 01/26/96 15:30:43 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-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 13,180,000.00 477,778.23 7.500000 % 477,778.23
A-7 7609205M6 29,879,000.00 29,879,000.00 7.500000 % 799,957.20
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 0.152087 % 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 7,610,722.65 7.500000 % 0.00
- -------------------------------------------------------------------------------
183,802,829.51 57,532,500.88 1,277,735.43
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 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 2,965.90 480,744.13 0.00 0.00 0.00
A-7 185,479.74 985,436.94 0.00 0.00 29,079,042.80
A-8 121,453.57 121,453.57 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 7,242.26 7,242.26 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
B 0.00 0.00 0.00 0.00 7,427,907.42
- -------------------------------------------------------------------------------
317,141.47 1,594,876.90 0.00 0.00 56,071,950.22
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-6 36.250245 36.250245 0.225030 36.475275 0.000000 0.000000
A-7 1000.000000 26.773225 6.207696 32.980921 0.000000 973.226775
A-8 1000.000000 0.000000 6.207696 6.207696 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 871.706708 0.000000 0.000000 0.000000 0.000000 850.767663
_______________________________________________________________________________
DETERMINATION DATE 22-January-96
DISTRIBUTION DATE 25-January-96
Run: 01/26/96 15:30:45 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S39 (POOL # 4088)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4088
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 17,050.16
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,024.92
SUBSERVICER ADVANCES THIS MONTH 13,264.26
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 1,253,388.75
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 56,071,950.22
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 222
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 962,258.35
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 86.77143780 % 13.22856220 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 86.75289980 % 13.24710020 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1535 %
BANKRUPTCY AMOUNT AVAILABLE 225,000.00
FRAUD AMOUNT AVAILABLE 583,269.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,771,361.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.13841592
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 137.07
POOL TRADING FACTOR: 30.50657619
................................................................................
Run: 01/26/96 15:30:46 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-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 60,222,745.86 7.982828 % 1,740,042.41
R 7609206F0 100.00 0.00 7.982828 % 0.00
B 11,237,146.51 9,345,388.76 7.982828 % 0.00
- -------------------------------------------------------------------------------
187,272,146.51 69,568,134.62 1,740,042.41
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 397,524.52 2,137,566.93 0.00 0.00 58,482,703.45
R 0.00 0.00 0.00 0.00 0.00
B 0.00 0.00 0.00 146,387.42 9,260,689.34
- -------------------------------------------------------------------------------
397,524.52 2,137,566.93 0.00 146,387.42 67,743,392.79
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 342.106854 9.884645 2.258214 12.142859 0.000000 332.222210
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 831.651412 0.000000 0.000000 0.000000 0.000000 824.113963
_______________________________________________________________________________
DETERMINATION DATE 22-January-96
DISTRIBUTION DATE 25-January-96
Run: 01/26/96 15:30:46 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S40 (POOL # 4089)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4089
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 21,491.18
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 7,094.12
SUBSERVICER ADVANCES THIS MONTH 40,985.52
MASTER SERVICER ADVANCES THIS MONTH 5,319.27
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 2,192,569.74
(B) TWO MONTHLY PAYMENTS: 2 432,686.32
(C) THREE OR MORE MONTHLY PAYMENTS: 2 887,880.61
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,986,884.54
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 67,743,392.79
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 221
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 697,436.63
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,205,689.19
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 86.56656700 % 13.43343300 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 86.32975270 % 13.67024730 %
BANKRUPTCY AMOUNT AVAILABLE 150,000.00
FRAUD AMOUNT AVAILABLE 711,561.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,930,389.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.48709234
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 319.59
POOL TRADING FACTOR: 36.17376852
TOTAL BALANCE OF CONVERTED LOANS REMAINING IN POOL: 0.00
TOTAL REPURCHASE OF CONVERTING AND CONVERTED
LOANS IN THIS DISTRIBUTION: 0.00
................................................................................
Run: 01/26/96 15:30:47 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 3,323,691.79 6.000000 % 400,657.25
A-5 7609207R3 14,917,608.00 1,121,041.73 6.525000 % 135,136.93
A-6 7609207S1 74,963.00 5,633.38 691.518900 % 679.08
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 0.400761 % 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 5,469,701.16 7.000000 % 24,975.44
- -------------------------------------------------------------------------------
156,959,931.35 70,020,068.06 561,448.70
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 16,594.31 417,251.56 0.00 0.00 2,923,034.54
A-5 6,086.80 141,223.73 0.00 0.00 985,904.80
A-6 3,241.60 3,920.68 0.00 0.00 4,954.30
A-7 36,114.11 36,114.11 0.00 0.00 6,200,000.00
A-8 81,547.98 81,547.98 0.00 0.00 14,000,000.00
A-9 82,130.47 82,130.47 0.00 0.00 14,100,000.00
A-10 56,501.10 56,501.10 0.00 0.00 9,700,000.00
A-11 93,780.18 93,780.18 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 23,350.43 23,350.43 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 31,860.21 56,835.65 0.00 0.00 5,444,725.72
- -------------------------------------------------------------------------------
431,207.22 992,655.92 0.00 0.00 69,458,619.36
===============================================================================
Run: 01/26/96 15:30:47
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-4 196.918893 23.737755 0.983164 24.720919 0.000000 173.181138
A-5 75.148893 9.058887 0.408028 9.466915 0.000000 66.090006
A-6 75.148807 9.058869 43.242666 52.301535 0.000000 66.089938
A-7 1000.000000 0.000000 5.824856 5.824856 0.000000 1000.000000
A-8 1000.000000 0.000000 5.824856 5.824856 0.000000 1000.000000
A-9 1000.000000 0.000000 5.824856 5.824856 0.000000 1000.000000
A-10 1000.000000 0.000000 5.824856 5.824856 0.000000 1000.000000
A-11 1000.000000 0.000000 5.824856 5.824856 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 871.119758 3.977656 5.074147 9.051803 0.000000 867.142101
_______________________________________________________________________________
DETERMINATION DATE 22-January-96
DISTRIBUTION DATE 25-January-96
Run: 01/26/96 15:30:49 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S41 (POOL # 4090)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4090
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 18,759.91
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 7,519.99
SUBSERVICER ADVANCES THIS MONTH 15,768.42
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 778,599.21
(B) TWO MONTHLY PAYMENTS: 1 234,313.32
(C) THREE OR MORE MONTHLY PAYMENTS: 1 177,569.45
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 302,576.08
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 69,458,619.36
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 294
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 241,726.99
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 92.18838070 % 7.81161930 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 92.16119500 % 7.83880500 %
CLASS A-17 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.400491 %
BANKRUPTCY AMOUNT AVAILABLE 225,000.00
FRAUD AMOUNT AVAILABLE 600,857.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,405,623.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.84733659
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 136.77
POOL TRADING FACTOR: 44.25245269
LIBOR INDEX: 0.0000
1 YEAR TREASURY INDEX: 0.0000
5 YEAR TREASURY INDEX: 0.0000
PAC COMPANION
CLASS A-12 PRINCIPAL DISTRIBUTION: 0.00 0.00
CLASS A-12 ENDING BALANCE: 0.00 0.00
................................................................................
Run: 01/26/96 15:30:50 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 48,134,191.44 7.868135 % 2,179,139.51
M 760944AB4 5,352,000.00 5,038,826.22 7.868135 % 32,967.56
R 760944AC2 100.00 0.00 7.868135 % 0.00
B 8,362,385.57 7,557,504.45 7.868135 % 0.00
- -------------------------------------------------------------------------------
133,787,485.57 60,730,522.11 2,212,107.07
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 314,127.85 2,493,267.36 0.00 0.00 45,955,051.93
M 32,883.81 65,851.37 0.00 0.00 5,005,858.66
R 0.00 0.00 0.00 0.00 0.00
B 39,700.36 39,700.36 0.00 59,067.07 7,508,057.94
- -------------------------------------------------------------------------------
386,712.02 2,598,819.09 0.00 59,067.07 58,468,968.53
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 400.874397 18.148456 2.616141 20.764597 0.000000 382.725941
M 941.484720 6.159858 6.144210 12.304068 0.000000 935.324862
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 903.749820 0.000000 4.747492 4.747492 0.000000 897.836853
_______________________________________________________________________________
DETERMINATION DATE 22-January-96
DISTRIBUTION DATE 25-January-96
Run: 01/26/96 15:30:51 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S42 (POOL # 4091)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4091
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 19,439.28
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,267.67
SUBSERVICER ADVANCES THIS MONTH 20,833.26
MASTER SERVICER ADVANCES THIS MONTH 3,338.26
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,516,783.20
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 262,089.28
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,052,531.63
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 58,468,968.53
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 205
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 462,545.43
REMAINING SUBCLASS INTEREST SHORTFALL 9,620.56
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,864,211.66
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 117,139.61
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 79.25864910 % 8.29702400 % 12.44432650 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 78.59733650 % 8.56156485 % 12.84109870 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 702,812.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,924,177.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.38777209
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 321.75
POOL TRADING FACTOR: 43.70286823
TOTAL BALANCE OF CONVERTED LOANS REMAINING IN POOL: 0.00
TOTAL REPURCHASE OF CONVERTING AND CONVERTED
LOANS IN THIS DISTRIBUTION: 117,139.61
................................................................................
Run: 01/26/96 15:30:52 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 5,922,527.02 7.000000 % 366,854.18
A-4 760944AZ1 11,666,667.00 1,720,183.22 8.000000 % 220,112.51
A-5 760944BA5 5,000,000.00 5,000,000.00 8.000000 % 0.00
A-6 760944BH0 45,000,000.00 11,845,054.08 8.500000 % 733,708.37
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 0.154019 % 0.00
R 760944BF4 100.00 0.00 8.000000 % 0.00
M 760944BE7 9,408,500.00 9,008,898.47 8.000000 % 7,536.27
B 16,938,486.28 16,128,774.89 8.000000 % 13,092.33
- -------------------------------------------------------------------------------
376,347,086.28 147,458,770.68 1,341,303.66
===============================================================================
_______________________________________________________________________________
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 34,474.69 401,328.87 0.00 0.00 5,555,672.84
A-4 11,443.53 231,556.04 0.00 0.00 1,500,070.71
A-5 33,262.53 33,262.53 0.00 0.00 5,000,000.00
A-6 83,724.27 817,432.64 0.00 0.00 11,111,345.71
A-7 99,787.61 99,787.61 0.00 0.00 15,000,000.00
A-8 30,684.69 30,684.69 0.00 0.00 4,612,500.00
A-9 258,754.82 258,754.82 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 99,787.61 99,787.61 0.00 0.00 15,000,000.00
A-12 8,149.33 8,149.33 0.00 0.00 1,225,000.00
A-13 18,885.96 18,885.96 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 59,931.76 67,468.03 0.00 0.00 9,001,362.20
B 107,296.83 120,389.16 0.00 0.00 16,115,282.59
- -------------------------------------------------------------------------------
1,000,183.63 2,341,487.29 0.00 0.00 146,117,067.05
===============================================================================
Run: 01/26/96 15:30:52
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-3 263.223423 16.304630 1.532208 17.836838 0.000000 246.918793
A-4 147.444272 18.866786 0.980874 19.847660 0.000000 128.577486
A-5 1000.000000 0.000000 6.652506 6.652506 0.000000 1000.000000
A-6 263.223424 16.304630 1.860539 18.165169 0.000000 246.918794
A-7 1000.000000 0.000000 6.652507 6.652507 0.000000 1000.000000
A-8 1000.000000 0.000000 6.652507 6.652507 0.000000 1000.000000
A-9 1000.000000 0.000000 6.652507 6.652507 0.000000 1000.000000
A-10 1000.000000 0.000000 6.666667 6.666667 0.000000 1000.000000
A-11 1000.000000 0.000000 6.652507 6.652507 0.000000 1000.000000
A-12 1000.000000 0.000000 6.652514 6.652514 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 957.527605 0.801007 6.369959 7.170966 0.000000 956.726598
B 952.196945 0.772934 6.334498 7.107432 0.000000 951.400398
_______________________________________________________________________________
DETERMINATION DATE 22-January-96
DISTRIBUTION DATE 25-January-96
Run: 01/26/96 15:30:54 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S43 (POOL # 4092)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4092
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 36,139.24
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 15,379.74
SUBSERVICER ADVANCES THIS MONTH 22,899.97
MASTER SERVICER ADVANCES THIS MONTH 7,283.62
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,625,763.13
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,342,647.75
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 146,117,067.05
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 508
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 966,465.79
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,218,349.08
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 82.95274450 % 6.10943500 % 10.93782000 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 82.81060160 % 6.16037701 % 11.02902140 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1536 %
BANKRUPTCY AMOUNT AVAILABLE 228,933.00
FRAUD AMOUNT AVAILABLE 1,468,268.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,953,945.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.57535445
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 316.35
POOL TRADING FACTOR: 38.82508258
AMOUNT PAID FROM SPECIAL RESERVE ACCT FOR A-10 SHORTFALL 327.07
AMOUNT PAID TO CLASS R FROM EARNINGS ON RESERVE ACCOUNT 0.00
AMOUNT ON DEPOSIT IN SPECIAL RESERVE ACCOUNT 71,594.92
................................................................................
Run: 01/26/96 15:30:55 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S44 (POOL # 4093)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4093
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944AG3 12,632,000.00 0.00 7.500000 % 0.00
A-2 760944AK4 11,157,000.00 0.00 7.500000 % 0.00
A-3 760944AL2 19,746,000.00 0.00 7.500000 % 0.00
A-4 760944AM0 7,739,000.00 0.00 7.500000 % 0.00
A-5 760944AN8 14,909,000.00 10,105,896.76 7.500000 % 431,963.70
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 2,094,199.64 7.500000 % 47,995.97
A-11 760944AJ7 4,175,000.00 4,175,000.00 7.500000 % 0.00
A-12 760944AE8 0.00 0.00 0.151763 % 0.00
R 760944AU2 100.00 0.00 7.500000 % 0.00
M 760944AT5 3,008,033.00 2,924,319.25 7.500000 % 2,735.42
B 5,682,302.33 5,524,163.50 7.500000 % 5,167.32
- -------------------------------------------------------------------------------
133,690,335.33 71,140,479.15 487,862.41
===============================================================================
_______________________________________________________________________________
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 62,984.22 494,947.92 0.00 0.00 9,673,933.06
A-6 26,101.39 26,101.39 0.00 0.00 4,188,000.00
A-7 68,718.70 68,718.70 0.00 0.00 11,026,000.00
A-8 118,871.00 118,871.00 0.00 0.00 19,073,000.00
A-9 74,975.43 74,975.43 0.00 0.00 12,029,900.00
A-10 13,051.94 61,047.91 0.00 0.00 2,046,203.67
A-11 26,020.37 26,020.37 0.00 0.00 4,175,000.00
A-12 8,971.78 8,971.78 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 18,225.60 20,961.02 0.00 0.00 2,921,583.83
B 34,428.91 39,596.23 0.00 0.00 5,518,996.18
- -------------------------------------------------------------------------------
452,349.34 940,211.75 0.00 0.00 70,652,616.74
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-5 677.838672 28.973352 4.224577 33.197929 0.000000 648.865320
A-6 1000.000000 0.000000 6.232424 6.232424 0.000000 1000.000000
A-7 1000.000000 0.000000 6.232423 6.232423 0.000000 1000.000000
A-8 1000.000000 0.000000 6.232423 6.232423 0.000000 1000.000000
A-9 1000.000000 0.000000 6.232423 6.232423 0.000000 1000.000000
A-10 251.555512 5.765282 1.567801 7.333083 0.000000 245.790231
A-11 1000.000000 0.000000 6.232424 6.232424 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 972.169936 0.909372 6.058976 6.968348 0.000000 971.260565
B 972.169937 0.909369 6.058974 6.968343 0.000000 971.260566
_______________________________________________________________________________
DETERMINATION DATE 22-January-96
DISTRIBUTION DATE 25-January-96
Run: 01/26/96 15:30:56 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S44 (POOL # 4093)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4093
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 19,506.34
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 7,596.39
SUBSERVICER ADVANCES THIS MONTH 2,136.40
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 70,652,616.74
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 261
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 421,317.37
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 88.12422570 % 4.11062600 % 7.76514800 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 88.05340780 % 4.13513889 % 7.81145330 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1527 %
BANKRUPTCY AMOUNT AVAILABLE 137,505.00
FRAUD AMOUNT AVAILABLE 355,941.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,945,200.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.10711837
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 315.93
POOL TRADING FACTOR: 52.84796135
................................................................................
Run: 01/26/96 15:30:57 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-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 48,147,009.92 7.862927 % 224,659.26
R 760944CB2 100.00 0.00 7.862927 % 0.00
B 3,851,896.47 3,413,062.64 7.862927 % 14,831.27
- -------------------------------------------------------------------------------
154,075,839.47 51,560,072.56 239,490.53
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 315,385.80 540,045.06 0.00 0.00 47,922,350.66
R 0.00 0.00 0.00 0.00 0.00
B 22,357.19 37,188.46 0.00 0.00 3,398,231.37
- -------------------------------------------------------------------------------
337,742.99 577,233.52 0.00 0.00 51,320,582.03
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 320.501786 1.495497 2.099439 3.594936 0.000000 319.006289
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 886.073306 3.850384 5.804201 9.654585 0.000000 882.222925
_______________________________________________________________________________
DETERMINATION DATE 22-January-96
DISTRIBUTION DATE 25-January-96
Run: 01/26/96 15:30:58 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S1 (POOL # 4094)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4094
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 11,080.55
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,472.10
SUBSERVICER ADVANCES THIS MONTH 10,318.37
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 785,993.92
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 194,206.93
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 51,320,582.03
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 248
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 15,439.23
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 93.38041540 % 6.61958460 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 93.37842390 % 6.62157610 %
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 8.24589127
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 139.08
POOL TRADING FACTOR: 33.30864995
................................................................................
Run: 01/26/96 15:30:59 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S2 (POOL # 4095)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4095
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944CC0 51,176,000.00 0.00 8.000000 % 0.00
A-2 760944CD8 101,367,845.00 0.00 8.000000 % 0.00
A-3 760944CE6 44,286,923.00 15,208,726.69 8.000000 % 959,228.43
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 0.246231 % 0.00
R 760944CM8 100.00 0.00 8.000000 % 0.00
M-1 760944CJ5 6,417,561.00 6,200,861.86 8.000000 % 5,318.06
M-2 760944CK2 4,813,170.00 4,669,411.12 8.000000 % 4,004.64
M-3 760944CL0 3,208,780.00 3,130,314.01 8.000000 % 2,684.66
B-1 4,813,170.00 4,760,192.39 8.000000 % 0.00
B-2 1,604,363.09 1,209,158.49 8.000000 % 0.00
- -------------------------------------------------------------------------------
320,878,029.09 107,729,739.56 971,235.79
===============================================================================
_______________________________________________________________________________
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-3 100,958.59 1,060,187.02 0.00 0.00 14,249,498.26
A-4 208,288.14 208,288.14 0.00 0.00 31,377,195.00
A-5 273,320.51 273,320.51 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 22,010.91 22,010.91 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 41,162.57 46,480.63 0.00 0.00 6,195,543.80
M-2 30,996.49 35,001.13 0.00 0.00 4,665,406.48
M-3 20,779.66 23,464.32 0.00 0.00 3,127,629.35
B-1 44,745.26 44,745.26 0.00 0.00 4,760,192.39
B-2 0.00 0.00 0.00 0.00 1,204,038.99
- -------------------------------------------------------------------------------
742,262.13 1,713,497.92 0.00 0.00 106,753,384.27
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 343.413488 21.659406 2.279648 23.939054 0.000000 321.754082
A-4 1000.000000 0.000000 6.638201 6.638201 0.000000 1000.000000
A-5 1000.000000 0.000000 6.638201 6.638201 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-1 966.233412 0.828673 6.414052 7.242725 0.000000 965.404739
M-2 970.132183 0.832017 6.439933 7.271950 0.000000 969.300166
M-3 975.546472 0.836661 6.475876 7.312537 0.000000 974.709812
B-1 988.993198 0.000000 9.296422 9.296422 0.000000 988.993198
B-2 753.668853 0.000000 0.000000 0.000000 0.000000 750.477867
_______________________________________________________________________________
DETERMINATION DATE 22-January-96
DISTRIBUTION DATE 25-January-96
Run: 01/26/96 15:31:00 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S2 (POOL # 4095)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4095
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 28,980.12
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 11,507.52
SUBSERVICER ADVANCES THIS MONTH 27,767.36
MASTER SERVICER ADVANCES THIS MONTH 2,248.79
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 9 2,713,681.13
(B) TWO MONTHLY PAYMENTS: 2 281,151.73
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 549,666.07
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 106,753,384.27
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 430
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 293,256.30
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 883,962.82
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 81.46292940 % 12.99602800 % 5.54104270 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 81.30943470 % 13.10364044 % 5.58692490 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2466 %
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 8.69673719
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 313.42
POOL TRADING FACTOR: 33.26914734
................................................................................
Run: 01/26/96 15:31:01 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S3 (POOL # 4096)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4096
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944BS6 4,010,000.00 0.00 7.500000 % 0.00
A-2 760944BT4 28,700,000.00 0.00 7.500000 % 0.00
A-3 760944BU1 10,700,000.00 8,752,716.09 7.500000 % 355,054.83
A-4 760944BV9 37,600,000.00 21,616,694.39 7.500000 % 288,689.44
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 0.199472 % 0.00
R 760944BZ0 100.00 0.00 7.500000 % 0.00
M 760944BY3 2,674,000.00 2,603,965.52 7.500000 % 2,335.05
B-1 3,744,527.00 3,646,454.43 7.500000 % 3,269.89
B-2 534,817.23 520,809.90 7.500000 % 467.04
- -------------------------------------------------------------------------------
106,963,444.23 56,140,640.33 649,816.25
===============================================================================
_______________________________________________________________________________
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 54,519.87 409,574.70 0.00 0.00 8,397,661.26
A-4 134,648.41 423,337.85 0.00 0.00 21,328,004.95
A-5 62,289.09 62,289.09 0.00 0.00 10,000,000.00
A-6 56,060.18 56,060.18 0.00 0.00 9,000,000.00
A-7 9,300.57 9,300.57 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 16,219.86 18,554.91 0.00 0.00 2,601,630.47
B-1 22,713.43 25,983.32 0.00 0.00 3,643,184.54
B-2 3,244.07 3,711.11 0.00 0.00 520,342.86
- -------------------------------------------------------------------------------
358,995.48 1,008,811.73 0.00 0.00 55,490,824.08
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 818.010850 33.182694 5.095315 38.278009 0.000000 784.828155
A-4 574.912085 7.677911 3.581075 11.258986 0.000000 567.234174
A-5 1000.000000 0.000000 6.228909 6.228909 0.000000 1000.000000
A-6 1000.000000 0.000000 6.228909 6.228909 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 973.809095 0.873242 6.065767 6.939009 0.000000 972.935853
B-1 973.809090 0.873244 6.065767 6.939011 0.000000 972.935846
B-2 973.809127 0.873244 6.065773 6.939017 0.000000 972.935849
_______________________________________________________________________________
DETERMINATION DATE 22-January-96
DISTRIBUTION DATE 25-January-96
Run: 01/26/96 15:31:02 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S3 (POOL # 4096)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4096
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 16,023.56
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,901.03
SUBSERVICER ADVANCES THIS MONTH 5,935.87
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 818,554.83
(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 55,490,824.08
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 210
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 599,473.24
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 87.93880900 % 4.63829000 % 7.42290130 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 87.80851070 % 4.68839761 % 7.50309170 %
CLASS A-7 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1923 %
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 8.16255267
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 316.21
POOL TRADING FACTOR: 51.87830710
................................................................................
Run: 01/26/96 15:31:03 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 47,841,557.45 7.857875 % 1,548,088.79
R 760944BR8 100.00 0.00 7.857875 % 0.00
B 7,272,473.94 6,451,764.12 7.857875 % 5,354.04
- -------------------------------------------------------------------------------
121,207,887.94 54,293,321.57 1,553,442.83
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 306,952.46 1,855,041.25 0.00 0.00 46,293,468.66
R 0.00 0.00 0.00 0.00 0.00
B 41,394.66 46,748.70 0.00 0.00 6,446,410.08
- -------------------------------------------------------------------------------
348,347.12 1,901,789.95 0.00 0.00 52,739,878.74
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 419.901045 13.587436 2.694094 16.281530 0.000000 406.313609
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 887.148469 0.736206 5.691964 6.428170 0.000000 886.412263
_______________________________________________________________________________
DETERMINATION DATE 22-January-96
DISTRIBUTION DATE 25-January-96
Run: 01/26/96 15:31:04 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S4 (POOL # 4097)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4097
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 17,001.23
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,862.36
SUBSERVICER ADVANCES THIS MONTH 18,402.24
MASTER SERVICER ADVANCES THIS MONTH 1,520.77
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 1,342,016.30
(B) TWO MONTHLY PAYMENTS: 1 119,893.81
(C) THREE OR MORE MONTHLY PAYMENTS: 1 339,702.45
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 697,879.97
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 52,739,878.74
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 192
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 208,259.31
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,508,387.14
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 88.11683660 % 11.88316340 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 87.77697210 % 12.22302790 %
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 8.36753461
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 320.66
POOL TRADING FACTOR: 43.51191959
TOTAL BALANCE OF CONVERTED LOANS REMAINING IN POOL: 0.00
TOTAL REPURCHASE OF CONVERTING AND CONVERTED
LOANS IN THIS DISTRIBUTION: 0.00
................................................................................
Run: 01/26/96 15:31:05 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 62,584,507.99 6.884683 % 1,355,451.10
R 760944BK3 100.00 0.00 6.884683 % 0.00
B 11,897,842.91 10,467,105.48 6.884683 % 10,463.41
- -------------------------------------------------------------------------------
153,520,242.91 73,051,613.47 1,365,914.51
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 354,208.86 1,709,659.96 0.00 0.00 61,229,056.89
R 0.00 0.00 0.00 0.00 0.00
B 59,240.56 69,703.97 0.00 0.00 10,456,642.07
- -------------------------------------------------------------------------------
413,449.42 1,779,363.93 0.00 0.00 71,685,698.96
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 441.911394 9.570887 2.501081 12.071968 0.000000 432.340506
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 879.748166 0.879438 4.979101 5.858539 0.000000 878.868728
_______________________________________________________________________________
DETERMINATION DATE 22-January-96
DISTRIBUTION DATE 25-January-96
Run: 01/26/96 15:31:05 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 21,512.63
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 7,606.56
SPREAD 14,523.18
SUBSERVICER ADVANCES THIS MONTH 32,218.10
MASTER SERVICER ADVANCES THIS MONTH 5,016.02
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,626,291.40
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 2 985,834.25
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 2,068,016.80
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 71,685,698.96
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 239
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 734,465.26
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,292,888.70
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 85.67163000 % 14.32837000 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 85.41321040 % 14.58678960 %
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 7.61397222
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 321.11
POOL TRADING FACTOR: 46.69462320
................................................................................
Run: 01/26/96 15:31:07 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 6,547,942.03 8.000000 % 48,679.78
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 0.00 8.000000 % 0.00
A-5 760944ET1 38,663,000.00 37,522,387.18 8.000000 % 108,351.77
A-6 760944EU8 23,596,900.00 23,596,900.00 8.000000 % 0.00
A-7 760944EW4 5,326,000.00 6,656,573.13 8.000000 % 0.00
A-8 760944ER5 18,394,000.00 1,867,732.65 8.000000 % 17,448.02
A-9 760944EX2 7,607,000.00 7,607,000.00 8.000000 % 0.00
A-10 760944EV6 40,000,000.00 14,575,951.10 8.000000 % 26,842.08
A-11 760944EF1 2,607,000.00 1,276,426.87 8.000000 % 44,355.21
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 0.220134 % 0.00
R 760944FB9 100.00 0.00 8.000000 % 0.00
M-1 760944EY0 9,677,910.00 9,357,669.81 8.000000 % 8,023.65
M-2 760944EZ7 4,032,382.00 3,920,521.92 8.000000 % 3,361.61
M-3 760944FA1 2,419,429.00 2,363,891.37 8.000000 % 2,026.90
B-1 5,000,153.00 4,932,222.55 8.000000 % 0.00
B-2 1,451,657.66 1,235,234.12 8.000000 % 0.00
- -------------------------------------------------------------------------------
322,590,531.66 131,132,452.73 259,089.02
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 43,631.36 92,311.14 0.00 0.00 6,499,262.25
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-5 250,025.56 358,377.33 0.00 0.00 37,414,035.41
A-6 157,234.88 157,234.88 0.00 0.00 23,596,900.00
A-7 0.00 0.00 44,355.21 0.00 6,700,928.34
A-8 12,445.39 29,893.41 0.00 0.00 1,850,284.63
A-9 50,688.25 50,688.25 0.00 0.00 7,607,000.00
A-10 97,124.96 123,967.04 0.00 0.00 14,549,109.02
A-11 8,505.30 52,860.51 0.00 0.00 1,232,071.66
A-12 25,887.19 25,887.19 0.00 0.00 3,885,000.00
A-13 38,560.92 38,560.92 0.00 0.00 5,787,000.00
A-14 24,043.69 24,043.69 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 62,353.62 70,377.27 0.00 0.00 9,349,646.16
M-2 26,123.89 29,485.50 0.00 0.00 3,917,160.31
M-3 15,751.49 17,778.39 0.00 0.00 2,361,864.47
B-1 46,384.28 46,384.28 0.00 0.00 4,932,222.55
B-2 0.00 0.00 0.00 0.00 1,229,945.90
- -------------------------------------------------------------------------------
858,760.78 1,117,849.80 44,355.21 0.00 130,912,430.70
===============================================================================
Run: 01/26/96 15:31:07
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-1 124.353199 0.924487 0.828611 1.753098 0.000000 123.428712
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-5 970.498595 2.802467 6.466792 9.269259 0.000000 967.696128
A-6 1000.000000 0.000000 6.663370 6.663370 0.000000 1000.000000
A-7 1249.825973 0.000000 0.000000 0.000000 8.328053 1258.154026
A-8 101.540320 0.948571 0.676601 1.625172 0.000000 100.591749
A-9 1000.000000 0.000000 6.663369 6.663369 0.000000 1000.000000
A-10 364.398778 0.671052 2.428124 3.099176 0.000000 363.727726
A-11 489.615217 17.013890 3.262486 20.276376 0.000000 472.601327
A-12 1000.000000 0.000000 6.663369 6.663369 0.000000 1000.000000
A-13 1000.000000 0.000000 6.663370 6.663370 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 966.910191 0.829068 6.442881 7.271949 0.000000 966.081123
M-2 972.259553 0.833654 6.478526 7.312180 0.000000 971.425899
M-3 977.045150 0.837760 6.510416 7.348176 0.000000 976.207390
B-1 986.414326 0.000000 9.276572 9.276572 0.000000 986.414326
B-2 850.912825 0.000000 0.000000 0.000000 0.000000 847.269941
_______________________________________________________________________________
DETERMINATION DATE 22-January-96
DISTRIBUTION DATE 25-January-96
Run: 01/26/96 15:31:08 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S6 (POOL # 4099)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4099
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 40,838.74
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 13,907.79
SUBSERVICER ADVANCES THIS MONTH 66,032.29
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 12 3,536,060.48
(B) TWO MONTHLY PAYMENTS: 4 1,091,075.39
(C) THREE OR MORE MONTHLY PAYMENTS: 2 578,327.10
FORECLOSURES
NUMBER OF LOANS 9
AGGREGATE PRINCIPAL BALANCE 3,404,729.83
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 130,912,430.70
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 486
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 107,583.73
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 83.36831250 % 11.92846100 % 4.70322680 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 83.35464460 % 11.93826351 % 4.70709190 %
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 8.71920772
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 314.44
POOL TRADING FACTOR: 40.58160977
................................................................................
Run: 01/26/96 15:31:09 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-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 5,642,920.75 6.525000 % 262,504.26
A-4 760944DE5 0.00 0.00 3.475000 % 0.00
A-5 760944DR6 28,033,649.00 0.00 6.500000 % 0.00
A-6 760944DW5 56,309,467.00 40,306,579.44 7.150000 % 1,875,030.53
A-7 760944DY1 1,986,000.00 1,421,588.06 7.500000 % 66,131.16
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 4,421,588.07 7.500000 % 66,131.16
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 0.330448 % 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 2,999,682.46 7.500000 % 12,803.63
M-2 760944EB0 6,051,700.00 5,429,054.49 7.500000 % 23,172.98
B 1,344,847.83 1,096,813.33 7.500000 % 4,681.55
- -------------------------------------------------------------------------------
268,959,047.83 92,400,226.60 2,310,455.27
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 30,379.36 292,883.62 0.00 0.00 5,380,416.49
A-4 16,179.05 16,179.05 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 237,780.46 2,112,810.99 0.00 0.00 38,431,548.91
A-7 8,796.90 74,928.06 0.00 0.00 1,355,456.90
A-8 192,337.69 192,337.69 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 27,361.11 93,492.27 0.00 0.00 4,355,456.91
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 25,192.45 25,192.45 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 18,562.26 31,365.89 0.00 0.00 2,986,878.83
M-2 33,595.39 56,768.37 0.00 0.00 5,405,881.51
B 6,787.14 11,468.69 0.00 0.00 1,092,131.78
- -------------------------------------------------------------------------------
596,971.81 2,907,427.08 0.00 0.00 90,089,771.33
===============================================================================
Run: 01/26/96 15:31:09
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-3 133.850499 6.226621 0.720601 6.947222 0.000000 127.623879
A-5 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-6 715.804670 33.298673 4.222744 37.521417 0.000000 682.505997
A-7 715.804663 33.298671 4.429456 37.728127 0.000000 682.505992
A-8 1000.000000 0.000000 6.188073 6.188073 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-11 118.019166 1.765145 0.730311 2.495456 0.000000 116.254021
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-1 892.098873 3.807771 5.520375 9.328146 0.000000 888.291102
M-2 897.112297 3.829169 5.551397 9.380566 0.000000 893.283129
B 815.566866 3.481093 5.046787 8.527880 0.000000 812.085766
_______________________________________________________________________________
DETERMINATION DATE 22-January-96
DISTRIBUTION DATE 25-January-96
Run: 01/26/96 15:31:11 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S7 (POOL # 4100)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4100
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 20,808.28
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 9,884.52
SUBSERVICER ADVANCES THIS MONTH 14,939.05
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 478,115.31
(B) TWO MONTHLY PAYMENTS: 1 224,412.40
(C) THREE OR MORE MONTHLY PAYMENTS: 1 449,925.10
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 254,126.21
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 90,089,771.33
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 373
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,916,060.87
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 89.69098820 % 9.12198700 % 1.18702450 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 89.47173250 % 9.31599694 % 1.21227060 %
CLASS A-14 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3289 %
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 8.22700463
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 139.39
POOL TRADING FACTOR: 33.49572065
................................................................................
Run: 01/26/96 15:31:12 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 47,895,150.86 7.892247 % 2,054,167.70
R 760944DC9 100.00 0.00 7.892247 % 0.00
B 6,746,402.77 5,939,248.05 7.892247 % 0.00
- -------------------------------------------------------------------------------
112,439,802.77 53,834,398.91 2,054,167.70
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 306,539.60 2,360,707.30 0.00 0.00 45,840,983.16
R 0.00 0.00 0.00 0.00 0.00
B 0.00 0.00 0.00 89,230.49 5,888,030.07
- -------------------------------------------------------------------------------
306,539.60 2,360,707.30 0.00 89,230.49 51,729,013.23
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 453.152195 19.435174 2.900275 22.335449 0.000000 433.717021
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 880.357763 0.000000 0.000000 0.000000 0.000000 872.765868
_______________________________________________________________________________
DETERMINATION DATE 22-January-96
DISTRIBUTION DATE 25-January-96
Run: 01/26/96 15:31:13 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 14,837.61
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,371.99
SUBSERVICER ADVANCES THIS MONTH 21,099.09
MASTER SERVICER ADVANCES THIS MONTH 7,953.70
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 2,016,934.76
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 803,842.32
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 51,729,013.23
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 172
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 1,090,179.77
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,669,218.76
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 88.96755950 % 11.03244050 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 88.61754810 % 11.38245190 %
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 8.36630981
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 323.09
POOL TRADING FACTOR: 46.00596226
................................................................................
Run: 01/26/96 15:31:14 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 3,279,033.77 5.500000 % 782,120.50
A-3 760944DP0 17,850,000.00 17,850,000.00 6.000000 % 0.00
A-4 760944EL8 10,000.00 7,685.57 2969.500000 % 396.01
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 6.625000 % 0.00
A-8 760944EJ3 15,077,940.00 1,425,914.27 7.874999 % 0.00
A-9 760944EK0 0.00 0.00 0.218445 % 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 3,882,396.63 7.000000 % 17,491.18
B-2 677,492.20 597,142.69 7.000000 % 2,690.28
- -------------------------------------------------------------------------------
135,502,292.20 84,819,306.23 802,697.97
===============================================================================
_______________________________________________________________________________
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 15,011.29 797,131.79 0.00 0.00 2,496,913.27
A-3 89,145.42 89,145.42 0.00 0.00 17,850,000.00
A-4 18,996.29 19,392.30 0.00 0.00 7,289.56
A-5 195,770.33 195,770.33 0.00 0.00 33,600,000.00
A-6 121,482.48 121,482.48 0.00 0.00 20,850,000.00
A-7 18,347.03 18,347.03 0.00 0.00 3,327,133.30
A-8 9,346.60 9,346.60 0.00 0.00 1,425,914.27
A-9 15,422.23 15,422.23 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
B-1 22,620.77 40,111.95 0.00 0.00 3,864,905.45
B-2 3,479.30 6,169.58 0.00 0.00 594,452.41
- -------------------------------------------------------------------------------
509,621.74 1,312,319.71 0.00 0.00 84,016,608.26
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 624.577861 148.975333 2.859293 151.834626 0.000000 475.602528
A-3 1000.000000 0.000000 4.994141 4.994141 0.000000 1000.000000
A-4 768.557000 39.601000 1899.629000 1939.230000 0.000000 728.956000
A-5 1000.000000 0.000000 5.826498 5.826498 0.000000 1000.000000
A-6 1000.000000 0.000000 5.826498 5.826498 0.000000 1000.000000
A-7 94.569568 0.000000 0.521491 0.521491 0.000000 94.569568
A-8 94.569568 0.000000 0.619886 0.619886 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-1 881.401342 3.970936 5.135482 9.106418 0.000000 877.430406
B-2 881.401572 3.970939 5.135483 9.106422 0.000000 877.430633
_______________________________________________________________________________
DETERMINATION DATE 22-January-96
DISTRIBUTION DATE 25-January-96
Run: 01/26/96 15:31:15 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 20,244.99
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 9,091.25
SUBSERVICER ADVANCES THIS MONTH 2,501.34
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 239,347.07
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 84,016,608.26
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 350
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 420,565.45
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 94.71872680 % 5.28127320 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 94.69229010 % 5.30770990 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2178 %
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 7.62967335
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 139.06
POOL TRADING FACTOR: 62.00382805
................................................................................
Run: 01/26/96 15:31:16 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-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 0.00 8.000000 % 0.00
A-5 760944CU0 20,606,000.00 25,807,535.67 8.150000 % 885,642.53
A-6 760944CQ9 0.00 0.00 0.350000 % 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 3,330,940.13 8.500000 % 88,564.26
A-10 760944FD5 0.00 0.00 0.151867 % 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 3,234,035.89 8.500000 % 18,491.60
M-2 760944CY2 2,016,155.00 1,954,573.71 8.500000 % 11,175.88
M-3 760944EE4 1,344,103.00 1,304,012.68 8.500000 % 7,456.10
B-1 2,016,155.00 1,982,564.84 8.500000 % 0.00
B-2 672,055.59 548,439.28 8.500000 % 0.00
- -------------------------------------------------------------------------------
134,410,378.59 45,663,966.20 1,011,330.37
===============================================================================
_______________________________________________________________________________
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-5 174,149.16 1,059,791.69 0.00 0.00 24,921,893.14
A-6 7,478.80 7,478.80 0.00 0.00 0.00
A-7 50,864.23 50,864.23 0.00 0.00 7,500,864.00
A-8 1,932.30 1,932.30 0.00 0.00 1,000.00
A-9 23,442.45 112,006.71 0.00 0.00 3,242,375.87
A-10 5,741.89 5,741.89 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 22,760.45 41,252.05 0.00 0.00 3,215,544.29
M-2 13,755.88 24,931.76 0.00 0.00 1,943,397.83
M-3 9,177.37 16,633.47 0.00 0.00 1,296,556.58
B-1 18,270.54 18,270.54 0.00 0.00 1,982,564.84
B-2 0.00 0.00 0.00 0.00 533,967.48
- -------------------------------------------------------------------------------
327,573.07 1,338,903.44 0.00 0.00 44,638,164.03
===============================================================================
Run: 01/26/96 15:31:16
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 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-5 1252.428209 42.979837 8.451381 51.431218 0.000000 1209.448371
A-7 1000.000000 0.000000 6.781116 6.781116 0.000000 1000.000000
A-8 1000.000000 0.000000 1932.300000 1932.300000 0.000000 1000.000000
A-9 638.994099 16.989810 4.497105 21.486915 0.000000 622.004289
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-1 962.436494 5.503028 6.773421 12.276449 0.000000 956.933466
M-2 969.456074 5.543165 6.822829 12.365994 0.000000 963.912909
M-3 970.173179 5.547268 6.827877 12.375145 0.000000 964.625910
B-1 983.339495 0.000000 9.062071 9.062071 0.000000 983.339495
B-2 816.062374 0.000000 0.000000 0.000000 0.000000 794.528738
_______________________________________________________________________________
DETERMINATION DATE 22-January-96
DISTRIBUTION DATE 25-January-96
Run: 01/26/96 15:31:18 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S10 (POOL # 4103)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4103
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 11,239.65
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,627.44
SUBSERVICER ADVANCES THIS MONTH 18,228.43
MASTER SERVICER ADVANCES THIS MONTH 8,290.97
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,350,419.36
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 969,193.49
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 44,638,164.03
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 177
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 1,028,724.03
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 764,704.27
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 80.23906560 % 14.21826200 % 5.54267260 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 79.90053750 % 14.46183740 % 5.63762510 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1538 %
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 9.08377125
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 317.04
POOL TRADING FACTOR: 33.21035511
................................................................................
Run: 01/26/96 15:34:57 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 30,723,290.60 7.470000 % 116,499.62
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 65,760,121.03 116,499.62
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 190,499.64 306,999.26 0.00 0.00 30,606,790.98
A-2 217,245.71 217,245.71 0.00 0.00 35,036,830.43
S-1 2,684.42 2,684.42 0.00 0.00 0.00
S-2 12,745.22 12,745.22 0.00 0.00 0.00
S-3 1,699.17 1,699.17 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
- -------------------------------------------------------------------------------
424,874.16 541,373.78 0.00 0.00 65,643,621.41
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 928.532719 3.520902 5.757363 9.278265 0.000000 925.011816
A-2 1000.000000 0.000000 6.200496 6.200496 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
_______________________________________________________________________________
DETERMINATION DATE 25-January-96
DISTRIBUTION DATE 30-January-96
Run: 01/26/96 15:34:58 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 1,644.00
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 65,643,621.41
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 0
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 3,521,494.79
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 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: 96.35770781
................................................................................
Run: 01/26/96 15:31:19 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 11,036,090.95 10.000000 % 13,442.32
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 46,356,727.82 7.250000 % 107,538.55
A-6 7609208K7 48,625,000.00 11,589,181.93 6.625000 % 26,884.64
A-7 7609208L5 0.00 0.00 3.375000 % 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 0.169781 % 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 8,410,135.38 8.000000 % 7,222.94
M-2 7609208S0 5,252,983.00 5,073,390.07 8.000000 % 4,357.22
M-3 7609208T8 3,501,988.00 3,388,398.65 8.000000 % 2,910.08
B-1 5,252,983.00 5,134,940.89 8.000000 % 0.00
B-2 1,750,995.34 1,541,515.58 8.000000 % 0.00
- -------------------------------------------------------------------------------
350,198,858.34 144,945,381.27 162,355.75
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 91,940.03 105,382.35 0.00 0.00 11,022,648.63
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-5 279,988.48 387,527.03 0.00 0.00 46,249,189.27
A-6 63,962.88 90,847.52 0.00 0.00 11,562,297.29
A-7 32,584.86 32,584.86 0.00 0.00 0.00
A-8 43,296.60 43,296.60 0.00 0.00 6,663,000.00
A-9 231,331.08 231,331.08 0.00 0.00 35,600,000.00
A-10 65,968.35 65,968.35 0.00 0.00 10,152,000.00
A-11 20,501.38 20,501.38 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 56,050.87 63,273.81 0.00 0.00 8,402,912.44
M-2 33,812.53 38,169.75 0.00 0.00 5,069,032.85
M-3 22,582.59 25,492.67 0.00 0.00 3,385,488.57
B-1 50,230.45 50,230.45 0.00 0.00 5,134,940.89
B-2 0.00 0.00 0.00 0.00 1,535,781.60
- -------------------------------------------------------------------------------
992,250.10 1,154,605.85 0.00 0.00 144,777,291.54
===============================================================================
Run: 01/26/96 15:31:19
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-1 373.421227 0.454839 3.110917 3.565756 0.000000 372.966388
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-5 782.418441 1.815058 4.725703 6.540761 0.000000 780.603384
A-6 238.337932 0.552897 1.315432 1.868329 0.000000 237.785034
A-8 1000.000000 0.000000 6.498064 6.498064 0.000000 1000.000000
A-9 1000.000000 0.000000 6.498064 6.498064 0.000000 1000.000000
A-10 1000.000000 0.000000 6.498064 6.498064 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-1 960.612591 0.825010 6.402177 7.227187 0.000000 959.787581
M-2 965.811249 0.829475 6.436825 7.266300 0.000000 964.981773
M-3 967.564323 0.830979 6.448506 7.279485 0.000000 966.733344
B-1 977.528557 0.000000 9.562272 9.562272 0.000000 977.528557
B-2 880.365324 0.000000 0.000000 0.000000 0.000000 877.090627
_______________________________________________________________________________
DETERMINATION DATE 22-January-96
DISTRIBUTION DATE 25-January-96
Run: 01/26/96 15:31:20 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S11 (POOL # 4104)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4104
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 43,361.53
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 15,262.91
SUBSERVICER ADVANCES THIS MONTH 41,221.62
MASTER SERVICER ADVANCES THIS MONTH 9,333.02
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 12 3,500,681.82
(B) TWO MONTHLY PAYMENTS: 1 362,721.03
(C) THREE OR MORE MONTHLY PAYMENTS: 2 513,100.10
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,024,112.80
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 144,777,291.54
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 554
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 1,241,018.44
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 43,605.20
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 83.75361780 % 11.64019400 % 4.60618780 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 83.74872460 % 11.64370025 % 4.60757510 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1698 %
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 8.65664149
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 316.24
POOL TRADING FACTOR: 41.34145160
................................................................................
Run: 01/26/96 15:31:22 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 17,378,883.65 7.500000 % 455,790.32
A-6 760944GG7 20,505,000.00 16,194,964.97 7.000000 % 424,740.07
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 3,286,212.46 7.500000 % 140,867.42
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 22,538,787.54 7.500000 % 0.00
A-13 760944GH5 23,529,000.00 3,238,993.02 6.575000 % 84,948.01
A-14 760944GU6 0.00 0.00 3.425000 % 0.00
A-15 760944GV4 0.00 0.00 0.166322 % 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 7,894,920.46 7.500000 % 0.00
M-2 760944GX0 3,698,106.00 3,588,372.71 7.500000 % 0.00
M-3 760944GY8 2,218,863.00 2,153,511.27 7.500000 % 0.00
B-1 4,437,728.00 4,323,128.99 7.500000 % 0.00
B-2 1,479,242.76 1,357,321.09 7.500000 % 0.00
- -------------------------------------------------------------------------------
295,848,488.76 148,505,096.16 1,106,345.82
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 108,209.63 563,999.95 0.00 0.00 16,923,093.33
A-6 94,115.43 518,855.50 0.00 0.00 15,770,224.90
A-7 144,155.94 144,155.94 0.00 0.00 23,152,000.00
A-8 62,265.01 62,265.01 0.00 0.00 10,000,000.00
A-9 20,461.61 161,329.03 0.00 0.00 3,145,345.04
A-10 21,188.78 21,188.78 0.00 0.00 3,403,000.00
A-11 186,763.89 186,763.89 0.00 0.00 29,995,000.00
A-12 0.00 0.00 140,867.42 0.00 22,679,654.96
A-13 17,680.25 102,628.26 0.00 0.00 3,154,045.01
A-14 9,209.88 9,209.88 0.00 0.00 0.00
A-15 20,519.11 20,519.11 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 46,134.12 46,134.12 0.00 0.00 7,894,920.46
M-2 0.00 0.00 0.00 0.00 3,588,372.71
M-3 0.00 0.00 0.00 0.00 2,153,511.27
B-1 0.00 0.00 0.00 0.00 4,323,128.99
B-2 0.00 0.00 0.00 0.00 1,313,711.17
- -------------------------------------------------------------------------------
730,703.65 1,837,049.47 140,867.42 0.00 147,496,007.84
===============================================================================
Run: 01/26/96 15:31:22
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-5 789.805656 20.713976 4.917725 25.631701 0.000000 769.091680
A-6 789.805656 20.713976 4.589877 25.303853 0.000000 769.091680
A-7 1000.000000 0.000000 6.226501 6.226501 0.000000 1000.000000
A-8 1000.000000 0.000000 6.226501 6.226501 0.000000 1000.000000
A-9 439.627085 18.845140 2.737339 21.582479 0.000000 420.781945
A-10 1000.000000 0.000000 6.226500 6.226500 0.000000 1000.000000
A-11 1000.000000 0.000000 6.226501 6.226501 0.000000 1000.000000
A-12 1228.271801 0.000000 0.000000 0.000000 7.676699 1235.948499
A-13 137.659612 3.610354 0.751424 4.361778 0.000000 134.049259
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-1 970.327165 0.000000 5.670126 5.670126 0.000000 970.327165
M-2 970.327165 0.000000 0.000000 0.000000 0.000000 970.327165
M-3 970.547199 0.000000 0.000000 0.000000 0.000000 970.547199
B-1 974.176198 0.000000 0.000000 0.000000 0.000000 974.176198
B-2 917.578322 0.000000 0.000000 0.000000 0.000000 888.097076
_______________________________________________________________________________
DETERMINATION DATE 22-January-96
DISTRIBUTION DATE 25-January-96
Run: 01/26/96 15:31:23 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S12 (POOL # 4105)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4105
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 54,490.49
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 15,678.14
SUBSERVICER ADVANCES THIS MONTH 14,880.87
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 9 1,932,786.65
(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 147,496,007.84
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 550
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 673,828.69
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 86.99219420 % 9.18271800 % 3.82508760 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 86.93276860 % 9.24554138 % 3.82169000 %
CLASS A-15 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1659 %
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 8.23343560
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 316.66
POOL TRADING FACTOR: 49.85525140
................................................................................
Run: 01/26/96 15:31:25 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 3,391,307.00 616,681.82 5.500000 % 98,916.98
A-4 760944FS2 15,000,000.00 2,727,629.01 7.228260 % 437,517.07
A-5 760944FJ2 18,249,728.00 9,171,386.62 6.625000 % 134,425.46
A-6 760944FK9 0.00 0.00 1.875000 % 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 5,254,604.83 10.000000 % 72,919.51
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 0.279776 % 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 2,032,213.73 7.500000 % 9,083.02
M-2 760944FW3 4,582,565.00 4,064,428.36 7.500000 % 18,166.04
B-1 458,256.00 406,442.35 7.500000 % 1,816.60
B-2 917,329.35 813,609.83 7.500000 % 3,636.47
- -------------------------------------------------------------------------------
183,302,633.35 76,453,664.55 776,481.15
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 2,817.52 101,734.50 0.00 0.00 517,764.84
A-4 16,378.04 453,895.11 0.00 0.00 2,290,111.94
A-5 50,473.53 184,898.99 0.00 0.00 9,036,961.16
A-6 14,284.96 14,284.96 0.00 0.00 0.00
A-7 34,612.38 34,612.38 0.00 0.00 6,666,667.00
A-8 202,482.47 202,482.47 0.00 0.00 32,500,001.00
A-9 64,957.77 64,957.77 0.00 0.00 12,000,000.00
A-10 43,649.86 116,569.37 0.00 0.00 5,181,685.32
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 1,082.63 1,082.63 0.00 0.00 200,000.00
A-15 17,768.55 17,768.55 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 12,661.16 21,744.18 0.00 0.00 2,023,130.71
M-2 25,322.32 43,488.36 0.00 0.00 4,046,262.32
B-1 2,532.22 4,348.82 0.00 0.00 404,625.75
B-2 5,068.97 8,705.44 0.00 0.00 809,973.36
- -------------------------------------------------------------------------------
494,092.38 1,270,573.53 0.00 0.00 75,677,183.40
===============================================================================
Run: 01/26/96 15:31:25
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-3 181.841933 29.167805 0.830807 29.998612 0.000000 152.674128
A-4 181.841934 29.167805 1.091869 30.259674 0.000000 152.674129
A-5 502.549223 7.365888 2.765714 10.131602 0.000000 495.183334
A-7 1000.000000 0.000000 5.191857 5.191857 0.000000 1000.000000
A-8 1000.000000 0.000000 6.230230 6.230230 0.000000 1000.000000
A-9 1000.000000 0.000000 5.413148 5.413148 0.000000 1000.000000
A-10 131.365121 1.822988 1.091247 2.914235 0.000000 129.542133
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 5.413150 5.413150 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-1 886.933049 3.964165 5.525797 9.489962 0.000000 882.968884
M-2 886.933052 3.964164 5.525796 9.489960 0.000000 882.968888
B-1 886.932959 3.964160 5.525776 9.489936 0.000000 882.968799
B-2 886.933172 3.964160 5.525791 9.489951 0.000000 882.968979
_______________________________________________________________________________
DETERMINATION DATE 22-January-96
DISTRIBUTION DATE 25-January-96
Run: 01/26/96 15:31:26 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S13 (POOL # 4106)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4106
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 20,174.86
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 8,814.67
SUBSERVICER ADVANCES THIS MONTH 15,248.69
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 800,185.76
(B) TWO MONTHLY PAYMENTS: 1 214,545.66
(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 75,677,183.40
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 321
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 434,770.11
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 90.42989720 % 7.97429700 % 1.59580600 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 90.37491640 % 8.02010957 % 1.60497400 %
CLASS A-15 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2801 %
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 8.22296063
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 139.38
POOL TRADING FACTOR: 41.28537709
................................................................................
Run: 01/26/96 15:31:27 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-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 31,463,300.77 7.500000 % 553,424.76
A-7 760944HD3 36,855,000.00 35,539,412.46 7.000000 % 625,121.66
A-8 760944HW1 29,999,000.00 7,107,342.31 10.000190 % 125,014.83
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 28,503,175.24 7.500000 % 501,369.71
A-16 760944HM3 0.00 0.00 0.297315 % 0.00
R 760944HV3 1,000.00 0.00 7.500000 % 0.00
M-1 760944HS0 13,271,500.00 12,864,691.02 7.500000 % 32,071.07
M-2 760944HT8 6,032,300.00 5,864,364.54 7.500000 % 14,619.59
M-3 760944HU5 3,619,400.00 3,518,638.17 7.500000 % 0.00
B-1 4,825,900.00 4,699,027.03 7.500000 % 0.00
B-2 2,413,000.00 2,358,480.75 7.500000 % 0.00
B-3 2,412,994.79 2,271,374.66 7.500000 % 0.00
- -------------------------------------------------------------------------------
482,582,094.79 239,306,806.95 1,851,621.62
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 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-6 195,927.85 749,352.61 0.00 0.00 30,909,876.01
A-7 206,556.52 831,678.18 0.00 0.00 34,914,290.80
A-8 59,012.79 184,027.62 0.00 0.00 6,982,327.48
A-9 593,861.90 593,861.90 0.00 0.00 95,366,000.00
A-10 52,096.64 52,096.64 0.00 0.00 8,366,000.00
A-11 8,624.65 8,624.65 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-15 177,494.60 678,864.31 0.00 0.00 28,001,805.53
A-16 59,074.73 59,074.73 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 80,110.84 112,181.91 0.00 0.00 12,832,619.95
M-2 36,518.50 51,138.09 0.00 0.00 5,849,744.95
M-3 14,666.14 14,666.14 0.00 0.00 3,518,638.17
B-1 0.00 0.00 0.00 0.00 4,699,027.03
B-2 0.00 0.00 0.00 0.00 2,358,480.75
B-3 0.00 0.00 0.00 0.00 2,239,346.39
- -------------------------------------------------------------------------------
1,483,945.16 3,335,566.78 0.00 0.00 237,423,157.06
===============================================================================
Run: 01/26/96 15:31:27
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-6 964.303689 16.961651 6.004899 22.966550 0.000000 947.342038
A-7 964.303689 16.961651 5.604573 22.566224 0.000000 947.342038
A-8 236.919308 4.167300 1.967159 6.134459 0.000000 232.752008
A-9 1000.000000 0.000000 6.227187 6.227187 0.000000 1000.000000
A-10 1000.000000 0.000000 6.227186 6.227186 0.000000 1000.000000
A-11 1000.000000 0.000000 6.227184 6.227184 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-15 964.280769 16.961660 6.004757 22.966417 0.000000 947.319109
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 969.347174 2.416537 6.036306 8.452843 0.000000 966.930637
M-2 972.160625 2.423552 6.053827 8.477379 0.000000 969.737074
M-3 972.160626 0.000000 4.052092 4.052092 0.000000 972.160626
B-1 973.709988 0.000000 0.000000 0.000000 0.000000 973.709988
B-2 977.406030 0.000000 0.000000 0.000000 0.000000 977.406030
B-3 941.309393 0.000000 0.000000 0.000000 0.000000 928.036148
_______________________________________________________________________________
DETERMINATION DATE 22-January-96
DISTRIBUTION DATE 25-January-96
Run: 01/26/96 15:31:29 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S14 (POOL # 4107)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4107
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 69,279.35
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 25,314.47
SUBSERVICER ADVANCES THIS MONTH 79,123.66
MASTER SERVICER ADVANCES THIS MONTH 2,896.97
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 18 5,562,735.67
(B) TWO MONTHLY PAYMENTS: 6 1,834,309.53
(C) THREE OR MORE MONTHLY PAYMENTS: 4 864,489.33
FORECLOSURES
NUMBER OF LOANS 7
AGGREGATE PRINCIPAL BALANCE 2,550,735.03
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 237,423,157.06
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 835
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 405,058.42
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,287,069.24
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 86.80498200 % 9.29672400 % 3.89829380 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 86.73345190 % 9.35081622 % 3.91573180 %
CLASS A-16 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2958 %
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 8.27070314
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 317.18
POOL TRADING FACTOR: 49.19850107
................................................................................
Run: 01/26/96 15:31:31 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 0.00 5.500000 % 0.00
A-3 760944HY7 23,719,181.00 22,321,015.91 5.600000 % 581,887.50
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 22,984,822.91 6.625000 % 440,935.45
A-11 760944JE9 0.00 0.00 1.875000 % 0.00
A-12 760944JN9 2,200,013.00 933,787.10 7.500000 % 12,916.51
A-13 760944JP4 9,999,984.00 4,244,428.60 9.500000 % 58,710.60
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 6.916000 % 0.00
A-17 760944JT6 11,027,260.00 2,328,663.67 7.235200 % 0.00
A-18 760944JU3 4,711,421.00 0.00 0.000000 % 0.00
A-19 760944JV1 0.00 0.00 0.319929 % 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 5,176,791.95 7.000000 % 22,717.56
M-2 760944JK5 5,050,288.00 4,593,178.60 7.000000 % 10,766.57
B-1 1,442,939.00 1,330,196.99 7.000000 % 0.00
B-2 721,471.33 365,759.24 7.000000 % 0.00
- -------------------------------------------------------------------------------
288,587,914.33 150,948,677.29 1,127,934.19
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 103,950.13 685,837.63 0.00 0.00 21,739,128.41
A-4 51,387.39 51,387.39 0.00 0.00 10,298,695.00
A-5 222,873.19 222,873.19 0.00 0.00 40,000,000.00
A-6 67,355.22 67,355.22 0.00 0.00 11,700,000.00
A-7 7,401.05 7,401.05 0.00 0.00 0.00
A-8 103,341.97 103,341.97 0.00 0.00 18,141,079.00
A-9 2,321.18 2,321.18 0.00 0.00 10,000.00
A-10 126,633.93 567,569.38 0.00 0.00 22,543,887.46
A-11 35,839.80 35,839.80 0.00 0.00 0.00
A-12 5,824.15 18,740.66 0.00 0.00 920,870.59
A-13 33,532.50 92,243.10 0.00 0.00 4,185,718.00
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 37,501.00 37,501.00 0.00 0.00 6,520,258.32
A-17 14,011.36 14,011.36 0.00 0.00 2,328,663.67
A-18 0.00 0.00 0.00 0.00 0.00
A-19 40,161.18 40,161.18 0.00 0.00 0.00
R-I 0.14 0.14 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 30,135.73 52,853.29 0.00 0.00 5,154,074.39
M-2 53,443.38 64,209.95 0.00 0.00 4,582,412.03
B-1 0.00 0.00 0.00 0.00 1,330,196.99
B-2 0.00 0.00 0.00 0.00 348,926.90
- -------------------------------------------------------------------------------
935,713.30 2,063,647.49 0.00 0.00 149,803,910.76
===============================================================================
Run: 01/26/96 15:31:31
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 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 941.053399 24.532361 4.382535 28.914896 0.000000 916.521039
A-4 1000.000000 0.000000 4.989699 4.989699 0.000000 1000.000000
A-5 1000.000000 0.000000 5.571830 5.571830 0.000000 1000.000000
A-6 1000.000000 0.000000 5.756856 5.756856 0.000000 1000.000000
A-8 1000.000000 0.000000 5.696572 5.696572 0.000000 1000.000000
A-9 1000.000000 0.000000 232.118000 232.118000 0.000000 1000.000000
A-10 723.097852 13.871740 3.983878 17.855618 0.000000 709.226113
A-12 424.446174 5.871106 2.647325 8.518431 0.000000 418.575068
A-13 424.443539 5.871069 3.353255 9.224324 0.000000 418.572470
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 0.955052 0.955052 0.000000 166.053934
A-17 211.173371 0.000000 1.270611 1.270611 0.000000 211.173371
A-18 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-I 0.000000 0.000000 1.400000 1.400000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 896.877616 3.935810 5.221006 9.156816 0.000000 892.941806
M-2 909.488449 2.131872 10.582244 12.714116 0.000000 907.356577
B-1 921.866406 0.000000 0.000000 0.000000 0.000000 921.866406
B-2 506.962959 0.000000 0.000000 0.000000 0.000000 483.632385
_______________________________________________________________________________
DETERMINATION DATE 22-January-96
DISTRIBUTION DATE 25-January-96
Run: 01/26/96 15:31:33 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S15 (POOL # 4108)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4108
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 41,609.78
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 16,396.90
SUBSERVICER ADVANCES THIS MONTH 9,381.50
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 729,463.38
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 200,466.74
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 149,803,910.76
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 605
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 482,351.20
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.40408930 % 6.47237900 % 1.12353170 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.37963130 % 6.49948748 % 1.12088120 %
CLASS A-19 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3193 %
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 7.77570933
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 141.46
POOL TRADING FACTOR: 51.90928078
................................................................................
Run: 01/26/96 15:34:59 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 29,690,416.19 7.470000 % 60,897.82
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 53,758,936.77 60,897.82
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 214,301.92 275,199.74 0.00 0.00 29,629,518.37
A-2 173,701.01 173,701.01 0.00 0.00 24,068,520.58
S-1 4,627.63 4,627.63 0.00 0.00 0.00
S-2 7,727.82 7,727.82 0.00 0.00 0.00
S-3 4,063.10 4,063.10 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
- -------------------------------------------------------------------------------
404,421.48 465,319.30 0.00 0.00 53,698,038.95
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 930.646528 1.908843 6.717297 8.626140 0.000000 928.737685
A-2 1000.000000 0.000000 7.216938 7.216938 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
_______________________________________________________________________________
DETERMINATION DATE 25-January-96
DISTRIBUTION DATE 30-January-96
Run: 01/26/96 15:35:00 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 1,343.97
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 53,698,038.95
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 5,183,496.70
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 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 100.00774830 % 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: 95.93797427
................................................................................
Run: 01/26/96 15:31:34 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-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 26,263,713.05 7.000000 % 1,086,269.71
A-2 760944KV9 20,040,000.00 13,495,784.80 7.000000 % 297,410.15
A-3 760944KS6 30,024,000.00 20,219,433.31 6.000000 % 445,580.96
A-4 760944LF3 10,008,000.00 6,739,811.09 10.000000 % 148,526.99
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 0.241133 % 0.00
R 760944LE6 333,970.00 0.00 7.000000 % 0.00
M-1 760944LB2 5,917,999.88 5,765,678.28 7.000000 % 5,564.54
M-2 760944LC0 2,689,999.61 2,620,762.53 7.000000 % 2,529.34
M-3 760944LD8 1,613,999.76 1,572,457.51 7.000000 % 1,517.60
B-1 2,151,999.69 2,096,610.04 7.000000 % 2,023.47
B-2 1,075,999.84 1,048,305.01 7.000000 % 1,011.73
B-3 1,075,999.84 1,048,305.00 7.000000 % 1,011.73
- -------------------------------------------------------------------------------
215,199,968.62 170,972,860.62 1,991,446.22
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 152,563.49 1,238,833.20 0.00 0.00 25,177,443.34
A-2 78,395.77 375,805.92 0.00 0.00 13,198,374.65
A-3 100,673.85 546,254.81 0.00 0.00 19,773,852.35
A-4 55,929.91 204,456.90 0.00 0.00 6,591,284.10
A-5 129,718.73 129,718.73 0.00 0.00 22,331,000.00
A-6 106,163.60 106,163.60 0.00 0.00 18,276,000.00
A-7 196,892.93 196,892.93 0.00 0.00 33,895,000.00
A-8 81,557.07 81,557.07 0.00 0.00 14,040,000.00
A-9 9,061.90 9,061.90 0.00 0.00 1,560,000.00
A-10 34,212.12 34,212.12 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 33,492.29 39,056.83 0.00 0.00 5,760,113.74
M-2 15,223.77 17,753.11 0.00 0.00 2,618,233.19
M-3 9,134.26 10,651.86 0.00 0.00 1,570,939.91
B-1 12,179.02 14,202.49 0.00 0.00 2,094,586.57
B-2 6,089.50 7,101.23 0.00 0.00 1,047,293.28
B-3 6,089.51 7,101.24 0.00 0.00 1,047,293.27
- -------------------------------------------------------------------------------
1,027,377.72 3,018,823.94 0.00 0.00 168,981,414.40
===============================================================================
Run: 01/26/96 15:31:34
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-1 523.536121 21.653505 3.041173 24.694678 0.000000 501.882617
A-2 673.442355 14.840826 3.911965 18.752791 0.000000 658.601529
A-3 673.442356 14.840826 3.353113 18.193939 0.000000 658.601530
A-4 673.442355 14.840826 5.588520 20.429346 0.000000 658.601529
A-5 1000.000000 0.000000 5.808908 5.808908 0.000000 1000.000000
A-6 1000.000000 0.000000 5.808908 5.808908 0.000000 1000.000000
A-7 1000.000000 0.000000 5.808908 5.808908 0.000000 1000.000000
A-8 1000.000000 0.000000 5.808908 5.808908 0.000000 1000.000000
A-9 1000.000000 0.000000 5.808910 5.808910 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 974.261304 0.940274 5.659393 6.599667 0.000000 973.321030
M-2 974.261305 0.940275 5.659395 6.599670 0.000000 973.321030
M-3 974.261303 0.940273 5.659394 6.599667 0.000000 973.321031
B-1 974.261311 0.940274 5.659397 6.599671 0.000000 973.321037
B-2 974.261307 0.940270 5.659387 6.599657 0.000000 973.321037
B-3 974.261297 0.940270 5.659387 6.599657 0.000000 973.321028
_______________________________________________________________________________
DETERMINATION DATE 22-January-96
DISTRIBUTION DATE 25-January-96
Run: 01/26/96 15:31:35 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S16 (POOL # 4109)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4109
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 38,603.02
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 17,959.49
SUBSERVICER ADVANCES THIS MONTH 18,771.42
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 1,990,137.37
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 215,405.93
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 492,621.53
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 168,981,414.40
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 585
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,826,437.77
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 91.72259370 % 5.82484200 % 2.45256470 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 91.63312720 % 5.88779948 % 2.47907330 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2418 %
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 7.63811250
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 319.14
POOL TRADING FACTOR: 78.52297353
................................................................................
Run: 01/26/96 15:31:37 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 1,790,691.98 5.250000 % 887,464.98
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 24,360,340.78 6.475000 % 621,154.30
A-8 760944KE7 0.00 0.00 12.100000 % 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 7,982,227.12 7.000000 % 86,842.37
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 0.143017 % 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 3,671,102.12 7.000000 % 15,759.59
M-2 760944KM9 2,343,800.00 2,097,798.21 7.000000 % 9,005.59
M-3 760944MF2 1,171,900.00 1,048,899.11 7.000000 % 4,502.80
B-1 1,406,270.00 1,258,669.97 7.000000 % 5,403.32
B-2 351,564.90 314,665.25 7.000000 % 1,350.83
- -------------------------------------------------------------------------------
234,376,334.90 129,801,394.54 1,631,483.78
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 7,791.14 895,256.12 0.00 0.00 903,227.00
A-3 99,655.65 99,655.65 0.00 0.00 21,283,000.00
A-4 37,323.50 37,323.50 0.00 0.00 7,444,000.00
A-5 150,128.71 150,128.71 0.00 0.00 28,305,000.00
A-6 71,301.44 71,301.44 0.00 0.00 12,746,000.00
A-7 130,720.52 751,874.82 0.00 0.00 23,739,186.48
A-8 61,070.20 61,070.20 0.00 0.00 0.00
A-9 85,457.64 85,457.64 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 46,306.58 133,148.95 0.00 0.00 7,895,384.75
A-14 14,566.67 14,566.67 0.00 0.00 2,768,000.00
A-15 0.00 0.00 0.00 0.00 0.00
A-16 15,384.67 15,384.67 0.00 0.00 0.00
R-I 4.48 4.48 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 21,296.84 37,056.43 0.00 0.00 3,655,342.53
M-2 12,169.77 21,175.36 0.00 0.00 2,088,792.62
M-3 6,084.89 10,587.69 0.00 0.00 1,044,396.31
B-1 7,301.81 12,705.13 0.00 0.00 1,253,266.65
B-2 1,825.45 3,176.28 0.00 0.00 313,314.42
- -------------------------------------------------------------------------------
768,389.96 2,399,873.74 0.00 0.00 128,169,910.76
===============================================================================
Run: 01/26/96 15:31:37
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-2 179.535992 88.977840 0.781145 89.758985 0.000000 90.558151
A-3 1000.000000 0.000000 4.682406 4.682406 0.000000 1000.000000
A-4 1000.000000 0.000000 5.013904 5.013904 0.000000 1000.000000
A-5 1000.000000 0.000000 5.303964 5.303964 0.000000 1000.000000
A-6 1000.000000 0.000000 5.594025 5.594025 0.000000 1000.000000
A-7 519.698357 13.251574 2.788764 16.040338 0.000000 506.446782
A-9 1000.000000 0.000000 5.801211 5.801211 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-13 232.176472 2.525956 1.346905 3.872861 0.000000 229.650516
A-14 461.333333 0.000000 2.427778 2.427778 0.000000 461.333333
A-15 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-I 0.000000 0.000000 44.810000 44.810000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 895.041477 3.842303 5.192325 9.034628 0.000000 891.199174
M-2 895.041475 3.842303 5.192324 9.034627 0.000000 891.199172
M-3 895.041480 3.842307 5.192329 9.034636 0.000000 891.199172
B-1 895.041471 3.842306 5.192324 9.034630 0.000000 891.199165
B-2 895.041712 3.842306 5.192327 9.034633 0.000000 891.199406
_______________________________________________________________________________
DETERMINATION DATE 22-January-96
DISTRIBUTION DATE 25-January-96
Run: 01/26/96 15:31:38 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S17 (POOL # 4110)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4110
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 37,413.18
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 14,118.16
SUBSERVICER ADVANCES THIS MONTH 16,596.36
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,129,101.76
(B) TWO MONTHLY PAYMENTS: 1 302,710.14
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 237,754.90
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 128,169,910.76
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 507
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,074,262.18
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.53540490 % 5.25248600 % 1.21210960 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.48122150 % 5.29650947 % 1.22226900 %
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 7.61616155
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 143.11
POOL TRADING FACTOR: 54.68551713
................................................................................
Run: 01/26/96 15:31:40 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 14,331,139.74 7.500000 % 228,550.68
A-3 760944LY2 81,356,000.00 32,121,575.03 6.250000 % 426,626.94
A-4 760944LN6 40,678,000.00 16,060,787.50 10.000000 % 213,313.47
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 0.142245 % 0.00
R 760944LX4 1,000.00 0.00 7.500000 % 0.00
M-1 760944LU0 13,767,600.00 13,398,408.11 7.500000 % 12,292.26
M-2 760944LV8 6,257,900.00 6,110,021.47 7.500000 % 5,605.59
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 2,402,412.23 7.500000 % 0.00
- -------------------------------------------------------------------------------
500,624,336.49 283,435,695.53 886,388.94
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 89,456.69 318,007.37 0.00 0.00 14,102,589.06
A-3 167,088.95 593,715.89 0.00 0.00 31,694,948.09
A-4 133,671.16 346,984.63 0.00 0.00 15,847,474.03
A-5 415,675.27 415,675.27 0.00 0.00 66,592,000.00
A-6 328,129.54 328,129.54 0.00 0.00 52,567,000.00
A-7 333,578.91 333,578.91 0.00 0.00 53,440,000.00
A-8 90,048.83 90,048.83 0.00 0.00 14,426,000.00
A-9 33,555.50 33,555.50 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 143,042.35 155,334.61 0.00 0.00 13,386,115.85
M-2 76,255.71 81,861.30 0.00 0.00 6,104,415.88
M-3 3,767.32 3,767.32 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 2,389,211.39
- -------------------------------------------------------------------------------
1,814,270.23 2,700,659.17 0.00 0.00 282,536,105.75
===============================================================================
Run: 01/26/96 15:31:40
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-2 201.325294 3.210703 1.256697 4.467400 0.000000 198.114591
A-3 394.827364 5.243952 2.053800 7.297752 0.000000 389.583412
A-4 394.827364 5.243952 3.286080 8.530032 0.000000 389.583412
A-5 1000.000000 0.000000 6.242120 6.242120 0.000000 1000.000000
A-6 1000.000000 0.000000 6.242120 6.242120 0.000000 1000.000000
A-7 1000.000000 0.000000 6.242120 6.242120 0.000000 1000.000000
A-8 1000.000000 0.000000 6.242120 6.242120 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 973.184005 0.892840 10.389781 11.282621 0.000000 972.291166
M-2 976.369304 0.895762 12.185511 13.081273 0.000000 975.473542
M-3 977.249128 0.000000 1.003361 1.003361 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-3 872.514125 0.000000 0.000000 0.000000 0.000000 867.719811
_______________________________________________________________________________
DETERMINATION DATE 22-January-96
DISTRIBUTION DATE 25-January-96
Run: 01/26/96 15:31:41 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S18 (POOL # 4111)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4111
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 75,777.22
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 30,050.34
SUBSERVICER ADVANCES THIS MONTH 27,943.88
MASTER SERVICER ADVANCES THIS MONTH 2,494.94
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 9 2,319,753.15
(B) TWO MONTHLY PAYMENTS: 3 650,126.88
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 875,229.54
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 282,536,105.75
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 981
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 350,124.79
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 639,554.03
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 88.04060540 % 8.17741300 % 3.78198180 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 88.01353390 % 8.19711483 % 3.78935130 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1419 %
BANKRUPTCY AMOUNT AVAILABLE 238,887.00
FRAUD AMOUNT AVAILABLE 2,950,417.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,960,520.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.08851626
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 318.67
POOL TRADING FACTOR: 56.43675011
................................................................................
Run: 01/26/96 15:29:02 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-19 (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 38,661,356.89 6.914824 % 253,974.47
A-2 760944LJ5 5,265,582.31 2,467,630.23 6.914824 % 16,210.37
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 41,128,987.12 270,184.84
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 222,004.17 475,978.64 0.00 0.00 38,407,382.42
A-2 14,169.82 30,380.19 0.00 0.00 2,451,419.86
S-1 3,073.92 3,073.92 0.00 0.00 0.00
S-2 4,904.62 4,904.62 0.00 0.00 0.00
- -------------------------------------------------------------------------------
244,152.53 514,337.37 0.00 0.00 40,858,802.28
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 468.633869 3.078553 2.691025 5.769578 0.000000 465.555316
A-2 468.633873 3.078552 2.691026 5.769578 0.000000 465.555321
_______________________________________________________________________________
DETERMINATION DATE 22-January-96
DISTRIBUTION DATE 25-January-96
Run: 01/26/96 15:29:02 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-19 (POOL # 3184)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 3184
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 11,465.46
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 14,669.51
SUBSERVICER ADVANCES THIS MONTH 9,744.50
MASTER SERVICER ADVANCES THIS MONTH 3,681.48
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,207,960.18
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 225,210.85
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 40,858,802.32
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 137
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 507,304.42
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 232,397.17
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 99.99999990 % 0.00000000 %
LETTER OF CREDIT - TOTAL AVAILABLE AMOUNT 7,675,604.30
BANKRUPTCY AMOUNT AVAILABLE 149,087.00
FRAUD AMOUNT AVAILABLE 1,755,272.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,146,180.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.92737369
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 323.62
POOL TRADING FACTOR: 46.55553163
................................................................................
Run: 01/26/96 15:31:42 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-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 5,262,890.83 6.375000 % 525,047.03
A-2 760944NF1 0.00 0.00 1.625000 % 0.00
A-3 760944NG9 14,581,000.00 2,656,312.49 5.000030 % 265,004.35
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 6.575000 % 0.00
A-10 760944NK0 0.00 0.00 1.925000 % 0.00
A-11 760944NL8 37,000,000.00 13,069,710.65 7.250000 % 56,886.61
A-12 760944NM6 2,400,000.00 2,400,000.00 7.062290 % 0.00
A-13 760944NN4 34,545,000.00 9,413,413.73 6.316000 % 39,199.34
A-14 760944NP9 13,505,000.00 3,680,073.87 8.144226 % 15,324.56
A-15 760944NQ7 0.00 0.00 0.095117 % 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 3,513,201.59 7.000000 % 15,201.83
M-2 760944NW4 1,958,800.00 1,756,600.79 7.000000 % 7,600.91
M-3 760944NX2 1,305,860.00 1,171,061.21 7.000000 % 5,067.25
B-1 1,567,032.00 1,405,273.45 7.000000 % 6,080.70
B-2 783,516.00 702,636.74 7.000000 % 3,040.35
B-3 914,107.69 819,747.93 7.000000 % 3,547.11
- -------------------------------------------------------------------------------
261,172,115.69 165,655,923.28 942,000.04
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 27,935.67 552,982.70 0.00 0.00 4,737,843.80
A-2 7,120.86 7,120.86 0.00 0.00 0.00
A-3 11,058.76 276,063.11 0.00 0.00 2,391,308.14
A-4 34,698.38 34,698.38 0.00 0.00 7,938,000.00
A-5 104,720.81 104,720.81 0.00 0.00 21,873,000.00
A-6 62,795.23 62,795.23 0.00 0.00 12,561,000.00
A-7 138,447.71 138,447.71 0.00 0.00 23,816,000.00
A-8 104,870.53 104,870.53 0.00 0.00 18,040,000.00
A-9 194,768.89 194,768.89 0.00 0.00 35,577,000.00
A-10 57,023.60 57,023.60 0.00 0.00 0.00
A-11 78,896.64 135,783.25 0.00 0.00 13,012,824.04
A-12 14,112.74 14,112.74 0.00 0.00 2,400,000.00
A-13 49,504.39 88,703.73 0.00 0.00 9,374,214.39
A-14 24,955.19 40,279.75 0.00 0.00 3,664,749.31
A-15 13,119.52 13,119.52 0.00 0.00 0.00
R-I 2.83 2.83 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 20,476.50 35,678.33 0.00 0.00 3,497,999.76
M-2 10,238.25 17,839.16 0.00 0.00 1,748,999.88
M-3 6,825.46 11,892.71 0.00 0.00 1,165,993.96
B-1 8,190.56 14,271.26 0.00 0.00 1,399,192.75
B-2 4,095.27 7,135.62 0.00 0.00 699,596.39
B-3 4,777.86 8,324.97 0.00 0.00 816,200.82
- -------------------------------------------------------------------------------
978,635.65 1,920,635.69 0.00 0.00 164,713,923.24
===============================================================================
Run: 01/26/96 15:31:42
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-1 182.176290 18.174635 0.967000 19.141635 0.000000 164.001655
A-3 182.176290 18.174635 0.758436 18.933071 0.000000 164.001656
A-4 1000.000000 0.000000 4.371174 4.371174 0.000000 1000.000000
A-5 1000.000000 0.000000 4.787675 4.787675 0.000000 1000.000000
A-6 1000.000000 0.000000 4.999222 4.999222 0.000000 1000.000000
A-7 1000.000000 0.000000 5.813223 5.813223 0.000000 1000.000000
A-8 1000.000000 0.000000 5.813222 5.813222 0.000000 1000.000000
A-9 1000.000000 0.000000 5.474573 5.474573 0.000000 1000.000000
A-11 353.235423 1.537476 2.132342 3.669818 0.000000 351.697947
A-12 1000.000000 0.000000 5.880308 5.880308 0.000000 1000.000000
A-13 272.497141 1.134733 1.433041 2.567774 0.000000 271.362408
A-14 272.497140 1.134732 1.847848 2.982580 0.000000 271.362407
R-I 0.000000 0.000000 28.290000 28.290000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 896.773941 3.880394 5.226797 9.107191 0.000000 892.893547
M-2 896.773938 3.880391 5.226797 9.107188 0.000000 892.893547
M-3 896.773934 3.880393 5.226793 9.107186 0.000000 892.893541
B-1 896.773933 3.880393 5.226798 9.107191 0.000000 892.893540
B-2 896.773952 3.880393 5.226785 9.107178 0.000000 892.893559
B-3 896.773913 3.880396 5.226791 9.107187 0.000000 892.893517
_______________________________________________________________________________
DETERMINATION DATE 22-January-96
DISTRIBUTION DATE 25-January-96
Run: 01/26/96 15:31:44 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S20 (POOL # 4112)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4112
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 45,338.56
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 17,804.06
SUBSERVICER ADVANCES THIS MONTH 13,136.01
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 652,395.59
(B) TWO MONTHLY PAYMENTS: 1 251,928.05
(C) THREE OR MORE MONTHLY PAYMENTS: 1 416,495.57
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 164,713,923.24
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 613
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 225,197.22
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.34459000 % 3.88809700 % 1.76731270 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.33685790 % 3.89341318 % 1.76972890 %
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 7.54883505
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 143.76
POOL TRADING FACTOR: 63.06719337
................................................................................
Run: 01/26/96 15:31:45 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-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 20,368,931.80 6.500000 % 456,315.61
A-4 760944QX9 38,099,400.00 8,147,564.19 10.000000 % 182,526.05
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 0.077618 % 0.00
R 760944QL5 1,000.00 0.00 7.500000 % 0.00
M-1 760944QH4 7,403,017.00 7,215,320.94 7.500000 % 6,469.36
M-2 760944QJ0 3,365,008.00 3,279,691.56 7.500000 % 2,940.62
M-3 760944QK7 2,692,006.00 2,635,331.58 7.500000 % 2,362.88
B-1 2,422,806.00 2,375,728.86 7.500000 % 2,130.11
B-2 1,480,605.00 1,456,713.33 7.500000 % 1,306.11
B-3 1,480,603.82 1,403,487.65 7.500000 % 782.68
- -------------------------------------------------------------------------------
269,200,605.82 163,890,329.91 654,833.42
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 110,196.94 566,512.55 0.00 0.00 19,912,616.19
A-4 67,813.43 250,339.48 0.00 0.00 7,965,038.14
A-5 384,879.29 384,879.29 0.00 0.00 61,656,000.00
A-6 56,306.14 56,306.14 0.00 0.00 9,020,000.00
A-7 231,903.88 231,903.88 0.00 0.00 37,150,000.00
A-8 57,314.65 57,314.65 0.00 0.00 9,181,560.00
A-9 10,587.68 10,587.68 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 45,040.68 51,510.04 0.00 0.00 7,208,851.58
M-2 20,473.03 23,413.65 0.00 0.00 3,276,750.94
M-3 16,450.70 18,813.58 0.00 0.00 2,632,968.70
B-1 14,830.17 16,960.28 0.00 0.00 2,373,598.75
B-2 9,569.07 10,875.18 0.00 0.00 1,455,407.22
B-3 8,761.11 9,543.79 0.00 0.00 1,402,229.26
- -------------------------------------------------------------------------------
1,034,126.77 1,688,960.19 0.00 0.00 163,235,020.78
===============================================================================
Run: 01/26/96 15:31:45
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-3 508.706957 11.396323 2.752130 14.148453 0.000000 497.310635
A-4 213.850197 4.790785 1.779908 6.570693 0.000000 209.059411
A-5 1000.000000 0.000000 6.242366 6.242366 0.000000 1000.000000
A-6 1000.000000 0.000000 6.242366 6.242366 0.000000 1000.000000
A-7 1000.000000 0.000000 6.242366 6.242366 0.000000 1000.000000
A-8 1000.000000 0.000000 6.242365 6.242365 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 974.646004 0.873882 6.084098 6.957980 0.000000 973.772123
M-2 974.645992 0.873882 6.084095 6.957977 0.000000 973.772110
M-3 978.947142 0.877739 6.110945 6.988684 0.000000 978.069403
B-1 980.569166 0.879191 6.121072 7.000263 0.000000 979.689975
B-2 983.863576 0.882146 6.462946 7.345092 0.000000 982.981430
B-3 947.915729 0.528622 5.917241 6.445863 0.000000 947.065813
_______________________________________________________________________________
DETERMINATION DATE 22-January-96
DISTRIBUTION DATE 25-January-96
Run: 01/26/96 15:31:47 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S21 (POOL # 4113)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4113
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 44,111.49
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 17,398.93
SUBSERVICER ADVANCES THIS MONTH 11,341.33
MASTER SERVICER ADVANCES THIS MONTH 1,656.33
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 864,998.91
(B) TWO MONTHLY PAYMENTS: 2 447,528.95
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 281,861.63
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 163,235,020.78
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 568
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 233,497.90
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 508,362.70
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 88.79355850 % 8.01166500 % 3.19477660 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 88.75865830 % 8.03661565 % 3.20472600 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.0777 %
BANKRUPTCY AMOUNT AVAILABLE 140,181.00
FRAUD AMOUNT AVAILABLE 1,701,380.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,572,812.82
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.02631158
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 323.25
POOL TRADING FACTOR: 60.63694407
................................................................................
Run: 01/26/96 15:31:48 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 15,519,520.57 7.000000 % 1,123,320.00
A-2 760944PP7 20,000,000.00 16,033,716.51 7.000000 % 315,103.93
A-3 760944PQ5 20,000,000.00 16,442,149.92 7.000000 % 282,655.68
A-4 760944PR3 44,814,000.00 37,843,880.08 7.000000 % 553,745.64
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 13,333,604.13 7.000000 % 132,387.89
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 6.516000 % 0.00
A-13 760944PM4 9,750,000.00 1,837,004.63 8.129328 % 0.00
A-14 760944PN2 0.00 0.00 0.209964 % 0.00
R 760944QA9 100.00 0.00 7.000000 % 0.00
M-1 760944PX0 8,667,030.00 8,451,185.25 7.000000 % 8,135.79
M-2 760944PY8 4,333,550.00 4,225,626.73 7.000000 % 4,067.93
M-3 760944PZ5 2,600,140.00 2,535,385.79 7.000000 % 2,440.77
B-1 2,773,475.00 2,704,404.02 7.000000 % 2,603.48
B-2 1,560,100.00 1,521,247.09 7.000000 % 1,464.47
B-3 1,733,428.45 1,690,259.11 7.000000 % 1,627.17
- -------------------------------------------------------------------------------
346,680,823.45 289,464,327.98 2,427,552.75
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 90,189.71 1,213,509.71 0.00 0.00 14,396,200.57
A-2 93,177.89 408,281.82 0.00 0.00 15,718,612.58
A-3 95,551.45 378,207.13 0.00 0.00 16,159,494.24
A-4 219,924.87 773,670.51 0.00 0.00 37,290,134.44
A-5 152,548.52 152,548.52 0.00 0.00 26,250,000.00
A-6 173,951.80 173,951.80 0.00 0.00 29,933,000.00
A-7 77,486.54 209,874.43 0.00 0.00 13,201,216.24
A-8 217,926.45 217,926.45 0.00 0.00 37,500,000.00
A-9 250,220.25 250,220.25 0.00 0.00 43,057,000.00
A-10 15,690.70 15,690.70 0.00 0.00 2,700,000.00
A-11 137,148.38 137,148.38 0.00 0.00 23,600,000.00
A-12 23,187.23 23,187.23 0.00 0.00 4,286,344.15
A-13 12,397.83 12,397.83 0.00 0.00 1,837,004.63
A-14 50,456.89 50,456.89 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 49,112.98 57,248.77 0.00 0.00 8,443,049.46
M-2 24,556.69 28,624.62 0.00 0.00 4,221,558.80
M-3 14,734.07 17,174.84 0.00 0.00 2,532,945.02
B-1 15,716.30 18,319.78 0.00 0.00 2,701,800.54
B-2 8,840.53 10,305.00 0.00 0.00 1,519,782.62
B-3 9,822.73 11,449.90 0.00 0.00 1,688,631.94
- -------------------------------------------------------------------------------
1,732,641.81 4,160,194.56 0.00 0.00 287,036,775.23
===============================================================================
Run: 01/26/96 15:31:48
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-1 523.265133 37.874507 3.040888 40.915395 0.000000 485.390626
A-2 801.685826 15.755197 4.658895 20.414092 0.000000 785.930629
A-3 822.107496 14.132784 4.777573 18.910357 0.000000 807.974712
A-4 844.465571 12.356532 4.907504 17.264036 0.000000 832.109038
A-5 1000.000000 0.000000 5.811372 5.811372 0.000000 1000.000000
A-6 1000.000000 0.000000 5.811372 5.811372 0.000000 1000.000000
A-7 888.906942 8.825859 5.165769 13.991628 0.000000 880.081083
A-8 1000.000000 0.000000 5.811372 5.811372 0.000000 1000.000000
A-9 1000.000000 0.000000 5.811372 5.811372 0.000000 1000.000000
A-10 1000.000000 0.000000 5.811370 5.811370 0.000000 1000.000000
A-11 1000.000000 0.000000 5.811372 5.811372 0.000000 1000.000000
A-12 188.410732 0.000000 1.019219 1.019219 0.000000 188.410732
A-13 188.410731 0.000000 1.271572 1.271572 0.000000 188.410731
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 975.095881 0.938706 5.666645 6.605351 0.000000 974.157175
M-2 975.095875 0.938706 5.666645 6.605351 0.000000 974.157169
M-3 975.095876 0.938707 5.666645 6.605352 0.000000 974.157169
B-1 975.095871 0.938707 5.666646 6.605353 0.000000 974.157164
B-2 975.095885 0.938703 5.666643 6.605346 0.000000 974.157182
B-3 975.095978 0.938706 5.666643 6.605349 0.000000 974.157272
_______________________________________________________________________________
DETERMINATION DATE 22-January-96
DISTRIBUTION DATE 25-January-96
Run: 01/26/96 15:31:50 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S22 (POOL # 4114)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4114
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 74,920.54
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 30,667.49
SUBSERVICER ADVANCES THIS MONTH 16,142.08
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 1,171,238.39
(B) TWO MONTHLY PAYMENTS: 1 285,450.01
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 886,239.66
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 287,036,775.23
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 981
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,148,891.22
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.70096310 % 5.25529300 % 2.04374410 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.64631910 % 5.29463629 % 2.05904460 %
CLASS A-14 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2094 %
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 7.64625861
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 319.99
POOL TRADING FACTOR: 82.79568866
................................................................................
Run: 01/26/96 15:31:51 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 18,348,857.82 5.500000 % 555,988.68
A-3 760944MH8 12,946,000.00 10,225,543.13 6.825000 % 222,395.47
A-4 760944MJ4 0.00 0.00 2.175000 % 0.00
A-5 760944MV7 22,700,000.00 16,938,914.74 6.500000 % 187,326.65
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 7.005000 % 0.00
A-12 760944MP0 2,692,308.00 1,989,305.77 5.562100 % 0.00
A-13 760944MQ8 15,531,578.00 11,476,048.76 6.875000 % 0.00
A-14 760944MR6 7,168,422.00 5,296,638.91 5.687480 % 0.00
A-15 760944MS4 5,000,000.00 3,694,424.61 7.062500 % 0.00
A-16 760944MT2 2,307,692.00 1,705,118.82 5.281229 % 0.00
A-17 760944MU9 0.00 0.00 0.272787 % 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 2,447,145.50 6.500000 % 10,881.00
M-2 760944NA2 1,368,000.00 1,222,232.59 6.500000 % 5,434.54
M-3 760944NB0 912,000.00 814,821.73 6.500000 % 3,623.03
B-1 729,800.00 652,036.06 6.500000 % 2,899.22
B-2 547,100.00 488,803.70 6.500000 % 2,173.42
B-3 547,219.77 488,910.66 6.500000 % 2,173.88
- -------------------------------------------------------------------------------
182,383,319.77 142,110,227.41 992,895.89
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 83,935.10 639,923.78 0.00 0.00 17,792,869.14
A-3 58,044.48 280,439.95 0.00 0.00 10,003,147.66
A-4 18,497.69 18,497.69 0.00 0.00 0.00
A-5 91,573.71 278,900.36 0.00 0.00 16,751,588.09
A-6 54,007.08 54,007.08 0.00 0.00 11,100,000.00
A-7 88,065.61 88,065.61 0.00 0.00 16,290,000.00
A-8 68,857.68 68,857.68 0.00 0.00 12,737,000.00
A-9 39,464.64 39,464.64 0.00 0.00 7,300,000.00
A-10 82,172.94 82,172.94 0.00 0.00 15,200,000.00
A-11 21,524.19 21,524.19 0.00 0.00 3,694,424.61
A-12 9,202.64 9,202.64 0.00 0.00 1,989,305.77
A-13 65,620.12 65,620.12 0.00 0.00 11,476,048.76
A-14 25,054.87 25,054.87 0.00 0.00 5,296,638.91
A-15 21,700.87 21,700.87 0.00 0.00 3,694,424.61
A-16 7,489.65 7,489.65 0.00 0.00 1,705,118.82
A-17 32,241.89 32,241.89 0.00 0.00 0.00
R-I 0.18 0.18 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 13,229.55 24,110.55 0.00 0.00 2,436,264.50
M-2 6,607.53 12,042.07 0.00 0.00 1,216,798.05
M-3 4,405.02 8,028.05 0.00 0.00 811,198.70
B-1 3,524.98 6,424.20 0.00 0.00 649,136.84
B-2 2,642.53 4,815.95 0.00 0.00 486,630.28
B-3 2,643.12 4,817.00 0.00 0.00 486,736.78
- -------------------------------------------------------------------------------
800,506.07 1,793,401.96 0.00 0.00 141,117,331.52
===============================================================================
Run: 01/26/96 15:31:51
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-2 729.576852 22.106906 3.337380 25.444286 0.000000 707.469946
A-3 789.861203 17.178702 4.483584 21.662286 0.000000 772.682501
A-5 746.207698 8.252275 4.034084 12.286359 0.000000 737.955423
A-6 1000.000000 0.000000 4.865503 4.865503 0.000000 1000.000000
A-7 1000.000000 0.000000 5.406115 5.406115 0.000000 1000.000000
A-8 1000.000000 0.000000 5.406114 5.406114 0.000000 1000.000000
A-9 1000.000000 0.000000 5.406115 5.406115 0.000000 1000.000000
A-10 1000.000000 0.000000 5.406114 5.406114 0.000000 1000.000000
A-11 738.884922 0.000000 4.304838 4.304838 0.000000 738.884922
A-12 738.884916 0.000000 3.418123 3.418123 0.000000 738.884916
A-13 738.884919 0.000000 4.224949 4.224949 0.000000 738.884920
A-14 738.884919 0.000000 3.495172 3.495172 0.000000 738.884919
A-15 738.884922 0.000000 4.340174 4.340174 0.000000 738.884922
A-16 738.884921 0.000000 3.245515 3.245515 0.000000 738.884921
R-I 0.000000 0.000000 1.800000 1.800000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 893.444870 3.972618 4.830066 8.802684 0.000000 889.472253
M-2 893.444876 3.972617 4.830066 8.802683 0.000000 889.472259
M-3 893.444879 3.972621 4.830066 8.802687 0.000000 889.472259
B-1 893.444862 3.972623 4.830063 8.802686 0.000000 889.472239
B-2 893.444891 3.972619 4.830068 8.802687 0.000000 889.472272
B-3 893.444804 3.972627 4.830070 8.802697 0.000000 889.472177
_______________________________________________________________________________
DETERMINATION DATE 22-January-96
DISTRIBUTION DATE 25-January-96
Run: 01/26/96 15:31:53 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S23 (POOL # 4115)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4115
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 28,250.38
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 15,702.61
SUBSERVICER ADVANCES THIS MONTH 11,019.05
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 929,186.55
(B) TWO MONTHLY PAYMENTS: 1 206,838.04
(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 141,117,331.52
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 503
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 361,016.17
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 95.69774090 % 3.15543800 % 1.14682130 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 95.68673450 % 3.16351025 % 1.14975520 %
CLASS A-17 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2727 %
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 7.13671822
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 143.97
POOL TRADING FACTOR: 77.37403382
................................................................................
Run: 01/26/96 15:31:54 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 19,747,439.87 6.500000 % 505,407.71
A-5 760944QB7 30,000,000.00 14,619,422.18 7.050000 % 108,996.78
A-6 760944PG7 48,041,429.00 48,041,429.00 6.500000 % 0.00
A-7 760944QY7 55,044,571.00 29,747,042.95 10.000000 % 221,782.51
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 0.129260 % 0.00
R 760944QW1 100.00 0.00 7.500000 % 0.00
M-1 760944QT8 6,864,500.00 6,689,312.44 7.500000 % 5,980.17
M-2 760944QU5 3,432,150.00 3,350,399.09 7.500000 % 2,995.22
M-3 760944QV3 2,059,280.00 2,011,972.02 7.500000 % 1,798.68
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 1,246,119.70 7.500000 % 0.00
- -------------------------------------------------------------------------------
274,570,013.89 145,899,380.28 846,961.07
===============================================================================
_______________________________________________________________________________
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 0.00 0.00 0.00 0.00 0.00
A-4 106,699.95 612,107.66 0.00 0.00 19,242,032.16
A-5 85,676.04 194,672.82 0.00 0.00 14,510,425.40
A-6 259,578.86 259,578.86 0.00 0.00 48,041,429.00
A-7 247,277.06 469,059.57 0.00 0.00 29,525,260.44
A-8 94,078.54 94,078.54 0.00 0.00 15,090,000.00
A-9 12,468.99 12,468.99 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 15,676.80 15,676.80 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 41,704.48 47,684.65 0.00 0.00 6,683,332.27
M-2 24,133.53 27,128.75 0.00 0.00 3,347,403.87
M-3 25,113.28 26,911.96 0.00 0.00 2,010,173.34
B-1 16,490.17 16,490.17 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 1,242,005.24
- -------------------------------------------------------------------------------
928,897.70 1,775,858.77 0.00 0.00 145,048,304.75
===============================================================================
Run: 01/26/96 15:31:54
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-4 738.498125 18.900812 3.990275 22.891087 0.000000 719.597313
A-5 487.314073 3.633226 2.855868 6.489094 0.000000 483.680847
A-6 1000.000000 0.000000 5.403229 5.403229 0.000000 1000.000000
A-7 540.417382 4.029144 4.492306 8.521450 0.000000 536.388238
A-8 1000.000000 0.000000 6.234496 6.234496 0.000000 1000.000000
A-9 1000.000000 0.000000 6.234495 6.234495 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-1 974.479196 0.871173 6.075385 6.946558 0.000000 973.608022
M-2 976.180846 0.872695 7.031607 7.904302 0.000000 975.308151
M-3 977.026932 0.873451 12.195175 13.068626 0.000000 976.153481
B-1 977.888385 0.000000 7.507253 7.507253 0.000000 977.888385
B-2 977.888412 0.000000 0.000000 0.000000 0.000000 977.888413
B-3 907.687579 0.000000 0.000000 0.000000 0.000000 904.690560
_______________________________________________________________________________
DETERMINATION DATE 22-January-96
DISTRIBUTION DATE 25-January-96
Run: 01/26/96 15:31:56 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S27 (POOL # 4116)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4116
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 43,303.13
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 15,334.06
SUBSERVICER ADVANCES THIS MONTH 32,289.72
MASTER SERVICER ADVANCES THIS MONTH 2,691.34
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,395,619.38
(B) TWO MONTHLY PAYMENTS: 2 466,061.68
(C) THREE OR MORE MONTHLY PAYMENTS: 1 379,990.31
FORECLOSURES
NUMBER OF LOANS 6
AGGREGATE PRINCIPAL BALANCE 2,208,650.28
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 145,048,304.75
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 503
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 365,413.85
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 720,643.17
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 88.58525220 % 8.26027100 % 3.15447720 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 88.52854040 % 8.30131004 % 3.17014960 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1287 %
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 8.11288212
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 320.19
POOL TRADING FACTOR: 52.82743833
................................................................................
Run: 01/26/96 15:31:57 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 26,701,099.19 7.000000 % 522,244.79
A-2 760944RC4 15,690,000.00 0.00 7.000000 % 0.00
A-3 760944RD2 16,985,000.00 14,359,432.25 7.000000 % 520,530.12
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 87,551,398.57 7.000000 % 782,081.19
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 0.192204 % 0.00
R 760944RP5 1,000.00 0.00 7.000000 % 0.00
M-1 760944RL4 9,349,300.00 9,110,282.98 7.000000 % 8,728.92
M-2 760944RM2 4,674,600.00 4,562,415.49 7.000000 % 4,371.43
M-3 760944RN0 3,739,700.00 3,653,361.77 7.000000 % 3,500.43
B-1 2,804,800.00 2,742,620.23 7.000000 % 2,627.81
B-2 935,000.00 915,142.63 7.000000 % 0.00
B-3 1,870,098.07 1,792,126.07 7.000000 % 0.00
- -------------------------------------------------------------------------------
373,968,498.07 309,159,879.18 1,844,084.69
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 155,293.62 677,538.41 0.00 0.00 26,178,854.40
A-2 0.00 0.00 0.00 0.00 0.00
A-3 83,514.47 604,044.59 0.00 0.00 13,838,902.13
A-4 71,269.28 71,269.28 0.00 0.00 12,254,000.00
A-5 42,608.03 42,608.03 0.00 0.00 7,326,000.00
A-6 427,749.45 427,749.45 0.00 0.00 73,547,000.00
A-7 49,726.81 49,726.81 0.00 0.00 8,550,000.00
A-8 509,199.04 1,291,280.23 0.00 0.00 86,769,317.38
A-9 192,253.74 192,253.74 0.00 0.00 33,056,000.00
A-10 133,994.86 133,994.86 0.00 0.00 23,039,000.00
A-11 49,370.98 49,370.98 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 52,985.42 61,714.34 0.00 0.00 9,101,554.06
M-2 26,535.01 30,906.44 0.00 0.00 4,558,044.06
M-3 21,247.96 24,748.39 0.00 0.00 3,649,861.34
B-1 15,951.08 18,578.89 0.00 0.00 2,739,992.42
B-2 18,339.40 18,339.40 0.00 0.00 915,142.63
B-3 0.00 0.00 0.00 0.00 1,789,532.13
- -------------------------------------------------------------------------------
1,850,039.15 3,694,123.84 0.00 0.00 307,313,200.55
===============================================================================
Run: 01/26/96 15:31:57
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-1 592.344193 11.585616 3.445074 15.030690 0.000000 580.758578
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 845.418443 30.646460 4.916954 35.563414 0.000000 814.771983
A-4 1000.000000 0.000000 5.816001 5.816001 0.000000 1000.000000
A-5 1000.000000 0.000000 5.816002 5.816002 0.000000 1000.000000
A-6 1000.000000 0.000000 5.816001 5.816001 0.000000 1000.000000
A-7 1000.000000 0.000000 5.816001 5.816001 0.000000 1000.000000
A-8 760.853381 6.796569 4.425124 11.221693 0.000000 754.056812
A-9 1000.000000 0.000000 5.816001 5.816001 0.000000 1000.000000
A-10 1000.000000 0.000000 5.816002 5.816002 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 974.434768 0.933644 5.667314 6.600958 0.000000 973.501124
M-2 976.001260 0.935145 5.676424 6.611569 0.000000 975.066115
M-3 976.913060 0.936019 5.681728 6.617747 0.000000 975.977041
B-1 977.830943 0.936897 5.687065 6.623962 0.000000 976.894046
B-2 978.762171 0.000000 19.614332 19.614332 0.000000 978.762171
B-3 958.305930 0.000000 0.000000 0.000000 0.000000 956.918869
_______________________________________________________________________________
DETERMINATION DATE 22-January-96
DISTRIBUTION DATE 25-January-96
Run: 01/26/96 15:31:59 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S24 (POOL # 4117)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4117
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 69,440.42
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 32,581.38
SUBSERVICER ADVANCES THIS MONTH 30,995.83
MASTER SERVICER ADVANCES THIS MONTH 6,343.06
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 11 2,909,084.78
(B) TWO MONTHLY PAYMENTS: 1 228,147.75
(C) THREE OR MORE MONTHLY PAYMENTS: 2 514,270.02
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 818,565.64
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 307,313,200.55
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,045
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 928,628.83
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,550,460.56
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.63295440 % 5.60424000 % 1.76280600 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.59578610 % 5.63251414 % 1.77169970 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1922 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 3,202,111.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,218,975.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.58872551
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 322.37
POOL TRADING FACTOR: 82.17622664
................................................................................
Run: 01/26/96 15:32:00 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 73,555,940.19 6.500000 % 1,846,533.90
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 6.775000 % 0.00
A-5 760944RU4 8,250,000.00 5,094,651.59 5.785000 % 0.00
A-6 760944RV2 5,000,000.00 4,473,163.31 6.500000 % 7,852.44
A-7 760944RW0 0.00 0.00 0.298839 % 0.00
R 760944SA7 100.00 0.00 6.500000 % 0.00
M-1 760944RX8 2,337,700.00 2,100,706.45 6.500000 % 8,985.49
M-2 760944RY6 779,000.00 700,025.80 6.500000 % 2,994.27
M-3 760944RZ3 779,100.00 700,115.67 6.500000 % 2,994.65
B-1 701,100.00 630,023.23 6.500000 % 2,694.84
B-2 389,500.00 350,012.90 6.500000 % 1,497.13
B-3 467,420.45 420,033.84 6.500000 % 1,796.64
- -------------------------------------------------------------------------------
155,801,920.45 117,683,767.19 1,875,349.36
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 396,124.62 2,242,658.52 0.00 0.00 71,709,406.29
A-2 28,003.83 28,003.83 0.00 0.00 5,200,000.00
A-3 60,385.95 60,385.95 0.00 0.00 11,213,000.00
A-4 74,352.89 74,352.89 0.00 0.00 13,246,094.21
A-5 24,418.48 24,418.48 0.00 0.00 5,094,651.59
A-6 24,089.55 31,941.99 0.00 0.00 4,465,310.87
A-7 29,137.64 29,137.64 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 11,313.05 20,298.54 0.00 0.00 2,091,720.96
M-2 3,769.89 6,764.16 0.00 0.00 697,031.53
M-3 3,770.37 6,765.02 0.00 0.00 697,121.02
B-1 3,392.90 6,087.74 0.00 0.00 627,328.39
B-2 1,884.94 3,382.07 0.00 0.00 348,515.77
B-3 2,262.02 4,058.66 0.00 0.00 418,237.20
- -------------------------------------------------------------------------------
662,906.13 2,538,255.49 0.00 0.00 115,808,417.83
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 741.229810 18.607688 3.991783 22.599471 0.000000 722.622122
A-2 1000.000000 0.000000 5.385352 5.385352 0.000000 1000.000000
A-3 1000.000000 0.000000 5.385352 5.385352 0.000000 1000.000000
A-4 617.533530 0.000000 3.466335 3.466335 0.000000 617.533530
A-5 617.533526 0.000000 2.959816 2.959816 0.000000 617.533526
A-6 894.632662 1.570488 4.817910 6.388398 0.000000 893.062174
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 898.621059 3.843731 4.839393 8.683124 0.000000 894.777328
M-2 898.621053 3.843736 4.839397 8.683133 0.000000 894.777317
M-3 898.621063 3.843730 4.839392 8.683122 0.000000 894.777333
B-1 898.621067 3.843731 4.839395 8.683126 0.000000 894.777336
B-2 898.621053 3.843723 4.839384 8.683107 0.000000 894.777330
B-3 898.621017 3.843734 4.839390 8.683124 0.000000 894.777282
_______________________________________________________________________________
DETERMINATION DATE 22-January-96
DISTRIBUTION DATE 25-January-96
Run: 01/26/96 15:32:01 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S25 (POOL # 4118)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4118
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 26,767.04
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 13,301.27
SUBSERVICER ADVANCES THIS MONTH 7,210.93
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 738,839.61
(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 115,808,417.83
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 441
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,371,972.70
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 95.83551920 % 2.97479300 % 1.18968830 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 95.78618290 % 3.01003465 % 1.20378240 %
CLASS A-7 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2980 %
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 7.19768793
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 146.20
POOL TRADING FACTOR: 74.33054580
................................................................................
Run: 01/26/96 15:32:02 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-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 34,523,508.88 7.050000 % 920,819.73
A-4 760944SE9 24,745,827.00 24,745,827.00 7.250000 % 0.00
A-5 760944SF6 47,058,123.00 10,861,017.78 6.625000 % 207,184.44
A-6 760944SG4 0.00 0.00 2.875000 % 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 0.081252 % 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 10,082,382.37 7.500000 % 9,201.08
M-2 760944SP4 5,640,445.00 5,506,208.03 7.500000 % 5,024.91
M-3 760944SQ2 3,760,297.00 3,679,498.47 7.500000 % 3,357.87
B-1 2,820,222.00 2,764,111.72 7.500000 % 0.00
B-2 940,074.00 922,903.54 7.500000 % 0.00
B-3 1,880,150.99 1,792,563.74 7.500000 % 0.00
- -------------------------------------------------------------------------------
376,029,704.99 239,740,548.53 1,145,588.03
===============================================================================
_______________________________________________________________________________
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 0.00 0.00 0.00 0.00 0.00
A-3 202,419.00 1,123,238.73 0.00 0.00 33,602,689.15
A-4 149,206.32 149,206.32 0.00 0.00 24,745,827.00
A-5 59,841.66 267,026.10 0.00 0.00 10,653,833.34
A-6 25,969.02 25,969.02 0.00 0.00 0.00
A-7 340,956.51 340,956.51 0.00 0.00 54,662,626.00
A-8 225,969.26 225,969.26 0.00 0.00 36,227,709.00
A-9 214,237.78 214,237.78 0.00 0.00 34,346,901.00
A-10 122,412.17 122,412.17 0.00 0.00 19,625,291.00
A-11 16,200.36 16,200.36 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 62,888.56 72,089.64 0.00 0.00 10,073,181.29
M-2 34,344.81 39,369.72 0.00 0.00 5,501,183.12
M-3 45,867.68 49,225.55 0.00 0.00 3,676,140.60
B-1 16,262.40 16,262.40 0.00 0.00 2,764,111.72
B-2 0.00 0.00 0.00 0.00 922,903.54
B-3 0.00 0.00 0.00 0.00 1,787,563.13
- -------------------------------------------------------------------------------
1,516,575.53 2,662,163.56 0.00 0.00 238,589,959.89
===============================================================================
Run: 01/26/96 15:32:02
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-3 696.977832 18.589968 4.086536 22.676504 0.000000 678.387863
A-4 1000.000000 0.000000 6.029555 6.029555 0.000000 1000.000000
A-5 230.800064 4.402735 1.271654 5.674389 0.000000 226.397329
A-7 1000.000000 0.000000 6.237470 6.237470 0.000000 1000.000000
A-8 1000.000000 0.000000 6.237470 6.237470 0.000000 1000.000000
A-9 1000.000000 0.000000 6.237470 6.237470 0.000000 1000.000000
A-10 1000.000000 0.000000 6.237470 6.237470 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-1 975.008391 0.889783 6.081586 6.971369 0.000000 974.118608
M-2 976.200997 0.890871 6.089025 6.979896 0.000000 975.310125
M-3 978.512727 0.892980 12.197888 13.090868 0.000000 977.619747
B-1 980.104304 0.000000 5.766355 5.766355 0.000000 980.104304
B-2 981.734991 0.000000 0.000000 0.000000 0.000000 981.734991
B-3 953.414779 0.000000 0.000000 0.000000 0.000000 950.755093
_______________________________________________________________________________
DETERMINATION DATE 22-January-96
DISTRIBUTION DATE 25-January-96
Run: 01/26/96 15:32:04 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S26 (POOL # 4119)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4119
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 58,346.89
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 25,904.68
SUBSERVICER ADVANCES THIS MONTH 37,105.61
MASTER SERVICER ADVANCES THIS MONTH 1,750.22
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 1,331,208.74
(B) TWO MONTHLY PAYMENTS: 4 1,684,367.82
(C) THREE OR MORE MONTHLY PAYMENTS: 1 286,987.20
FORECLOSURES
NUMBER OF LOANS 6
AGGREGATE PRINCIPAL BALANCE 1,876,487.33
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 238,589,959.89
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 798
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 246,059.25
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 931,803.84
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 89.67731240 % 8.03705900 % 2.28562880 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 89.63699750 % 8.06844723 % 2.29455520 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.0812 %
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 7.99891061
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 320.84
POOL TRADING FACTOR: 63.44976387
................................................................................
Run: 01/26/96 15:35:01 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 38,364,514.23 6.970000 % 87,781.28
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 68,385,827.35 87,781.28
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 222,249.00 310,030.28 0.00 0.00 38,276,732.95
A-2 173,916.10 173,916.10 0.00 0.00 30,021,313.12
S 13,563.72 13,563.72 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
- -------------------------------------------------------------------------------
409,728.82 497,510.10 0.00 0.00 68,298,046.07
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 944.541632 2.161192 5.471813 7.633005 0.000000 942.380440
A-2 1000.000000 0.000000 5.793088 5.793088 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
_______________________________________________________________________________
DETERMINATION DATE 25-January-96
DISTRIBUTION DATE 30-January-96
Run: 01/26/96 15:35:02 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 1,709.65
SUBSERVICER ADVANCES THIS MONTH 0.00
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 68,298,046.07
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 1,773,599.83
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 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: 96.68673841
................................................................................
Run: 01/26/96 15:32:05 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-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 15,574,775.31 9.860000 % 235,563.84
A-2 760944SZ2 24,926,000.00 0.00 6.350000 % 0.00
A-3 760944TA6 25,850,000.00 21,603,011.28 6.350000 % 1,036,480.90
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 6.616000 % 0.00
A-9 760944TH1 1,757,369.00 1,757,369.00 8.075190 % 0.00
A-10 760944TC2 0.00 0.00 0.107621 % 0.00
R 760944TM0 100.00 0.00 7.000000 % 0.00
M-1 760944TJ7 5,350,000.00 5,226,279.88 7.000000 % 4,956.26
M-2 760944TK4 3,210,000.00 3,135,767.93 7.000000 % 2,973.76
M-3 760944TL2 2,141,000.00 2,091,488.81 7.000000 % 1,983.43
B-1 1,070,000.00 1,045,255.98 7.000000 % 991.25
B-2 642,000.00 627,153.58 7.000000 % 594.75
B-3 963,170.23 940,896.60 7.000000 % 892.28
- -------------------------------------------------------------------------------
214,013,270.23 177,900,629.37 1,284,436.47
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 127,859.50 363,423.34 0.00 0.00 15,339,211.47
A-2 0.00 0.00 0.00 0.00 0.00
A-3 114,214.77 1,150,695.67 0.00 0.00 20,566,530.38
A-4 248,097.02 248,097.02 0.00 0.00 46,926,000.00
A-5 227,298.69 227,298.69 0.00 0.00 39,000,000.00
A-6 24,991.20 24,991.20 0.00 0.00 4,288,000.00
A-7 179,297.87 179,297.87 0.00 0.00 30,764,000.00
A-8 27,105.07 27,105.07 0.00 0.00 4,920,631.00
A-9 11,815.45 11,815.45 0.00 0.00 1,757,369.00
A-10 15,940.81 15,940.81 0.00 0.00 0.00
R 0.01 0.01 0.00 0.00 0.00
M-1 30,459.65 35,415.91 0.00 0.00 5,221,323.62
M-2 18,275.79 21,249.55 0.00 0.00 3,132,794.17
M-3 12,189.55 14,172.98 0.00 0.00 2,089,505.38
B-1 6,091.93 7,083.18 0.00 0.00 1,044,264.73
B-2 3,655.16 4,249.91 0.00 0.00 626,558.83
B-3 5,483.73 6,376.01 0.00 0.00 940,004.32
- -------------------------------------------------------------------------------
1,052,776.20 2,337,212.67 0.00 0.00 176,616,192.90
===============================================================================
Run: 01/26/96 15:32:05
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-1 701.408481 10.608594 5.758140 16.366734 0.000000 690.799886
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 835.706432 40.095973 4.418366 44.514339 0.000000 795.610460
A-4 1000.000000 0.000000 5.286984 5.286984 0.000000 1000.000000
A-5 1000.000000 0.000000 5.828172 5.828172 0.000000 1000.000000
A-6 1000.000000 0.000000 5.828172 5.828172 0.000000 1000.000000
A-7 1000.000000 0.000000 5.828172 5.828172 0.000000 1000.000000
A-8 1000.000000 0.000000 5.508454 5.508454 0.000000 1000.000000
A-9 1000.000000 0.000000 6.723375 6.723375 0.000000 1000.000000
R 0.000000 0.000000 0.100000 0.100000 0.000000 0.000000
M-1 976.874744 0.926404 5.693393 6.619797 0.000000 975.948340
M-2 976.874745 0.926405 5.693393 6.619798 0.000000 975.948340
M-3 976.874736 0.926404 5.693391 6.619795 0.000000 975.948333
B-1 976.874748 0.926402 5.693393 6.619795 0.000000 975.948346
B-2 976.874735 0.926402 5.693396 6.619798 0.000000 975.948333
B-3 976.874669 0.926399 5.693386 6.619785 0.000000 975.948270
_______________________________________________________________________________
DETERMINATION DATE 22-January-96
DISTRIBUTION DATE 25-January-96
Run: 01/26/96 15:32:07 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S28 (POOL # 4120)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4120
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 52,279.84
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 18,789.36
SUBSERVICER ADVANCES THIS MONTH 9,974.89
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 1,453,620.86
(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 176,616,192.90
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 610
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,115,727.24
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.65497660 % 5.87605400 % 1.46896960 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.60857640 % 5.91317421 % 1.47824940 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1067 %
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 7.58492531
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 323.18
POOL TRADING FACTOR: 82.52581380
................................................................................
Run: 01/26/96 15:32:08 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-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 40,069,967.53 6.038793 % 572,669.42
A-2 760944UF3 47,547,000.00 36,129,767.29 6.525000 % 275,226.94
A-3 760944UG1 0.00 0.00 2.475000 % 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 25,736,078.52 7.000000 % 161,269.08
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 0.123740 % 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 3,522,690.04 7.000000 % 15,143.48
M-2 760944UR7 1,948,393.00 1,761,342.27 7.000000 % 7,571.73
M-3 760944US5 1,298,929.00 1,174,228.50 7.000000 % 5,047.82
B-1 909,250.00 821,959.64 7.000000 % 3,533.47
B-2 389,679.00 352,268.82 7.000000 % 1,514.35
B-3 649,465.07 587,114.83 7.000000 % 2,523.92
- -------------------------------------------------------------------------------
259,785,708.07 155,903,417.44 1,044,500.21
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 201,310.97 773,980.39 0.00 0.00 39,497,298.11
A-2 196,129.98 471,356.92 0.00 0.00 35,854,540.35
A-3 74,394.14 74,394.14 0.00 0.00 0.00
A-4 105,625.47 105,625.47 0.00 0.00 22,048,000.00
A-5 44,155.86 44,155.86 0.00 0.00 8,492,000.00
A-6 88,566.29 88,566.29 0.00 0.00 15,208,000.00
A-7 0.00 0.00 0.00 0.00 0.00
A-8 149,878.28 311,147.36 0.00 0.00 25,574,809.44
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 16,049.62 16,049.62 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 20,514.97 35,658.45 0.00 0.00 3,507,546.56
M-2 10,257.47 17,829.20 0.00 0.00 1,753,770.54
M-3 6,838.32 11,886.14 0.00 0.00 1,169,180.68
B-1 4,786.81 8,320.28 0.00 0.00 818,426.17
B-2 2,051.49 3,565.84 0.00 0.00 350,754.47
B-3 3,419.15 5,943.07 0.00 0.00 584,590.91
- -------------------------------------------------------------------------------
923,978.82 1,968,479.03 0.00 0.00 154,858,917.23
===============================================================================
Run: 01/26/96 15:32:08
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-1 627.800074 8.972353 3.154059 12.126412 0.000000 618.827721
A-2 759.874804 5.788524 4.124971 9.913495 0.000000 754.086280
A-4 1000.000000 0.000000 4.790705 4.790705 0.000000 1000.000000
A-5 1000.000000 0.000000 5.199701 5.199701 0.000000 1000.000000
A-6 1000.000000 0.000000 5.823665 5.823665 0.000000 1000.000000
A-7 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-8 396.390945 2.483891 2.308448 4.792339 0.000000 393.907055
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-1 903.997452 3.886140 5.264579 9.150719 0.000000 900.111312
M-2 903.997433 3.886141 5.264580 9.150721 0.000000 900.111292
M-3 903.997447 3.886140 5.264583 9.150723 0.000000 900.111307
B-1 903.997404 3.886137 5.264570 9.150707 0.000000 900.111268
B-2 903.997444 3.886147 5.264564 9.150711 0.000000 900.111297
B-3 903.997547 3.886137 5.264579 9.150716 0.000000 900.111410
_______________________________________________________________________________
DETERMINATION DATE 22-January-96
DISTRIBUTION DATE 25-January-96
Run: 01/26/96 15:32:10 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S29 (POOL # 4121)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4121
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 36,753.97
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 16,914.74
SUBSERVICER ADVANCES THIS MONTH 9,005.18
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 680,445.08
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 230,596.10
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 154,858,917.23
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 610
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 374,296.24
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.72775890 % 4.14247500 % 1.12976570 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.71501580 % 4.15248789 % 1.13249630 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1235 %
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 7.53187615
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 145.01
POOL TRADING FACTOR: 59.61025277
................................................................................
Run: 01/26/96 15:32:11 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 25,589,561.38 7.500000 % 982,414.97
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 6.525000 % 0.00
A-5 760944SY5 446,221.00 446,221.00 279.650000 % 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 16,114,045.42 7.500000 % 109,312.73
A-11 760944TR9 3,400,000.00 3,400,000.00 7.500000 % 0.00
A-12 760944TS7 0.00 0.00 0.034759 % 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 8,651,593.05 7.500000 % 7,842.09
M-2 760944TY4 4,823,973.00 4,719,049.94 7.500000 % 4,277.50
M-3 760944TZ1 3,215,982.00 3,146,033.32 7.500000 % 2,851.67
B-1 1,929,589.00 1,887,619.78 7.500000 % 1,711.00
B-2 803,995.00 786,507.82 7.500000 % 712.92
B-3 1,286,394.99 1,132,601.95 7.500000 % 1,026.62
- -------------------------------------------------------------------------------
321,598,232.99 215,214,012.66 1,110,149.50
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 159,550.66 1,141,965.63 0.00 0.00 24,607,146.41
A-3 255,795.54 255,795.54 0.00 0.00 49,628,000.00
A-4 227,527.00 227,527.00 0.00 0.00 41,944,779.00
A-5 103,738.35 103,738.35 0.00 0.00 446,221.00
A-6 186,526.79 186,526.79 0.00 0.00 32,053,000.00
A-7 69,594.96 69,594.96 0.00 0.00 11,162,000.00
A-8 84,359.42 84,359.42 0.00 0.00 13,530,000.00
A-9 6,378.39 6,378.39 0.00 0.00 1,023,000.00
A-10 100,470.91 209,783.64 0.00 0.00 16,004,732.69
A-11 21,198.97 21,198.97 0.00 0.00 3,400,000.00
A-12 6,218.82 6,218.82 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 53,942.60 61,784.69 0.00 0.00 8,643,750.96
M-2 29,423.23 33,700.73 0.00 0.00 4,714,772.44
M-3 19,615.49 22,467.16 0.00 0.00 3,143,181.65
B-1 11,769.29 13,480.29 0.00 0.00 1,885,908.78
B-2 4,903.86 5,616.78 0.00 0.00 785,794.90
B-3 7,061.78 8,088.40 0.00 0.00 1,131,575.33
- -------------------------------------------------------------------------------
1,348,076.06 2,458,225.56 0.00 0.00 214,103,863.16
===============================================================================
Run: 01/26/96 15:32:11
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-2 499.308515 19.169073 3.113184 22.282257 0.000000 480.139442
A-3 1000.000000 0.000000 5.154258 5.154258 0.000000 1000.000000
A-4 1000.000000 0.000000 5.424442 5.424442 0.000000 1000.000000
A-5 1000.000000 0.000000 232.481999 232.481999 0.000000 1000.000000
A-6 1000.000000 0.000000 5.819324 5.819324 0.000000 1000.000000
A-7 1000.000000 0.000000 6.234990 6.234990 0.000000 1000.000000
A-8 1000.000000 0.000000 6.234990 6.234990 0.000000 1000.000000
A-9 1000.000000 0.000000 6.234985 6.234985 0.000000 1000.000000
A-10 604.201178 4.098715 3.767188 7.865903 0.000000 600.102463
A-11 1000.000000 0.000000 6.234991 6.234991 0.000000 1000.000000
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 978.249661 0.886718 6.099377 6.986095 0.000000 977.362944
M-2 978.249659 0.886717 6.099377 6.986094 0.000000 977.362941
M-3 978.249667 0.886718 6.099378 6.986096 0.000000 977.362949
B-1 978.249658 0.886717 6.099377 6.986094 0.000000 977.362941
B-2 978.249641 0.886722 6.099366 6.986088 0.000000 977.362919
B-3 880.446487 0.798067 5.489574 6.287641 0.000000 879.648427
_______________________________________________________________________________
DETERMINATION DATE 22-January-96
DISTRIBUTION DATE 25-January-96
Run: 01/26/96 15:32:13 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S30 (POOL # 4122)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4122
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 50,559.53
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 22,757.99
SUBSERVICER ADVANCES THIS MONTH 55,229.29
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 9 5,070,137.44
(B) TWO MONTHLY PAYMENTS: 4 1,435,006.38
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,155,855.76
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 214,103,863.16
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 740
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 915,072.44
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 90.55665310 % 7.67453600 % 1.76881120 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 90.51629250 % 7.70733643 % 1.77637100 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.0344 %
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 7.94202995
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 322.17
POOL TRADING FACTOR: 66.57495011
................................................................................
Run: 01/26/96 15:32:14 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 77,397,895.70 8.400228 % 4,318,885.26
M 760944SU3 3,678,041.61 3,556,705.39 8.400228 % 12,029.63
R 760944SV1 100.00 0.00 8.400228 % 0.00
B-1 4,494,871.91 4,346,588.97 8.400228 % 14,701.20
B-2 1,225,874.16 660,074.80 8.400228 % 2,232.53
- -------------------------------------------------------------------------------
163,449,887.68 85,961,264.86 4,347,848.62
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 524,726.79 4,843,612.05 0.00 0.00 73,079,010.44
M 24,113.04 36,142.67 0.00 0.00 3,544,675.76
R 0.00 0.00 0.00 0.00 0.00
B-1 29,468.14 44,169.34 0.00 0.00 4,331,887.77
B-2 4,475.04 6,707.57 0.00 0.00 657,842.27
- -------------------------------------------------------------------------------
582,783.01 4,930,631.63 0.00 0.00 81,613,416.24
===============================================================================
Run: 01/26/96 15:32:14
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 502.417353 28.035425 3.406189 31.441614 0.000000 474.381928
M 967.010645 3.270662 6.555945 9.826607 0.000000 963.739983
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B-1 967.010642 3.270660 6.555947 9.826607 0.000000 963.739981
B-2 538.452332 1.821174 3.650489 5.471663 0.000000 536.631158
_______________________________________________________________________________
DETERMINATION DATE 22-January-96
DISTRIBUTION DATE 25-January-96
Run: 01/26/96 15:32:14 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S33 (POOL # 4123)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4123
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 21,986.93
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 8,566.36
SUBSERVICER ADVANCES THIS MONTH 41,370.08
MASTER SERVICER ADVANCES THIS MONTH 10,739.54
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 2,159,167.71
(B) TWO MONTHLY PAYMENTS: 2 523,216.57
(C) THREE OR MORE MONTHLY PAYMENTS: 3 1,190,642.32
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 1,534,214.81
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 81,613,416.24
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 270
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 1,473,277.08
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 4,057,107.11
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 230,633.16
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 90.03810710 % 4.13756800 % 5.82432540 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 89.54288870 % 4.34325130 % 6.11386000 %
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 8.85113930
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 327.45
POOL TRADING FACTOR: 49.93176649
................................................................................
Run: 01/26/96 15:32:16 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-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 27,019,697.96 7.000000 % 1,221,893.89
A-2 760944VV7 41,000,000.00 30,368,244.23 7.000000 % 196,185.54
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 1,388,611.60 0.000000 % 6,259.55
A-9 760944WC8 0.00 0.00 0.251667 % 0.00
R 760944WG9 100.00 0.00 7.000000 % 0.00
M-1 760944WD6 9,616,700.00 9,389,892.27 7.000000 % 13,171.88
M-2 760944WE4 7,479,800.00 7,303,390.59 7.000000 % 10,244.99
M-3 760944WF1 4,274,200.00 4,173,393.96 7.000000 % 5,854.32
B-1 2,564,500.00 2,504,016.85 7.000000 % 3,512.56
B-2 854,800.00 834,639.75 7.000000 % 1,170.81
B-3 1,923,420.54 1,258,076.04 7.000000 % 1,764.79
- -------------------------------------------------------------------------------
427,416,329.03 349,195,963.25 1,460,058.33
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 157,432.93 1,379,326.82 0.00 0.00 25,797,804.07
A-2 176,943.57 373,129.11 0.00 0.00 30,172,058.69
A-3 845,235.53 845,235.53 0.00 0.00 145,065,000.00
A-4 210,485.88 210,485.88 0.00 0.00 36,125,000.00
A-5 281,150.86 281,150.86 0.00 0.00 48,253,000.00
A-6 161,274.42 161,274.42 0.00 0.00 27,679,000.00
A-7 45,645.57 45,645.57 0.00 0.00 7,834,000.00
A-8 0.00 6,259.55 0.00 0.00 1,382,352.05
A-9 73,149.70 73,149.70 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 54,711.13 67,883.01 0.00 0.00 9,376,720.39
M-2 42,553.92 52,798.91 0.00 0.00 7,293,145.60
M-3 24,316.69 30,171.01 0.00 0.00 4,167,539.64
B-1 14,589.90 18,102.46 0.00 0.00 2,500,504.29
B-2 4,863.11 6,033.92 0.00 0.00 833,468.94
B-3 7,330.31 9,095.10 0.00 0.00 1,254,294.52
- -------------------------------------------------------------------------------
2,099,683.52 3,559,741.85 0.00 0.00 347,733,888.19
===============================================================================
Run: 01/26/96 15:32:16
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-1 289.795875 13.105247 1.688524 14.793771 0.000000 276.690628
A-2 740.688884 4.785013 4.315697 9.100710 0.000000 735.903871
A-3 1000.000000 0.000000 5.826599 5.826599 0.000000 1000.000000
A-4 1000.000000 0.000000 5.826599 5.826599 0.000000 1000.000000
A-5 1000.000000 0.000000 5.826599 5.826599 0.000000 1000.000000
A-6 1000.000000 0.000000 5.826599 5.826599 0.000000 1000.000000
A-7 1000.000000 0.000000 5.826598 5.826598 0.000000 1000.000000
A-8 919.726978 4.145923 0.000000 4.145923 0.000000 915.581055
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 976.415222 1.369688 5.689179 7.058867 0.000000 975.045534
M-2 976.415224 1.369688 5.689179 7.058867 0.000000 975.045536
M-3 976.415226 1.369688 5.689179 7.058867 0.000000 975.045538
B-1 976.415227 1.369686 5.689179 7.058865 0.000000 975.045541
B-2 976.415243 1.369689 5.689179 7.058868 0.000000 975.045555
B-3 654.082669 0.917527 3.811080 4.728607 0.000000 652.116630
_______________________________________________________________________________
DETERMINATION DATE 22-January-96
DISTRIBUTION DATE 25-January-96
Run: 01/26/96 15:32:17 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S31 (POOL # 4125)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4125
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 83,537.90
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 36,961.07
SUBSERVICER ADVANCES THIS MONTH 35,683.06
MASTER SERVICER ADVANCES THIS MONTH 2,256.54
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 2,148,964.66
(B) TWO MONTHLY PAYMENTS: 3 815,353.47
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 2,256,247.64
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 347,733,888.19
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,182
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 326,790.31
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 883,103.44
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.70798860 % 5.97563500 % 1.31637620 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.68818070 % 5.99234252 % 1.31947670 %
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 7.63680234
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 324.20
POOL TRADING FACTOR: 81.35718375
................................................................................
Run: 01/26/96 15:32:18 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 51,107,668.98 6.500000 % 1,572,448.80
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 29,046,649.43 6.500000 % 0.00
A-6 760944VG0 64,049,000.00 57,173,608.24 6.500000 % 0.00
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 0.256051 % 0.00
R 760944VM7 100.00 0.00 6.500000 % 0.00
M 760944VL9 10,156,500.00 9,187,702.08 6.500000 % 39,251.70
B 781,392.32 706,857.65 6.500000 % 3,019.83
- -------------------------------------------------------------------------------
312,503,992.32 241,188,486.38 1,614,720.33
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 276,279.10 1,848,727.90 0.00 0.00 49,535,220.18
A-2 201,637.26 201,637.26 0.00 0.00 37,300,000.00
A-3 94,504.63 94,504.63 0.00 0.00 17,482,000.00
A-4 27,677.82 27,677.82 0.00 0.00 5,120,000.00
A-5 157,021.10 157,021.10 0.00 0.00 29,046,649.43
A-6 309,070.50 309,070.50 0.00 0.00 57,173,608.24
A-7 184,144.01 184,144.01 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 51,360.73 51,360.73 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 49,667.11 88,918.81 0.00 0.00 9,148,450.38
B 3,821.15 6,840.98 0.00 0.00 703,837.82
- -------------------------------------------------------------------------------
1,355,183.41 2,969,903.74 0.00 0.00 239,573,766.05
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 577.644434 17.772603 3.122645 20.895248 0.000000 559.871832
A-2 1000.000000 0.000000 5.405825 5.405825 0.000000 1000.000000
A-3 1000.000000 0.000000 5.405825 5.405825 0.000000 1000.000000
A-4 1000.000000 0.000000 5.405824 5.405824 0.000000 1000.000000
A-5 774.577318 0.000000 4.187229 4.187229 0.000000 774.577318
A-6 892.654190 0.000000 4.825532 4.825532 0.000000 892.654190
A-7 1000.000000 0.000000 5.405825 5.405825 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 904.613014 3.864688 4.890180 8.754868 0.000000 900.748327
B 904.612999 3.864691 4.890181 8.754872 0.000000 900.748308
_______________________________________________________________________________
DETERMINATION DATE 22-January-96
DISTRIBUTION DATE 25-January-96
Run: 01/26/96 15:32:20 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S32 (POOL # 4126)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4126
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 55,544.50
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 25,912.89
SUBSERVICER ADVANCES THIS MONTH 10,940.22
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 858,551.24
(B) TWO MONTHLY PAYMENTS: 1 269,945.22
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 239,573,766.05
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 901
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 584,315.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 95.89758210 % 3.80934500 % 0.29307270 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 95.88757640 % 3.81863613 % 0.29378750 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2564 %
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 7.15831558
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 147.24
POOL TRADING FACTOR: 76.66262574
................................................................................
Run: 01/26/96 15:32:21 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-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 44,850,401.44 5.400000 % 226,980.26
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 6.266000 % 0.00
A-9 760944WY0 8,653,500.00 7,320,688.44 8.712668 % 0.00
A-10 760944WU8 8,704,536.00 8,704,536.00 7.125000 % 0.00
A-11 760944WV6 3,108,764.00 3,108,764.00 6.650000 % 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 0.155636 % 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 5,219,209.60 7.000000 % 4,992.22
M-2 760944WQ7 3,209,348.00 3,131,509.58 7.000000 % 2,995.32
M-3 760944WR5 2,139,566.00 2,087,673.70 7.000000 % 1,996.88
B-1 1,390,718.00 1,356,987.99 7.000000 % 1,297.97
B-2 320,935.00 313,151.17 7.000000 % 299.53
B-3 962,805.06 939,453.49 7.000000 % 898.60
- -------------------------------------------------------------------------------
213,956,513.06 186,312,262.21 239,460.78
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 201,760.02 428,740.28 0.00 0.00 44,623,421.18
A-2 97,636.81 97,636.81 0.00 0.00 18,171,000.00
A-3 25,127.51 25,127.51 0.00 0.00 4,309,000.00
A-4 195,334.07 195,334.07 0.00 0.00 33,496,926.28
A-5 2,613.75 2,613.75 0.00 0.00 448,220.39
A-6 134,104.85 134,104.85 0.00 0.00 26,829,850.30
A-7 74,502.70 74,502.70 0.00 0.00 8,943,283.44
A-8 89,164.93 89,164.93 0.00 0.00 17,081,606.39
A-9 53,134.69 53,134.69 0.00 0.00 7,320,688.44
A-10 51,666.08 51,666.08 0.00 0.00 8,704,536.00
A-11 17,222.03 17,222.03 0.00 0.00 3,108,764.00
A-12 0.00 0.00 0.00 0.00 0.00
A-13 68,106.36 68,106.36 0.00 0.00 0.00
A-14 24,156.11 24,156.11 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 30,435.31 35,427.53 0.00 0.00 5,214,217.38
M-2 18,261.09 21,256.41 0.00 0.00 3,128,514.26
M-3 12,174.07 14,170.95 0.00 0.00 2,085,676.82
B-1 7,913.14 9,211.11 0.00 0.00 1,355,690.02
B-2 1,826.12 2,125.65 0.00 0.00 312,851.64
B-3 5,478.32 6,376.92 0.00 0.00 938,554.89
- -------------------------------------------------------------------------------
1,110,617.96 1,350,078.74 0.00 0.00 186,072,801.43
===============================================================================
Run: 01/26/96 15:32:21
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-1 758.235726 3.837302 3.410932 7.248234 0.000000 754.398424
A-2 1000.000000 0.000000 5.373222 5.373222 0.000000 1000.000000
A-3 1000.000000 0.000000 5.831402 5.831402 0.000000 1000.000000
A-4 963.172558 0.000000 5.616647 5.616647 0.000000 963.172558
A-5 912.872485 0.000000 5.323320 5.323320 0.000000 912.872485
A-6 918.909163 0.000000 4.593025 4.593025 0.000000 918.909164
A-7 918.909164 0.000000 7.655042 7.655042 0.000000 918.909164
A-8 845.980060 0.000000 4.415964 4.415964 0.000000 845.980060
A-9 845.980059 0.000000 6.140254 6.140254 0.000000 845.980059
A-10 1000.000000 0.000000 5.935535 5.935535 0.000000 1000.000000
A-11 1000.000000 0.000000 5.539832 5.539832 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-1 975.746339 0.933310 5.689969 6.623279 0.000000 974.813029
M-2 975.746345 0.933311 5.689969 6.623280 0.000000 974.813034
M-3 975.746343 0.933311 5.689972 6.623283 0.000000 974.813032
B-1 975.746334 0.933309 5.689967 6.623276 0.000000 974.813025
B-2 975.746397 0.933304 5.690000 6.623304 0.000000 974.813093
B-3 975.746316 0.933315 5.689978 6.623293 0.000000 974.813001
_______________________________________________________________________________
DETERMINATION DATE 22-January-96
DISTRIBUTION DATE 25-January-96
Run: 01/26/96 15:32:23 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S34 (POOL # 4127)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4127
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 40,083.51
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 19,733.28
SUBSERVICER ADVANCES THIS MONTH 8,432.95
MASTER SERVICER ADVANCES THIS MONTH 2,713.06
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 994,675.33
(B) TWO MONTHLY PAYMENTS: 1 216,033.34
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 186,072,801.43
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 623
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 402,141.95
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 61,251.42
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.99671130 % 5.60263300 % 1.40065530 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.99440600 % 5.60447759 % 1.40111640 %
CLASS A-14 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1556 %
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 7.53968930
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 324.55
POOL TRADING FACTOR: 86.96757989
................................................................................
Run: 01/26/96 15:32:24 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-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 69,404,369.19 8.122458 % 906,383.75
M 760944VP0 3,025,700.00 2,923,962.78 8.122458 % 2,275.79
R 760944VQ8 100.00 0.00 8.122458 % 0.00
B-1 3,429,100.00 3,313,798.69 8.122458 % 2,579.21
B-2 941,300.03 760,721.29 8.122458 % 592.08
- -------------------------------------------------------------------------------
134,473,200.03 76,402,851.95 911,830.83
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 466,486.94 1,372,870.69 0.00 0.00 68,497,985.44
M 19,652.80 21,928.59 0.00 0.00 2,921,686.99
R 0.00 0.00 0.00 0.00 0.00
B-1 22,273.01 24,852.22 0.00 0.00 3,311,219.48
B-2 5,113.01 5,705.09 0.00 0.00 565,618.21
- -------------------------------------------------------------------------------
513,525.76 1,425,356.59 0.00 0.00 75,296,510.12
===============================================================================
Run: 01/26/96 15:32:24
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 546.159960 7.132555 3.670900 10.803455 0.000000 539.027404
M 966.375642 0.752153 6.495290 7.247443 0.000000 965.623489
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B-1 966.375635 0.752154 6.495293 7.247447 0.000000 965.623481
B-2 808.160274 0.629002 5.431881 6.060883 0.000000 600.890462
_______________________________________________________________________________
DETERMINATION DATE 22-January-96
DISTRIBUTION DATE 25-January-96
Run: 01/26/96 15:32:25 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S38 (POOL # 4128)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4128
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 20,155.83
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 9,225.01
SUBSERVICER ADVANCES THIS MONTH 52,080.28
MASTER SERVICER ADVANCES THIS MONTH 10,067.85
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,095,890.34
(B) TWO MONTHLY PAYMENTS: 6 2,935,707.74
(C) THREE OR MORE MONTHLY PAYMENTS: 2 1,269,295.06
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,586,690.24
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 75,296,510.12
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 246
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 1,404,948.30
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 755,760.29
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 90.84002420 % 3.82703400 % 5.33294230 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 90.97099630 % 3.88024224 % 5.14876150 %
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 8.57574194
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 330.25
POOL TRADING FACTOR: 55.99369250
................................................................................
Run: 01/26/96 15:32:26 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 19,765,883.63 6.849014 % 102,021.35
A-2 760944XA1 25,550,000.00 25,550,000.00 6.849014 % 0.00
A-3 760944XB9 15,000,000.00 13,509,146.02 6.849014 % 20,732.90
A-4 32,700,000.00 32,700,000.00 6.849014 % 0.00
A-5 760944XC7 0.00 0.00 0.050800 % 0.00
R 760944XD5 100.00 0.00 6.849014 % 0.00
B-1 2,684,092.00 2,613,818.85 6.849014 % 2,582.85
B-2 1,609,940.00 1,567,789.60 6.849014 % 1,549.21
B-3 1,341,617.00 1,306,491.64 6.849014 % 1,291.01
B-4 536,646.00 522,595.90 6.849014 % 516.40
B-5 375,652.00 365,816.94 6.849014 % 361.48
B-6 429,317.20 418,077.07 6.849014 % 413.13
- -------------------------------------------------------------------------------
107,329,364.20 98,319,619.65 129,468.33
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 112,777.32 214,798.67 0.00 0.00 19,663,862.28
A-2 145,779.50 145,779.50 0.00 0.00 25,550,000.00
A-3 77,078.54 97,811.44 0.00 0.00 13,488,413.12
A-4 186,574.94 186,574.94 0.00 0.00 32,700,000.00
A-5 4,160.85 4,160.85 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B-1 14,913.55 17,496.40 0.00 0.00 2,611,236.00
B-2 8,945.27 10,494.48 0.00 0.00 1,566,240.39
B-3 7,454.40 8,745.41 0.00 0.00 1,305,200.63
B-4 2,981.75 3,498.15 0.00 0.00 522,079.50
B-5 2,087.22 2,448.70 0.00 0.00 365,455.46
B-6 2,385.38 2,798.51 0.00 0.00 417,663.94
- -------------------------------------------------------------------------------
565,138.72 694,607.05 0.00 0.00 98,190,151.32
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 729.314576 3.764348 4.161218 7.925566 0.000000 725.550228
A-2 1000.000000 0.000000 5.705656 5.705656 0.000000 1000.000000
A-3 900.609735 1.382193 5.138569 6.520762 0.000000 899.227541
A-4 1000.000000 0.000000 5.705656 5.705656 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B-1 973.818651 0.962281 5.556274 6.518555 0.000000 972.856370
B-2 973.818652 0.962278 5.556275 6.518553 0.000000 972.856374
B-3 973.818638 0.962279 5.556280 6.518559 0.000000 972.856359
B-4 973.818681 0.962273 5.556270 6.518543 0.000000 972.856408
B-5 973.818694 0.962274 5.556260 6.518534 0.000000 972.856420
B-6 973.818589 0.962272 5.556265 6.518537 0.000000 972.856317
_______________________________________________________________________________
DETERMINATION DATE 22-January-96
DISTRIBUTION DATE 25-January-96
Run: 01/26/96 15:32:27 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S41 (POOL # 4129)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4129
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 20,149.05
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 10,425.35
SUBSERVICER ADVANCES THIS MONTH 6,177.39
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 158,391.34
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 293,802.73
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 469,081.07
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 98,190,151.32
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 32,313.76
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 93.08928370 % 6.91071630 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 93.08700940 % 6.91299060 %
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 7.27084301
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 326.44
POOL TRADING FACTOR: 91.48489051
................................................................................
Run: 01/26/96 15:32:28 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-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 3,728,511.56 7.088720 % 28,429.98
A-2 760944XF0 25,100,000.00 11,846,165.94 7.088720 % 274,742.57
A-3 760944XG8 29,000,000.00 13,686,805.26 5.998720 % 317,431.66
A-4 760944ZC5 0.00 0.00 1.090000 % 0.00
A-5 760944XH6 52,129,000.00 52,129,000.00 7.088720 % 0.00
A-6 760944XJ2 35,266,000.00 35,266,000.00 7.088720 % 0.00
A-7 760944XK9 41,282,000.00 41,282,000.00 7.088720 % 0.00
R-I 760944XL7 100.00 0.00 7.088720 % 0.00
R-II 760944XQ6 210,347.00 0.00 7.088720 % 0.00
M-1 760944XM5 5,029,000.00 4,919,678.59 7.088720 % 4,699.71
M-2 760944XN3 3,520,000.00 3,443,481.54 7.088720 % 3,289.51
M-3 760944XP8 2,012,000.00 1,968,262.73 7.088720 % 1,880.26
B-1 760944B80 1,207,000.00 1,180,762.00 7.088720 % 1,127.97
B-2 760944B98 402,000.00 393,261.23 7.088720 % 375.68
B-3 905,558.27 885,873.07 7.088720 % 846.26
- -------------------------------------------------------------------------------
201,163,005.27 170,729,801.92 632,823.60
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 21,968.09 50,398.07 0.00 0.00 3,700,081.58
A-2 69,796.66 344,539.23 0.00 0.00 11,571,423.37
A-3 68,241.67 385,673.33 0.00 0.00 13,369,373.60
A-4 12,399.88 12,399.88 0.00 0.00 0.00
A-5 307,139.86 307,139.86 0.00 0.00 52,129,000.00
A-6 207,784.42 207,784.42 0.00 0.00 35,266,000.00
A-7 243,230.21 243,230.21 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 28,986.35 33,686.06 0.00 0.00 4,914,978.88
M-2 20,288.71 23,578.22 0.00 0.00 3,440,192.03
M-3 11,596.84 13,477.10 0.00 0.00 1,966,382.47
B-1 6,956.96 8,084.93 0.00 0.00 1,179,634.03
B-2 2,317.06 2,692.74 0.00 0.00 392,885.55
B-3 5,219.50 6,065.76 0.00 0.00 885,026.81
- -------------------------------------------------------------------------------
1,005,926.21 1,638,749.81 0.00 0.00 170,096,978.32
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 731.080698 5.574506 4.307469 9.881975 0.000000 725.506192
A-2 471.958802 10.945919 2.780743 13.726662 0.000000 461.012883
A-3 471.958802 10.945919 2.353161 13.299080 0.000000 461.012883
A-5 1000.000000 0.000000 5.891919 5.891919 0.000000 1000.000000
A-6 1000.000000 0.000000 5.891919 5.891919 0.000000 1000.000000
A-7 1000.000000 0.000000 5.891919 5.891919 0.000000 1000.000000
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 978.261800 0.934522 5.763840 6.698362 0.000000 977.327278
M-2 978.261801 0.934520 5.763838 6.698358 0.000000 977.327281
M-3 978.261794 0.934523 5.763837 6.698360 0.000000 977.327271
B-1 978.261806 0.934524 5.763844 6.698368 0.000000 977.327283
B-2 978.261766 0.934527 5.763831 6.698358 0.000000 977.327239
B-3 978.261807 0.934517 5.763837 6.698354 0.000000 977.327290
_______________________________________________________________________________
DETERMINATION DATE 22-January-96
DISTRIBUTION DATE 25-January-96
Run: 01/26/96 15:32:29 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S35 (POOL # 4130)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4130
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 35,382.59
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 19,310.55
SUBSERVICER ADVANCES THIS MONTH 12,025.51
MASTER SERVICER ADVANCES THIS MONTH 2,986.95
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 937,812.06
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 832,502.93
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 170,096,978.32
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 592
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 397,420.15
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 469,727.55
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.50785800 % 6.05132900 % 1.44081250 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.48716830 % 6.06804041 % 1.44479130 %
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 7.46335995
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 325.80
POOL TRADING FACTOR: 84.55678920
................................................................................
Run: 01/26/96 15:32:31 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 8,156,258.06 6.573370 % 1,104,778.57
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 41,890,394.36 6.250000 % 456,390.01
A-5 760944YM4 24,343,000.00 24,343,000.00 6.275000 % 0.00
A-6 760944YN2 0.00 0.00 2.225000 % 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 30,926,303.80 7.000000 % 66,058.79
A-12 760944YX0 16,300,192.00 11,995,104.41 6.762500 % 0.00
A-13 760944YY8 8,444,808.00 6,214,427.03 4.318863 % 0.00
A-14 760944YZ5 0.00 0.00 0.211999 % 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 7,539,023.91 6.500000 % 32,238.05
B 777,263.95 534,769.14 6.500000 % 2,286.75
- -------------------------------------------------------------------------------
259,085,063.95 204,401,280.71 1,661,752.17
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 44,546.77 1,149,325.34 0.00 0.00 7,051,479.49
A-2 22,354.51 22,354.51 0.00 0.00 6,046,000.00
A-3 72,855.75 72,855.75 0.00 0.00 17,312,000.00
A-4 217,536.23 673,926.24 0.00 0.00 41,434,004.35
A-5 126,918.50 126,918.50 0.00 0.00 24,343,000.00
A-6 45,002.98 45,002.98 0.00 0.00 0.00
A-7 23,227.15 23,227.15 0.00 0.00 4,877,000.00
A-8 39,835.12 39,835.12 0.00 0.00 7,400,000.00
A-9 139,961.23 139,961.23 0.00 0.00 26,000,000.00
A-10 58,496.68 58,496.68 0.00 0.00 11,167,000.00
A-11 179,871.85 245,930.64 0.00 0.00 30,860,245.01
A-12 67,398.22 67,398.22 0.00 0.00 11,995,104.41
A-13 22,300.14 22,300.14 0.00 0.00 6,214,427.03
A-14 36,004.35 36,004.35 0.00 0.00 0.00
R-I 1.78 1.78 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 40,716.05 72,954.10 0.00 0.00 7,506,785.86
B 2,888.15 5,174.90 0.00 0.00 532,482.39
- -------------------------------------------------------------------------------
1,139,915.46 2,801,667.63 0.00 0.00 202,739,528.54
===============================================================================
Run: 01/26/96 15:32:31
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-1 232.372025 31.475173 1.269139 32.744312 0.000000 200.896852
A-2 1000.000000 0.000000 3.697405 3.697405 0.000000 1000.000000
A-3 1000.000000 0.000000 4.208396 4.208396 0.000000 1000.000000
A-4 790.071752 8.607722 4.102832 12.710554 0.000000 781.464030
A-5 1000.000000 0.000000 5.213758 5.213758 0.000000 1000.000000
A-7 1000.000000 0.000000 4.762590 4.762590 0.000000 1000.000000
A-8 1000.000000 0.000000 5.383124 5.383124 0.000000 1000.000000
A-9 1000.000000 0.000000 5.383124 5.383124 0.000000 1000.000000
A-10 1000.000000 0.000000 5.238352 5.238352 0.000000 1000.000000
A-11 773.060962 1.651263 4.496234 6.147497 0.000000 771.409699
A-12 735.887308 0.000000 4.134811 4.134811 0.000000 735.887308
A-13 735.887309 0.000000 2.640692 2.640692 0.000000 735.887309
R-I 0.000000 0.000000 17.780000 17.780000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 909.236325 3.888037 4.910518 8.798555 0.000000 905.348287
B 688.014850 2.942064 3.715765 6.657829 0.000000 685.072799
_______________________________________________________________________________
DETERMINATION DATE 22-January-96
DISTRIBUTION DATE 25-January-96
Run: 01/26/96 15:32:32 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S36 (POOL # 4131)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4131
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 49,864.06
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 22,298.06
SUBSERVICER ADVANCES THIS MONTH 12,969.73
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 856,338.97
(B) TWO MONTHLY PAYMENTS: 1 206,135.81
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 292,862.67
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 202,739,528.54
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 807
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 787,700.27
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.05002820 % 3.68834500 % 0.26162710 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.03468140 % 3.70267501 % 0.26264360 %
CLASS A-14 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2122 %
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 7.13081397
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 148.06
POOL TRADING FACTOR: 78.25210973
................................................................................
Run: 01/26/96 15:32:34 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-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 23,625,269.71 7.000000 % 745,196.61
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 6.525000 % 0.00
A-7 760944ZK7 0.00 0.00 2.975000 % 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 0.124839 % 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 6,514,357.23 7.000000 % 6,096.19
M-2 760944ZS0 4,012,200.00 3,908,497.45 7.000000 % 3,657.61
M-3 760944ZT8 2,674,800.00 2,605,664.97 7.000000 % 2,438.40
B-1 1,604,900.00 1,563,418.47 7.000000 % 1,463.06
B-2 534,900.00 521,074.55 7.000000 % 487.63
B-3 1,203,791.32 1,139,319.10 7.000000 % 1,066.18
- -------------------------------------------------------------------------------
267,484,931.32 236,700,541.48 760,405.68
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 137,693.84 882,890.45 0.00 0.00 22,880,073.10
A-2 149,893.62 149,893.62 0.00 0.00 29,037,000.00
A-3 195,210.88 195,210.88 0.00 0.00 36,634,000.00
A-4 103,422.49 103,422.49 0.00 0.00 18,679,000.00
A-5 249,657.68 249,657.68 0.00 0.00 43,144,000.00
A-6 117,140.77 117,140.77 0.00 0.00 21,561,940.00
A-7 53,409.01 53,409.01 0.00 0.00 0.00
A-8 99,080.16 99,080.16 0.00 0.00 17,000,000.00
A-9 122,393.13 122,393.13 0.00 0.00 21,000,000.00
A-10 56,924.47 56,924.47 0.00 0.00 9,767,000.00
A-11 24,602.98 24,602.98 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 37,967.27 44,063.46 0.00 0.00 6,508,261.04
M-2 22,779.68 26,437.29 0.00 0.00 3,904,839.84
M-3 15,186.45 17,624.85 0.00 0.00 2,603,226.57
B-1 9,111.98 10,575.04 0.00 0.00 1,561,955.41
B-2 3,036.95 3,524.58 0.00 0.00 520,586.92
B-3 6,640.22 7,706.40 0.00 0.00 1,138,252.92
- -------------------------------------------------------------------------------
1,404,151.58 2,164,557.26 0.00 0.00 235,940,135.80
===============================================================================
Run: 01/26/96 15:32:34
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-1 437.959175 13.814263 2.552533 16.366796 0.000000 424.144911
A-2 1000.000000 0.000000 5.162159 5.162159 0.000000 1000.000000
A-3 1000.000000 0.000000 5.328680 5.328680 0.000000 1000.000000
A-4 1000.000000 0.000000 5.536832 5.536832 0.000000 1000.000000
A-5 1000.000000 0.000000 5.786614 5.786614 0.000000 1000.000000
A-6 1000.000000 0.000000 5.432757 5.432757 0.000000 1000.000000
A-8 1000.000000 0.000000 5.828245 5.828245 0.000000 1000.000000
A-9 1000.000000 0.000000 5.828244 5.828244 0.000000 1000.000000
A-10 1000.000000 0.000000 5.828245 5.828245 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-1 974.153193 0.911621 5.677603 6.589224 0.000000 973.241572
M-2 974.153195 0.911622 5.677603 6.589225 0.000000 973.241573
M-3 974.153197 0.911620 5.677602 6.589222 0.000000 973.241577
B-1 974.153200 0.911621 5.677600 6.589221 0.000000 973.241579
B-2 974.153206 0.911628 5.677603 6.589231 0.000000 973.241578
B-3 946.442362 0.885677 5.516097 6.401774 0.000000 945.556677
_______________________________________________________________________________
DETERMINATION DATE 22-January-96
DISTRIBUTION DATE 25-January-96
Run: 01/26/96 15:32:35 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S37 (POOL # 4132)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4132
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 57,471.74
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 25,003.79
SUBSERVICER ADVANCES THIS MONTH 25,362.91
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 2,395,417.15
(B) TWO MONTHLY PAYMENTS: 1 396,594.50
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 917,497.19
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 235,940,135.80
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 815
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 538,899.25
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.13380030 % 5.50422000 % 1.36197920 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.11811760 % 5.51679239 % 1.36509000 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1246 %
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 7.54087412
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 326.25
POOL TRADING FACTOR: 88.20688875
................................................................................
Run: 01/26/96 15:32:36 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 70,425,955.55 6.375000 % 333,643.47
A-2 760944ZB7 0.00 0.00 2.625000 % 0.00
A-3 760944ZD3 59,980,000.00 48,111,971.17 5.500000 % 444,857.96
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 5.180000 % 0.00
A-10 760944ZW1 11,262,000.00 11,262,000.00 13.369677 % 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 4,730,609.27 0.000000 % 40,676.23
A-16 760944A40 0.00 0.00 0.076966 % 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 7,027,123.89 7.000000 % 6,773.77
M-2 760944B49 4,801,400.00 4,684,424.04 7.000000 % 4,515.53
M-3 760944B56 3,200,900.00 3,122,916.87 7.000000 % 3,010.32
B-1 1,920,600.00 1,873,808.64 7.000000 % 1,806.25
B-2 640,200.00 624,602.89 7.000000 % 602.08
B-3 1,440,484.07 1,405,389.62 7.000000 % 1,354.72
- -------------------------------------------------------------------------------
320,088,061.92 280,309,823.95 837,240.33
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 373,763.71 707,407.18 0.00 0.00 70,092,312.08
A-2 153,902.71 153,902.71 0.00 0.00 0.00
A-3 220,292.66 665,150.62 0.00 0.00 47,667,113.21
A-4 200,212.57 200,212.57 0.00 0.00 34,356,514.27
A-5 63,152.61 63,152.61 0.00 0.00 10,837,000.00
A-6 14,830.98 14,830.98 0.00 0.00 2,545,000.00
A-7 37,179.45 37,179.45 0.00 0.00 6,380,000.00
A-8 40,247.71 40,247.71 0.00 0.00 6,906,514.27
A-9 169,971.26 169,971.26 0.00 0.00 39,415,000.00
A-10 125,348.93 125,348.93 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 97,837.88 97,837.88 0.00 0.00 16,789,000.00
A-15 0.00 40,676.23 0.00 0.00 4,689,933.04
A-16 17,960.56 17,960.56 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 40,950.56 47,724.33 0.00 0.00 7,020,350.12
M-2 27,298.48 31,814.01 0.00 0.00 4,679,908.51
M-3 18,198.80 21,209.12 0.00 0.00 3,119,906.55
B-1 10,919.62 12,725.87 0.00 0.00 1,872,002.39
B-2 3,639.88 4,241.96 0.00 0.00 624,000.81
B-3 8,189.91 9,544.63 0.00 0.00 1,404,034.90
- -------------------------------------------------------------------------------
1,623,898.28 2,461,138.61 0.00 0.00 279,472,583.62
===============================================================================
Run: 01/26/96 15:32:36
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-1 875.356795 4.147009 4.645682 8.792691 0.000000 871.209786
A-3 802.133564 7.416772 3.672769 11.089541 0.000000 794.716792
A-4 803.491996 0.000000 4.682349 4.682349 0.000000 803.491996
A-5 1000.000000 0.000000 5.827499 5.827499 0.000000 1000.000000
A-6 1000.000000 0.000000 5.827497 5.827497 0.000000 1000.000000
A-7 1000.000000 0.000000 5.827500 5.827500 0.000000 1000.000000
A-8 451.140785 0.000000 2.629023 2.629023 0.000000 451.140785
A-9 1000.000000 0.000000 4.312350 4.312350 0.000000 1000.000000
A-10 1000.000000 0.000000 11.130255 11.130255 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 5.827499 5.827499 0.000000 1000.000000
A-15 942.788559 8.106585 0.000000 8.106585 0.000000 934.681975
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-1 975.637116 0.940462 5.685525 6.625987 0.000000 974.696654
M-2 975.637114 0.940461 5.685525 6.625986 0.000000 974.696653
M-3 975.637124 0.940460 5.685526 6.625986 0.000000 974.696663
B-1 975.637113 0.940461 5.685525 6.625986 0.000000 974.696652
B-2 975.637129 0.940456 5.685536 6.625992 0.000000 974.696673
B-3 975.637044 0.940462 5.685526 6.625988 0.000000 974.696582
_______________________________________________________________________________
DETERMINATION DATE 22-January-96
DISTRIBUTION DATE 25-January-96
Run: 01/26/96 15:32:38 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S39 (POOL # 4133)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4133
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 76,301.44
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 29,635.63
SUBSERVICER ADVANCES THIS MONTH 37,046.31
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 12 3,433,025.05
(B) TWO MONTHLY PAYMENTS: 1 237,874.78
(C) THREE OR MORE MONTHLY PAYMENTS: 1 254,293.96
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,584,848.74
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 279,472,583.62
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 983
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 566,844.66
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.20040670 % 5.38301300 % 1.41658040 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.18726880 % 5.30290485 % 1.41931740 %
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 7.41169157
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 326.39
POOL TRADING FACTOR: 87.31115492
................................................................................
Run: 01/26/96 15:32:40 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 21,961,661.34 6.000000 % 615,912.74
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 6.166000 % 0.00
A-9 760944YF9 3,770,880.00 3,530,467.90 4.610477 % 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 6.266000 % 0.00
A-12 760944XX1 987,000.00 987,000.00 5.544000 % 0.00
A-13 760944XY9 0.00 0.00 0.373057 % 0.00
R 760944YK8 109,869.00 0.00 6.000000 % 0.00
M-1 760944YH5 2,008,172.00 1,821,315.64 6.000000 % 7,840.74
M-2 760944YJ1 3,132,748.00 2,841,252.05 6.000000 % 12,231.55
B 481,961.44 437,115.87 6.000000 % 1,881.78
- -------------------------------------------------------------------------------
160,653,750.44 135,248,060.66 637,866.81
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 109,762.70 725,675.44 0.00 0.00 21,345,748.60
A-2 116,876.43 116,876.43 0.00 0.00 23,385,000.00
A-3 176,676.58 176,676.58 0.00 0.00 35,350,000.00
A-4 18,002.52 18,002.52 0.00 0.00 3,602,000.00
A-5 50,603.97 50,603.97 0.00 0.00 10,125,000.00
A-6 72,325.12 72,325.12 0.00 0.00 14,471,035.75
A-7 24,465.84 24,465.84 0.00 0.00 4,895,202.95
A-8 44,375.06 44,375.06 0.00 0.00 8,639,669.72
A-9 13,558.65 13,558.65 0.00 0.00 3,530,467.90
A-10 10,435.26 10,435.26 0.00 0.00 1,509,339.44
A-11 8,831.39 8,831.39 0.00 0.00 1,692,000.00
A-12 4,558.05 4,558.05 0.00 0.00 987,000.00
A-13 42,028.51 42,028.51 0.00 0.00 0.00
R 0.01 0.01 0.00 0.00 0.00
M-1 9,102.80 16,943.54 0.00 0.00 1,813,474.90
M-2 14,200.36 26,431.91 0.00 0.00 2,829,020.50
B 2,184.66 4,066.44 0.00 0.00 435,234.09
- -------------------------------------------------------------------------------
717,987.91 1,355,854.72 0.00 0.00 134,610,193.85
===============================================================================
Run: 01/26/96 15:32:40
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-1 630.592969 17.684921 3.151655 20.836576 0.000000 612.908048
A-2 1000.000000 0.000000 4.997923 4.997923 0.000000 1000.000000
A-3 1000.000000 0.000000 4.997923 4.997923 0.000000 1000.000000
A-4 1000.000000 0.000000 4.997923 4.997923 0.000000 1000.000000
A-5 1000.000000 0.000000 4.997923 4.997923 0.000000 1000.000000
A-6 578.841430 0.000000 2.893005 2.893005 0.000000 578.841430
A-7 916.361466 0.000000 4.579903 4.579903 0.000000 916.361466
A-8 936.245093 0.000000 4.808741 4.808741 0.000000 936.245093
A-9 936.245094 0.000000 3.595620 3.595620 0.000000 936.245094
A-10 936.245093 0.000000 6.473004 6.473004 0.000000 936.245093
A-11 1000.000000 0.000000 5.219498 5.219498 0.000000 1000.000000
A-12 1000.000000 0.000000 4.618085 4.618085 0.000000 1000.000000
R 0.000000 0.000000 0.000091 0.000091 0.000000 0.000000
M-1 906.952014 3.904417 4.532879 8.437296 0.000000 903.047598
M-2 906.951996 3.904416 4.532877 8.437293 0.000000 903.047580
B 906.951954 3.904420 4.532873 8.437293 0.000000 903.047534
_______________________________________________________________________________
DETERMINATION DATE 22-January-96
DISTRIBUTION DATE 25-January-96
Run: 01/26/96 15:32:41 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S42 (POOL # 4134)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4134
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 26,793.37
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 14,386.69
SUBSERVICER ADVANCES THIS MONTH 1,036.69
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 107,775.70
(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 134,610,193.85
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 488
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 55,625.70
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.22938510 % 0.32319600 % 3.44741930 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.22782690 % 0.32332922 % 3.44884390 %
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 6.73585420
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 148.94
POOL TRADING FACTOR: 83.78901425
................................................................................
Run: 01/26/96 15:32:43 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 135,538,060.00 106,311,252.40 6.275000 % 1,499,918.63
A-2 760944C30 0.00 0.00 1.225000 % 0.00
A-3 760944C48 30,006,995.00 19,777,867.82 4.750000 % 562,474.05
A-4 760944C55 0.00 0.00 1.225000 % 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 38,581,148.10 6.750000 % 0.00
A-11 760944D47 4,850,379.00 4,462,413.03 0.000000 % 44,121.38
A-12 760944D54 0.00 0.00 0.136359 % 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 10,571,613.71 6.750000 % 10,494.79
M-2 760944E20 6,487,300.00 6,342,772.69 6.750000 % 6,296.68
M-3 760944E38 4,325,000.00 4,228,645.50 6.750000 % 4,197.91
B-1 2,811,100.00 2,748,472.90 6.750000 % 2,728.50
B-2 865,000.00 845,729.10 6.750000 % 839.58
B-3 1,730,037.55 1,547,519.91 6.750000 % 1,536.27
- -------------------------------------------------------------------------------
432,489,516.55 387,785,566.48 2,132,607.79
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 554,637.49 2,054,556.12 0.00 0.00 104,811,333.77
A-2 53,715.17 53,715.17 0.00 0.00 0.00
A-3 78,106.88 640,580.93 0.00 0.00 19,215,393.77
A-4 54,560.67 54,560.67 0.00 0.00 0.00
A-5 308,840.68 308,840.68 0.00 0.00 59,913,758.57
A-6 33,914.50 33,914.50 0.00 0.00 6,579,267.84
A-7 131,969.05 131,969.05 0.00 0.00 24,049,823.12
A-8 316,409.11 316,409.11 0.00 0.00 56,380,504.44
A-9 255,037.47 255,037.47 0.00 0.00 45,444,777.35
A-10 0.00 0.00 216,518.58 0.00 38,797,666.68
A-11 0.00 44,121.38 0.00 0.00 4,418,291.65
A-12 43,963.54 43,963.54 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 59,328.22 69,823.01 0.00 0.00 10,561,118.92
M-2 35,595.84 41,892.52 0.00 0.00 6,336,476.01
M-3 23,731.29 27,929.20 0.00 0.00 4,224,447.59
B-1 15,424.51 18,153.01 0.00 0.00 2,745,744.40
B-2 4,746.26 5,585.84 0.00 0.00 844,889.52
B-3 8,684.73 10,221.00 0.00 0.00 1,514,524.10
- -------------------------------------------------------------------------------
1,978,665.41 4,111,273.20 216,518.58 0.00 385,838,017.73
===============================================================================
Run: 01/26/96 15:32:43
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-1 784.364572 11.066402 4.092116 15.158518 0.000000 773.298170
A-3 659.108579 18.744764 2.602956 21.347720 0.000000 640.363814
A-5 963.750404 0.000000 4.967896 4.967896 0.000000 963.750404
A-6 966.588862 0.000000 4.982527 4.982527 0.000000 966.588862
A-7 973.681464 0.000000 5.342901 5.342901 0.000000 973.681465
A-8 990.697237 0.000000 5.559823 5.559823 0.000000 990.697237
A-9 984.076044 0.000000 5.522665 5.522665 0.000000 984.076044
A-10 1007.366983 0.000000 0.000000 0.000000 5.653374 1013.020358
A-11 920.013267 9.096481 0.000000 9.096481 0.000000 910.916786
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-1 977.721499 0.970616 5.487003 6.457619 0.000000 976.750883
M-2 977.721500 0.970616 5.487004 6.457620 0.000000 976.750884
M-3 977.721503 0.970615 5.487003 6.457618 0.000000 976.750888
B-1 977.721497 0.970616 5.487002 6.457618 0.000000 976.750880
B-2 977.721503 0.970613 5.487006 6.457619 0.000000 976.750890
B-3 894.500764 0.887998 5.019966 5.907964 0.000000 875.428455
_______________________________________________________________________________
DETERMINATION DATE 22-January-96
DISTRIBUTION DATE 25-January-96
Run: 01/26/96 15:32:44 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S40 (POOL # 4135)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4135
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 114,198.21
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 40,915.37
SUBSERVICER ADVANCES THIS MONTH 32,435.79
MASTER SERVICER ADVANCES THIS MONTH 939.63
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 12 3,253,567.36
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 229,646.73
FORECLOSURES
NUMBER OF LOANS 6
AGGREGATE PRINCIPAL BALANCE 1,350,177.07
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 385,838,017.73
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,397
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 135,682.91
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,346,818.21
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.14292560 % 5.51572000 % 1.34135440 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.12379550 % 5.47432901 % 1.33846200 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1362 %
BANKRUPTCY AMOUNT AVAILABLE 115,508.00
FRAUD AMOUNT AVAILABLE 3,883,320.00
SPECIAL HAZARD AMOUNT AVAILABLE 4,541,600.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.28851112
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 325.86
POOL TRADING FACTOR: 89.21326482
................................................................................
Run: 01/26/96 15:32:46 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-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 32,326,156.93 6.500000 % 501,832.46
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 26,115,439.39 6.500000 % 25,352.71
A-11 760944G28 0.00 0.00 0.340234 % 0.00
R 760944G36 5,463,000.00 32,042.24 6.500000 % 0.00
M-1 760944G44 6,675,300.00 6,529,153.28 6.500000 % 6,338.46
M-2 760944G51 4,005,100.00 3,917,413.71 6.500000 % 3,803.00
M-3 760944G69 2,670,100.00 2,611,641.74 6.500000 % 2,535.37
B-1 1,735,600.00 1,697,601.38 6.500000 % 1,648.02
B-2 534,100.00 522,406.59 6.500000 % 507.15
B-3 1,068,099.02 1,044,714.44 6.500000 % 1,014.20
- -------------------------------------------------------------------------------
267,002,299.02 244,594,569.70 543,031.37
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 174,976.27 676,808.73 0.00 0.00 31,824,324.47
A-2 133,588.85 133,588.85 0.00 0.00 16,042,000.00
A-3 172,398.32 172,398.32 0.00 0.00 34,794,000.00
A-4 181,465.66 181,465.66 0.00 0.00 36,624,000.00
A-5 151,984.43 151,984.43 0.00 0.00 30,674,000.00
A-6 68,699.74 68,699.74 0.00 0.00 12,692,000.00
A-7 175,473.39 175,473.39 0.00 0.00 32,418,000.00
A-8 15,783.84 15,783.84 0.00 0.00 2,916,000.00
A-9 19,691.90 19,691.90 0.00 0.00 3,638,000.00
A-10 141,358.65 166,711.36 0.00 0.00 26,090,086.68
A-11 69,300.46 69,300.46 0.00 0.00 0.00
R 3.00 3.00 173.44 0.00 32,215.68
M-1 35,341.25 41,679.71 0.00 0.00 6,522,814.82
M-2 21,204.32 25,007.32 0.00 0.00 3,913,610.71
M-3 14,136.39 16,671.76 0.00 0.00 2,609,106.37
B-1 9,188.84 10,836.86 0.00 0.00 1,695,953.36
B-2 2,827.70 3,334.85 0.00 0.00 521,899.44
B-3 5,654.87 6,669.07 0.00 0.00 1,043,700.24
- -------------------------------------------------------------------------------
1,393,077.88 1,936,109.25 173.44 0.00 244,051,711.77
===============================================================================
Run: 01/26/96 15:32:46
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-1 668.545011 10.378518 3.618726 13.997244 0.000000 658.166494
A-2 1000.000000 0.000000 8.327444 8.327444 0.000000 1000.000000
A-3 1000.000000 0.000000 4.954829 4.954829 0.000000 1000.000000
A-4 1000.000000 0.000000 4.954829 4.954829 0.000000 1000.000000
A-5 1000.000000 0.000000 4.954829 4.954829 0.000000 1000.000000
A-6 1000.000000 0.000000 5.412838 5.412838 0.000000 1000.000000
A-7 1000.000000 0.000000 5.412838 5.412838 0.000000 1000.000000
A-8 1000.000000 0.000000 5.412840 5.412840 0.000000 1000.000000
A-9 1000.000000 0.000000 5.412837 5.412837 0.000000 1000.000000
A-10 978.106344 0.949540 5.294331 6.243871 0.000000 977.156805
R 5.865319 0.000000 0.000549 0.000549 0.031748 5.897068
M-1 978.106344 0.949539 5.294331 6.243870 0.000000 977.156805
M-2 978.106342 0.949539 5.294330 6.243869 0.000000 977.156803
M-3 978.106341 0.949541 5.294330 6.243871 0.000000 977.156799
B-1 978.106349 0.949539 5.294330 6.243869 0.000000 977.156810
B-2 978.106328 0.949541 5.294327 6.243868 0.000000 977.156787
B-3 978.106356 0.949537 5.294331 6.243868 0.000000 977.156816
_______________________________________________________________________________
DETERMINATION DATE 22-January-96
DISTRIBUTION DATE 25-January-96
Run: 01/26/96 15:32:47 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S43 (POOL # 4136)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4136
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 63,568.40
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 25,947.15
SUBSERVICER ADVANCES THIS MONTH 10,775.61
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 209,070.62
(B) TWO MONTHLY PAYMENTS: 2 448,999.32
(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 244,051,711.77
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 305,407.03
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.32653580 % 5.33871600 % 1.33474850 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.31818460 % 5.34539660 % 1.33641880 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3403 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 2,450,803.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,868,057.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.27739926
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 327.76
POOL TRADING FACTOR: 91.40434845
................................................................................
Run: 01/26/96 15:32:48 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 9,020,053.22 6.500000 % 13,395.04
A-2 760944G85 50,000,000.00 41,467,691.22 6.375000 % 116,629.39
A-3 760944G93 16,984,000.00 15,266,087.82 6.425000 % 23,482.40
A-4 760944H27 0.00 0.00 2.575000 % 0.00
A-5 760944H35 85,916,000.00 77,844,984.34 6.100000 % 110,323.91
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 6.266000 % 0.00
A-10 760944H84 5,731,923.00 5,041,226.65 6.934556 % 0.00
A-11 760944H92 5,000,000.00 4,397,500.33 6.466000 % 0.00
A-12 760944J25 1,923,077.00 1,691,346.35 6.588400 % 0.00
A-13 760944J33 0.00 0.00 0.316515 % 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 5,873,128.32 6.500000 % 5,818.84
M-2 760944J74 3,601,003.00 3,522,412.48 6.500000 % 3,489.86
M-3 760944J82 2,400,669.00 2,348,275.30 6.500000 % 2,326.57
B-1 760944J90 1,560,435.00 1,526,379.08 6.500000 % 1,512.27
B-2 760944K23 480,134.00 469,655.25 6.500000 % 465.31
B-3 760944K31 960,268.90 939,311.46 6.500000 % 930.63
- -------------------------------------------------------------------------------
240,066,876.90 217,630,330.01 278,374.22
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 48,844.59 62,239.63 0.00 0.00 9,006,658.18
A-2 220,233.85 336,863.24 0.00 0.00 41,351,061.83
A-3 81,713.71 105,196.11 0.00 0.00 15,242,605.42
A-4 32,749.07 32,749.07 0.00 0.00 0.00
A-5 395,598.37 505,922.28 0.00 0.00 77,734,660.43
A-6 78,400.61 78,400.61 0.00 0.00 14,762,000.00
A-7 99,843.82 99,843.82 0.00 0.00 18,438,000.00
A-8 30,649.53 30,649.53 0.00 0.00 5,660,000.00
A-9 48,872.66 48,872.66 0.00 0.00 9,362,278.19
A-10 29,123.86 29,123.86 0.00 0.00 5,041,226.65
A-11 23,688.40 23,688.40 0.00 0.00 4,397,500.33
A-12 9,283.39 9,283.39 0.00 0.00 1,691,346.35
A-13 57,386.24 57,386.24 0.00 0.00 0.00
R-I 1.28 1.28 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 31,803.65 37,622.49 0.00 0.00 5,867,309.48
M-2 19,074.25 22,564.11 0.00 0.00 3,518,922.62
M-3 12,716.17 15,042.74 0.00 0.00 2,345,948.73
B-1 8,265.52 9,777.79 0.00 0.00 1,524,866.81
B-2 2,543.24 3,008.55 0.00 0.00 469,189.94
B-3 5,086.49 6,017.12 0.00 0.00 938,380.83
- -------------------------------------------------------------------------------
1,235,878.70 1,514,252.92 0.00 0.00 217,351,955.79
===============================================================================
Run: 01/26/96 15:32:48
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-1 902.005322 1.339504 4.884459 6.223963 0.000000 900.665818
A-2 829.353824 2.332588 4.404677 6.737265 0.000000 827.021237
A-3 898.851143 1.382619 4.811217 6.193836 0.000000 897.468525
A-5 906.059225 1.284090 4.604478 5.888568 0.000000 904.775134
A-6 1000.000000 0.000000 5.310975 5.310975 0.000000 1000.000000
A-7 1000.000000 0.000000 5.415111 5.415111 0.000000 1000.000000
A-8 1000.000000 0.000000 5.415111 5.415111 0.000000 1000.000000
A-9 879.500065 0.000000 4.591138 4.591138 0.000000 879.500065
A-10 879.500065 0.000000 5.080993 5.080993 0.000000 879.500065
A-11 879.500066 0.000000 4.737680 4.737680 0.000000 879.500066
A-12 879.500067 0.000000 4.827363 4.827363 0.000000 879.500067
R-I 0.000000 0.000000 12.840000 12.840000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 978.175377 0.969134 5.296930 6.266064 0.000000 977.206244
M-2 978.175381 0.969136 5.296927 6.266063 0.000000 977.206245
M-3 978.175375 0.969134 5.296928 6.266062 0.000000 977.206241
B-1 978.175368 0.969134 5.296933 6.266067 0.000000 977.206234
B-2 978.175364 0.969125 5.296938 6.266063 0.000000 977.206238
B-3 978.175446 0.969135 5.296933 6.266068 0.000000 977.206312
_______________________________________________________________________________
DETERMINATION DATE 22-January-96
DISTRIBUTION DATE 25-January-96
Run: 01/26/96 15:32:50 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S44 (POOL # 4137)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4137
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 56,383.60
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 23,024.82
SUBSERVICER ADVANCES THIS MONTH 13,441.79
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,193,114.57
(B) TWO MONTHLY PAYMENTS: 1 310,461.64
(C) THREE OR MORE MONTHLY PAYMENTS: 1 238,436.14
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 295,020.47
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 217,351,955.79
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 800
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 62,755.38
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.25500180 % 5.39622200 % 1.34877610 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.25305430 % 5.39778020 % 1.34916550 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3165 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 2,194,557.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,250,259.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.25252023
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 326.19
POOL TRADING FACTOR: 90.53808614
................................................................................
Run: 01/26/96 15:32:52 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-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 77,126,599.25 8.022591 % 4,473,945.20
M-1 760944E61 2,987,500.00 2,869,758.79 8.022591 % 2,059.99
M-2 760944E79 1,991,700.00 1,913,204.55 8.022591 % 1,373.35
R 760944E53 100.00 0.00 8.022591 % 0.00
B-1 863,100.00 829,084.13 8.022591 % 595.14
B-2 332,000.00 318,915.44 8.022591 % 228.93
B-3 796,572.42 765,178.52 8.022591 % 549.27
- -------------------------------------------------------------------------------
132,777,672.42 83,822,740.68 4,478,751.88
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 499,346.10 4,973,291.30 0.00 0.00 72,652,654.05
M-1 18,579.88 20,639.87 0.00 0.00 2,867,698.80
M-2 12,386.79 13,760.14 0.00 0.00 1,911,831.20
R 0.00 0.00 0.00 0.00 0.00
B-1 5,367.80 5,962.94 0.00 0.00 828,488.99
B-2 2,064.78 2,293.71 0.00 0.00 318,686.51
B-3 4,954.04 5,503.31 0.00 0.00 764,629.25
- -------------------------------------------------------------------------------
542,699.39 5,021,451.27 0.00 0.00 79,343,988.80
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 613.056373 35.562058 3.969153 39.531211 0.000000 577.494315
M-1 960.588716 0.689536 6.219207 6.908743 0.000000 959.899180
M-2 960.588718 0.689537 6.219205 6.908742 0.000000 959.899182
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B-1 960.588727 0.689538 6.219210 6.908748 0.000000 959.899189
B-2 960.588675 0.689548 6.219217 6.908765 0.000000 959.899127
B-3 960.588769 0.689542 6.219209 6.908751 0.000000 959.899227
_______________________________________________________________________________
DETERMINATION DATE 22-January-96
DISTRIBUTION DATE 25-January-96
Run: 01/26/96 15:32:52 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S46 (POOL # 4138)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4138
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 21,917.85
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 8,431.29
SUBSERVICER ADVANCES THIS MONTH 38,784.82
MASTER SERVICER ADVANCES THIS MONTH 3,305.25
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 2,405,991.20
(B) TWO MONTHLY PAYMENTS: 3 826,019.33
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 7
AGGREGATE PRINCIPAL BALANCE 1,976,401.24
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 79,343,988.80
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 281
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 513,223.31
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 4,418,581.55
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.01154560 % 5.70604500 % 2.28240940 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 91.56667710 % 6.02380857 % 2.40951430 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 882,726.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,729,841.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.46988316
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 332.23
POOL TRADING FACTOR: 59.75702643
................................................................................
Run: 01/26/96 15:32:54 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 23,325,646.55 6.500000 % 278,439.72
A-2 760944M39 10,308,226.00 7,738,755.01 5.200000 % 193,606.13
A-3 760944M47 53,602,774.00 40,241,525.14 6.750000 % 1,006,751.85
A-4 760944M54 19,600,000.00 17,157,211.52 6.500000 % 184,060.78
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 29,675,147.03 6.500000 % 238,096.64
A-8 760944M96 122,726,000.00 108,881,140.00 6.500000 % 351,210.98
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 59,415,541.56 6.500000 % 0.00
A-16 760944N95 1,000,000.00 1,138,192.18 6.500000 % 0.00
A-17 760944P28 2,791,590.78 2,606,608.55 0.000000 % 7,147.55
A-18 760944P36 0.00 0.00 0.378261 % 0.00
R 760944P44 100.00 0.00 6.500000 % 0.00
M-1 760944P51 13,235,200.00 12,933,679.78 6.500000 % 12,660.42
M-2 760944P69 5,294,000.00 5,173,393.74 6.500000 % 5,064.09
M-3 760944P77 5,294,000.00 5,173,393.74 6.500000 % 5,064.09
B-1 2,382,300.00 2,328,027.17 6.500000 % 2,278.84
B-2 794,100.00 776,009.05 6.500000 % 759.61
B-3 2,117,643.10 1,658,695.22 6.500000 % 1,623.67
- -------------------------------------------------------------------------------
529,391,833.88 481,270,866.24 2,286,764.37
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 126,093.76 404,533.48 0.00 0.00 23,047,206.83
A-2 33,467.33 227,073.46 0.00 0.00 7,545,148.88
A-3 225,904.44 1,232,656.29 0.00 0.00 39,234,773.29
A-4 92,748.45 276,809.23 0.00 0.00 16,973,150.74
A-5 68,107.66 68,107.66 0.00 0.00 12,599,000.00
A-6 240,644.56 240,644.56 0.00 0.00 44,516,000.00
A-7 160,417.89 398,514.53 0.00 0.00 29,437,050.39
A-8 588,589.59 939,800.57 0.00 0.00 108,529,929.02
A-9 102,070.98 102,070.98 0.00 0.00 19,481,177.00
A-10 72,725.95 72,725.95 0.00 0.00 10,930,823.00
A-11 124,749.21 124,749.21 0.00 0.00 25,000,000.00
A-12 91,952.65 91,952.65 0.00 0.00 17,010,000.00
A-13 70,291.61 70,291.61 0.00 0.00 13,003,000.00
A-14 110,861.59 110,861.59 0.00 0.00 20,507,900.00
A-15 0.00 0.00 321,188.49 0.00 59,736,730.05
A-16 0.00 0.00 6,152.84 0.00 1,144,345.02
A-17 0.00 7,147.55 0.00 0.00 2,599,461.00
A-18 151,400.77 151,400.77 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 69,916.87 82,577.29 0.00 0.00 12,921,019.36
M-2 27,966.33 33,030.42 0.00 0.00 5,168,329.65
M-3 27,966.33 33,030.42 0.00 0.00 5,168,329.65
B-1 12,584.85 14,863.69 0.00 0.00 2,325,748.33
B-2 4,194.95 4,954.56 0.00 0.00 775,249.44
B-3 8,966.56 10,590.23 0.00 0.00 1,657,071.55
- -------------------------------------------------------------------------------
2,411,622.33 4,698,386.70 327,341.33 0.00 479,311,443.20
===============================================================================
Run: 01/26/96 15:32:54
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-1 777.521552 9.281324 4.203125 13.484449 0.000000 768.240228
A-2 750.735870 18.781712 3.246662 22.028374 0.000000 731.954158
A-3 750.735869 18.781712 4.214417 22.996129 0.000000 731.954158
A-4 875.367935 9.390856 4.732064 14.122920 0.000000 865.977079
A-5 1000.000000 0.000000 5.405799 5.405799 0.000000 1000.000000
A-6 1000.000000 0.000000 5.405799 5.405799 0.000000 1000.000000
A-7 759.712937 6.095508 4.106856 10.202364 0.000000 753.617429
A-8 887.188860 2.861749 4.795965 7.657714 0.000000 884.327111
A-9 1000.000000 0.000000 5.239467 5.239467 0.000000 1000.000000
A-10 1000.000000 0.000000 6.653291 6.653291 0.000000 1000.000000
A-11 1000.000000 0.000000 4.989968 4.989968 0.000000 1000.000000
A-12 1000.000000 0.000000 5.405800 5.405800 0.000000 1000.000000
A-13 1000.000000 0.000000 5.405799 5.405799 0.000000 1000.000000
A-14 1000.000000 0.000000 5.405799 5.405799 0.000000 1000.000000
A-15 1021.991874 0.000000 0.000000 0.000000 5.524683 1027.516557
A-16 1138.192180 0.000000 0.000000 0.000000 6.152840 1144.345020
A-17 933.735907 2.560386 0.000000 2.560386 0.000000 931.175521
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 977.218310 0.956572 5.282646 6.239218 0.000000 976.261738
M-2 977.218311 0.956572 5.282646 6.239218 0.000000 976.261740
M-3 977.218311 0.956572 5.282646 6.239218 0.000000 976.261740
B-1 977.218306 0.956571 5.282647 6.239218 0.000000 976.261735
B-2 977.218297 0.956567 5.282647 6.239214 0.000000 976.261730
B-3 783.274207 0.766725 4.234222 5.000947 0.000000 782.507473
_______________________________________________________________________________
DETERMINATION DATE 22-January-96
DISTRIBUTION DATE 25-January-96
Run: 01/26/96 15:32:56 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S45 (POOL # 4139)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4139
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 111,764.84
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 50,616.58
SUBSERVICER ADVANCES THIS MONTH 47,739.49
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 15 4,006,461.09
(B) TWO MONTHLY PAYMENTS: 6 1,672,210.56
(C) THREE OR MORE MONTHLY PAYMENTS: 1 217,011.84
FORECLOSURES
NUMBER OF LOANS 6
AGGREGATE PRINCIPAL BALANCE 1,265,134.06
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 479,311,443.20
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,680
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,488,019.21
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.14136350 % 4.86363200 % 0.99500460 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.12312910 % 4.85231033 % 0.99810150 %
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 7.24705007
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 327.97
POOL TRADING FACTOR: 90.54001451
................................................................................
Run: 01/26/96 15:32:57 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 8,654,042.83 6.500000 % 82,304.65
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 87,807,536.64 5.650000 % 835,097.42
A-9 760944S58 43,941,000.00 37,317,693.52 6.475000 % 354,911.56
A-10 760944S66 0.00 0.00 2.025000 % 0.00
A-11 760944S74 16,684,850.00 16,614,005.06 6.416000 % 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 5.473946 % 0.00
A-14 760944T24 10,093,055.55 10,050,199.79 7.062500 % 0.00
A-15 760944T32 1,121,450.62 1,116,688.87 9.000000 % 0.00
A-16 760944T40 2,760,493.83 2,748,772.60 3.427734 % 0.00
A-17 760944T57 78,019,000.00 63,365,983.66 6.500000 % 757,056.96
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 39,501,393.63 6.500000 % 303,205.10
A-24 760944U48 0.00 0.00 0.235221 % 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 15,793,761.87 6.500000 % 15,659.52
M-2 760944U89 5,867,800.00 5,743,132.78 6.500000 % 5,694.32
M-3 760944U97 5,867,800.00 5,743,132.78 6.500000 % 5,694.32
B-1 2,640,500.00 2,584,399.97 6.500000 % 2,562.43
B-2 880,200.00 861,499.26 6.500000 % 854.18
B-3 2,347,160.34 2,297,292.68 6.500000 % 2,277.77
- -------------------------------------------------------------------------------
586,778,060.34 540,723,045.05 2,365,318.23
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 46,774.77 129,079.42 0.00 0.00 8,571,738.18
A-2 28,051.75 28,051.75 0.00 0.00 5,190,000.00
A-3 16,209.47 16,209.47 0.00 0.00 2,999,000.00
A-4 172,754.56 172,754.56 0.00 0.00 31,962,221.74
A-5 267,086.14 267,086.14 0.00 0.00 49,415,000.00
A-6 12,777.33 12,777.33 0.00 0.00 2,364,000.00
A-7 63,464.67 63,464.67 0.00 0.00 11,741,930.42
A-8 412,533.70 1,247,631.12 0.00 0.00 86,972,439.22
A-9 200,924.90 555,836.46 0.00 0.00 36,962,781.96
A-10 62,837.52 62,837.52 0.00 0.00 0.00
A-11 88,637.58 88,637.58 0.00 0.00 16,614,005.06
A-12 23,485.65 23,485.65 0.00 0.00 3,227,863.84
A-13 26,027.62 26,027.62 0.00 0.00 5,718,138.88
A-14 59,021.78 59,021.78 0.00 0.00 10,050,199.79
A-15 8,357.07 8,357.07 0.00 0.00 1,116,688.87
A-16 7,834.75 7,834.75 0.00 0.00 2,748,772.60
A-17 342,490.66 1,099,547.62 0.00 0.00 62,608,926.70
A-18 251,654.98 251,654.98 0.00 0.00 46,560,000.00
A-19 194,816.41 194,816.41 0.00 0.00 36,044,000.00
A-20 21,646.87 21,646.87 0.00 0.00 4,005,000.00
A-21 13,582.66 13,582.66 0.00 0.00 2,513,000.00
A-22 209,622.51 209,622.51 0.00 0.00 38,783,354.23
A-23 213,503.48 516,708.58 0.00 0.00 39,198,188.53
A-24 105,762.31 105,762.31 0.00 0.00 0.00
R-I 0.84 0.84 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 85,364.66 101,024.18 0.00 0.00 15,778,102.35
M-2 31,041.41 36,735.73 0.00 0.00 5,737,438.46
M-3 31,041.41 36,735.73 0.00 0.00 5,737,438.46
B-1 13,968.58 16,531.01 0.00 0.00 2,581,837.54
B-2 4,656.37 5,510.55 0.00 0.00 860,645.08
B-3 12,416.80 14,694.57 0.00 0.00 2,295,014.91
- -------------------------------------------------------------------------------
3,028,349.21 5,393,667.44 0.00 0.00 538,357,726.82
===============================================================================
Run: 01/26/96 15:32:57
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-1 849.268187 8.077002 4.590262 12.667264 0.000000 841.191186
A-2 1000.000000 0.000000 5.404961 5.404961 0.000000 1000.000000
A-3 1000.000000 0.000000 5.404958 5.404958 0.000000 1000.000000
A-4 976.571901 0.000000 5.278333 5.278333 0.000000 976.571901
A-5 1000.000000 0.000000 5.404961 5.404961 0.000000 1000.000000
A-6 1000.000000 0.000000 5.404962 5.404962 0.000000 1000.000000
A-7 995.753937 0.000000 5.382011 5.382011 0.000000 995.753937
A-8 849.268189 8.077002 3.989996 12.066998 0.000000 841.191187
A-9 849.268190 8.077002 4.572606 12.649608 0.000000 841.191187
A-11 995.753936 0.000000 5.312459 5.312459 0.000000 995.753936
A-12 995.753936 0.000000 7.245017 7.245017 0.000000 995.753936
A-13 995.753935 0.000000 4.532437 4.532437 0.000000 995.753935
A-14 995.753936 0.000000 5.847761 5.847761 0.000000 995.753936
A-15 995.753937 0.000000 7.452018 7.452018 0.000000 995.753937
A-16 995.753937 0.000000 2.838170 2.838170 0.000000 995.753937
A-17 812.186566 9.703495 4.389837 14.093332 0.000000 802.483071
A-18 1000.000000 0.000000 5.404961 5.404961 0.000000 1000.000000
A-19 1000.000000 0.000000 5.404961 5.404961 0.000000 1000.000000
A-20 1000.000000 0.000000 5.404961 5.404961 0.000000 1000.000000
A-21 1000.000000 0.000000 5.404958 5.404958 0.000000 1000.000000
A-22 997.770883 0.000000 5.392913 5.392913 0.000000 997.770883
A-23 870.650069 6.682942 4.705829 11.388771 0.000000 863.967127
R-I 0.000000 0.000000 1.680000 1.680000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 978.754005 0.970435 5.290127 6.260562 0.000000 977.783570
M-2 978.754010 0.970435 5.290127 6.260562 0.000000 977.783575
M-3 978.754010 0.970435 5.290127 6.260562 0.000000 977.783575
B-1 978.754012 0.970434 5.290127 6.260561 0.000000 977.783579
B-2 978.753988 0.970439 5.290127 6.260566 0.000000 977.783549
B-3 978.754046 0.970436 5.290129 6.260565 0.000000 977.783610
_______________________________________________________________________________
DETERMINATION DATE 22-January-96
DISTRIBUTION DATE 25-January-96
Run: 01/26/96 15:33:00 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S47 (POOL # 4140)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4140
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 125,595.40
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 56,878.30
SUBSERVICER ADVANCES THIS MONTH 41,943.61
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 17 4,431,639.78
(B) TWO MONTHLY PAYMENTS: 2 594,504.07
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 1,300,435.15
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 538,357,726.82
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,879
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,829,191.20
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.89276640 % 5.04510200 % 1.06213190 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.87201570 % 5.06224354 % 1.06574070 %
CLASS A-24 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2346 %
BANKRUPTCY AMOUNT AVAILABLE 124,736.00
FRAUD AMOUNT AVAILABLE 5,411,796.00
SPECIAL HAZARD AMOUNT AVAILABLE 5,411,796.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.13899623
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 328.36
POOL TRADING FACTOR: 91.74810089
................................................................................
Run: 01/26/96 15:33:01 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 6,114,663.16 6.500000 % 195,646.26
A-2 760944K56 85,878,000.00 63,821,411.68 6.500000 % 1,122,505.44
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 24,031,624.90 6.100000 % 0.00
A-6 760944K98 10,584,000.00 9,612,649.95 7.500000 % 0.00
A-7 760944L22 5,276,000.00 5,276,000.00 6.500000 % 0.00
A-8 760944L30 23,182,000.00 21,931,576.52 6.500000 % 0.00
A-9 760944L48 15,273,563.00 13,907,398.73 6.575000 % 0.00
A-10 760944L55 7,049,337.00 6,418,799.63 6.337298 % 0.00
A-11 760944L63 0.00 0.00 0.163878 % 0.00
R 760944L71 100.00 0.00 6.500000 % 0.00
M-1 760944L89 3,099,138.00 2,835,551.65 6.500000 % 11,781.44
M-2 760944L97 3,305,815.00 3,024,650.45 6.500000 % 12,567.13
B 826,454.53 756,163.33 6.500000 % 3,141.78
- -------------------------------------------------------------------------------
206,613,407.53 173,450,490.00 1,345,642.05
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 33,020.48 228,666.74 0.00 0.00 5,919,016.90
A-2 344,649.20 1,467,154.64 0.00 0.00 62,698,906.24
A-3 69,986.76 69,986.76 0.00 0.00 12,960,000.00
A-4 14,904.59 14,904.59 0.00 0.00 2,760,000.00
A-5 121,789.68 121,789.68 0.00 0.00 24,031,624.90
A-6 59,896.56 59,896.56 0.00 0.00 9,612,649.95
A-7 28,491.52 28,491.52 0.00 0.00 5,276,000.00
A-8 118,435.18 118,435.18 0.00 0.00 21,931,576.52
A-9 75,969.49 75,969.49 0.00 0.00 13,907,398.73
A-10 33,795.23 33,795.23 0.00 0.00 6,418,799.63
A-11 23,615.25 23,615.25 0.00 0.00 0.00
R 1.08 1.08 0.00 0.00 0.00
M-1 15,312.58 27,094.02 0.00 0.00 2,823,770.21
M-2 16,333.75 28,900.88 0.00 0.00 3,012,083.32
B 4,083.44 7,225.22 0.00 0.00 753,021.55
- -------------------------------------------------------------------------------
960,284.79 2,305,926.84 0.00 0.00 172,104,847.95
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 613.983649 19.645171 3.315642 22.960813 0.000000 594.338478
A-2 743.163694 13.070931 4.013242 17.084173 0.000000 730.092762
A-3 1000.000000 0.000000 5.400213 5.400213 0.000000 1000.000000
A-4 1000.000000 0.000000 5.400214 5.400214 0.000000 1000.000000
A-5 908.224675 0.000000 4.602785 4.602785 0.000000 908.224675
A-6 908.224674 0.000000 5.659161 5.659161 0.000000 908.224674
A-7 1000.000000 0.000000 5.400212 5.400212 0.000000 1000.000000
A-8 946.060587 0.000000 5.108928 5.108928 0.000000 946.060587
A-9 910.553663 0.000000 4.973921 4.973921 0.000000 910.553663
A-10 910.553663 0.000000 4.794100 4.794100 0.000000 910.553663
R 0.000000 0.000000 10.810000 10.810000 0.000000 0.000000
M-1 914.948495 3.801522 4.940916 8.742438 0.000000 911.146974
M-2 914.948492 3.801522 4.940915 8.742437 0.000000 911.146970
B 914.948497 3.801516 4.940913 8.742429 0.000000 911.146981
_______________________________________________________________________________
DETERMINATION DATE 22-January-96
DISTRIBUTION DATE 25-January-96
Run: 01/26/96 15:33:02 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S48 (POOL # 4141)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4141
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 38,982.10
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 18,347.65
SUBSERVICER ADVANCES THIS MONTH 8,034.06
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 501,614.78
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 258,469.36
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 172,104,847.95
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 627
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 624,972.32
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.18544440 % 3.37860200 % 0.43595340 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.17159240 % 3.39087109 % 0.43753650 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1642 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,740,407.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,397,357.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.05972804
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 150.37
POOL TRADING FACTOR: 83.29800568
................................................................................
Run: 01/26/96 15:33:04 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 18,019,904.99 6.000000 % 960,321.10
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 35,450,220.97 6.000000 % 78,915.39
A-5 760944Q43 10,500,000.00 6,846,881.43 6.000000 % 325,463.82
A-6 760944Q50 25,817,000.00 19,467,411.66 6.000000 % 87,911.57
A-7 760944Q68 11,470,000.00 11,470,000.00 6.000000 % 0.00
A-8 760944Q76 13,328,000.00 15,020,269.86 6.000000 % 0.00
A-9 760944Q84 0.00 0.00 0.237774 % 0.00
R 760944Q92 100.00 0.00 6.000000 % 0.00
M-1 760944R26 1,938,400.00 1,771,136.81 6.000000 % 7,535.61
M-2 760944R34 775,500.00 708,582.64 6.000000 % 3,014.79
M-3 760944R42 387,600.00 354,154.28 6.000000 % 1,506.81
B-1 542,700.00 495,870.79 6.000000 % 2,109.77
B-2 310,100.00 283,341.70 6.000000 % 1,205.53
B-3 310,260.75 283,488.51 6.000000 % 1,206.16
- -------------------------------------------------------------------------------
155,046,660.75 134,628,263.64 1,469,190.55
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 89,965.54 1,050,286.64 0.00 0.00 17,059,583.89
A-2 113,865.42 113,865.42 0.00 0.00 22,807,000.00
A-3 8,237.73 8,237.73 0.00 0.00 1,650,000.00
A-4 176,987.51 255,902.90 0.00 0.00 35,371,305.58
A-5 34,183.50 359,647.32 0.00 0.00 6,521,417.61
A-6 97,192.31 185,103.88 0.00 0.00 19,379,500.09
A-7 57,264.72 57,264.72 0.00 0.00 11,470,000.00
A-8 0.00 0.00 74,989.67 0.00 15,095,259.53
A-9 26,636.26 26,636.26 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 8,842.51 16,378.12 0.00 0.00 1,763,601.20
M-2 3,537.64 6,552.43 0.00 0.00 705,567.85
M-3 1,768.14 3,274.95 0.00 0.00 352,647.47
B-1 2,475.66 4,585.43 0.00 0.00 493,761.02
B-2 1,414.60 2,620.13 0.00 0.00 282,136.17
B-3 1,415.36 2,621.52 0.00 0.00 282,282.35
- -------------------------------------------------------------------------------
623,786.90 2,092,977.45 74,989.67 0.00 133,234,062.76
===============================================================================
Run: 01/26/96 15:33:04
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-1 648.851541 34.578752 3.239433 37.818185 0.000000 614.272789
A-2 1000.000000 0.000000 4.992565 4.992565 0.000000 1000.000000
A-3 1000.000000 0.000000 4.992564 4.992564 0.000000 1000.000000
A-4 946.904775 2.107895 4.727483 6.835378 0.000000 944.796880
A-5 652.083946 30.996554 3.255571 34.252125 0.000000 621.087391
A-6 754.053982 3.405181 3.764663 7.169844 0.000000 750.648801
A-7 1000.000000 0.000000 4.992565 4.992565 0.000000 1000.000000
A-8 1126.971028 0.000000 0.000000 0.000000 5.626476 1132.597504
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 913.710694 3.887541 4.561757 8.449298 0.000000 909.823153
M-2 913.710690 3.887544 4.561754 8.449298 0.000000 909.823146
M-3 913.710733 3.887539 4.561765 8.449304 0.000000 909.823194
B-1 913.710687 3.887544 4.561747 8.449291 0.000000 909.823144
B-2 913.710738 3.887552 4.561754 8.449306 0.000000 909.823186
B-3 913.710516 3.887537 4.561744 8.449281 0.000000 909.822980
_______________________________________________________________________________
DETERMINATION DATE 22-January-96
DISTRIBUTION DATE 25-January-96
Run: 01/26/96 15:33:05 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S49 (POOL # 4142)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4142
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 30,019.36
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 14,384.46
SUBSERVICER ADVANCES THIS MONTH 2,388.71
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 187,740.36
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 72,764.63
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 133,234,062.76
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 531
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 821,401.13
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 97.10567850 % 2.10496200 % 0.78935950 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 97.08783480 % 2.11793926 % 0.79422600 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2374 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,350,753.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,832,300.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 6.63046559
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 150.78
POOL TRADING FACTOR: 85.93159125
................................................................................
Run: 01/26/96 15:33:06 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 16,199,388.36 4.750000 % 1,905,393.04
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 7.075000 % 0.00
A-14 760944Z43 22,295,600.00 21,279,253.46 5.952275 % 0.00
A-15 760944Z50 15,911,200.00 15,185,886.80 7.175000 % 0.00
A-16 760944Z68 5,303,800.00 5,062,025.89 5.475016 % 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 48,641,142.08 6.750000 % 47,255.97
A-20 7609442A5 5,593,279.30 5,177,383.07 0.000000 % 22,417.74
A-21 7609442B3 0.00 0.00 0.166480 % 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 14,352,088.68 6.750000 % 13,943.38
M-2 7609442F4 5,330,500.00 5,218,718.82 6.750000 % 5,070.10
M-3 7609442G2 5,330,500.00 5,218,718.82 6.750000 % 5,070.10
B-1 2,665,200.00 2,609,310.45 6.750000 % 2,535.00
B-2 799,500.00 782,734.41 6.750000 % 760.44
B-3 1,865,759.44 1,826,634.32 6.750000 % 1,774.63
- -------------------------------------------------------------------------------
533,047,438.74 491,901,694.31 2,004,220.40
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 63,965.10 1,969,358.14 0.00 0.00 14,293,995.32
A-2 26,932.67 26,932.67 0.00 0.00 0.00
A-3 283,753.91 283,753.91 0.00 0.00 59,364,000.00
A-4 63,333.45 63,333.45 0.00 0.00 11,287,000.00
A-5 86,693.36 86,693.36 0.00 0.00 20,857,631.08
A-6 30,342.68 30,342.68 0.00 0.00 0.00
A-7 204,604.34 204,604.34 0.00 0.00 37,443,000.00
A-8 115,023.69 115,023.69 0.00 0.00 20,499,000.00
A-9 13,298.51 13,298.51 0.00 0.00 2,370,000.00
A-10 269,444.24 269,444.24 0.00 0.00 48,019,128.22
A-11 116,336.71 116,336.71 0.00 0.00 20,733,000.00
A-12 270,587.70 270,587.70 0.00 0.00 48,222,911.15
A-13 307,187.44 307,187.44 0.00 0.00 52,230,738.70
A-14 105,290.76 105,290.76 0.00 0.00 21,279,253.46
A-15 90,575.95 90,575.95 0.00 0.00 15,185,886.80
A-16 23,038.84 23,038.84 0.00 0.00 5,062,025.89
A-17 121,874.95 121,874.95 0.00 0.00 29,322,000.00
A-18 97,499.96 97,499.96 0.00 0.00 0.00
A-19 272,934.46 320,190.43 0.00 0.00 48,593,886.11
A-20 0.00 22,417.74 0.00 0.00 5,154,965.33
A-21 68,075.56 68,075.56 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 80,532.23 94,475.61 0.00 0.00 14,338,145.30
M-2 29,283.20 34,353.30 0.00 0.00 5,213,648.72
M-3 29,283.20 34,353.30 0.00 0.00 5,213,648.72
B-1 14,641.32 17,176.32 0.00 0.00 2,606,775.45
B-2 4,392.07 5,152.51 0.00 0.00 781,973.97
B-3 10,249.59 12,024.22 0.00 0.00 1,824,859.69
- -------------------------------------------------------------------------------
2,799,175.89 4,803,396.29 0.00 0.00 489,897,473.91
===============================================================================
Run: 01/26/96 15:33:06
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-1 355.468015 41.810608 1.403605 43.214213 0.000000 313.657406
A-3 1000.000000 0.000000 4.779899 4.779899 0.000000 1000.000000
A-4 1000.000000 0.000000 5.611185 5.611185 0.000000 1000.000000
A-5 839.172443 0.000000 3.487965 3.487965 0.000000 839.172443
A-7 1000.000000 0.000000 5.464422 5.464422 0.000000 1000.000000
A-8 1000.000000 0.000000 5.611185 5.611185 0.000000 1000.000000
A-9 1000.000000 0.000000 5.611186 5.611186 0.000000 1000.000000
A-10 992.376792 0.000000 5.568410 5.568410 0.000000 992.376792
A-11 1000.000000 0.000000 5.611186 5.611186 0.000000 1000.000000
A-12 983.117799 0.000000 5.516456 5.516456 0.000000 983.117799
A-13 954.414928 0.000000 5.613252 5.613252 0.000000 954.414928
A-14 954.414928 0.000000 4.722491 4.722491 0.000000 954.414928
A-15 954.414928 0.000000 5.692591 5.692591 0.000000 954.414928
A-16 954.414927 0.000000 4.343836 4.343836 0.000000 954.414927
A-17 1000.000000 0.000000 4.156434 4.156434 0.000000 1000.000000
A-19 979.029891 0.951150 5.493518 6.444668 0.000000 978.078741
A-20 925.643579 4.007978 0.000000 4.007978 0.000000 921.635601
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 979.029891 0.951150 5.493518 6.444668 0.000000 978.078741
M-2 979.029888 0.951149 5.493518 6.444667 0.000000 978.078739
M-3 979.029888 0.951149 5.493518 6.444667 0.000000 978.078739
B-1 979.029885 0.951148 5.493516 6.444664 0.000000 978.078737
B-2 979.029906 0.951144 5.493521 6.444665 0.000000 978.078762
B-3 979.029923 0.951152 5.493522 6.444674 0.000000 978.078771
_______________________________________________________________________________
DETERMINATION DATE 22-January-96
DISTRIBUTION DATE 25-January-96
Run: 01/26/96 15:33:09 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S1 (POOL # 4143)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4143
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 107,974.79
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 52,053.84
SUBSERVICER ADVANCES THIS MONTH 36,066.91
MASTER SERVICER ADVANCES THIS MONTH 2,939.81
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 13 4,491,675.50
(B) TWO MONTHLY PAYMENTS: 1 265,117.14
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 709,319.27
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 489,897,473.91
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,683
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 440,747.26
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,526,054.63
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.83466060 % 5.09313500 % 1.07220430 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.81546880 % 5.05522973 % 1.07554200 %
CLASS A-21 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1669 %
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 7.22395895
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 329.92
POOL TRADING FACTOR: 91.90504227
................................................................................
Run: 01/26/96 15:33:10 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-S2 (POOL # 4144)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4144
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944V88 20,379,000.00 18,065,457.47 10.500000 % 98,524.90
A-2 760944V96 67,648,000.00 46,054,936.10 6.625000 % 919,565.70
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 0.126107 % 0.00
R 760944X37 267,710.00 23,460.42 7.000000 % 108.43
M-1 760944X45 7,801,800.00 7,651,474.65 7.000000 % 7,146.05
M-2 760944X52 2,600,600.00 2,550,491.55 7.000000 % 2,382.02
M-3 760944X60 2,600,600.00 2,550,491.55 7.000000 % 2,382.02
B-1 1,300,350.00 1,275,294.81 7.000000 % 1,191.05
B-2 390,100.00 382,583.54 7.000000 % 357.31
B-3 910,233.77 812,871.55 7.000000 % 759.17
- -------------------------------------------------------------------------------
260,061,393.77 235,530,061.64 1,032,416.65
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 157,799.44 256,324.34 0.00 0.00 17,966,932.57
A-2 253,822.00 1,173,387.70 0.00 0.00 45,135,370.40
A-3 112,342.09 112,342.09 0.00 0.00 20,384,000.00
A-4 290,268.49 290,268.49 0.00 0.00 52,668,000.00
A-5 272,830.78 272,830.78 0.00 0.00 49,504,000.00
A-6 58,692.51 58,692.51 0.00 0.00 10,079,000.00
A-7 112,289.68 112,289.68 0.00 0.00 19,283,000.00
A-8 6,114.41 6,114.41 0.00 0.00 1,050,000.00
A-9 18,605.27 18,605.27 0.00 0.00 3,195,000.00
A-10 24,708.83 24,708.83 0.00 0.00 0.00
R 136.61 245.04 0.00 0.00 23,351.99
M-1 44,556.43 51,702.48 0.00 0.00 7,644,328.60
M-2 14,852.15 17,234.17 0.00 0.00 2,548,109.53
M-3 14,852.15 17,234.17 0.00 0.00 2,548,109.53
B-1 7,426.36 8,617.41 0.00 0.00 1,274,103.76
B-2 2,227.88 2,585.19 0.00 0.00 382,226.23
B-3 4,733.54 5,492.71 0.00 0.00 812,112.38
- -------------------------------------------------------------------------------
1,396,258.62 2,428,675.27 0.00 0.00 234,497,644.99
===============================================================================
Run: 01/26/96 15:33:10
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-S2 (POOL # 4144)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4144
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 886.474188 4.834629 7.743238 12.577867 0.000000 881.639559
A-2 680.802627 13.593391 3.752099 17.345490 0.000000 667.209236
A-3 1000.000000 0.000000 5.511288 5.511288 0.000000 1000.000000
A-4 1000.000000 0.000000 5.511287 5.511287 0.000000 1000.000000
A-5 1000.000000 0.000000 5.511288 5.511288 0.000000 1000.000000
A-6 1000.000000 0.000000 5.823247 5.823247 0.000000 1000.000000
A-7 1000.000000 0.000000 5.823247 5.823247 0.000000 1000.000000
A-8 1000.000000 0.000000 5.823248 5.823248 0.000000 1000.000000
A-9 1000.000000 0.000000 5.823246 5.823246 0.000000 1000.000000
R 87.633708 0.405028 0.510291 0.915319 0.000000 87.228680
M-1 980.731966 0.915949 5.711045 6.626994 0.000000 979.816017
M-2 980.731966 0.915950 5.711047 6.626997 0.000000 979.816016
M-3 980.731966 0.915950 5.711047 6.626997 0.000000 979.816016
B-1 980.731964 0.915946 5.711047 6.626993 0.000000 979.816019
B-2 980.731966 0.915945 5.711048 6.626993 0.000000 979.816022
B-3 893.036027 0.834028 5.200367 6.034395 0.000000 892.201989
_______________________________________________________________________________
DETERMINATION DATE 22-January-96
DISTRIBUTION DATE 25-January-96
Run: 01/26/96 15:33:11 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S2 (POOL # 4144)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4144
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 48,167.29
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 24,771.82
SUBSERVICER ADVANCES THIS MONTH 24,121.14
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 11 2,908,013.24
(B) TWO MONTHLY PAYMENTS: 1 383,621.46
(C) THREE OR MORE MONTHLY PAYMENTS: 1 236,016.42
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 234,497,644.99
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 890
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 812,444.76
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.53661800 % 5.41436500 % 1.04901680 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.51422480 % 5.43312393 % 1.05265120 %
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 7.49706996
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 328.78
POOL TRADING FACTOR: 90.17011006
................................................................................
Run: 01/26/96 15:33:13 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-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 205,549,492.00 179,109,221.11 6.747795 % 4,013,285.94
A-2 7609442W7 76,450,085.00 86,478,693.50 6.747795 % 0.00
A-3 7609442R8 0.00 0.00 0.186000 % 0.00
R 7609442S6 100.00 0.00 6.747795 % 0.00
M-1 7609442T4 8,228,000.00 8,073,811.90 6.747795 % 7,563.79
M-2 7609442U1 2,992,100.00 2,936,029.75 6.747795 % 2,750.56
M-3 7609442V9 1,496,000.00 1,467,965.81 6.747795 % 1,375.23
B-1 2,244,050.00 2,201,997.79 6.747795 % 2,062.90
B-2 1,047,225.00 1,027,600.61 6.747795 % 962.69
B-3 1,196,851.02 1,174,422.66 6.747795 % 1,100.23
- -------------------------------------------------------------------------------
299,203,903.02 282,469,743.13 4,029,101.34
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 1,006,752.65 5,020,038.59 0.00 0.00 175,095,935.17
A-2 0.00 0.00 484,013.62 0.00 86,962,707.12
A-3 43,578.42 43,578.42 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 45,188.42 52,752.21 0.00 0.00 8,066,248.11
M-2 16,432.70 19,183.26 0.00 0.00 2,933,279.19
M-3 8,216.07 9,591.30 0.00 0.00 1,466,590.58
B-1 12,324.39 14,387.29 0.00 0.00 2,199,934.89
B-2 5,751.39 6,714.08 0.00 0.00 1,026,637.92
B-3 6,573.14 7,673.37 0.00 0.00 1,173,322.43
- -------------------------------------------------------------------------------
1,144,817.18 5,173,918.52 484,013.62 0.00 278,924,655.41
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 871.367861 19.524670 4.897860 24.422530 0.000000 851.843191
A-2 1131.178513 0.000000 0.000000 0.000000 6.331106 1137.509620
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 981.260561 0.919274 5.492030 6.411304 0.000000 980.341287
M-2 981.260569 0.919274 5.492029 6.411303 0.000000 980.341295
M-3 981.260568 0.919271 5.492025 6.411296 0.000000 980.341297
B-1 981.260574 0.919275 5.492030 6.411305 0.000000 980.341298
B-2 981.260579 0.919277 5.492029 6.411306 0.000000 980.341302
B-3 981.260525 0.919271 5.492029 6.411300 0.000000 980.341254
_______________________________________________________________________________
DETERMINATION DATE 22-January-96
DISTRIBUTION DATE 25-January-96
Run: 01/26/96 15:33:14 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 61,480.41
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 25,671.31
SUBSERVICER ADVANCES THIS MONTH 18,696.46
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,406,364.26
(B) TWO MONTHLY PAYMENTS: 2 761,328.97
(C) THREE OR MORE MONTHLY PAYMENTS: 1 139,964.76
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 425,506.57
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 278,924,655.41
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,010
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 3,280,461.58
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.02349140 % 4.41739600 % 1.55911250 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.95320110 % 4.46934957 % 1.57744940 %
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 7.31568002
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 330.62
POOL TRADING FACTOR: 93.22226502
................................................................................
Run: 01/26/96 15:35:03 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 29,747,042.95 6.475000 % 221,782.51
A-2 7609442N7 0.00 0.00 3.525000 % 0.00
R 7609442P2 100.00 0.00 10.000000 % 0.00
- -------------------------------------------------------------------------------
36,569,304.65 29,747,042.95 221,782.51
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 160,111.89 381,894.40 0.00 0.00 29,525,260.44
A-2 87,165.17 87,165.17 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
- -------------------------------------------------------------------------------
247,277.06 469,059.57 0.00 0.00 29,525,260.44
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 813.445172 6.064734 4.378326 10.443060 0.000000 807.380437
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
_______________________________________________________________________________
DETERMINATION DATE 25-January-96
DISTRIBUTION DATE 30-January-96
Run: 01/26/96 15:35:04 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 29,525,260.44
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 365,413.85
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 182,413.69
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: 80.73782294
................................................................................
Run: 01/26/96 15:33:15 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-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 92,321,287.42 6.500000 % 807,034.96
A-2 7609443C0 22,306,000.00 16,734,559.48 6.500000 % 397,494.83
A-3 7609443D8 32,041,000.00 32,041,000.00 6.500000 % 0.00
A-4 7609443E6 44,984,000.00 44,984,000.00 6.500000 % 0.00
A-5 7609443F3 10,500,000.00 10,500,000.00 6.500000 % 0.00
A-6 7609443G1 10,767,000.00 10,767,000.00 6.500000 % 0.00
A-7 7609443H9 1,040,000.00 1,040,000.00 6.500000 % 0.00
A-8 7609443J5 25,500,000.00 25,031,321.33 6.500000 % 23,408.30
A-9 7609443K2 0.00 0.00 0.532067 % 0.00
R 7609443L0 100.00 0.00 6.500000 % 0.00
M-1 7609443M8 6,635,000.00 6,513,051.67 6.500000 % 6,090.75
M-2 7609443N6 3,317,000.00 3,256,035.03 6.500000 % 3,044.91
M-3 7609443P1 1,990,200.00 1,953,621.02 6.500000 % 1,826.95
B-1 1,326,800.00 1,302,414.02 6.500000 % 1,217.97
B-2 398,000.00 390,684.95 6.500000 % 365.35
B-3 928,851.36 911,779.43 6.500000 % 852.66
- -------------------------------------------------------------------------------
265,366,951.36 247,746,754.35 1,241,336.68
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 498,844.07 1,305,879.03 0.00 0.00 91,514,252.46
A-2 90,422.65 487,917.48 0.00 0.00 16,337,064.65
A-3 173,128.68 173,128.68 0.00 0.00 32,041,000.00
A-4 243,064.21 243,064.21 0.00 0.00 44,984,000.00
A-5 56,735.16 56,735.16 0.00 0.00 10,500,000.00
A-6 58,177.85 58,177.85 0.00 0.00 10,767,000.00
A-7 5,619.48 5,619.48 0.00 0.00 1,040,000.00
A-8 135,252.94 158,661.24 0.00 0.00 25,007,913.03
A-9 109,578.19 109,578.19 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 35,192.29 41,283.04 0.00 0.00 6,506,960.92
M-2 17,593.49 20,638.40 0.00 0.00 3,252,990.12
M-3 10,556.09 12,383.04 0.00 0.00 1,951,794.07
B-1 7,037.39 8,255.36 0.00 0.00 1,301,196.05
B-2 2,111.01 2,476.36 0.00 0.00 390,319.60
B-3 4,926.68 5,779.34 0.00 0.00 910,926.77
- -------------------------------------------------------------------------------
1,448,240.18 2,689,576.86 0.00 0.00 246,505,417.67
===============================================================================
Run: 01/26/96 15:33:15
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-1 890.848354 7.787432 4.813564 12.600996 0.000000 883.060921
A-2 750.226821 17.820086 4.053737 21.873823 0.000000 732.406736
A-3 1000.000000 0.000000 5.403348 5.403348 0.000000 1000.000000
A-4 1000.000000 0.000000 5.403348 5.403348 0.000000 1000.000000
A-5 1000.000000 0.000000 5.403349 5.403349 0.000000 1000.000000
A-6 1000.000000 0.000000 5.403348 5.403348 0.000000 1000.000000
A-7 1000.000000 0.000000 5.403346 5.403346 0.000000 1000.000000
A-8 981.620444 0.917973 5.304037 6.222010 0.000000 980.702472
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 981.620448 0.917973 5.304038 6.222011 0.000000 980.702475
M-2 981.620449 0.917971 5.304037 6.222008 0.000000 980.702478
M-3 981.620450 0.917973 5.304035 6.222008 0.000000 980.702477
B-1 981.620455 0.917976 5.304032 6.222008 0.000000 980.702480
B-2 981.620477 0.917965 5.304045 6.222010 0.000000 980.702513
B-3 981.620385 0.917972 5.304046 6.222018 0.000000 980.702413
_______________________________________________________________________________
DETERMINATION DATE 22-January-96
DISTRIBUTION DATE 25-January-96
Run: 01/26/96 15:33:16 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S5 (POOL # 4146)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4146
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 57,273.88
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 26,131.25
SUBSERVICER ADVANCES THIS MONTH 26,183.41
MASTER SERVICER ADVANCES THIS MONTH 2,110.75
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 11 3,302,387.11
(B) TWO MONTHLY PAYMENTS: 1 275,296.49
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 266,641.30
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 246,505,417.67
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 869
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 298,824.32
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,009,653.73
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.21684210 % 4.73173000 % 1.05142790 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.19315500 % 4.75111063 % 1.05573440 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.5316 %
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 7.43505944
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 330.15
POOL TRADING FACTOR: 92.89228233
................................................................................
Run: 01/26/96 15:33:18 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 153,070,000.00 104,807,012.65 7.211390 % 7,181,078.26
M-1 7609442K3 3,625,500.00 3,520,920.51 7.211390 % 2,919.33
M-2 7609442L1 2,416,900.00 2,347,183.24 7.211390 % 1,946.14
R 7609442J6 100.00 0.00 7.211390 % 0.00
B-1 886,200.00 860,637.08 7.211390 % 713.59
B-2 322,280.00 312,983.66 7.211390 % 259.51
B-3 805,639.55 782,400.45 7.211390 % 648.70
- -------------------------------------------------------------------------------
161,126,619.55 112,631,137.59 7,187,565.53
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 608,324.77 7,789,403.03 0.00 0.00 97,625,934.39
M-1 20,436.26 23,355.59 0.00 0.00 3,518,001.18
M-2 13,623.61 15,569.75 0.00 0.00 2,345,237.10
R 0.00 0.00 0.00 0.00 0.00
B-1 4,995.34 5,708.93 0.00 0.00 859,923.49
B-2 1,816.63 2,076.14 0.00 0.00 312,724.15
B-3 4,541.24 5,189.94 0.00 0.00 781,751.75
- -------------------------------------------------------------------------------
653,737.85 7,841,303.38 0.00 0.00 105,443,572.06
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 684.699893 46.913688 3.974161 50.887849 0.000000 637.786205
M-1 971.154464 0.805221 5.636811 6.442032 0.000000 970.349243
M-2 971.154471 0.805222 5.636812 6.442034 0.000000 970.349249
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B-1 971.154457 0.805225 5.636809 6.442034 0.000000 970.349233
B-2 971.154462 0.805231 5.636807 6.442038 0.000000 970.349231
B-3 971.154470 0.805224 5.636814 6.442038 0.000000 970.349246
_______________________________________________________________________________
DETERMINATION DATE 22-January-96
DISTRIBUTION DATE 25-January-96
Run: 01/26/96 15:33:19 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 28,284.08
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 11,812.34
SUBSERVICER ADVANCES THIS MONTH 25,629.56
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 1,095,459.86
(B) TWO MONTHLY PAYMENTS: 3 1,467,634.34
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,161,241.06
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 105,443,572.06
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 354
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 7,094,178.88
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.05331980 % 5.21001900 % 1.73666110 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.58595140 % 5.56054595 % 1.85350260 %
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 8.20831431
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 335.27
POOL TRADING FACTOR: 65.44143504
................................................................................
Run: 01/26/96 15:35:05 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 46,676,627.64 6.470000 % 144,764.88
A-2 7609443R7 61,308,403.22 61,308,403.22 6.470000 % 0.00
A-3 7609443S5 5,000,000.00 5,596,747.22 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
- -------------------------------------------------------------------------------
115,808,503.22 113,581,778.08 144,764.88
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 251,267.64 396,032.52 0.00 0.00 46,531,862.76
A-2 330,032.79 330,032.79 0.00 0.00 61,308,403.22
A-3 0.00 0.00 30,128.18 0.00 5,626,875.40
S-1 14,893.98 14,893.98 0.00 0.00 0.00
S-2 5,184.25 5,184.25 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
- -------------------------------------------------------------------------------
601,378.66 746,143.54 30,128.18 0.00 113,467,141.38
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 942.962175 2.924543 5.076114 8.000657 0.000000 940.037632
A-2 1000.000000 0.000000 5.383157 5.383157 0.000000 1000.000000
A-3 1119.349444 0.000000 0.000000 0.000000 6.025636 1125.375080
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
_______________________________________________________________________________
DETERMINATION DATE 25-January-96
DISTRIBUTION DATE 30-January-96
Run: 01/26/96 15:35:06 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 2,839.54
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 113,467,141.38
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 1,305,362.43
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 0.00000000 % 0.00000000 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 100.00000000 % 0.00000000 %
BANKRUPTCY AMOUNT AVAILABLE 0.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 0.00000000
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 0.00
POOL TRADING FACTOR: 97.97824704
................................................................................
Run: 01/26/96 15:33:20 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 6,758,683.03 4.500000 % 704,682.29
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 37,754,946.42 6.375000 % 563,745.83
A-9 7609445W4 0.00 0.00 2.625000 % 0.00
A-10 7609445X2 43,420,000.00 38,973,999.99 6.500000 % 224,504.20
A-11 7609445Y0 66,266,000.00 66,266,000.00 6.500000 % 0.00
A-12 7609445Z7 32,444,000.00 36,335,494.49 6.500000 % 0.00
A-13 7609446A1 4,623,000.00 5,177,505.58 6.500000 % 0.00
A-14 7609446B9 478,414.72 424,810.27 0.000000 % 481.00
A-15 7609446C7 0.00 0.00 0.502267 % 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 11,487,685.84 6.500000 % 10,804.10
M-2 7609446G8 4,252,700.00 4,177,134.92 6.500000 % 3,928.57
M-3 7609446H6 4,252,700.00 4,177,134.92 6.500000 % 3,928.57
B-1 2,126,300.00 2,088,518.32 6.500000 % 1,964.24
B-2 638,000.00 626,663.55 6.500000 % 589.37
B-3 1,488,500.71 1,462,051.99 6.500000 % 1,375.05
- -------------------------------------------------------------------------------
425,269,315.43 396,451,266.66 1,516,003.22
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 25,304.72 729,987.01 0.00 0.00 6,054,000.74
A-2 263,190.87 263,190.87 0.00 0.00 57,515,000.00
A-3 207,993.44 207,993.44 0.00 0.00 41,665,000.00
A-4 52,468.44 52,468.44 0.00 0.00 10,090,000.00
A-5 39,716.69 39,716.69 0.00 0.00 7,344,000.00
A-6 243,754.88 243,754.88 0.00 0.00 45,072,637.34
A-7 103,044.91 103,044.91 0.00 0.00 19,054,000.00
A-8 200,253.92 763,999.75 0.00 0.00 37,191,200.59
A-9 82,457.50 82,457.50 0.00 0.00 0.00
A-10 210,773.17 435,277.37 0.00 0.00 38,749,495.79
A-11 358,369.55 358,369.55 0.00 0.00 66,266,000.00
A-12 0.00 0.00 196,504.01 0.00 36,531,998.50
A-13 0.00 0.00 28,000.18 0.00 5,205,505.76
A-14 0.00 481.00 0.00 0.00 424,329.27
A-15 165,672.89 165,672.89 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 62,125.92 72,930.02 0.00 0.00 11,476,881.74
M-2 22,590.14 26,518.71 0.00 0.00 4,173,206.35
M-3 22,590.14 26,518.71 0.00 0.00 4,173,206.35
B-1 11,294.80 13,259.04 0.00 0.00 2,086,554.08
B-2 3,389.03 3,978.40 0.00 0.00 626,074.18
B-3 7,906.85 9,281.90 0.00 0.00 1,460,676.94
- -------------------------------------------------------------------------------
2,082,897.86 3,598,901.08 224,504.19 0.00 395,159,767.63
===============================================================================
Run: 01/26/96 15:33:20
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-1 303.147927 31.607190 1.134995 32.742185 0.000000 271.540737
A-2 1000.000000 0.000000 4.576039 4.576039 0.000000 1000.000000
A-3 1000.000000 0.000000 4.992042 4.992042 0.000000 1000.000000
A-4 1000.000000 0.000000 5.200044 5.200044 0.000000 1000.000000
A-5 1000.000000 0.000000 5.408046 5.408046 0.000000 1000.000000
A-6 991.980926 0.000000 5.364678 5.364678 0.000000 991.980926
A-7 1000.000000 0.000000 5.408046 5.408046 0.000000 1000.000000
A-8 752.330353 11.233577 3.990394 15.223971 0.000000 741.096776
A-10 897.604790 5.170525 4.854288 10.024813 0.000000 892.434265
A-11 1000.000000 0.000000 5.408046 5.408046 0.000000 1000.000000
A-12 1119.944966 0.000000 0.000000 0.000000 6.056713 1126.001680
A-13 1119.944966 0.000000 0.000000 0.000000 6.056712 1126.001679
A-14 887.954012 1.005404 0.000000 1.005404 0.000000 886.948608
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 982.231272 0.923783 5.311951 6.235734 0.000000 981.307489
M-2 982.231270 0.923783 5.311952 6.235735 0.000000 981.307487
M-3 982.231270 0.923783 5.311952 6.235735 0.000000 981.307487
B-1 982.231256 0.923783 5.311950 6.235733 0.000000 981.307473
B-2 982.231270 0.923777 5.311959 6.235736 0.000000 981.307492
B-3 982.231302 0.923782 5.311956 6.235738 0.000000 981.307520
_______________________________________________________________________________
DETERMINATION DATE 22-January-96
DISTRIBUTION DATE 25-January-96
Run: 01/26/96 15:33:22 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S7 (POOL # 4148)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4148
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 78,236.33
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 41,683.41
SUBSERVICER ADVANCES THIS MONTH 54,852.74
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 14 5,372,651.69
(B) TWO MONTHLY PAYMENTS: 4 817,177.38
(C) THREE OR MORE MONTHLY PAYMENTS: 1 935,654.21
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 864,302.02
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 395,159,767.63
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,373
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 918,597.18
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.93495330 % 5.01026000 % 1.05478660 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.92083980 % 5.01652649 % 1.05724110 %
CLASS A-15 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.5018 %
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 7.35704529
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 331.23
POOL TRADING FACTOR: 92.91988707
................................................................................
Run: 01/26/96 15:33:23 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-S8 (POOL # 4149)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4149
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 7609444Z8 17,088,000.00 17,088,000.00 6.000000 % 0.00
A-2 7609445A2 54,914,000.00 40,874,515.29 6.000000 % 820,429.80
A-3 7609445B0 15,096,000.00 12,152,469.82 6.000000 % 172,012.00
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 5.350000 % 0.00
A-8 7609445G9 3,452,000.00 3,156,682.26 7.114151 % 0.00
A-9 7609445H7 0.00 0.00 0.321292 % 0.00
R 7609445J3 100.00 0.00 6.000000 % 0.00
M-1 7609445K0 775,800.00 716,719.84 6.000000 % 2,954.72
M-2 7609445L8 2,868,200.00 2,649,775.47 6.000000 % 10,923.85
B 620,201.82 572,971.03 6.000000 % 2,362.11
- -------------------------------------------------------------------------------
155,035,301.82 135,400,028.77 1,008,682.48
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 85,168.01 85,168.01 0.00 0.00 17,088,000.00
A-2 203,721.99 1,024,151.79 0.00 0.00 40,054,085.49
A-3 60,568.92 232,580.92 0.00 0.00 11,980,457.82
A-4 31,015.95 31,015.95 0.00 0.00 6,223,000.00
A-5 46,109.87 46,109.87 0.00 0.00 9,251,423.55
A-6 185,924.59 185,924.59 0.00 0.00 37,303,669.38
A-7 24,046.37 24,046.37 0.00 0.00 5,410,802.13
A-8 18,654.69 18,654.69 0.00 0.00 3,156,682.26
A-9 36,137.06 36,137.06 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 3,572.19 6,526.91 0.00 0.00 713,765.12
M-2 13,206.70 24,130.55 0.00 0.00 2,638,851.62
B 2,855.72 5,217.83 0.00 0.00 570,608.92
- -------------------------------------------------------------------------------
710,982.06 1,719,664.54 0.00 0.00 134,391,346.29
===============================================================================
_______________________________________________________________________________
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 4.984083 4.984083 0.000000 1000.000000
A-2 744.336877 14.940267 3.709837 18.650104 0.000000 729.396611
A-3 805.012574 11.394542 4.012250 15.406792 0.000000 793.618033
A-4 1000.000000 0.000000 4.984083 4.984083 0.000000 1000.000000
A-5 972.298849 0.000000 4.846019 4.846019 0.000000 972.298849
A-6 967.268303 0.000000 4.820946 4.820946 0.000000 967.268303
A-7 914.450250 0.000000 4.063946 4.063946 0.000000 914.450250
A-8 914.450249 0.000000 5.404024 5.404024 0.000000 914.450249
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 923.846146 3.808610 4.604524 8.413134 0.000000 920.037535
M-2 923.846130 3.808608 4.604525 8.413133 0.000000 920.037522
B 923.846096 3.808615 4.604533 8.413148 0.000000 920.037481
_______________________________________________________________________________
DETERMINATION DATE 22-January-96
DISTRIBUTION DATE 25-January-96
Run: 01/26/96 15:33:24 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S8 (POOL # 4149)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4149
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 28,205.73
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 14,331.70
SUBSERVICER ADVANCES THIS MONTH 2,601.38
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 247,328.31
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 134,391,346.29
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 521
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 450,488.06
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 97.09049820 % 2.48633300 % 0.42316910 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 97.08074530 % 2.49466713 % 0.42458750 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3222 %
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 6.69801983
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 153.36
POOL TRADING FACTOR: 86.68435170
................................................................................
Run: 01/26/96 15:33:26 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-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 14,540,517.52 6.500000 % 517,838.40
A-2 7609443X4 70,702,000.00 53,389,568.69 6.500000 % 1,709,423.52
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 28,972,903.12 6.500000 % 27,080.05
A-9 7609444E5 0.00 0.00 0.446902 % 0.00
R 7609444F2 100.00 0.00 6.500000 % 0.00
M-1 7609444G0 8,605,600.00 8,451,837.80 6.500000 % 7,899.66
M-2 7609444H8 3,129,000.00 3,073,092.01 6.500000 % 2,872.32
M-3 7609444J4 3,129,000.00 3,073,092.01 6.500000 % 2,872.32
B-1 1,251,600.00 1,229,236.80 6.500000 % 1,148.93
B-2 625,800.00 614,618.39 6.500000 % 574.46
B-3 1,251,647.88 1,183,399.84 6.500000 % 1,106.09
- -------------------------------------------------------------------------------
312,906,747.88 289,455,266.18 2,270,815.75
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 78,422.68 596,261.08 0.00 0.00 14,022,679.12
A-2 287,950.76 1,997,374.28 0.00 0.00 51,680,145.17
A-3 60,476.08 60,476.08 0.00 0.00 11,213,000.00
A-4 440,931.19 440,931.19 0.00 0.00 81,754,000.00
A-5 341,735.96 341,735.96 0.00 0.00 63,362,000.00
A-6 94,912.87 94,912.87 0.00 0.00 17,598,000.00
A-7 5,393.39 5,393.39 0.00 0.00 1,000,000.00
A-8 156,262.16 183,342.21 0.00 0.00 28,945,823.07
A-9 107,335.25 107,335.25 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 45,584.06 53,483.72 0.00 0.00 8,443,938.14
M-2 16,574.39 19,446.71 0.00 0.00 3,070,219.69
M-3 16,574.39 19,446.71 0.00 0.00 3,070,219.69
B-1 6,629.76 7,778.69 0.00 0.00 1,228,087.87
B-2 3,314.87 3,889.33 0.00 0.00 614,043.93
B-3 6,382.52 7,488.61 0.00 0.00 1,182,293.75
- -------------------------------------------------------------------------------
1,668,480.33 3,939,296.08 0.00 0.00 287,184,450.43
===============================================================================
Run: 01/26/96 15:33:26
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-1 734.926334 26.173283 3.963744 30.137027 0.000000 708.753051
A-2 755.135197 24.177867 4.072739 28.250606 0.000000 730.957330
A-3 1000.000000 0.000000 5.393390 5.393390 0.000000 1000.000000
A-4 1000.000000 0.000000 5.393390 5.393390 0.000000 1000.000000
A-5 1000.000000 0.000000 5.393390 5.393390 0.000000 1000.000000
A-6 1000.000000 0.000000 5.393390 5.393390 0.000000 1000.000000
A-7 1000.000000 0.000000 5.393390 5.393390 0.000000 1000.000000
A-8 982.132309 0.917968 5.297022 6.214990 0.000000 981.214341
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 982.132309 0.917967 5.297023 6.214990 0.000000 981.214342
M-2 982.132314 0.917967 5.297025 6.214992 0.000000 981.214346
M-3 982.132314 0.917967 5.297025 6.214992 0.000000 981.214346
B-1 982.132311 0.917969 5.297028 6.214997 0.000000 981.214342
B-2 982.132295 0.917961 5.297012 6.214973 0.000000 981.214334
B-3 945.473451 0.883699 5.099302 5.983001 0.000000 944.589744
_______________________________________________________________________________
DETERMINATION DATE 22-January-96
DISTRIBUTION DATE 25-January-96
Run: 01/26/96 15:33:27 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 61,110.94
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 30,406.83
SUBSERVICER ADVANCES THIS MONTH 34,631.69
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 14 4,401,278.04
(B) TWO MONTHLY PAYMENTS: 2 502,786.68
(C) THREE OR MORE MONTHLY PAYMENTS: 1 299,432.06
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 287,184,450.43
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 999
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,000,271.13
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.91088060 % 5.04327400 % 1.04584560 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.86846920 % 5.07840083 % 1.05313000 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.4476 %
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 7.32718051
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 331.72
POOL TRADING FACTOR: 91.77956448
................................................................................
Run: 01/26/96 15:33:28 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-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 12,974,030.32 6.500000 % 956,999.65
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 6.366000 % 0.00
A-8 7609444S4 5,178,948.00 4,846,170.25 6.789867 % 0.00
A-9 7609444T2 16,947,000.00 16,947,000.00 6.500000 % 0.00
A-10 7609444U9 0.00 0.00 0.205785 % 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 785,000.00 727,625.45 6.500000 % 2,976.01
M-2 7609444Y1 2,903,500.00 2,691,287.29 6.500000 % 11,007.44
B 627,984.63 582,086.12 6.500000 % 2,380.75
- -------------------------------------------------------------------------------
156,939,684.63 136,861,339.68 973,363.85
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 70,063.25 1,027,062.90 0.00 0.00 12,017,030.67
A-2 145,911.93 145,911.93 0.00 0.00 29,271,000.00
A-3 151,184.21 151,184.21 0.00 0.00 28,657,000.00
A-4 25,543.27 25,543.27 0.00 0.00 4,730,000.00
A-5 15,730.60 15,730.60 0.00 0.00 0.00
A-6 134,656.26 134,656.26 0.00 0.00 24,935,106.59
A-7 55,534.05 55,534.05 0.00 0.00 10,500,033.66
A-8 27,337.70 27,337.70 0.00 0.00 4,846,170.25
A-9 91,518.35 91,518.35 0.00 0.00 16,947,000.00
A-10 23,398.99 23,398.99 0.00 0.00 0.00
R-I 1.87 1.87 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 3,929.37 6,905.38 0.00 0.00 724,649.44
M-2 14,533.68 25,541.12 0.00 0.00 2,680,279.85
B 3,143.41 5,524.16 0.00 0.00 579,705.37
- -------------------------------------------------------------------------------
762,486.94 1,735,850.79 0.00 0.00 135,887,975.83
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 418.085535 30.839123 2.257774 33.096897 0.000000 387.246412
A-2 1000.000000 0.000000 4.984863 4.984863 0.000000 1000.000000
A-3 1000.000000 0.000000 5.275647 5.275647 0.000000 1000.000000
A-4 1000.000000 0.000000 5.400268 5.400268 0.000000 1000.000000
A-6 974.560564 0.000000 5.262888 5.262888 0.000000 974.560564
A-7 935.744141 0.000000 4.949095 4.949095 0.000000 935.744141
A-8 935.744141 0.000000 5.278620 5.278620 0.000000 935.744142
A-9 1000.000000 0.000000 5.400268 5.400268 0.000000 1000.000000
R-I 0.000000 0.000000 18.710000 18.710000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 926.911401 3.791096 5.005567 8.796663 0.000000 923.120306
M-2 926.911414 3.791094 5.005573 8.796667 0.000000 923.120320
B 926.911412 3.791096 5.005568 8.796664 0.000000 923.120316
_______________________________________________________________________________
DETERMINATION DATE 22-January-96
DISTRIBUTION DATE 25-January-96
Run: 01/26/96 15:33:30 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S10 (POOL # 4151)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4151
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 31,332.72
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 16,571.88
SUBSERVICER ADVANCES THIS MONTH 14,280.63
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,208,600.58
(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 135,887,975.83
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 552
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 413,597.08
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 97.07660410 % 2.49808500 % 0.42531080 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 97.06770620 % 2.50568843 % 0.42660530 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2058 %
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 7.10630164
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 152.24
POOL TRADING FACTOR: 86.58611501
................................................................................
Run: 01/26/96 15:33:31 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-S11 (POOL # 4152)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4152
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 7609446X1 167,000,000.00 145,994,237.21 6.995215 % 2,139,148.99
A-2 760947LS8 99,787,000.00 87,235,490.70 6.995215 % 1,278,199.17
A-3 7609446Y9 100,000,000.00 112,314,786.48 6.995215 % 0.00
A-4 7609446Z6 0.00 0.00 0.133000 % 0.00
R 7609447A0 100.00 0.00 6.995215 % 0.00
M-1 7609447B8 10,702,300.00 10,517,870.22 6.995215 % 9,666.83
M-2 7609447C6 3,891,700.00 3,824,635.38 6.995215 % 3,515.17
M-3 7609447D4 3,891,700.00 3,824,635.38 6.995215 % 3,515.17
B-1 1,751,300.00 1,721,120.32 6.995215 % 1,581.86
B-2 778,400.00 764,986.05 6.995215 % 703.09
B-3 1,362,164.15 1,338,690.39 6.995215 % 1,230.37
- -------------------------------------------------------------------------------
389,164,664.15 367,536,452.13 3,437,560.65
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 847,779.02 2,986,928.01 0.00 0.00 143,855,088.22
A-2 506,570.81 1,784,769.98 0.00 0.00 85,957,291.53
A-3 0.00 0.00 652,204.64 0.00 112,966,991.12
A-4 40,578.68 40,578.68 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 61,076.58 70,743.41 0.00 0.00 10,508,203.39
M-2 22,209.41 25,724.58 0.00 0.00 3,821,120.21
M-3 22,209.41 25,724.58 0.00 0.00 3,821,120.21
B-1 9,994.44 11,576.30 0.00 0.00 1,719,538.46
B-2 4,442.23 5,145.32 0.00 0.00 764,282.96
B-3 7,773.68 9,004.05 0.00 0.00 1,337,460.02
- -------------------------------------------------------------------------------
1,522,634.26 4,960,194.91 652,204.64 0.00 364,751,096.12
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 874.216989 12.809275 5.076521 17.885796 0.000000 861.407714
A-2 874.216989 12.809275 5.076521 17.885796 0.000000 861.407714
A-3 1123.147865 0.000000 0.000000 0.000000 6.522046 1129.669911
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 982.767276 0.903248 5.706865 6.610113 0.000000 981.864028
M-2 982.767269 0.903248 5.706866 6.610114 0.000000 981.864021
M-3 982.767269 0.903248 5.706866 6.610114 0.000000 981.864021
B-1 982.767270 0.903249 5.706869 6.610118 0.000000 981.864021
B-2 982.767279 0.903250 5.706873 6.610123 0.000000 981.864029
B-3 982.767305 0.903246 5.706867 6.610113 0.000000 981.864058
_______________________________________________________________________________
DETERMINATION DATE 22-January-96
DISTRIBUTION DATE 25-January-96
Run: 01/26/96 15:33:32 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S11 (POOL # 4152)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4152
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 69,579.21
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 24,872.22
SUBSERVICER ADVANCES THIS MONTH 31,964.09
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 11 2,979,784.36
(B) TWO MONTHLY PAYMENTS: 5 1,332,955.60
(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 364,751,096.12
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,411
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,447,558.31
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.01639280 % 4.94294900 % 1.04065780 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.97624150 % 4.97611769 % 1.04764080 %
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 7.43623475
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 331.79
POOL TRADING FACTOR: 93.72667401
................................................................................
Run: 01/26/96 15:33:33 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 31,007,926.38 6.500000 % 1,180,043.72
A-2 760947AB7 16,923,000.00 16,923,000.00 6.500000 % 0.00
A-3 760947AC5 28,000,000.00 22,261,763.57 6.500000 % 542,748.47
A-4 760947AD3 73,800,000.00 71,417,045.45 6.500000 % 79,390.62
A-5 760947AE1 13,209,000.00 14,714,138.66 6.500000 % 0.00
A-6 760947AF8 1,749,506.64 1,573,958.96 0.000000 % 51,209.21
A-7 760947AG6 0.00 0.00 0.045000 % 0.00
A-8 760947AH4 0.00 0.00 0.218000 % 0.00
R 760947AJ0 100.00 0.00 6.500000 % 0.00
M-1 760947AK7 909,200.00 846,035.46 6.500000 % 3,387.15
M-2 760947AL5 2,907,400.00 2,705,415.18 6.500000 % 10,831.29
B 726,864.56 676,367.28 6.500000 % 2,707.87
- -------------------------------------------------------------------------------
181,709,071.20 162,125,650.94 1,870,318.33
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 167,304.30 1,347,348.02 0.00 0.00 29,827,882.66
A-2 91,308.61 91,308.61 0.00 0.00 16,923,000.00
A-3 120,114.09 662,862.56 0.00 0.00 21,719,015.10
A-4 385,333.06 464,723.68 0.00 0.00 71,337,654.83
A-5 0.00 0.00 79,390.62 0.00 14,793,529.28
A-6 0.00 51,209.21 0.00 0.00 1,522,749.75
A-7 6,055.99 6,055.99 0.00 0.00 0.00
A-8 29,337.92 29,337.92 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 4,564.81 7,951.96 0.00 0.00 842,648.31
M-2 14,597.16 25,428.45 0.00 0.00 2,694,583.89
B 3,649.36 6,357.23 0.00 0.00 673,659.41
- -------------------------------------------------------------------------------
822,265.30 2,692,583.63 79,390.62 0.00 160,334,723.23
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 713.088179 27.137423 3.847491 30.984914 0.000000 685.950756
A-2 1000.000000 0.000000 5.395533 5.395533 0.000000 1000.000000
A-3 795.062985 19.383874 4.289789 23.673663 0.000000 775.679111
A-4 967.710643 1.075754 5.221315 6.297069 0.000000 966.634889
A-5 1113.947964 0.000000 0.000000 0.000000 6.010343 1119.958307
A-6 899.658752 29.270658 0.000000 29.270658 0.000000 870.388094
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 930.527343 3.725418 5.020689 8.746107 0.000000 926.801925
M-2 930.527337 3.725421 5.020692 8.746113 0.000000 926.801916
B 930.527250 3.725426 5.020702 8.746128 0.000000 926.801838
_______________________________________________________________________________
DETERMINATION DATE 22-January-96
DISTRIBUTION DATE 25-January-96
Run: 01/26/96 15:33:34 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S12 (POOL # 4153)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4153
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 30,208.76
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 11,324.87
SUBSERVICER ADVANCES THIS MONTH 8,632.05
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 933,242.89
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 160,334,723.23
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 650
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,141,700.52
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 97.36669360 % 2.21202900 % 0.42127700 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 97.34850500 % 2.20615480 % 0.42418680 %
CLASS A-8 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2181 %
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 7.00594567
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 153.78
POOL TRADING FACTOR: 88.23704957
................................................................................
Run: 01/26/96 15:33:36 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 205,217,561.00 170,171,842.22 7.000000 % 3,737,626.38
A-2 760947AS0 49,338,300.00 49,338,300.00 7.000000 % 0.00
A-3 760947AT8 12,500,000.00 10,779,075.21 7.000000 % 183,536.65
A-4 760947BA8 100,000,000.00 111,682,033.61 7.000000 % 0.00
A-5 760947AU5 2,381,928.79 2,213,334.33 0.000000 % 5,293.76
A-6 760947AV3 0.00 0.00 0.373353 % 0.00
R 760947AW1 100.00 0.00 7.000000 % 0.00
M-1 760947AX9 11,822,000.00 11,627,202.92 7.000000 % 10,303.48
M-2 760947AY7 3,940,650.00 3,875,717.90 7.000000 % 3,434.48
M-3 760947AZ4 3,940,700.00 3,875,767.07 7.000000 % 3,434.52
B-1 2,364,500.00 2,325,538.91 7.000000 % 2,060.78
B-2 788,200.00 775,212.44 7.000000 % 686.96
B-3 1,773,245.53 1,720,869.34 7.000000 % 1,524.95
- -------------------------------------------------------------------------------
394,067,185.32 368,384,893.95 3,947,901.96
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 992,476.43 4,730,102.81 0.00 0.00 166,434,215.84
A-2 287,750.89 287,750.89 0.00 0.00 49,338,300.00
A-3 62,865.74 246,402.39 0.00 0.00 10,595,538.56
A-4 0.00 0.00 651,352.10 0.00 112,333,385.71
A-5 0.00 5,293.76 0.00 0.00 2,208,040.57
A-6 114,592.48 114,592.48 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 67,812.19 78,115.67 0.00 0.00 11,616,899.44
M-2 22,603.96 26,038.44 0.00 0.00 3,872,283.42
M-3 22,604.25 26,038.77 0.00 0.00 3,872,332.55
B-1 13,563.01 15,623.79 0.00 0.00 2,323,478.13
B-2 4,521.19 5,208.15 0.00 0.00 774,525.48
B-3 10,036.45 11,561.40 0.00 0.00 1,719,344.39
- -------------------------------------------------------------------------------
1,598,826.59 5,546,728.55 651,352.10 0.00 365,088,344.09
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 829.226512 18.212995 4.836216 23.049211 0.000000 811.013517
A-2 1000.000000 0.000000 5.832201 5.832201 0.000000 1000.000000
A-3 862.326017 14.682932 5.029259 19.712191 0.000000 847.643085
A-4 1116.820336 0.000000 0.000000 0.000000 6.513521 1123.333857
A-5 929.219353 2.222468 0.000000 2.222468 0.000000 926.996886
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 983.522494 0.871551 5.736101 6.607652 0.000000 982.650942
M-2 983.522490 0.871552 5.736099 6.607651 0.000000 982.650938
M-3 983.522488 0.871551 5.736100 6.607651 0.000000 982.650938
B-1 983.522483 0.871550 5.736101 6.607651 0.000000 982.650933
B-2 983.522507 0.871555 5.736095 6.607650 0.000000 982.650952
B-3 970.463092 0.859977 5.659932 6.519909 0.000000 969.603115
_______________________________________________________________________________
DETERMINATION DATE 22-January-96
DISTRIBUTION DATE 25-January-96
Run: 01/26/96 15:33:37 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S13 (POOL # 4154)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4154
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 63,294.51
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 15,814.20
SUBSERVICER ADVANCES THIS MONTH 42,758.18
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 19 4,030,027.49
(B) TWO MONTHLY PAYMENTS: 3 1,033,836.87
(C) THREE OR MORE MONTHLY PAYMENTS: 2 311,800.84
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 561,138.69
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 365,088,344.09
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,356
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,969,912.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.39099180 % 5.29224300 % 1.31676550 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.33695900 % 5.30324118 % 1.32753090 %
CLASS A-6 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3694 %
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 7.61398689
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 332.62
POOL TRADING FACTOR: 92.64621813
................................................................................
Run: 01/26/96 15:33:38 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-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 150,068,000.00 134,541,060.71 6.500000 % 1,219,899.68
A-2 760947BC4 1,321,915.43 1,211,379.77 0.000000 % 8,299.59
A-3 760947BD2 0.00 0.00 0.317206 % 0.00
R 760947BE0 100.00 0.00 6.500000 % 0.00
M-1 760947BF7 1,168,000.00 1,090,311.95 6.500000 % 4,384.17
M-2 760947BG5 2,491,000.00 2,325,314.23 6.500000 % 9,350.14
B 622,704.85 581,286.38 6.500000 % 2,337.36
- -------------------------------------------------------------------------------
155,671,720.28 139,749,353.04 1,244,270.94
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 728,502.81 1,948,402.49 0.00 0.00 133,321,161.03
A-2 0.00 8,299.59 0.00 0.00 1,203,080.18
A-3 36,927.87 36,927.87 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 5,903.74 10,287.91 0.00 0.00 1,085,927.78
M-2 12,590.93 21,941.07 0.00 0.00 2,315,964.09
B 3,147.50 5,484.86 0.00 0.00 578,949.02
- -------------------------------------------------------------------------------
787,072.85 2,031,343.79 0.00 0.00 138,505,082.10
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 896.533976 8.128979 4.854485 12.983464 0.000000 888.404997
A-2 916.382200 6.278458 0.000000 6.278458 0.000000 910.103742
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 933.486259 3.753570 5.054572 8.808142 0.000000 929.732688
M-2 933.486242 3.753569 5.054568 8.808137 0.000000 929.732674
B 933.486193 3.753480 5.054562 8.808042 0.000000 929.732633
_______________________________________________________________________________
DETERMINATION DATE 22-January-96
DISTRIBUTION DATE 25-January-96
Run: 01/26/96 15:33:39 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 26,705.29
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,895.43
SUBSERVICER ADVANCES THIS MONTH 9,708.31
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 929,831.44
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 138,505,082.10
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 561
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 682,134.56
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 97.11493360 % 2.46548000 % 0.41958630 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 97.10066800 % 2.45614949 % 0.42166100 %
CLASS A-3 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3177 %
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 7.05659043
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 153.84
POOL TRADING FACTOR: 88.97253904
................................................................................
Run: 01/26/96 15:33:40 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 20,387,278.94 7.750000 % 473,713.61
A-2 760947BS9 40,324,000.00 34,843,298.41 7.750000 % 72,575.72
A-3 760947BT7 6,500,000.00 6,500,000.00 7.750000 % 0.00
A-4 760947BU4 5,000,000.00 3,946,788.59 7.750000 % 13,946.68
A-5 760947BV2 15,371,000.00 15,371,000.00 7.750000 % 0.00
A-6 760947BW0 19,487,000.00 16,341,789.08 7.750000 % 0.00
A-7 760947BX8 21,500,000.00 23,985,068.57 7.750000 % 0.00
A-8 760947BY6 15,537,000.00 12,422,125.89 7.750000 % 288,637.35
A-9 760947BZ3 2,074,847.12 2,024,056.85 0.000000 % 2,099.30
A-10 760947CE9 0.00 0.00 0.355489 % 0.00
R 760947CA7 355,000.00 44,591.97 7.750000 % 231.30
M-1 760947CB5 4,463,000.00 4,396,305.63 7.750000 % 3,509.69
M-2 760947CC3 2,028,600.00 1,998,284.93 7.750000 % 1,595.28
M-3 760947CD1 1,623,000.00 1,598,746.13 7.750000 % 1,276.32
B-1 974,000.00 959,444.69 7.750000 % 765.95
B-2 324,600.00 319,749.23 7.750000 % 255.26
B-3 730,456.22 719,540.46 7.750000 % 574.44
- -------------------------------------------------------------------------------
162,292,503.34 145,858,069.37 859,180.90
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 131,644.06 605,357.67 0.00 0.00 19,913,565.33
A-2 224,989.00 297,564.72 0.00 0.00 34,770,722.69
A-3 41,971.59 41,971.59 0.00 0.00 6,500,000.00
A-4 25,485.08 39,431.76 0.00 0.00 3,932,841.91
A-5 99,253.11 99,253.11 0.00 0.00 15,371,000.00
A-6 105,521.66 105,521.66 0.00 0.00 16,341,789.08
A-7 0.00 0.00 154,875.60 0.00 24,139,944.17
A-8 80,211.74 368,849.09 0.00 0.00 12,133,488.54
A-9 0.00 2,099.30 0.00 0.00 2,021,957.55
A-10 43,201.32 43,201.32 0.00 0.00 0.00
R 287.94 519.24 0.00 0.00 44,360.67
M-1 28,387.68 31,897.37 0.00 0.00 4,392,795.94
M-2 12,903.26 14,498.54 0.00 0.00 1,996,689.65
M-3 10,323.38 11,599.70 0.00 0.00 1,597,469.81
B-1 6,195.29 6,961.24 0.00 0.00 958,678.74
B-2 2,064.68 2,319.94 0.00 0.00 319,493.97
B-3 4,646.19 5,220.63 0.00 0.00 718,966.02
- -------------------------------------------------------------------------------
817,085.98 1,676,266.88 154,875.60 0.00 145,153,764.07
===============================================================================
Run: 01/26/96 15:33:40
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-1 784.126113 18.219754 5.063233 23.282987 0.000000 765.906359
A-2 864.083385 1.799815 5.579531 7.379346 0.000000 862.283570
A-3 1000.000000 0.000000 6.457168 6.457168 0.000000 1000.000000
A-4 789.357718 2.789336 5.097016 7.886352 0.000000 786.568382
A-5 1000.000000 0.000000 6.457167 6.457167 0.000000 1000.000000
A-6 838.599532 0.000000 5.414977 5.414977 0.000000 838.599532
A-7 1115.584585 0.000000 0.000000 0.000000 7.203516 1122.788101
A-8 799.518948 18.577418 5.162627 23.740045 0.000000 780.941529
A-9 975.520958 1.011785 0.000000 1.011785 0.000000 974.509173
R 125.611183 0.651549 0.811099 1.462648 0.000000 124.959634
M-1 985.056157 0.786397 6.360672 7.147069 0.000000 984.269760
M-2 985.056162 0.786395 6.360672 7.147067 0.000000 984.269767
M-3 985.056149 0.786396 6.360678 7.147074 0.000000 984.269754
B-1 985.056150 0.786396 6.360667 7.147063 0.000000 984.269754
B-2 985.056161 0.786383 6.360690 7.147073 0.000000 984.269778
B-3 985.056243 0.786399 6.360669 7.147068 0.000000 984.269831
_______________________________________________________________________________
DETERMINATION DATE 22-January-96
DISTRIBUTION DATE 25-January-96
Run: 01/26/96 15:33:42 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S15 (POOL # 4156)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4156
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 28,466.86
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,511.83
SUBSERVICER ADVANCES THIS MONTH 20,114.79
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 2,251,104.66
(B) TWO MONTHLY PAYMENTS: 1 356,592.62
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 145,153,764.07
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 542
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 587,716.84
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.05305410 % 5.55733400 % 1.38961180 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.02454540 % 5.50241012 % 1.39531440 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3555 %
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 8.30169954
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 332.64
POOL TRADING FACTOR: 89.43959892
................................................................................
Run: 01/26/96 15:35:10 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-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 23,580,677.25 6.500000 % 104,402.58
A-II 760947BJ9 22,971,650.00 20,505,689.07 7.000000 % 134,338.02
A-II 760947BK6 31,478,830.00 28,246,878.58 7.500000 % 466,074.02
IO 760947BL4 0.00 0.00 0.349286 % 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 1,040,530.00 982,133.98 7.036490 % 3,670.15
M-2 760947BQ3 1,539,985.00 1,453,558.87 7.036490 % 5,431.82
B 332,976.87 314,289.73 7.036490 % 1,174.47
- -------------------------------------------------------------------------------
83,242,471.87 75,083,227.48 715,091.06
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-I 127,554.03 231,956.61 0.00 0.00 23,476,274.67
A-II 119,452.97 253,790.99 0.00 0.00 20,371,351.05
A-III 176,301.60 642,375.62 0.00 0.00 27,780,804.56
IO 21,824.69 21,824.69 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 5,751.11 9,421.26 0.00 0.00 978,463.83
M-2 8,511.64 13,943.46 0.00 0.00 1,448,127.05
B 1,840.39 3,014.86 0.00 0.00 313,115.26
- -------------------------------------------------------------------------------
461,236.43 1,176,327.49 0.00 0.00 74,368,136.42
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-I 911.214309 4.034368 4.928996 8.963364 0.000000 907.179941
A-II 892.651989 5.847992 5.200017 11.048009 0.000000 886.803998
A-II 897.329366 14.805951 5.600640 20.406591 0.000000 882.523415
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-1 943.878581 3.527193 5.527096 9.054289 0.000000 940.351388
M-2 943.878590 3.527193 5.527095 9.054288 0.000000 940.351397
B 943.878564 3.527193 5.527092 9.054285 0.000000 940.351371
_______________________________________________________________________________
DETERMINATION DATE 22-January-96
DISTRIBUTION DATE 25-January-96
Run: 01/26/96 15:35:11 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S16 (POOL # 4157)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4157
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 13,424.60
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,359.80
SUBSERVICER ADVANCES THIS MONTH 3,790.31
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 390,471.63
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 74,368,136.41
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 341
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 434,352.74
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.33742090 % 3.24399100 % 0.41858850 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.31602150 % 3.26294432 % 0.42103420 %
CLASS IO - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3484 %
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 7.65593200
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 156.38
POOL TRADING FACTOR: 89.33917355
Run: 01/26/96 15:35:12 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S16 (POOL # 4157)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4157
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 5,167.32
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,412.05
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 24,354,711.63
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 9,767.31
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.39459980 % 3.19335000 % 0.41205030 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 0.00000000 % 3.19463031 % 0.00000000 %
BANKRUPTCY AMOUNT AVAILABLE 0.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.04588629
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 154.25
POOL TRADING FACTOR: 90.81784507
Run: 01/26/96 15:35:12 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S16 (POOL # 4158)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4158
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 3,582.48
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,459.41
SUBSERVICER ADVANCES THIS MONTH 2,916.34
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 301,648.38
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 21,153,691.22
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 56,064.26
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.31141350 % 3.26702000 % 0.42156690 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 0.00000000 % 3.27567833 % 0.00000000 %
BANKRUPTCY AMOUNT AVAILABLE 0.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.44777618
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 156.38
POOL TRADING FACTOR: 88.86305197
Run: 01/26/96 15:35:13 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S16 (POOL # 4159)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4159
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 4,674.80
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,665.41
SUBSERVICER ADVANCES THIS MONTH 873.97
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 88,823.25
(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 28,859,733.56
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 137
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 368,521.17
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.30860960 % 3.26951100 % 0.42187960 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 0.00000000 % 3.31126054 % 0.00000000 %
BANKRUPTCY AMOUNT AVAILABLE 0.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.32332494
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 158.19
POOL TRADING FACTOR: 88.47101864
................................................................................
Run: 01/26/96 15:33:43 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 6,036,038.03 8.000000 % 3,422,985.28
A-2 760947CG4 28,854,000.00 21,938,600.46 8.000000 % 1,813,898.83
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 2,621,673.17 0.000000 % 3,251.95
A-12 760947CW9 0.00 0.00 0.350430 % 0.00
R 760947CS8 100.00 0.00 8.000000 % 0.00
M-1 760947CT6 5,660,500.00 5,599,409.36 8.000000 % 4,179.58
M-2 760947CU3 2,572,900.00 2,545,132.10 8.000000 % 1,899.77
M-3 760947CV1 2,058,400.00 2,036,184.81 8.000000 % 1,519.87
B-1 1,029,200.00 1,018,092.40 8.000000 % 759.94
B-2 617,500.00 610,835.67 8.000000 % 455.95
B-3 926,311.44 916,314.32 8.000000 % 683.96
- -------------------------------------------------------------------------------
205,832,763.60 185,572,280.32 5,249,635.13
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 40,150.02 3,463,135.30 0.00 0.00 2,613,052.75
A-2 145,929.39 1,959,828.22 0.00 0.00 20,124,701.63
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 6,859.58 6,859.58 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-7 331,568.18 331,568.18 0.00 0.00 49,847,000.00
A-8 13,968.61 13,968.61 0.00 0.00 2,100,000.00
A-9 90,237.21 90,237.21 0.00 0.00 13,566,000.00
A-10 337,488.22 337,488.22 0.00 0.00 50,737,000.00
A-11 0.00 3,251.95 0.00 0.00 2,618,421.22
A-12 54,070.28 54,070.28 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 37,245.70 41,425.28 0.00 0.00 5,595,229.78
M-2 16,929.50 18,829.27 0.00 0.00 2,543,232.33
M-3 13,544.13 15,064.00 0.00 0.00 2,034,664.94
B-1 6,772.06 7,532.00 0.00 0.00 1,017,332.46
B-2 4,063.11 4,519.06 0.00 0.00 610,379.72
B-3 6,095.06 6,779.02 0.00 0.00 915,630.36
- -------------------------------------------------------------------------------
1,271,379.38 6,521,014.51 0.00 0.00 180,322,645.19
===============================================================================
Run: 01/26/96 15:33:43
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-1 316.254743 179.345346 2.103637 181.448983 0.000000 136.909397
A-2 760.331339 62.864727 5.057510 67.922237 0.000000 697.466612
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 6.859580 6.859580 0.000000 1000.000000
A-6 1000.000000 0.000000 6.666667 6.666667 0.000000 1000.000000
A-7 1000.000000 0.000000 6.651718 6.651718 0.000000 1000.000000
A-8 1000.000000 0.000000 6.651719 6.651719 0.000000 1000.000000
A-9 1000.000000 0.000000 6.651718 6.651718 0.000000 1000.000000
A-10 1000.000000 0.000000 6.651718 6.651718 0.000000 1000.000000
A-11 943.777069 1.170671 0.000000 1.170671 0.000000 942.606399
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 989.207554 0.738376 6.579931 7.318307 0.000000 988.469178
M-2 989.207548 0.738377 6.579929 7.318306 0.000000 988.469171
M-3 989.207545 0.738374 6.579931 7.318305 0.000000 988.469170
B-1 989.207540 0.738379 6.579926 7.318305 0.000000 988.469161
B-2 989.207563 0.738381 6.579935 7.318316 0.000000 988.469182
B-3 989.207604 0.738380 6.579925 7.318305 0.000000 988.469234
_______________________________________________________________________________
DETERMINATION DATE 22-January-96
DISTRIBUTION DATE 25-January-96
Run: 01/26/96 15:33:45 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 35,112.39
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 25,695.57
MASTER SERVICER ADVANCES THIS MONTH 2,286.01
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 10 2,692,684.31
(B) TWO MONTHLY PAYMENTS: 3 672,514.01
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 180,322,645.19
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 722
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 295,600.71
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 5,110,694.35
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.04404130 % 5.56474000 % 1.39121830 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.84402510 % 5.64162479 % 1.43122230 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3450 %
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 8.50989398
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 332.95
POOL TRADING FACTOR: 87.60638590
................................................................................
Run: 01/26/96 15:33:46 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-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 9,963,449.75 8.000000 % 1,061,979.03
A-2 760947CY5 21,457,000.00 20,860,393.26 8.000000 % 1,062,079.60
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 1,342,580.29 0.000000 % 3,459.58
A-8 760947DD0 0.00 0.00 0.403190 % 0.00
R 760947DE8 160,000.00 22,661.44 8.000000 % 423.53
M-1 760947DF5 4,067,400.00 4,027,802.41 8.000000 % 2,890.61
M-2 760947DG3 1,355,800.00 1,342,600.80 8.000000 % 963.54
M-3 760947DH1 1,694,700.00 1,678,201.50 8.000000 % 1,204.38
B-1 611,000.00 605,051.71 8.000000 % 434.22
B-2 474,500.00 469,880.58 8.000000 % 337.22
B-3 610,170.76 604,230.94 8.000000 % 433.63
- -------------------------------------------------------------------------------
135,580,848.50 123,742,852.68 2,134,205.34
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 66,391.56 1,128,370.59 0.00 0.00 8,901,470.72
A-2 139,003.46 1,201,083.06 0.00 0.00 19,798,313.66
A-3 57,006.33 57,006.33 0.00 0.00 8,555,000.00
A-4 324,986.10 324,986.10 0.00 0.00 48,771,000.00
A-5 103,284.42 103,284.42 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 3,459.58 0.00 0.00 1,339,120.71
A-8 41,556.89 41,556.89 0.00 0.00 0.00
R 151.01 574.54 0.00 0.00 22,237.91
M-1 26,839.31 29,729.92 0.00 0.00 4,024,911.80
M-2 8,946.43 9,909.97 0.00 0.00 1,341,637.26
M-3 11,182.71 12,387.09 0.00 0.00 1,676,997.12
B-1 4,031.77 4,465.99 0.00 0.00 604,617.49
B-2 3,131.06 3,468.28 0.00 0.00 469,543.36
B-3 4,026.30 4,459.93 0.00 0.00 603,797.31
- -------------------------------------------------------------------------------
857,204.02 2,991,409.36 0.00 0.00 121,608,647.34
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 475.355427 50.666938 3.167536 53.834474 0.000000 424.688489
A-2 972.195240 49.498047 6.478234 55.976281 0.000000 922.697193
A-3 1000.000000 0.000000 6.663510 6.663510 0.000000 1000.000000
A-4 1000.000000 0.000000 6.663511 6.663511 0.000000 1000.000000
A-5 1000.000000 0.000000 6.663511 6.663511 0.000000 1000.000000
A-6 1000.000000 0.000000 6.666667 6.666667 0.000000 1000.000000
A-7 984.096017 2.535833 0.000000 2.535833 0.000000 981.560184
R 141.634000 2.647063 0.943813 3.590876 0.000000 138.986938
M-1 990.264643 0.710678 6.598640 7.309318 0.000000 989.553966
M-2 990.264641 0.710680 6.598635 7.309315 0.000000 989.553961
M-3 990.264649 0.710674 6.598637 7.309311 0.000000 989.553974
B-1 990.264664 0.710671 6.598642 7.309313 0.000000 989.553994
B-2 990.264658 0.710685 6.598651 7.309336 0.000000 989.553973
B-3 990.265315 0.710670 6.598645 7.309315 0.000000 989.554645
_______________________________________________________________________________
DETERMINATION DATE 22-January-96
DISTRIBUTION DATE 25-January-96
Run: 01/26/96 15:33:48 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S18 (POOL # 4161)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4161
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 24,781.77
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 22,308.05
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,016,926.91
(B) TWO MONTHLY PAYMENTS: 2 344,494.56
(C) THREE OR MORE MONTHLY PAYMENTS: 1 331,464.27
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 1,180,267.99
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 121,608,647.34
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 468
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,045,209.72
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.86948650 % 5.75865100 % 1.37186230 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.74836730 % 5.79197807 % 1.39516480 %
CLASS A-8 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3988 %
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 8.61470033
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 336.29
POOL TRADING FACTOR: 89.69456135
................................................................................
Run: 01/26/96 15:33:49 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 59,218,345.34 8.064624 % 2,098,959.65
R 760947DP3 100.00 0.00 8.064624 % 0.00
M-1 760947DL2 12,120,000.00 9,526,611.63 8.064624 % 337,665.18
M-2 760947DM0 3,327,400.00 3,290,153.41 8.064624 % 2,219.33
M-3 760947DN8 2,139,000.00 2,115,056.24 8.064624 % 1,426.69
B-1 951,000.00 940,354.61 8.064624 % 634.31
B-2 142,700.00 141,102.64 8.064624 % 95.18
B-3 95,100.00 94,035.46 8.064624 % 63.43
B-4 950,747.29 940,104.70 8.064624 % 634.14
- -------------------------------------------------------------------------------
95,065,047.29 76,265,764.03 2,441,697.91
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 397,914.26 2,496,873.91 0.00 0.00 57,119,385.69
R 0.00 0.00 0.00 0.00 0.00
M-1 64,013.52 401,678.70 0.00 0.00 9,188,946.45
M-2 22,108.00 24,327.33 0.00 0.00 3,287,934.08
M-3 14,212.00 15,638.69 0.00 0.00 2,113,629.55
B-1 6,318.66 6,952.97 0.00 0.00 939,720.30
B-2 948.13 1,043.31 0.00 0.00 141,007.46
B-3 631.87 695.30 0.00 0.00 93,972.03
B-4 6,316.98 6,951.12 0.00 0.00 939,470.56
- -------------------------------------------------------------------------------
512,463.42 2,954,161.33 0.00 0.00 73,824,066.12
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 786.025104 27.860201 5.281650 33.141851 0.000000 758.164904
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 786.024062 27.860163 5.281644 33.141807 0.000000 758.163899
M-2 988.806098 0.666986 6.644227 7.311213 0.000000 988.139112
M-3 988.806096 0.666989 6.644226 7.311215 0.000000 988.139107
B-1 988.806109 0.666993 6.644227 7.311220 0.000000 988.139117
B-2 988.806167 0.666994 6.644219 7.311213 0.000000 988.139173
B-3 988.806099 0.666982 6.644269 7.311251 0.000000 988.139117
B-4 988.806079 0.666991 6.644226 7.311217 0.000000 988.139088
_______________________________________________________________________________
DETERMINATION DATE 22-January-96
DISTRIBUTION DATE 25-January-96
Run: 01/26/96 15:33:50 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S19 (POOL # 4162)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4162
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 23,374.81
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 62,333.07
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 24 4,419,087.17
(B) TWO MONTHLY PAYMENTS: 4 650,549.42
(C) THREE OR MORE MONTHLY PAYMENTS: 8 1,399,886.58
FORECLOSURES
NUMBER OF LOANS 8
AGGREGATE PRINCIPAL BALANCE 1,906,950.01
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 73,824,066.12
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 440
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,390,253.73
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 77.64735080 % 19.57866900 % 2.77398050 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 77.37231050 % 19.76389387 % 2.86379560 %
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 8.55945478
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 341.99
POOL TRADING FACTOR: 77.65637132
................................................................................
Run: 01/26/96 15:33:51 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-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 75,451,263.92 7.290612 % 1,636,903.00
M-1 760947DR9 2,949,000.00 2,899,092.73 7.290612 % 2,469.74
M-2 760947DS7 1,876,700.00 1,844,939.75 7.290612 % 1,571.70
R 760947DT5 100.00 0.00 7.290612 % 0.00
B-1 1,072,500.00 1,054,349.61 7.290612 % 898.20
B-2 375,400.00 369,046.92 7.290612 % 314.39
B-3 965,295.81 948,959.64 7.290612 % 808.42
- -------------------------------------------------------------------------------
107,242,895.81 82,567,652.57 1,642,965.45
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 458,313.32 2,095,216.32 0.00 0.00 73,814,360.92
M-1 17,609.95 20,079.69 0.00 0.00 2,896,622.99
M-2 11,206.71 12,778.41 0.00 0.00 1,843,368.05
R 0.00 0.00 0.00 0.00 0.00
B-1 6,404.43 7,302.63 0.00 0.00 1,053,451.41
B-2 2,241.70 2,556.09 0.00 0.00 368,732.53
B-3 5,764.26 6,572.68 0.00 0.00 948,151.22
- -------------------------------------------------------------------------------
501,540.37 2,144,505.82 0.00 0.00 80,924,687.12
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 754.483214 16.368392 4.582954 20.951346 0.000000 738.114823
M-1 983.076545 0.837484 5.971499 6.808983 0.000000 982.239061
M-2 983.076544 0.837481 5.971498 6.808979 0.000000 982.239063
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B-1 983.076559 0.837483 5.971497 6.808980 0.000000 982.239077
B-2 983.076505 0.837480 5.971497 6.808977 0.000000 982.239025
B-3 983.076514 0.837484 5.971496 6.808980 0.000000 982.239030
_______________________________________________________________________________
DETERMINATION DATE 22-January-96
DISTRIBUTION DATE 25-January-96
Run: 01/26/96 15:33:52 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 19,329.59
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 14,012.88
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 535,758.24
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 2 617,645.99
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 810,458.10
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 80,924,687.12
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 332
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,572,626.07
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 91.38114210 % 5.74563100 % 2.87322710 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 91.21365010 % 5.85728683 % 2.92906310 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 826,260.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,970,148.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.68644725
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 338.48
POOL TRADING FACTOR: 75.45925211
................................................................................
Run: 01/26/96 15:33:53 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 36,987,729.03 7.850000 % 312,820.09
A-2 760947EC1 6,468,543.00 6,164,621.66 9.250000 % 52,136.68
A-3 760947ED9 8,732,000.00 8,732,000.00 8.250000 % 0.00
A-4 760947EE7 3,495,000.00 2,991,588.90 8.500000 % 96,099.88
A-5 760947EF4 2,910,095.00 0.00 8.500000 % 0.00
A-6 760947EG2 9,839,000.00 0.00 8.500000 % 0.00
A-7 760947EL1 45,746,137.00 25,302,601.30 0.000000 % 744,385.55
A-8 760947EH0 0.00 0.00 0.499142 % 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 3,086,166.72 8.500000 % 1,815.57
M-2 760947EN7 1,860,998.00 1,851,700.22 8.500000 % 1,089.34
M-3 760947EP2 1,550,831.00 1,543,082.86 8.500000 % 907.79
B-1 760947EQ0 558,299.00 555,509.68 8.500000 % 326.80
B-2 760947ER8 248,133.00 246,893.29 8.500000 % 145.25
B-3 124,066.00 123,446.15 8.500000 % 72.62
B-4 620,337.16 617,237.91 8.500000 % 363.13
- -------------------------------------------------------------------------------
124,066,559.16 88,202,577.72 1,210,162.70
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 241,887.37 554,707.46 0.00 0.00 36,674,908.94
A-2 47,504.42 99,641.10 0.00 0.00 6,112,484.98
A-3 60,014.14 60,014.14 0.00 0.00 8,732,000.00
A-4 21,183.94 117,283.82 0.00 0.00 2,895,489.02
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-7 199,930.36 944,315.91 0.00 0.00 24,558,215.75
A-8 27,507.61 27,507.61 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 21,853.66 23,669.23 0.00 0.00 3,084,351.15
M-2 13,112.20 14,201.54 0.00 0.00 1,850,610.88
M-3 10,926.83 11,834.62 0.00 0.00 1,542,175.07
B-1 3,933.66 4,260.46 0.00 0.00 555,182.88
B-2 1,748.30 1,893.55 0.00 0.00 246,748.04
B-3 874.14 946.76 0.00 0.00 123,373.53
B-4 4,370.76 4,733.89 0.00 0.00 616,874.78
- -------------------------------------------------------------------------------
654,847.39 1,865,010.09 0.00 0.00 86,992,415.02
===============================================================================
Run: 01/26/96 15:33:53
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-1 953.015488 8.060035 6.232402 14.292437 0.000000 944.955453
A-2 953.015487 8.060035 7.343913 15.403948 0.000000 944.955453
A-3 1000.000000 0.000000 6.872897 6.872897 0.000000 1000.000000
A-4 855.962489 27.496389 6.061213 33.557602 0.000000 828.466100
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-7 553.109026 16.272096 4.370432 20.642528 0.000000 536.836930
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-1 995.003880 0.585354 7.045788 7.631142 0.000000 994.418526
M-2 995.003874 0.585353 7.045789 7.631142 0.000000 994.418522
M-3 995.003879 0.585357 7.045790 7.631147 0.000000 994.418521
B-1 995.003896 0.585349 7.045794 7.631143 0.000000 994.418546
B-2 995.003849 0.585372 7.045818 7.631190 0.000000 994.418477
B-3 995.003869 0.585334 7.045766 7.631100 0.000000 994.418535
B-4 995.003927 0.585359 7.045781 7.631140 0.000000 994.418551
_______________________________________________________________________________
DETERMINATION DATE 22-January-96
DISTRIBUTION DATE 25-January-96
Run: 01/26/96 15:33:55 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 18,162.63
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,399.28
SUBSERVICER ADVANCES THIS MONTH 15,246.10
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,171,335.51
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 311,783.66
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 350,260.01
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 86,992,415.02
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 321
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,158,073.92
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 90.80843660 % 7.42395200 % 1.76761180 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 90.68480930 % 7.44563431 % 1.79138630 %
CLASS A-8 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.4977 %
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 9.22024140
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 343.98
POOL TRADING FACTOR: 70.11753659
................................................................................
Run: 01/26/96 15:33:56 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 301,391,044.00 247,573,945.05 7.580890 % 12,140,710.55
R 760947EA5 100.00 0.00 7.580890 % 0.00
B-1 4,660,688.00 4,618,792.85 7.580890 % 9,564.28
B-2 2,330,345.00 2,309,397.42 7.580890 % 4,782.14
B-3 2,330,343.10 2,309,395.53 7.580890 % 4,782.13
- -------------------------------------------------------------------------------
310,712,520.10 256,811,530.85 12,159,839.10
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 1,557,443.89 13,698,154.44 0.00 0.00 235,433,234.50
R 0.00 0.00 0.00 0.00 0.00
B-1 29,056.01 38,620.29 0.00 0.00 4,609,228.57
B-2 14,528.01 19,310.15 0.00 0.00 2,304,615.28
B-3 14,527.99 19,310.12 0.00 0.00 2,304,613.40
- -------------------------------------------------------------------------------
1,615,555.90 13,775,395.00 0.00 0.00 244,651,691.75
===============================================================================
Run: 01/26/96 15:33:56
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 821.437631 40.282254 5.167519 45.449773 0.000000 781.155377
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B-1 991.010952 2.052118 6.234275 8.286393 0.000000 988.958834
B-2 991.010953 2.052117 6.234274 8.286391 0.000000 988.958837
B-3 991.010950 2.052118 6.234271 8.286389 0.000000 988.958832
_______________________________________________________________________________
DETERMINATION DATE 22-January-96
DISTRIBUTION DATE 25-January-96
Run: 01/26/96 15:33:57 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 63,264.93
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 80,890.18
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 27 6,773,718.22
(B) TWO MONTHLY PAYMENTS: 9 2,245,195.78
(C) THREE OR MORE MONTHLY PAYMENTS: 2 137,003.70
FORECLOSURES
NUMBER OF LOANS 8
AGGREGATE PRINCIPAL BALANCE 1,808,068.37
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 244,651,691.75
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 974
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 11,628,051.52
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 347,401.60
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 96.40297080 % 3.59702920 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 96.23200760 % 3.76799240 %
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 8.17599543
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 343.02
POOL TRADING FACTOR: 78.73892293
................................................................................
Run: 01/26/96 15:34:00 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 31,583,112.98 7.650000 % 579,385.08
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 3,079,066.00 8.500000 % 153,786.07
A-5 760947FJ5 6,539,387.00 0.00 8.500000 % 0.00
A-6 760947FK2 16,968,000.00 112,614.20 8.500000 % 112,614.20
A-7 760947FR7 64,384,584.53 42,735,054.70 0.000000 % 5,750,703.71
A-8 760947FL0 0.00 0.00 8.500000 % 0.00
A-9 760947FM8 0.00 0.00 0.480138 % 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 4,703,900.03 8.500000 % 2,668.43
M-2 760947FT3 2,834,750.00 2,822,340.81 8.500000 % 1,601.06
M-3 760947FU0 2,362,291.00 2,351,950.00 8.500000 % 1,334.22
B-1 760947FV8 944,916.00 940,779.62 8.500000 % 533.69
B-2 760947FW6 566,950.00 564,468.16 8.500000 % 320.21
B-3 377,967.00 376,312.44 8.500000 % 213.48
B-4 944,921.62 940,785.19 8.500000 % 533.69
- -------------------------------------------------------------------------------
188,983,349.15 139,873,384.13 6,603,693.84
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 199,403.20 778,788.28 0.00 0.00 31,003,727.90
A-2 263,379.45 263,379.45 0.00 0.00 40,142,000.00
A-3 63,647.79 63,647.79 0.00 0.00 9,521,000.00
A-4 21,600.00 175,386.07 0.00 0.00 2,925,279.93
A-5 0.00 0.00 0.00 0.00 0.00
A-6 790.00 113,404.20 0.00 0.00 0.00
A-7 210,636.85 5,961,340.56 103,181.98 0.00 37,087,532.97
A-8 33,116.75 33,116.75 0.00 0.00 0.00
A-9 47,666.76 47,666.76 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 32,998.39 35,666.82 0.00 0.00 4,701,231.60
M-2 19,799.04 21,400.10 0.00 0.00 2,820,739.75
M-3 16,499.20 17,833.42 0.00 0.00 2,350,615.78
B-1 6,599.68 7,133.37 0.00 0.00 940,245.93
B-2 3,959.81 4,280.02 0.00 0.00 564,147.95
B-3 2,639.88 2,853.36 0.00 0.00 376,098.96
B-4 6,599.72 7,133.41 0.00 0.00 940,251.50
- -------------------------------------------------------------------------------
929,336.52 7,533,030.36 103,181.98 0.00 133,372,872.27
===============================================================================
Run: 01/26/96 15:34:00
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-1 907.461627 16.647179 5.729351 22.376530 0.000000 890.814448
A-2 1000.000000 0.000000 6.561194 6.561194 0.000000 1000.000000
A-3 1000.000000 0.000000 6.684990 6.684990 0.000000 1000.000000
A-4 796.035677 39.758550 5.584281 45.342831 0.000000 756.277128
A-5 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-6 6.636858 6.636858 0.046558 6.683416 0.000000 0.000000
A-7 663.746687 89.318022 3.271542 92.589564 1.602588 576.031254
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-1 995.622476 0.564797 6.984404 7.549201 0.000000 995.057679
M-2 995.622475 0.564798 6.984404 7.549202 0.000000 995.057677
M-3 995.622470 0.564799 6.984406 7.549205 0.000000 995.057671
B-1 995.622489 0.564802 6.984409 7.549211 0.000000 995.057688
B-2 995.622471 0.564794 6.984408 7.549202 0.000000 995.057677
B-3 995.622475 0.564811 6.984419 7.549230 0.000000 995.057664
B-4 995.622462 0.564766 6.984410 7.549176 0.000000 995.057664
_______________________________________________________________________________
DETERMINATION DATE 22-January-96
DISTRIBUTION DATE 25-January-96
Run: 01/26/96 15:34:02 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 28,717.78
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 22,473.10
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 2,153,884.67
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 234,240.19
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 357,333.21
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 133,372,872.27
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 510
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 6,421,041.74
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 90.88154470 % 7.09212900 % 2.02632630 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 90.44060650 % 7.40224527 % 2.12431270 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.4692 %
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 9.23272609
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 344.06
POOL TRADING FACTOR: 70.57387483
................................................................................
Run: 01/26/96 15:34:03 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 38,872,751.87 8.000000 % 4,584,942.07
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 1,018,681.54 0.000000 % 14,446.79
A-6 760947EZ0 0.00 0.00 0.422601 % 0.00
R 760947FA4 100.00 0.00 8.000000 % 0.00
M-1 760947FB2 1,575,400.00 1,537,699.43 8.000000 % 4,800.62
M-2 760947FC0 525,100.00 512,533.95 8.000000 % 1,600.10
M-3 760947FD8 525,100.00 512,533.95 8.000000 % 1,600.10
B-1 630,100.00 615,021.21 8.000000 % 1,920.06
B-2 315,000.00 307,461.79 8.000000 % 959.88
B-3 367,575.59 358,779.20 8.000000 % 1,120.10
- -------------------------------------------------------------------------------
105,020,175.63 89,405,777.94 4,611,389.72
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 256,833.30 4,841,775.37 0.00 0.00 34,287,809.80
A-2 120,578.23 120,578.23 0.00 0.00 18,250,000.00
A-3 43,764.94 43,764.94 0.00 0.00 6,624,000.00
A-4 137,401.80 137,401.80 0.00 0.00 20,796,315.00
A-5 0.00 14,446.79 0.00 0.00 1,004,234.75
A-6 31,204.11 31,204.11 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 10,159.62 14,960.24 0.00 0.00 1,532,898.81
M-2 3,386.32 4,986.42 0.00 0.00 510,933.85
M-3 3,386.32 4,986.42 0.00 0.00 510,933.85
B-1 4,063.46 5,983.52 0.00 0.00 613,101.15
B-2 2,031.41 2,991.29 0.00 0.00 306,501.91
B-3 2,370.46 3,490.56 0.00 0.00 357,659.10
- -------------------------------------------------------------------------------
615,179.97 5,226,569.69 0.00 0.00 84,794,388.22
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 715.098452 84.344041 4.724674 89.068715 0.000000 630.754411
A-2 1000.000000 0.000000 6.607026 6.607026 0.000000 1000.000000
A-3 1000.000000 0.000000 6.607026 6.607026 0.000000 1000.000000
A-4 1000.000000 0.000000 6.607026 6.607026 0.000000 1000.000000
A-5 968.802695 13.739416 0.000000 13.739416 0.000000 955.063279
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 976.069208 3.047239 6.448915 9.496154 0.000000 973.021969
M-2 976.069225 3.047229 6.448905 9.496134 0.000000 973.021996
M-3 976.069225 3.047229 6.448905 9.496134 0.000000 973.021996
B-1 976.069211 3.047231 6.448913 9.496144 0.000000 973.021981
B-2 976.069175 3.047238 6.448921 9.496159 0.000000 973.021937
B-3 976.069167 3.047237 6.448905 9.496142 0.000000 973.021903
_______________________________________________________________________________
DETERMINATION DATE 22-January-96
DISTRIBUTION DATE 25-January-96
Run: 01/26/96 15:34:04 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 19,158.90
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 10,821.28
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,077,145.11
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 84,794,388.22
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 378
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 4,331,429.79
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 95.65091550 % 1.44960300 % 2.89948130 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 95.42663610 % 1.50630506 % 3.04900560 %
CLASS A-6 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.4102 %
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 8.64417132
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 162.78
POOL TRADING FACTOR: 80.74104591
................................................................................
Run: 01/26/96 15:34:06 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 80,826,065.25 7.144755 % 3,104,375.21
R 760947GA3 100.00 0.00 7.144755 % 0.00
M-1 760947GB1 16,170,335.00 13,639,399.28 7.144755 % 523,863.35
M-2 760947GC9 3,892,859.00 3,859,038.24 7.144755 % 10,065.92
M-3 760947GD7 1,796,704.00 1,781,094.42 7.144755 % 4,645.81
B-1 1,078,022.00 1,068,656.24 7.144755 % 2,787.48
B-2 299,451.00 296,849.40 7.144755 % 774.30
B-3 718,681.74 712,437.92 7.144755 % 1,858.32
- -------------------------------------------------------------------------------
119,780,254.74 102,183,540.75 3,648,370.39
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 480,385.56 3,584,760.77 0.00 0.00 77,721,690.04
R 0.00 0.00 0.00 0.00 0.00
M-1 81,065.06 604,928.41 0.00 0.00 13,115,535.93
M-2 22,936.00 33,001.92 0.00 0.00 3,848,972.32
M-3 10,585.84 15,231.65 0.00 0.00 1,776,448.61
B-1 6,351.50 9,138.98 0.00 0.00 1,065,868.76
B-2 1,764.31 2,538.61 0.00 0.00 296,075.10
B-3 4,234.34 6,092.66 0.00 0.00 710,579.60
- -------------------------------------------------------------------------------
607,322.61 4,255,693.00 0.00 0.00 98,535,170.36
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 843.483670 32.396601 5.013202 37.409803 0.000000 811.087069
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 843.482790 32.396568 5.013196 37.409764 0.000000 811.086222
M-2 991.312102 2.585740 5.891814 8.477554 0.000000 988.726363
M-3 991.312103 2.585740 5.891811 8.477551 0.000000 988.726362
B-1 991.312088 2.585736 5.891809 8.477545 0.000000 988.726353
B-2 991.312101 2.585732 5.891815 8.477547 0.000000 988.726369
B-3 991.312121 2.585734 5.891815 8.477549 0.000000 988.726387
_______________________________________________________________________________
DETERMINATION DATE 22-January-96
DISTRIBUTION DATE 25-January-96
Run: 01/26/96 15:34:07 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 31,383.07
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 14,845.19
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 18 1,573,915.17
(B) TWO MONTHLY PAYMENTS: 1 42,857.60
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 451,714.37
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 98,535,170.36
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 873
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 3,381,834.73
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 155,264.64
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 79.09890840 % 18.86755100 % 2.03354040 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 78.87710530 % 19.01956103 % 2.10333370 %
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 8.00935554
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 317.54
POOL TRADING FACTOR: 82.26328335
................................................................................
Run: 01/26/96 15:35:17 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 77,646,470.62 7.581025 % 1,609,402.88
II A 760947GF2 199,529,000.00 169,338,402.40 6.531634 % 3,783,738.15
III 760947GG0 151,831,000.00 135,586,807.48 7.059182 % 2,932,637.21
R 760947GL9 1,000.00 825.45 7.581025 % 17.11
I M 760947GH8 10,069,000.00 9,930,106.64 7.581025 % 16,896.18
II M 760947GJ4 21,982,000.00 21,683,232.15 6.531634 % 42,974.49
III 760947GK1 12,966,000.00 12,751,292.38 7.059182 % 31,236.58
I B 1,855,785.84 1,830,186.85 7.581025 % 3,114.08
II B 3,946,359.39 3,892,722.54 6.531634 % 7,715.08
III 2,509,923.08 2,468,360.56 7.059182 % 6,046.69
- -------------------------------------------------------------------------------
498,755,068.31 435,128,407.07 8,433,778.45
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
I A 489,867.23 2,099,270.11 0.00 0.00 76,037,067.74
II A 920,462.37 4,704,200.52 0.00 0.00 165,554,664.25
III A 796,527.01 3,729,164.22 0.00 0.00 132,654,170.27
R 5.20 22.31 0.00 0.00 808.34
I M 62,648.49 79,544.67 0.00 0.00 9,913,210.46
II M 117,862.21 160,836.70 0.00 0.00 21,640,257.66
III M 74,909.57 106,146.15 0.00 0.00 12,720,055.80
I B 11,546.54 14,660.62 0.00 0.00 1,827,072.77
II B 21,159.43 28,874.51 0.00 0.00 3,885,007.46
III B 14,500.79 20,547.48 0.00 0.00 2,462,313.87
- -------------------------------------------------------------------------------
2,509,488.84 10,943,267.29 0.00 0.00 426,694,628.62
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
I A 825.455490 17.109476 5.207752 22.317228 0.000000 808.346013
II A 848.690679 18.963349 4.613176 23.576525 0.000000 829.727329
III 893.011358 19.315141 5.246142 24.561283 0.000000 873.696217
R 825.450000 17.110000 5.200000 22.310000 0.000000 808.340000
I M 986.205844 1.678039 6.221918 7.899957 0.000000 984.527804
II M 986.408523 1.954985 5.361760 7.316745 0.000000 984.453537
III 983.440720 2.409114 5.777385 8.186499 0.000000 981.031606
I B 986.205849 1.678039 6.221914 7.899953 0.000000 984.527810
II B 986.408524 1.954986 5.361760 7.316746 0.000000 984.453538
III 983.440720 2.409114 5.777384 8.186498 0.000000 981.031605
_______________________________________________________________________________
DETERMINATION DATE 22-January-96
DISTRIBUTION DATE 25-January-96
Run: 01/26/96 15:35:18 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 89,693.59
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 24,310.50
SUBSERVICER ADVANCES THIS MONTH 54,850.79
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 83 5,828,237.80
(B) TWO MONTHLY PAYMENTS: 9 458,040.12
(C) THREE OR MORE MONTHLY PAYMENTS: 5 351,623.98
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 91,114.52
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 426,694,628.61
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 4,467
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 7,525,917.86
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 87.92174900 % 10.19575600 % 1.88249490 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 87.70832480 % 10.37592717 % 1.91574810 %
BANKRUPTCY AMOUNT AVAILABLE 0.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.31813000
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 274.28
POOL TRADING FACTOR: 85.55193836
Run: 01/26/96 15:35:19 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 (GROUP I)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 10023
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 18,423.55
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,727.34
SUBSERVICER ADVANCES THIS MONTH 13,856.30
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 27 1,562,823.83
(B) TWO MONTHLY PAYMENTS: 3 191,386.75
(C) THREE OR MORE MONTHLY PAYMENTS: 2 61,455.32
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 87,778,159.31
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,179
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,477,302.33
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 86.84642600 % 11.10655900 % 2.04701510 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 0.00000000 % 11.29348182 % 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 7.96669656
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 282.59
POOL TRADING FACTOR: 82.81678319
Run: 01/26/96 15:35:19 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 (GROUP II)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 10024
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 40,186.17
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 9,407.07
SUBSERVICER ADVANCES THIS MONTH 20,600.49
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 29 2,372,521.90
(B) TWO MONTHLY PAYMENTS: 1 101,637.80
(C) THREE OR MORE MONTHLY PAYMENTS: 1 110,695.65
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 91,114.52
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 191,079,929.36
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,775
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 3,448,122.52
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 86.87836290 % 11.12449200 % 1.99714510 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 0.00000000 % 11.32523847 % 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 6.91709255
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 284.26
POOL TRADING FACTOR: 84.75213667
Run: 01/26/96 15:35:20 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 (GROUP III)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 10025
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 31,083.87
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 9,176.10
SUBSERVICER ADVANCES THIS MONTH 20,394.00
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 27 1,892,892.07
(B) TWO MONTHLY PAYMENTS: 5 165,015.57
(C) THREE OR MORE MONTHLY PAYMENTS: 2 179,473.01
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 147,836,539.94
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,513
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,600,493.01
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 89.90782430 % 8.45540200 % 1.63677380 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 0.00000000 % 8.60413522 % 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 7.45138569
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 256.46
POOL TRADING FACTOR: 88.36247611
................................................................................
Run: 01/26/96 15:34:08 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-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 5,903,704.14 8.250000 % 397,069.55
A-2 760947HC8 10,286,000.00 5,904,278.14 7.750000 % 397,108.15
A-3 760947HD6 25,078,000.00 14,395,050.28 8.000000 % 968,177.95
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 569,607.66 553,965.50 0.000000 % 2,359.24
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 1,543,741.30 8.000000 % 4,636.75
M-2 760947HQ7 1,049,900.00 1,029,193.53 8.000000 % 3,091.26
M-3 760947HR5 892,400.00 874,799.80 8.000000 % 2,627.53
B-1 209,800.00 205,662.26 8.000000 % 617.72
B-2 367,400.00 360,154.01 8.000000 % 1,081.75
B-3 367,731.33 360,478.80 8.000000 % 1,082.73
- -------------------------------------------------------------------------------
104,981,638.99 85,432,027.76 1,777,852.63
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 40,567.85 437,637.40 0.00 0.00 5,506,634.59
A-2 38,112.90 435,221.05 0.00 0.00 5,507,169.99
A-3 95,919.42 1,064,097.37 0.00 0.00 13,426,872.33
A-4 11,454.32 11,454.32 0.00 0.00 1,719,000.00
A-5 148,592.97 148,592.97 0.00 0.00 22,300,000.00
A-6 105,264.46 105,264.46 0.00 0.00 17,800,000.00
A-7 34,083.09 34,083.09 0.00 0.00 5,280,000.00
A-8 46,476.95 46,476.95 0.00 0.00 7,200,000.00
A-9 15,942.09 15,942.09 0.00 0.00 0.00
A-10 0.00 2,359.24 0.00 0.00 551,606.26
R-I 6.67 6.67 0.00 0.00 1,000.00
R-II 6.79 6.79 0.00 0.00 1,000.00
M-1 10,286.51 14,923.26 0.00 0.00 1,539,104.55
M-2 6,857.89 9,949.15 0.00 0.00 1,026,102.27
M-3 5,829.11 8,456.64 0.00 0.00 872,172.27
B-1 1,370.40 1,988.12 0.00 0.00 205,044.54
B-2 2,399.84 3,481.59 0.00 0.00 359,072.26
B-3 2,402.00 3,484.73 0.00 0.00 359,396.07
- -------------------------------------------------------------------------------
565,573.26 2,343,425.89 0.00 0.00 83,654,175.13
===============================================================================
Run: 01/26/96 15:34:08
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-1 574.011098 38.606665 3.944370 42.551035 0.000000 535.404433
A-2 574.011097 38.606664 3.705318 42.311982 0.000000 535.404432
A-3 574.011097 38.606665 3.824843 42.431508 0.000000 535.404431
A-4 1000.000000 0.000000 6.663362 6.663362 0.000000 1000.000000
A-5 1000.000000 0.000000 6.663362 6.663362 0.000000 1000.000000
A-6 1000.000000 0.000000 5.913734 5.913734 0.000000 1000.000000
A-7 1000.000000 0.000000 6.455131 6.455131 0.000000 1000.000000
A-8 1000.000000 0.000000 6.455132 6.455132 0.000000 1000.000000
A-10 972.538712 4.141868 0.000000 4.141868 0.000000 968.396844
R-I 1000.000000 0.000000 6.670000 6.670000 0.000000 1000.000000
R-II 1000.000000 0.000000 6.790000 6.790000 0.000000 1000.000000
M-1 980.277686 2.944342 6.531947 9.476289 0.000000 977.333344
M-2 980.277674 2.944338 6.531946 9.476284 0.000000 977.333337
M-3 980.277678 2.944341 6.531948 9.476289 0.000000 977.333337
B-1 980.277693 2.944328 6.531935 9.476263 0.000000 977.333365
B-2 980.277654 2.944339 6.531954 9.476293 0.000000 977.333315
B-3 980.277639 2.944242 6.531943 9.476185 0.000000 977.333288
_______________________________________________________________________________
DETERMINATION DATE 22-January-96
DISTRIBUTION DATE 25-January-96
Run: 01/26/96 15:34:10 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1995-S7 (POOL # 4170)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4170
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 17,614.74
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SPREAD 31,155.39
SUBSERVICER ADVANCES THIS MONTH 7,094.71
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 720,105.59
(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 83,654,175.13
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 1,520,912.06
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.84669000 % 4.06198600 % 1.09132450 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.75239810 % 4.10903471 % 1.11129280 %
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 8.70050582
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 167.33
POOL TRADING FACTOR: 79.68457716
................................................................................
Run: 01/26/96 15:34:11 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 25,259,606.81 7.650000 % 2,287,228.03
A-2 760947GP0 20,646,342.00 20,646,342.00 8.000000 % 0.00
A-3 760947GQ8 10,027,461.00 7,780,702.66 8.000000 % 292,178.88
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 0.870973 % 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 2,798,447.52 8.000000 % 1,639.85
M-2 760947GY1 1,277,000.00 1,272,021.61 8.000000 % 745.39
M-3 760947GZ8 1,277,000.00 1,272,021.61 8.000000 % 745.39
B-1 613,000.00 610,610.20 8.000000 % 357.81
B-2 408,600.00 407,007.07 8.000000 % 238.50
B-3 510,571.55 508,581.07 8.000000 % 298.02
- -------------------------------------------------------------------------------
102,156,471.55 82,294,608.55 2,583,431.87
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 160,940.70 2,448,168.73 0.00 0.00 22,972,378.78
A-2 137,565.96 137,565.96 0.00 0.00 20,646,342.00
A-3 51,842.59 344,021.47 0.00 0.00 7,488,523.78
A-4 144,848.09 144,848.09 0.00 0.00 21,739,268.00
A-5 7,363.30 7,363.30 0.00 0.00 0.00
A-6 59,697.20 59,697.20 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 18,645.98 20,285.83 0.00 0.00 2,796,807.67
M-2 8,475.44 9,220.83 0.00 0.00 1,271,276.22
M-3 8,475.44 9,220.83 0.00 0.00 1,271,276.22
B-1 4,068.47 4,426.28 0.00 0.00 610,252.39
B-2 2,711.88 2,950.38 0.00 0.00 406,768.57
B-3 3,388.66 3,686.68 0.00 0.00 508,283.05
- -------------------------------------------------------------------------------
608,023.71 3,191,455.58 0.00 0.00 79,711,176.68
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 589.521693 53.380504 3.756117 57.136621 0.000000 536.141190
A-2 1000.000000 0.000000 6.662970 6.662970 0.000000 1000.000000
A-3 775.939459 29.137872 5.170061 34.307933 0.000000 746.801586
A-4 1000.000000 0.000000 6.662970 6.662970 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-1 996.101488 0.583701 6.636997 7.220698 0.000000 995.517787
M-2 996.101496 0.583704 6.636993 7.220697 0.000000 995.517792
M-3 996.101496 0.583704 6.636993 7.220697 0.000000 995.517792
B-1 996.101468 0.583703 6.636982 7.220685 0.000000 995.517765
B-2 996.101493 0.583700 6.637004 7.220704 0.000000 995.517793
B-3 996.101467 0.583699 6.636993 7.220692 0.000000 995.517768
_______________________________________________________________________________
DETERMINATION DATE 22-January-96
DISTRIBUTION DATE 25-January-96
Run: 01/26/96 15:34:12 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 18,536.73
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 21,732.10
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 2,100,565.84
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 281,569.41
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 229,929.07
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 79,711,176.68
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 309
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,535,208.27
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 91.65353700 % 6.49190900 % 1.85455450 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 91.38807830 % 6.69838325 % 1.91353840 %
CLASS A-6 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.8724 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 2,043,129.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,000,000.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.20429283
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 344.98
POOL TRADING FACTOR: 78.02851398
................................................................................
Run: 01/26/96 15:34:14 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-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 22,247,062.98 6.600000 % 227,968.62
A-2 760947HT1 23,921,333.00 23,294,041.64 7.000000 % 151,979.08
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 8,810,510.42 8.000000 % 107,714.56
A-9 760947JF9 63,512,857.35 58,848,925.90 0.000000 % 4,114,927.29
A-10 760947JA0 8,356,981.00 0.00 8.000000 % 0.00
A-11 760947JB8 0.00 0.00 8.000000 % 0.00
A-12 760947JC6 0.00 0.00 0.521527 % 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 5,480,471.49 8.000000 % 3,331.23
M-2 760947JH5 2,499,831.00 2,491,123.50 8.000000 % 1,514.19
M-3 760947JJ1 2,499,831.00 2,491,123.50 8.000000 % 1,514.19
B-1 760947JK8 799,945.00 797,158.60 8.000000 % 484.54
B-2 760947JL6 699,952.00 697,513.90 8.000000 % 423.97
B-3 999,934.64 996,451.64 8.000000 % 605.69
- -------------------------------------------------------------------------------
199,986,492.99 167,664,383.57 4,610,463.36
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 122,328.00 350,296.62 0.00 0.00 22,019,094.36
A-2 135,847.65 287,826.73 0.00 0.00 23,142,062.56
A-3 70,856.96 70,856.96 0.00 0.00 12,694,000.00
A-4 73,454.56 73,454.56 0.00 0.00 12,686,000.00
A-5 56,010.80 56,010.80 0.00 0.00 9,469,000.00
A-6 40,233.39 40,233.39 0.00 0.00 6,661,000.00
A-7 0.00 0.00 0.00 0.00 0.00
A-8 58,721.93 166,436.49 0.00 0.00 8,702,795.86
A-9 405,061.87 4,519,989.16 0.00 0.00 54,733,998.61
A-10 0.00 0.00 0.00 0.00 0.00
A-11 67,084.80 67,084.80 0.00 0.00 0.00
A-12 72,849.58 72,849.58 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 36,527.27 39,858.50 0.00 0.00 5,477,140.26
M-2 16,603.30 18,117.49 0.00 0.00 2,489,609.31
M-3 16,603.30 18,117.49 0.00 0.00 2,489,609.31
B-1 5,313.05 5,797.59 0.00 0.00 796,674.06
B-2 4,648.92 5,072.89 0.00 0.00 697,089.93
B-3 6,641.34 7,247.03 0.00 0.00 995,845.95
- -------------------------------------------------------------------------------
1,188,786.72 5,799,250.08 0.00 0.00 163,053,920.21
===============================================================================
Run: 01/26/96 15:34:14
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-1 959.421381 9.831319 5.275487 15.106806 0.000000 949.590062
A-2 973.776906 6.353286 5.678933 12.032219 0.000000 967.423620
A-3 1000.000000 0.000000 5.581925 5.581925 0.000000 1000.000000
A-4 1000.000000 0.000000 5.790207 5.790207 0.000000 1000.000000
A-5 1000.000000 0.000000 5.915176 5.915176 0.000000 1000.000000
A-6 1000.000000 0.000000 6.040143 6.040143 0.000000 1000.000000
A-7 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-8 471.402377 5.763219 3.141890 8.905109 0.000000 465.639158
A-9 926.567129 64.788886 6.377636 71.166522 0.000000 861.778243
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-1 996.516763 0.605719 6.641771 7.247490 0.000000 995.911043
M-2 996.516765 0.605717 6.641769 7.247486 0.000000 995.911048
M-3 996.516765 0.605717 6.641769 7.247486 0.000000 995.911048
B-1 996.516761 0.605717 6.641769 7.247486 0.000000 995.911044
B-2 996.516761 0.605713 6.641770 7.247483 0.000000 995.911048
B-3 996.516772 0.605720 6.641774 7.247494 0.000000 995.911043
_______________________________________________________________________________
DETERMINATION DATE 22-January-96
DISTRIBUTION DATE 25-January-96
Run: 01/26/96 15:34:15 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1995-S9 (POOL # 4172)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4172
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 33,288.53
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 28,984.61
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 2,861,964.51
(B) TWO MONTHLY PAYMENTS: 3 798,762.12
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 163,053,920.21
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 552
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 4,508,525.50
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.26325790 % 6.24890700 % 1.48783540 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.04903270 % 6.41282274 % 1.52903250 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.5151 %
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 8.80746111
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 348.77
POOL TRADING FACTOR: 81.53246640
................................................................................
Run: 01/26/96 15:34:18 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-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 53,737,998.84 6.600000 % 518,885.21
A-2 760947JN2 8,936,000.00 8,936,000.00 5.700000 % 0.00
A-3 760947JP7 20,970,000.00 15,814,881.53 7.500000 % 1,392,729.40
A-4 760947JQ5 38,235,000.00 37,520,941.84 7.200000 % 229,250.14
A-5 760947JR3 6,989,000.00 2,725,198.46 7.500000 % 1,151,927.31
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 0.14 7.500000 % 0.14
A-9 760947JU6 142,330.60 141,612.82 0.000000 % 197.51
A-10 760947JV4 0.00 0.00 0.646255 % 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 5,749,571.91 7.500000 % 3,754.14
M-2 760947JZ5 2,883,900.00 2,874,785.94 7.500000 % 1,877.07
M-3 760947KA8 2,883,900.00 2,874,785.94 7.500000 % 1,877.07
B-1 922,800.00 919,883.65 7.500000 % 600.63
B-2 807,500.00 804,948.05 7.500000 % 525.58
B-3 1,153,493.52 1,149,848.12 7.500000 % 750.78
- -------------------------------------------------------------------------------
230,710,285.52 210,627,018.64 3,302,374.98
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 295,330.64 814,215.85 0.00 0.00 53,219,113.63
A-2 42,413.21 42,413.21 0.00 0.00 8,936,000.00
A-3 98,766.64 1,491,496.04 0.00 0.00 14,422,152.13
A-4 224,951.72 454,201.86 0.00 0.00 37,291,691.70
A-5 17,019.33 1,168,946.64 0.00 0.00 1,573,271.15
A-6 510,969.47 510,969.47 0.00 0.00 72,376,561.40
A-7 35,299.41 35,299.41 0.00 0.00 5,000,000.00
A-8 0.00 0.14 0.00 0.00 0.00
A-9 0.00 197.51 0.00 0.00 141,415.31
A-10 113,344.59 113,344.59 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 35,907.06 39,661.20 0.00 0.00 5,745,817.77
M-2 17,953.53 19,830.60 0.00 0.00 2,872,908.87
M-3 17,953.53 19,830.60 0.00 0.00 2,872,908.87
B-1 5,744.83 6,345.46 0.00 0.00 919,283.02
B-2 5,027.04 5,552.62 0.00 0.00 804,422.47
B-3 7,181.00 7,931.78 0.00 0.00 1,149,097.34
- -------------------------------------------------------------------------------
1,427,862.00 4,730,236.98 0.00 0.00 207,324,643.66
===============================================================================
Run: 01/26/96 15:34:18
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-1 966.479482 9.332166 5.311530 14.643696 0.000000 957.147316
A-2 1000.000000 0.000000 4.746331 4.746331 0.000000 1000.000000
A-3 754.166978 66.415327 4.709902 71.125229 0.000000 687.751651
A-4 981.324489 5.995819 5.883398 11.879217 0.000000 975.328670
A-5 389.926808 164.820047 2.435160 167.255207 0.000000 225.106761
A-6 1000.000000 0.000000 7.059875 7.059875 0.000000 1000.000000
A-7 1000.000000 0.000000 7.059882 7.059882 0.000000 1000.000000
A-8 0.000017 0.000017 0.000000 0.000017 0.000000 0.000000
A-9 994.956952 1.387685 0.000000 1.387685 0.000000 993.569268
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-1 996.839681 0.650879 6.225434 6.876313 0.000000 996.188802
M-2 996.839675 0.650879 6.225434 6.876313 0.000000 996.188796
M-3 996.839675 0.650879 6.225434 6.876313 0.000000 996.188796
B-1 996.839673 0.650878 6.225433 6.876311 0.000000 996.188795
B-2 996.839690 0.650873 6.225437 6.876310 0.000000 996.188817
B-3 996.839687 0.650875 6.225436 6.876311 0.000000 996.188813
_______________________________________________________________________________
DETERMINATION DATE 22-January-96
DISTRIBUTION DATE 25-January-96
Run: 01/26/96 15:34:20 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1995-S10 (POOL # 4174)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4174
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 42,438.33
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,940.16
SUBSERVICER ADVANCES THIS MONTH 20,653.36
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 2,144,064.93
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 502,231.99
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 207,324,643.66
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 676
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 3,164,830.11
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.17110680 % 5.46315500 % 1.36573830 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.06679480 % 5.54282178 % 1.38660010 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.6397 %
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 8.43890755
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 349.80
POOL TRADING FACTOR: 89.86363273
................................................................................
Run: 01/26/96 15:34:22 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-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 8,322,394.87 7.650000 % 812,383.64
A-2 760947KQ3 105,000,000.00 96,585,290.31 7.500000 % 2,295,795.51
A-3 760947KR1 47,939,000.00 44,097,164.12 7.250000 % 1,048,172.77
A-4 760947KS9 27,875,000.00 25,641,094.92 7.650000 % 609,479.05
A-5 760947KT7 30,655,000.00 30,655,000.00 7.650000 % 0.00
A-6 760947KU4 20,568,000.00 19,376,477.11 7.650000 % 325,084.64
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 32,801,597.05 7.500000 % 21,878.96
A-17 760947LF6 1,348,796.17 1,343,684.43 0.000000 % 1,332.40
A-18 760947LG4 0.00 0.00 0.506151 % 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 11,310,850.82 7.500000 % 7,544.44
M-2 760947LL3 5,670,200.00 5,655,475.28 7.500000 % 3,772.25
M-3 760947LM1 4,536,100.00 4,524,320.38 7.500000 % 3,017.76
B-1 2,041,300.00 2,035,999.02 7.500000 % 1,358.03
B-2 1,587,600.00 1,583,477.23 7.500000 % 1,056.19
B-3 2,041,838.57 2,036,536.23 7.500000 % 1,358.40
- -------------------------------------------------------------------------------
453,612,334.74 434,791,361.77 5,132,234.04
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 53,041.59 865,425.23 0.00 0.00 7,510,011.23
A-2 603,502.45 2,899,297.96 0.00 0.00 94,289,494.80
A-3 266,351.69 1,314,524.46 0.00 0.00 43,048,991.35
A-4 163,419.84 772,898.89 0.00 0.00 25,031,615.87
A-5 195,375.25 195,375.25 0.00 0.00 30,655,000.00
A-6 123,493.20 448,577.84 0.00 0.00 19,051,392.47
A-7 31,250.00 31,250.00 0.00 0.00 5,000,000.00
A-8 13,384.05 13,384.05 0.00 0.00 2,100,000.00
A-9 79,529.49 79,529.49 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-15 624,838.88 624,838.88 0.00 0.00 100,000,000.00
A-16 204,957.13 226,836.09 0.00 0.00 32,779,718.09
A-17 0.00 1,332.40 0.00 0.00 1,342,352.03
A-18 183,344.54 183,344.54 0.00 0.00 0.00
A-19 59,359.69 59,359.69 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 70,674.60 78,219.04 0.00 0.00 11,303,306.38
M-2 35,337.61 39,109.86 0.00 0.00 5,651,703.03
M-3 28,269.71 31,287.47 0.00 0.00 4,521,302.62
B-1 12,721.71 14,079.74 0.00 0.00 2,034,640.99
B-2 9,894.18 10,950.37 0.00 0.00 1,582,421.04
B-3 12,725.07 14,083.47 0.00 0.00 2,035,177.83
- -------------------------------------------------------------------------------
2,891,732.35 8,023,966.39 0.00 0.00 429,659,127.73
===============================================================================
Run: 01/26/96 15:34:22
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-1 736.495121 71.892358 4.693946 76.586304 0.000000 664.602764
A-2 919.859908 21.864719 5.747642 27.612361 0.000000 897.995189
A-3 919.859908 21.864719 5.556054 27.420773 0.000000 897.995189
A-4 919.859907 21.864719 5.862595 27.727314 0.000000 897.995188
A-5 1000.000000 0.000000 6.373357 6.373357 0.000000 1000.000000
A-6 942.069093 15.805360 6.004142 21.809502 0.000000 926.263734
A-7 1000.000000 0.000000 6.250000 6.250000 0.000000 1000.000000
A-8 1000.000000 0.000000 6.373357 6.373357 0.000000 1000.000000
A-9 1000.000000 0.000000 6.165077 6.165077 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 6.248389 6.248389 0.000000 1000.000000
A-16 997.403140 0.665277 6.232163 6.897440 0.000000 996.737863
A-17 996.210146 0.987844 0.000000 0.987844 0.000000 995.222303
A-19 1000.000000 0.000000 6.248388 6.248388 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-1 997.403139 0.665277 6.232163 6.897440 0.000000 996.737862
M-2 997.403139 0.665276 6.232163 6.897439 0.000000 996.737863
M-3 997.403139 0.665276 6.232162 6.897438 0.000000 996.737863
B-1 997.403135 0.665277 6.232161 6.897438 0.000000 996.737858
B-2 997.403143 0.665275 6.232162 6.897437 0.000000 996.737869
B-3 997.403154 0.665278 6.232163 6.897441 0.000000 996.737871
_______________________________________________________________________________
DETERMINATION DATE 22-January-96
DISTRIBUTION DATE 25-January-96
Run: 01/26/96 15:34:24 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1995-S11 (POOL # 4175)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4175
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 91,545.14
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 7,864.89
SUBSERVICER ADVANCES THIS MONTH 20,001.68
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 9 2,383,369.76
(B) TWO MONTHLY PAYMENTS: 2 302,387.53
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 429,659,127.73
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,500
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 4,842,054.33
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.73703900 % 4.95807200 % 1.30488930 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.66624110 % 4.99845357 % 1.31964010 %
CLASS A-18 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.5014 %
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 8.28985938
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 351.63
POOL TRADING FACTOR: 94.71945422
................................................................................
Run: 01/26/96 15:34:25 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 32,116,084.53 7.250000 % 1,725,980.34
A-2 760947KH3 23,594,900.00 23,594,900.00 7.250000 % 0.00
A-3 760947KJ9 56,568,460.00 53,740,258.40 7.250000 % 1,664,925.33
A-4 760947KE0 434,639.46 421,080.81 0.000000 % 2,355.16
A-5 760947KF7 0.00 0.00 0.595469 % 0.00
R 760947KK6 100.00 0.00 7.250000 % 0.00
M-1 760947KL4 1,803,000.00 1,781,646.84 7.250000 % 5,357.73
M-2 760947KM2 901,000.00 890,329.35 7.250000 % 2,677.38
M-3 760947KN0 721,000.00 712,461.10 7.250000 % 2,142.50
B-1 360,000.00 355,736.47 7.250000 % 1,069.76
B-2 361,000.00 356,724.63 7.250000 % 1,072.74
B-3 360,674.91 356,403.38 7.250000 % 1,071.77
- -------------------------------------------------------------------------------
120,152,774.37 114,325,625.51 3,406,652.71
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 193,897.44 1,919,877.78 0.00 0.00 30,390,104.19
A-2 142,451.70 142,451.70 0.00 0.00 23,594,900.00
A-3 324,451.09 1,989,376.42 0.00 0.00 52,075,333.07
A-4 0.00 2,355.16 0.00 0.00 418,725.65
A-5 56,690.99 56,690.99 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 10,756.51 16,114.24 0.00 0.00 1,776,289.11
M-2 5,375.27 8,052.65 0.00 0.00 887,651.97
M-3 4,301.41 6,443.91 0.00 0.00 710,318.60
B-1 2,147.72 3,217.48 0.00 0.00 354,666.71
B-2 2,153.69 3,226.43 0.00 0.00 355,651.89
B-3 2,151.75 3,223.52 0.00 0.00 355,331.61
- -------------------------------------------------------------------------------
744,377.57 4,151,030.28 0.00 0.00 110,918,972.80
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 916.345712 49.246186 5.532340 54.778526 0.000000 867.099526
A-2 1000.000000 0.000000 6.037394 6.037394 0.000000 1000.000000
A-3 950.003914 29.432043 5.735548 35.167591 0.000000 920.571871
A-4 968.804834 5.418652 0.000000 5.418652 0.000000 963.386182
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 988.156872 2.971564 5.965896 8.937460 0.000000 985.185308
M-2 988.156881 2.971565 5.965893 8.937458 0.000000 985.185316
M-3 988.156865 2.971567 5.965895 8.937462 0.000000 985.185298
B-1 988.156861 2.971556 5.965889 8.937445 0.000000 985.185306
B-2 988.156870 2.971579 5.965900 8.937479 0.000000 985.185291
B-3 988.156842 2.971540 5.965899 8.937439 0.000000 985.185274
_______________________________________________________________________________
DETERMINATION DATE 22-January-96
DISTRIBUTION DATE 25-January-96
Run: 01/26/96 15:34:26 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 23,165.01
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,891.71
SUBSERVICER ADVANCES THIS MONTH 3,790.39
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 393,038.76
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 110,918,972.80
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 406
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 3,062,723.19
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.09032130 % 2.97129300 % 0.93838620 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 95.98199100 % 3.04209424 % 0.96438720 %
CLASS A-5 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.5843 %
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 8.11145580
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 171.38
POOL TRADING FACTOR: 92.31494935
................................................................................
Run: 01/26/96 15:34:28 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 83,648,561.44 6.395000 % 3,861,602.78
R 0.00 0.00 0.000000 % 0.00
B-1 1,156,700.00 1,132,270.09 7.375000 % 877.57
B-2 1,257,300.00 1,230,745.38 7.375000 % 953.89
B-3 604,098.39 591,339.63 7.375000 % 458.32
- -------------------------------------------------------------------------------
100,579,098.39 86,602,916.54 3,863,892.56
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 455,285.92 4,316,888.70 0.00 0.00 79,786,958.66
R 102,372.96 102,372.96 0.00 0.00 0.00
B-1 7,107.18 7,984.75 0.00 0.00 1,131,392.52
B-2 7,725.30 8,679.19 0.00 0.00 1,229,791.49
B-3 3,711.80 4,170.12 0.00 0.00 590,881.32
- -------------------------------------------------------------------------------
576,203.16 4,440,095.72 0.00 0.00 82,739,023.99
===============================================================================
Run: 01/26/96 15:34:28
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 857.397540 39.581419 4.666680 44.248099 0.000000 817.816122
B-1 978.879649 0.758684 6.144359 6.903043 0.000000 978.120965
B-2 978.879647 0.758681 6.144357 6.903038 0.000000 978.120966
B-3 978.879666 0.758684 6.144363 6.903047 0.000000 978.120998
_______________________________________________________________________________
DETERMINATION DATE 22-January-96
DISTRIBUTION DATE 25-January-96
Run: 01/26/96 15:34:28 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 23,436.59
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 12,186.72
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 1,547,170.07
(B) TWO MONTHLY PAYMENTS: 1 57,634.80
(C) THREE OR MORE MONTHLY PAYMENTS: 1 70,784.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 82,739,023.99
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 440
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 3,796,771.03
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 96.58861940 % 3.41138060 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 96.43207620 % 3.56792380 %
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 8.61170921
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 328.67
POOL TRADING FACTOR: 82.26264235
................................................................................
Run: 01/26/96 15:34:30 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-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 62,709,412.20 7.500000 % 1,449,488.83
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 15,994,674.22 7.500000 % 956,248.61
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 1,172,680.13 0.000000 % 984.19
R 760947MG3 100.00 0.00 7.500000 % 0.00
M-1 760947MH1 10,777,500.00 10,751,621.64 7.500000 % 7,220.69
M-2 760947MJ7 5,987,500.00 5,973,123.13 7.500000 % 4,011.49
M-3 760947MK4 4,790,000.00 4,778,498.51 7.500000 % 3,209.20
B-1 2,395,000.00 2,389,249.25 7.500000 % 1,604.60
B-2 1,437,000.00 1,433,549.55 7.500000 % 962.76
B-3 2,155,426.27 2,150,250.79 7.500000 % 1,444.05
- -------------------------------------------------------------------------------
478,999,910.73 469,731,760.42 2,425,174.42
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 391,861.37 1,841,350.20 0.00 0.00 61,259,923.37
A-2 355,403.03 355,403.03 0.00 0.00 56,875,000.00
A-3 146,847.84 146,847.84 0.00 0.00 23,500,000.00
A-4 99,948.23 1,056,196.84 0.00 0.00 15,038,425.61
A-5 468,663.33 468,663.33 0.00 0.00 75,000,000.00
A-6 607,462.67 607,462.67 0.00 0.00 97,212,000.00
A-7 77,654.39 77,654.39 0.00 0.00 12,427,000.00
A-8 332,330.42 332,330.42 0.00 0.00 53,182,701.00
A-9 256,705.19 256,705.19 0.00 0.00 41,080,426.00
A-10 19,381.26 19,381.26 0.00 0.00 3,101,574.00
A-11 0.00 984.19 0.00 0.00 1,171,695.94
R 0.00 0.00 0.00 0.00 0.00
M-1 67,185.22 74,405.91 0.00 0.00 10,744,400.95
M-2 37,325.12 41,336.61 0.00 0.00 5,969,111.64
M-3 29,860.10 33,069.30 0.00 0.00 4,775,289.31
B-1 14,930.05 16,534.65 0.00 0.00 2,387,644.65
B-2 8,958.02 9,920.78 0.00 0.00 1,432,586.79
B-3 13,436.59 14,880.64 0.00 0.00 2,148,806.71
- -------------------------------------------------------------------------------
2,927,952.83 5,353,127.25 0.00 0.00 467,306,585.97
===============================================================================
Run: 01/26/96 15:34:30
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-1 918.792302 21.237309 5.741390 26.978699 0.000000 897.554993
A-2 1000.000000 0.000000 6.248844 6.248844 0.000000 1000.000000
A-3 1000.000000 0.000000 6.248844 6.248844 0.000000 1000.000000
A-4 813.928668 48.661082 5.086114 53.747196 0.000000 765.267586
A-5 1000.000000 0.000000 6.248844 6.248844 0.000000 1000.000000
A-6 1000.000000 0.000000 6.248844 6.248844 0.000000 1000.000000
A-7 1000.000000 0.000000 6.248844 6.248844 0.000000 1000.000000
A-8 1000.000000 0.000000 6.248844 6.248844 0.000000 1000.000000
A-9 1000.000000 0.000000 6.248844 6.248844 0.000000 1000.000000
A-10 1000.000000 0.000000 6.248847 6.248847 0.000000 1000.000000
A-11 997.614320 0.837263 0.000000 0.837263 0.000000 996.777057
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 997.598853 0.669978 6.233841 6.903819 0.000000 996.928875
M-2 997.598853 0.669977 6.233841 6.903818 0.000000 996.928875
M-3 997.598854 0.669979 6.233841 6.903820 0.000000 996.928875
B-1 997.598852 0.669979 6.233841 6.903820 0.000000 996.928873
B-2 997.598852 0.669979 6.233834 6.903813 0.000000 996.928873
B-3 997.598860 0.669960 6.233843 6.903803 0.000000 996.928886
_______________________________________________________________________________
DETERMINATION DATE 22-January-96
DISTRIBUTION DATE 25-January-96
Run: 01/26/96 15:34:31 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 96,332.35
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 14,917.40
SPREAD 178,856.33
SUBSERVICER ADVANCES THIS MONTH 61,010.09
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 22 7,379,954.68
(B) TWO MONTHLY PAYMENTS: 3 738,480.86
(C) THREE OR MORE MONTHLY PAYMENTS: 1 142,339.63
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 467,306,585.97
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,588
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,109,596.82
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.13600250 % 1.27477000 % 4.58922770 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.10946470 % 1.27732806 % 4.60999650 %
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 8.23641444
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 353.15
POOL TRADING FACTOR: 97.55880440
................................................................................
Run: 01/26/96 15:34:37 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 96,068,336.59 7.000000 % 2,559,720.49
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 1,205,488.93 0.000000 % 4,534.00
R 760947MU2 100.00 0.00 7.000000 % 0.00
M-1 760947MR9 2,277,000.00 2,262,964.06 7.000000 % 7,137.38
M-2 760947MS7 911,000.00 905,384.39 7.000000 % 2,855.58
M-3 760947MT5 1,367,000.00 1,358,573.50 7.000000 % 4,284.93
B-1 455,000.00 452,195.28 7.000000 % 1,426.22
B-2 455,000.00 452,195.28 7.000000 % 1,426.22
B-3 455,670.95 452,862.10 7.000000 % 1,428.33
SPRE 0.00 0.00 0.551267 % 0.00
- -------------------------------------------------------------------------------
182,156,882.70 176,673,000.13 2,582,813.15
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 559,820.25 3,119,540.74 0.00 0.00 93,508,616.10
A-2 198,128.63 198,128.63 0.00 0.00 34,000,000.00
A-3 81,582.38 81,582.38 0.00 0.00 14,000,000.00
A-4 148,683.89 148,683.89 0.00 0.00 25,515,000.00
A-5 0.00 4,534.00 0.00 0.00 1,200,954.93
R 0.00 0.00 0.00 0.00 0.00
M-1 13,187.00 20,324.38 0.00 0.00 2,255,826.68
M-2 5,275.96 8,131.54 0.00 0.00 902,528.81
M-3 7,916.83 12,201.76 0.00 0.00 1,354,288.57
B-1 2,635.09 4,061.31 0.00 0.00 450,769.06
B-2 2,635.09 4,061.31 0.00 0.00 450,769.06
B-3 2,638.97 4,067.30 0.00 0.00 451,433.77
SPRED 81,077.86 81,077.86 0.00 0.00 0.00
- -------------------------------------------------------------------------------
1,103,581.95 3,686,395.10 0.00 0.00 174,090,186.98
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 946.486075 25.218921 5.515470 30.734391 0.000000 921.267154
A-2 1000.000000 0.000000 5.827313 5.827313 0.000000 1000.000000
A-3 1000.000000 0.000000 5.827313 5.827313 0.000000 1000.000000
A-4 1000.000000 0.000000 5.827313 5.827313 0.000000 1000.000000
A-5 987.206069 3.713010 0.000000 3.713010 0.000000 983.493059
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 993.835775 3.134554 5.791392 8.925946 0.000000 990.701221
M-2 993.835774 3.134555 5.791394 8.925949 0.000000 990.701218
M-3 993.835772 3.134550 5.791390 8.925940 0.000000 990.701222
B-1 993.835780 3.134549 5.791407 8.925956 0.000000 990.701231
B-2 993.835780 3.134549 5.791407 8.925956 0.000000 990.701231
B-3 993.835793 3.134543 5.791394 8.925937 0.000000 990.701229
_______________________________________________________________________________
DETERMINATION DATE 22-January-96
DISTRIBUTION DATE 25-January-96
Run: 01/26/96 15:34:38 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 35,266.83
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 639.15
SUBSERVICER ADVANCES THIS MONTH 45,048.25
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 12 4,459,521.55
(B) TWO MONTHLY PAYMENTS: 1 98,688.13
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 174,090,186.98
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 624
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,024,933.81
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.64657320 % 2.57992000 % 0.77350650 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.60729830 % 2.59213006 % 0.78256570 %
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 7.78495725
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 171.95
POOL TRADING FACTOR: 95.57156688
................................................................................
Run: 01/26/96 15:34:39 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 14,623,058.23 7.500000 % 346,172.70
A-2 760947MW8 152,100,000.00 147,315,634.69 7.500000 % 3,143,073.39
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 42,370,034.35 7.500000 % 27,445.89
A-8 760947NC1 22,189,665.00 21,632,263.36 8.500000 % 366,183.22
A-9 760947ND9 24,993,667.00 24,368,690.96 7.000000 % 410,575.99
A-10 760947NE7 9,694,332.00 9,449,418.40 7.250000 % 160,895.20
A-11 760947NF4 19,384,664.00 18,894,836.77 7.125000 % 321,790.42
A-12 760947NG2 917,418.09 915,852.24 0.000000 % 829.37
R 760947NH0 100.00 0.00 7.500000 % 0.00
M-1 760947NK3 10,149,774.00 10,136,736.29 7.500000 % 6,566.24
M-2 760947NL1 5,638,762.00 5,631,518.83 7.500000 % 3,647.91
M-3 760947NM9 4,511,009.00 4,505,214.47 7.500000 % 2,918.33
B-1 760947NN7 2,255,508.00 2,252,610.73 7.500000 % 1,459.17
B-2 760947NP2 1,353,299.00 1,351,560.64 7.500000 % 875.50
B-3 760947NQ0 2,029,958.72 2,027,351.24 7.500000 % 1,313.26
SPRE 0.00 0.00 0.547396 % 0.00
- -------------------------------------------------------------------------------
451,101,028.81 443,783,123.20 4,793,746.59
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 91,384.69 437,557.39 0.00 0.00 14,276,885.53
A-2 920,627.83 4,063,701.22 0.00 0.00 144,172,561.30
A-3 59,882.84 59,882.84 0.00 0.00 9,582,241.00
A-4 215,278.78 215,278.78 0.00 0.00 34,448,155.00
A-5 311,985.01 311,985.01 0.00 0.00 49,922,745.00
A-6 277,191.44 277,191.44 0.00 0.00 44,355,201.00
A-7 264,785.42 292,231.31 0.00 0.00 42,342,588.46
A-8 153,212.74 519,395.96 0.00 0.00 21,266,080.14
A-9 142,136.05 552,712.04 0.00 0.00 23,958,114.97
A-10 57,084.36 217,979.56 0.00 0.00 9,288,523.20
A-11 112,176.53 433,966.95 0.00 0.00 18,573,046.35
A-12 0.00 829.37 0.00 0.00 915,022.87
R 0.00 0.00 0.00 0.00 0.00
M-1 63,348.07 69,914.31 0.00 0.00 10,130,170.05
M-2 35,193.36 38,841.27 0.00 0.00 5,627,870.92
M-3 28,154.69 31,073.02 0.00 0.00 4,502,296.14
B-1 14,077.37 15,536.54 0.00 0.00 2,251,151.56
B-2 8,446.38 9,321.88 0.00 0.00 1,350,685.14
B-3 12,669.64 13,982.90 0.00 0.00 2,026,037.98
SPRED 202,416.53 202,416.53 0.00 0.00 0.00
- -------------------------------------------------------------------------------
2,970,051.73 7,763,798.32 0.00 0.00 438,989,376.61
===============================================================================
Run: 01/26/96 15:34:39
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-1 965.218365 22.849683 6.031993 28.881676 0.000000 942.368682
A-2 968.544607 20.664519 6.052780 26.717299 0.000000 947.880087
A-3 1000.000000 0.000000 6.249356 6.249356 0.000000 1000.000000
A-4 1000.000000 0.000000 6.249356 6.249356 0.000000 1000.000000
A-5 1000.000000 0.000000 6.249356 6.249356 0.000000 1000.000000
A-6 1000.000000 0.000000 6.249356 6.249356 0.000000 1000.000000
A-7 998.715468 0.646934 6.241328 6.888262 0.000000 998.068534
A-8 974.880124 16.502422 6.904689 23.407111 0.000000 958.377702
A-9 974.994624 16.427201 5.686883 22.114084 0.000000 958.567423
A-10 974.736413 16.596832 5.888426 22.485258 0.000000 958.139581
A-11 974.731198 16.600258 5.786870 22.387128 0.000000 958.130941
A-12 998.293199 0.904026 0.000000 0.904026 0.000000 997.389173
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 998.715468 0.646935 6.241328 6.888263 0.000000 998.068533
M-2 998.715468 0.646935 6.241327 6.888262 0.000000 998.068534
M-3 998.715469 0.646935 6.241329 6.888264 0.000000 998.068534
B-1 998.715469 0.646936 6.241330 6.888266 0.000000 998.068533
B-2 998.715465 0.646938 6.241326 6.888264 0.000000 998.068527
B-3 998.715501 0.646934 6.241329 6.888263 0.000000 998.068562
_______________________________________________________________________________
DETERMINATION DATE 22-January-96
DISTRIBUTION DATE 25-January-96
Run: 01/26/96 15:34:41 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 88,927.17
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,862.49
SUBSERVICER ADVANCES THIS MONTH 92,337.47
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 30 10,175,079.00
(B) TWO MONTHLY PAYMENTS: 5 2,294,325.09
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 438,989,376.61
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,556
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 4,506,139.93
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.15061940 % 4.57777600 % 1.27160510 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.09045260 % 4.61522264 % 1.28468480 %
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 8.31855482
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 353.82
POOL TRADING FACTOR: 97.31509098
................................................................................
Run: 01/26/96 15:34:42 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-S17 (POOL # 4185)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4185
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947PC9 161,500,000.00 158,690,636.65 7.500000 % 4,127,809.99
A-2 760947PD7 7,348,151.00 7,348,151.00 7.500000 % 0.00
A-3 760947PE5 24,828,814.00 24,483,905.87 8.500000 % 506,775.04
A-4 760947PF2 15,917,318.00 15,917,318.00 7.500000 % 0.00
A-5 760947PG0 43,800,000.00 43,800,000.00 7.500000 % 0.00
A-6 760947PH8 52,000,000.00 52,000,000.00 7.500000 % 0.00
A-7 760947PJ4 24,828,814.00 24,483,905.87 7.000000 % 506,775.04
A-8 760947PK1 42,208,985.00 42,181,995.48 7.500000 % 27,179.53
A-9 760947PL9 49,657,668.00 48,967,850.70 7.250000 % 1,013,551.62
A-10 760947PM7 479,655.47 479,257.57 0.000000 % 389.85
R 760947PN5 100.00 0.00 7.500000 % 0.00
M-1 760947PP0 10,087,900.00 10,081,449.53 7.500000 % 6,495.88
M-2 760947PQ8 5,604,400.00 5,600,816.40 7.500000 % 3,608.83
M-3 760947PR6 4,483,500.00 4,480,633.13 7.500000 % 2,887.05
B-1 2,241,700.00 2,240,266.60 7.500000 % 1,443.49
B-2 1,345,000.00 1,344,139.97 7.500000 % 866.08
B-3 2,017,603.30 2,016,313.21 7.500000 % 1,299.19
SPRE 0.00 0.00 0.494007 % 0.00
- -------------------------------------------------------------------------------
448,349,608.77 444,116,639.98 6,199,081.59
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 991,599.33 5,119,409.32 0.00 0.00 154,562,826.66
A-2 45,915.88 45,915.88 0.00 0.00 7,348,151.00
A-3 173,389.70 680,164.74 0.00 0.00 23,977,130.83
A-4 99,461.46 99,461.46 0.00 0.00 15,917,318.00
A-5 273,690.07 273,690.07 0.00 0.00 43,800,000.00
A-6 324,928.84 324,928.84 0.00 0.00 52,000,000.00
A-7 142,791.51 649,566.55 0.00 0.00 23,977,130.83
A-8 263,579.75 290,759.28 0.00 0.00 42,154,815.95
A-9 295,782.66 1,309,334.28 0.00 0.00 47,954,299.08
A-10 0.00 389.85 0.00 0.00 478,867.72
R 0.00 0.00 0.00 0.00 0.00
M-1 62,995.26 69,491.14 0.00 0.00 10,074,953.65
M-2 34,997.44 38,606.27 0.00 0.00 5,597,207.57
M-3 27,997.83 30,884.88 0.00 0.00 4,477,746.08
B-1 13,998.60 15,442.09 0.00 0.00 2,238,823.11
B-2 8,399.03 9,265.11 0.00 0.00 1,343,273.89
B-3 12,599.20 13,898.39 0.00 0.00 2,015,014.02
SPRED 182,790.58 182,790.58 0.00 0.00 0.00
- -------------------------------------------------------------------------------
2,954,917.14 9,153,998.73 0.00 0.00 437,917,558.39
===============================================================================
Run: 01/26/96 15:34:42
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-S17 (POOL # 4185)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4185
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 982.604561 25.559195 6.139934 31.699129 0.000000 957.045366
A-2 1000.000000 0.000000 6.248630 6.248630 0.000000 1000.000000
A-3 986.108554 20.410763 6.983406 27.394169 0.000000 965.697791
A-4 1000.000000 0.000000 6.248632 6.248632 0.000000 1000.000000
A-5 1000.000000 0.000000 6.248632 6.248632 0.000000 1000.000000
A-6 1000.000000 0.000000 6.248632 6.248632 0.000000 1000.000000
A-7 986.108554 20.410763 5.751040 26.161803 0.000000 965.697791
A-8 999.360574 0.643928 6.244636 6.888564 0.000000 998.716647
A-9 986.108544 20.410778 5.956435 26.367213 0.000000 965.697767
A-10 999.170446 0.812771 0.000000 0.812771 0.000000 998.357675
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 999.360574 0.643928 6.244636 6.888564 0.000000 998.716646
M-2 999.360574 0.643928 6.244636 6.888564 0.000000 998.716646
M-3 999.360573 0.643928 6.244637 6.888565 0.000000 998.716646
B-1 999.360575 0.643926 6.244636 6.888562 0.000000 998.716648
B-2 999.360572 0.643926 6.244632 6.888558 0.000000 998.716647
B-3 999.360583 0.643927 6.244637 6.888564 0.000000 998.716656
_______________________________________________________________________________
DETERMINATION DATE 22-January-96
DISTRIBUTION DATE 25-January-96
Run: 01/26/96 15:34:44 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1995-S17 (POOL # 4185)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4185
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 91,774.24
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,303.06
SUBSERVICER ADVANCES THIS MONTH 69,962.35
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 24 8,726,624.60
(B) TWO MONTHLY PAYMENTS: 2 678,052.36
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 437,917,558.39
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,584
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 5,912,865.26
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.19264020 % 4.54490500 % 1.26245440 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.11414240 % 4.60130153 % 1.27951900 %
BANKRUPTCY AMOUNT AVAILABLE 158,983.00
FRAUD AMOUNT AVAILABLE 8,966,992.00
SPECIAL HAZARD AMOUNT AVAILABLE 4,483,496.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.28299024
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 355.58
POOL TRADING FACTOR: 97.67323308
................................................................................
Run: 01/26/96 15:34:45 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-S18 (POOL # 4186)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4186
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947NR8 26,815,000.00 25,928,039.54 7.000000 % 592,211.73
A-2 760947NS6 45,874,000.00 45,874,000.00 7.000000 % 0.00
A-3 760947NT4 14,000,000.00 13,874,472.69 7.000000 % 83,812.92
A-4 760947NU1 10,808,000.00 10,808,000.00 7.000000 % 0.00
A-5 760947NV9 23,801,500.00 23,801,500.00 7.000000 % 0.00
A-6 760947NW7 13,965,000.00 13,965,000.00 7.000000 % 0.00
A-7 760947PB1 416,148.36 414,738.74 0.000000 % 1,419.81
R 760947NX5 100.00 0.00 7.000000 % 0.00
M-1 760947NY3 2,110,000.00 2,103,570.70 7.000000 % 6,617.13
M-2 760947NZ0 1,054,500.00 1,051,286.88 7.000000 % 3,307.00
M-3 760947PA3 773,500.00 771,143.10 7.000000 % 2,425.76
B-1 351,000.00 349,930.48 7.000000 % 1,100.76
B-2 281,200.00 280,343.17 7.000000 % 881.87
B-3 350,917.39 349,848.12 7.000000 % 1,100.43
SPRE 0.00 0.00 0.530041 % 0.00
- -------------------------------------------------------------------------------
140,600,865.75 139,571,873.42 692,877.41
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 150,957.08 743,168.81 0.00 0.00 25,335,827.81
A-2 267,085.56 267,085.56 0.00 0.00 45,874,000.00
A-3 80,779.33 164,592.25 0.00 0.00 13,790,659.77
A-4 62,925.86 62,925.86 0.00 0.00 10,808,000.00
A-5 138,576.03 138,576.03 0.00 0.00 23,801,500.00
A-6 81,306.40 81,306.40 0.00 0.00 13,965,000.00
A-7 0.00 1,419.81 0.00 0.00 413,318.93
R 0.00 0.00 0.00 0.00 0.00
M-1 12,247.32 18,864.45 0.00 0.00 2,096,953.57
M-2 6,120.76 9,427.76 0.00 0.00 1,047,979.88
M-3 4,489.71 6,915.47 0.00 0.00 768,717.34
B-1 2,037.35 3,138.11 0.00 0.00 348,829.72
B-2 1,632.21 2,514.08 0.00 0.00 279,461.30
B-3 2,036.87 3,137.30 0.00 0.00 348,747.62
SPRED 61,530.93 61,530.93 0.00 0.00 0.00
- -------------------------------------------------------------------------------
871,725.41 1,564,602.82 0.00 0.00 138,878,995.94
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 966.922974 22.085092 5.629576 27.714668 0.000000 944.837882
A-2 1000.000000 0.000000 5.822155 5.822155 0.000000 1000.000000
A-3 991.033764 5.986637 5.769952 11.756589 0.000000 985.047126
A-4 1000.000000 0.000000 5.822156 5.822156 0.000000 1000.000000
A-5 1000.000000 0.000000 5.822155 5.822155 0.000000 1000.000000
A-6 1000.000000 0.000000 5.800000 5.800000 0.000000 1000.000000
A-7 996.612698 3.411788 0.000000 3.411788 0.000000 993.200910
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 996.952938 3.136081 5.804417 8.940498 0.000000 993.816858
M-2 996.952945 3.136083 5.804419 8.940502 0.000000 993.816861
M-3 996.952941 3.136083 5.804409 8.940492 0.000000 993.816858
B-1 996.952934 3.136068 5.804416 8.940484 0.000000 993.816866
B-2 996.952952 3.136095 5.804445 8.940540 0.000000 993.816856
B-3 996.952930 3.135866 5.804415 8.940281 0.000000 993.816864
_______________________________________________________________________________
DETERMINATION DATE 22-January-96
DISTRIBUTION DATE 25-January-96
Run: 01/26/96 15:34:47 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1995-S18 (POOL # 4186)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4186
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 28,495.77
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 8,511.80
SUBSERVICER ADVANCES THIS MONTH 17,705.37
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 1,864,219.05
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 138,878,995.94
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 493
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 253,756.81
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.47440110 % 2.82127200 % 0.70432740 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.46794100 % 2.81802929 % 0.70561790 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,406,009.00
SPECIAL HAZARD AMOUNT AVAILABLE 829,634.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.81274403
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 173.46
POOL TRADING FACTOR: 98.77534907
................................................................................
Run: 01/26/96 15:34:50 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-S19 (POOL # 4188)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4188
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A 760947QK0 114,954,300.00 114,954,300.00 7.000000 % 1,872,614.69
R 760947QL8 100.00 100.00 7.000000 % 100.00
M-1 760947QM6 1,786,900.00 1,786,900.00 7.000000 % 5,350.03
M-2 760947QN4 893,400.00 893,400.00 7.000000 % 2,674.86
M-3 760947QP9 595,600.00 595,600.00 7.000000 % 1,783.24
B-1 297,800.00 297,800.00 7.000000 % 891.62
B-2 238,200.00 238,200.00 7.000000 % 713.18
B-3 357,408.38 357,408.38 7.000000 % 1,070.09
SPRE 0.00 0.00 0.568400 % 0.00
- -------------------------------------------------------------------------------
119,123,708.38 119,123,708.38 1,885,197.71
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 669,621.21 2,542,235.90 0.00 0.00 113,081,685.31
R 0.58 100.58 0.00 0.00 0.00
M-1 10,408.88 15,758.91 0.00 0.00 1,781,549.97
M-2 5,204.15 7,879.01 0.00 0.00 890,725.14
M-3 3,469.43 5,252.67 0.00 0.00 593,816.76
B-1 1,734.72 2,626.34 0.00 0.00 296,908.38
B-2 1,387.54 2,100.72 0.00 0.00 237,486.82
B-3 2,081.94 3,152.03 0.00 0.00 356,338.29
SPRED 56,345.37 56,345.37 0.00 0.00 0.00
- -------------------------------------------------------------------------------
750,253.82 2,635,451.53 0.00 0.00 117,238,510.67
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 1000.000000 16.290080 5.825108 22.115188 0.000000 983.709921
R 1000.000000 1000.00000 5.800000 1005.800000 0.000000 0.000000
M-1 1000.000000 2.994029 5.825105 8.819134 0.000000 997.005971
M-2 1000.000000 2.994023 5.825106 8.819129 0.000000 997.005977
M-3 1000.000000 2.994023 5.825101 8.819124 0.000000 997.005977
B-1 1000.000000 2.994023 5.825118 8.819141 0.000000 997.005977
B-2 1000.000000 2.994039 5.825105 8.819144 0.000000 997.005961
B-3 1000.000000 2.994026 5.825101 8.819127 0.000000 997.005974
_______________________________________________________________________________
DETERMINATION DATE 22-January-96
DISTRIBUTION DATE 25-January-96
Run: 01/26/96 15:34:51 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1995-S19 (POOL # 4188)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4188
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 24,558.57
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,985.13
SUBSERVICER ADVANCES THIS MONTH 10,751.05
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 952,097.36
(B) TWO MONTHLY PAYMENTS: 1 225,000.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 117,238,510.67
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 442
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,528,538.15
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.50001800 % 2.74999800 % 0.74998370 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.45438570 % 2.78585241 % 0.75976190 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,191,237.00
SPECIAL HAZARD AMOUNT AVAILABLE 609,536.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.87702992
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 175.49
POOL TRADING FACTOR: 98.41744541
................................................................................
Run: 01/26/96 15:34:53 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-S21 (POOL # 4189)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4189
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947QQ7 37,500,000.00 37,500,000.00 6.200000 % 261,952.14
A-2 760947QR5 35,848,000.00 35,848,000.00 6.500000 % 0.00
A-3 760947QS3 8,450,000.00 8,450,000.00 6.200000 % 0.00
A-4 760947QT1 67,350,000.00 67,350,000.00 7.050000 % 2,080,877.65
A-5 760947QU8 104,043,000.00 104,043,000.00 0.000000 % 1,242,717.31
A-6 760947QV6 26,848,000.00 26,848,000.00 7.500000 % 17,236.71
A-7 760947QW4 366,090.95 366,090.95 0.000000 % 274.81
R-I 760947QX2 100.00 100.00 7.500000 % 100.00
R-II 760947QY0 100.00 100.00 7.500000 % 100.00
M-1 760947QZ7 6,711,800.00 6,711,800.00 7.500000 % 4,309.05
M-2 760947RA1 4,474,600.00 4,474,600.00 7.500000 % 2,872.74
M-3 760947RB9 2,983,000.00 2,983,000.00 7.500000 % 1,915.12
B-1 1,789,800.00 1,789,800.00 7.500000 % 1,149.07
B-2 745,700.00 745,700.00 7.500000 % 478.75
B-3 1,193,929.65 1,193,929.65 7.500000 % 766.52
SPRE 0.00 0.00 0.460691 % 0.00
- -------------------------------------------------------------------------------
298,304,120.60 298,304,120.60 3,614,749.87
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 193,715.59 455,667.73 0.00 0.00 37,238,047.86
A-2 194,142.19 194,142.19 0.00 0.00 35,848,000.00
A-3 43,650.58 43,650.58 0.00 0.00 8,450,000.00
A-4 395,610.98 2,476,488.63 0.00 0.00 65,269,122.35
A-5 356,232.82 1,598,950.13 398,810.56 0.00 103,199,093.25
A-6 167,770.20 185,006.91 0.00 0.00 26,830,763.29
A-7 0.00 274.81 0.00 0.00 365,816.14
R-I 0.63 100.63 0.00 0.00 0.00
R-II 0.63 100.63 0.00 0.00 0.00
M-1 41,941.30 46,250.35 0.00 0.00 6,707,490.95
M-2 27,961.28 30,834.02 0.00 0.00 4,471,727.26
M-3 18,640.44 20,555.56 0.00 0.00 2,981,084.88
B-1 11,184.26 12,333.33 0.00 0.00 1,788,650.93
B-2 4,659.80 5,138.55 0.00 0.00 745,221.25
B-3 7,460.73 8,227.25 0.00 0.00 1,193,163.13
SPRED 114,501.34 114,501.34 0.00 0.00 0.00
- -------------------------------------------------------------------------------
1,577,472.77 5,192,222.64 398,810.56 0.00 295,088,181.29
===============================================================================
Run: 01/26/96 15:34:53
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-S21 (POOL # 4189)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4189
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 1000.000000 6.985390 5.165749 12.151139 0.000000 993.014610
A-2 1000.000000 0.000000 5.415705 5.415705 0.000000 1000.000000
A-3 1000.000000 0.000000 5.165749 5.165749 0.000000 1000.000000
A-4 1000.000000 30.896476 5.873957 36.770433 0.000000 969.103524
A-5 1000.000000 11.944266 3.423900 15.368166 3.833132 991.888866
A-6 1000.000000 0.642011 6.248890 6.890901 0.000000 999.357989
A-7 1000.000000 0.750660 0.000000 0.750660 0.000000 999.249340
R-I 1000.000000 1000.00000 6.300000 1006.300000 0.000000 0.000000
R-II 1000.000000 1000.00000 6.300000 1006.300000 0.000000 0.000000
M-1 1000.000000 0.642011 6.248890 6.890901 0.000000 999.357989
M-2 1000.000000 0.642010 6.248889 6.890899 0.000000 999.357990
M-3 1000.000000 0.642011 6.248890 6.890901 0.000000 999.357989
B-1 1000.000000 0.642010 6.248888 6.890898 0.000000 999.357990
B-2 1000.000000 0.642014 6.248894 6.890908 0.000000 999.357986
B-3 1000.000000 0.642014 6.248886 6.890900 0.000000 999.357986
_______________________________________________________________________________
DETERMINATION DATE 22-January-96
DISTRIBUTION DATE 25-January-96
Run: 01/26/96 15:34:54 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1995-S21 (POOL # 4189)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4189
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 62,564.81
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,122.66
SUBSERVICER ADVANCES THIS MONTH 25,115.41
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 11 3,312,837.12
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 295,088,181.29
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,087
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 3,024,387.99
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.99243200 % 4.75582100 % 1.25174680 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.93078350 % 4.79866833 % 1.26459200 %
BANKRUPTCY AMOUNT AVAILABLE 106,142.00
FRAUD AMOUNT AVAILABLE 5,966,082.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,300,925.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.24631477
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 357.09
POOL TRADING FACTOR: 98.92192595
................................................................................
Run: 01/29/96 11:22:51 REPT1B.FRG
Page: 1 of 3
NORWEST MORTGAGE, INC. (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-R20 (POOL # 10044)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 10044
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947PS4 17,500,000.00 17,500,000.00 7.500000 % 331,634.46
A-2 760947PT2 73,285,445.00 73,285,445.00 7.500000 % 1,021,438.17
A-3 760947PU9 7,765,738.00 7,765,738.00 7.500000 % 0.00
A-4 760947PV7 33,673,000.00 33,673,000.00 7.500000 % 0.00
A-5 760947PW5 30,185,181.00 30,185,181.00 7.500000 % 22,162.61
A-6 760947PX3 19,608,650.00 19,608,650.00 7.500000 % 315,124.71
A-7 760947PY1 2,775,000.00 2,775,000.00 7.500000 % 0.00
A-8 760947PZ8 1,030,000.00 1,030,000.00 7.500000 % 0.00
A-9 760947QA2 1,986,000.00 1,986,000.00 7.500000 % 0.00
A-10 760947QB0 114,042,695.00 114,042,695.00 7.500000 % 1,591,909.57
A-11 760947QC8 3,268,319.71 3,268,319.71 0.000000 % 15,487.05
R 760947QD6 100.00 100.00 7.500000 % 100.00
M-1 760947QE4 7,342,463.00 7,342,463.00 7.500000 % 5,390.99
M-2 760947QF1 5,710,804.00 5,710,804.00 7.500000 % 4,193.00
M-3 760947QG9 3,263,317.00 3,263,317.00 7.500000 % 2,396.00
B-1 760947QH7 1,794,824.00 1,794,824.00 7.500000 % 1,317.80
B-2 760947QJ3 1,142,161.00 1,142,161.00 7.500000 % 838.60
B-3 1,957,990.76 1,957,990.76 7.500000 % 1,437.58
- -------------------------------------------------------------------------------
326,331,688.47 326,331,688.47 3,313,430.54
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 109,352.32 440,986.78 0.00 0.00 17,168,365.54
A-2 457,939.03 1,479,377.20 0.00 0.00 72,264,006.83
A-3 48,525.79 48,525.79 0.00 0.00 7,765,738.00
A-4 210,412.60 210,412.60 0.00 0.00 33,673,000.00
A-5 188,618.25 210,780.86 0.00 0.00 30,163,018.39
A-6 122,528.64 437,653.35 0.00 0.00 19,293,525.29
A-7 17,340.15 17,340.15 0.00 0.00 2,775,000.00
A-8 6,436.16 6,436.16 0.00 0.00 1,030,000.00
A-9 12,409.93 12,409.93 0.00 0.00 1,986,000.00
A-10 712,619.01 2,304,528.58 0.00 0.00 112,450,785.43
A-11 0.00 15,487.05 0.00 0.00 3,252,832.66
R 0.63 100.63 0.00 0.00 0.00
M-1 45,880.87 51,271.86 0.00 0.00 7,337,072.01
M-2 35,685.13 39,878.13 0.00 0.00 5,706,611.00
M-3 20,391.50 22,787.50 0.00 0.00 3,260,921.00
B-1 11,215.32 12,533.12 0.00 0.00 1,793,506.20
B-2 7,137.03 7,975.63 0.00 0.00 1,141,322.40
B-3 12,234.91 13,672.49 0.00 0.00 1,956,553.18
- -------------------------------------------------------------------------------
2,018,727.27 5,332,157.81 0.00 0.00 323,018,257.93
===============================================================================
Run: 01/29/96 11:22:51
Page: 2 of 3
NORWEST MORTGAGE, INC. (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-R20 (POOL # 10044)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 10044
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 1000.000000 18.950541 6.248704 25.199245 0.000000 981.049459
A-2 1000.000000 13.937804 6.248704 20.186508 0.000000 986.062196
A-3 1000.000000 0.000000 6.248703 6.248703 0.000000 1000.000000
A-4 1000.000000 0.000000 6.248704 6.248704 0.000000 1000.000000
A-5 1000.000000 0.734222 6.248704 6.982926 0.000000 999.265779
A-6 1000.000000 16.070699 6.248704 22.319403 0.000000 983.929301
A-7 1000.000000 0.000000 6.248703 6.248703 0.000000 1000.000000
A-8 1000.000000 0.000000 6.248699 6.248699 0.000000 1000.000000
A-9 1000.000000 0.000000 6.248706 6.248706 0.000000 1000.000000
A-10 1000.000000 13.958891 6.248704 20.207595 0.000000 986.041109
A-11 1000.000000 4.738536 0.000000 4.738536 0.000000 995.261464
R 1000.000000 1000.00000 6.300000 1006.300000 0.000000 0.000000
M-1 1000.000000 0.734221 6.248703 6.982924 0.000000 999.265779
M-2 1000.000000 0.734222 6.248705 6.982927 0.000000 999.265778
M-3 1000.000000 0.734222 6.248703 6.982925 0.000000 999.265778
B-1 1000.000000 0.734222 6.248702 6.982924 0.000000 999.265778
B-2 1000.000000 0.734222 6.248707 6.982929 0.000000 999.265778
B-3 1000.000000 0.734212 6.248702 6.982914 0.000000 999.265788
_______________________________________________________________________________
DETERMINATION DATE 22-January-96
DISTRIBUTION DATE 25-January-96
Run: 01/29/96 11:22:52 rept2.frg
Page: 3 of 3
NORWEST MORTGAGE, INC. (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1995-R20 (POOL # 10044)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 10044
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 67,591.02
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 724.72
SPREAD 112,775.66
SUBSERVICER ADVANCES THIS MONTH 0.00
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 323,018,257.93
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,116
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 3,073,182.81
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.43424180 % 5.05058300 % 1.51517510 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.37139540 % 5.04757970 % 1.52967810 %
BANKRUPTCY AMOUNT AVAILABLE 126,853.00
FRAUD AMOUNT AVAILABLE 6,526,634.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,263,316.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.11432256
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 345.29
POOL TRADING FACTOR: 98.98464334
................................................................................
