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)
December 25, 1995
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(Exact name of the registrant as specified in
its charter)
2-99554, 33-9518, 33-10349
33-20826, 33-26683, 33-31592
33-35340, 33-40243, 33-44591
33-49296, 33-49689, 33-52603,
33-54227 75-2006294
Delaware (Commission File Number) (I.R.S. Employee
(State or other Identification No.)
jurisdiction of
incorporation)
8400 Normandale Lake Boulevard 55437
Minneapolis, Minnesota (Zip Code)
(Address of Principal
Executive Offices)
Registrant's telephone number, including area code
(612) 832-7000
Item 5. Other Events
See the respective monthly reports, each reflecting the
required information for the December 1995 distribution
to holders of the following series of Conduit Mortgage
Pass-Through Certificates.
Master Serviced by GMACM Pennsylvania
Series 1985-1
Series 1986-1
Series 1986-2
Series 1986-3
Series 1986-4
Series 1986-8
Series 1986-9
Series 1986-11
Master Serviced by Residential Funding Corporation
1986-12
1986-15
1987-1
1987-2
1987-3
1987-4
1987-S2
1987-S4
1987-6
1987-S5
1987-S6
1987-S7
1987-S8
1987-S9
1987-SA1
1988-S1
1988-3A
1988-3B
1988-3C
1988-4B
1988-4C
1988-4D
1989-2
1989-3A
1989-3B
1989-3C
1989-SW1A
1989-SW1B
1989-S1
1989-S2
1989-SW2
1989-4A
1989-4B
1989-S4
1989-5A
1989-5B
1989-S5
1989-7
1989-S6
1990-S1
1990-2
1990-3A
1990-3B
1990-3C
1990-5
1990-6
1990-8
1990-9
1990-S14
1990-R16
1991-3
1991-4
1991-S8
1991-R9
1991-S11
1991-R13
1991-R14
1991-S15
1991-20
1991-21A
1991-21B
1991-21C
1991-25A
1991-25B
1991-23
1991-S24
1991-S28
1991-S29
1991-S30
1991-S31
1992-S1
1992-S2
1992-S3
1992-S4
1992-S5
1992-S6
1992-S7
1992-S8
1992-S9
1992-S10
1992-S11
1992-S12
1992-13
1992-S14
1992-S15
1992-S16
1992-17A
1992-17B
1992-17C
1992-S18
1992-S19
1992-S20
1992-S21
1992-S23
1992-S22
1992-S24
1992-S25
1992-S26
1992-S27
1992-S28
1992-S29
1992-S30
1992-S31
1992-S32
1992-S33
1992-S34
1992-S35
1992-S36
1992-S37
1992-S38
1992-S39
1992-S40
1992-S41
1992-S42
1992-S43
1992-S44
1993-S1
1993-S2
1993-S3
1993-S4
1993-S5
1993-S6
1993-S7
1993-S8
1993-S9
1993-S10
1993-S11
1993-S12
1993-S13
1993-MZ1
1987-S1
1989-S3
1989-4C
1989-4D
1989-4E
1993-S14
1993-S15
1993-19
1993-S16
1993-S17
1993-S18
1993-MZ2
1993-S20
1993-S21
1993-S22
1993-S23
1993-S27
1993-S24
1993-S25
1993-S26
1993-S28
1993-S29
1993-S30
1993-S33
1993-MZ3
1993-S31
1993-S32
1993-S34
1993-S38
1993-S41
1993-S35
1993-S36
1993-S37
1993-S39
1993-S42
1993-S40
1993-S43
1993-S44
1993-S46
1993-S45
1993-S47
1993-S48
1993-S49
1994-S1
1994-S2
1994-S3
1994-S5
1994-S6
1994-RS4
1994-S7
1994-S8
1994-S9
1994-S10
1994-S11
1994-S12
1994-S13
1994-S14
1994-S15
1994-S16
1994-MZ1
1994-S17
1994-S18
1994-S19
1994-S20
1990-4
1995-S1
1995-S2
1995-S3
1995-S4
1995-S6
1995-S7
1995-S8
1995-R5
1995-S9
1995-S10
1995-S11
1995-S12
1995-S13
1995-S14
1995-S15
1995-S16
1995-S17
1995-S18
Item 7. Financial Statements and Exhibits
(a) Not applicable
(b) Not applicable
(c) See Item 5.
SIGNATURES
Pursuant to the requirements of the Securities Exchange
Act of 1934, the
registrant has duly caused this report to be signed on
its behalf by the undersigned thereunto duly
authorized.
RESIDENTIAL FUNDING MORTGAGE
SECURITIES I, INC.
By: Davee Olson
Name: Davee Olson
Title: Executive Vice President and
Chief Financial Officer
Dated: December 25, 1995
GMAC MORTGAGE CORPORATION
PO BOX 780
WATERLOO, IA 50704
SERIES 1985-1 3U
PARTICIPATION CERTIFICATE REMITTANCE ADVICE
INVESTOR NAME: SALOMON BROTHERS INC
ADDRESS: DIVIDEND DEPT 44TH FLOOR
ONE NEW YORK PLAZA
NEW YORK, NY 10004
CONTROL NUMBER: 3507 MORTGAGE POOL INSURANCE
INVESTOR CERTIFICATE NUMBER: 000001 CALIFORNIA LOANS 825,229.01
CERTIFICATE NUMBER OF UNITS: 0001 NON CALIFORNIA LOANS: 9,793,477.88
SPECIAL HAZARD INSURANCE 1,663,538.68
NON CALIFORNIA LOANS: 438,591.06
SCHEDULED INSTALLMENTS OF: 12/01/95
GROSS INTEREST RATE: 12.243805
NET INTEREST RATE: 10.500000
TOTAL NUMBER OF LOANS: 15
REPORT DATE: 12/26/95
***SECTION 1***REMITTANCE DATA POOL TOTAL PER UNIT CERT TOTAL
GROSS INTEREST 9,656.05 9,656.05 9,656.05
LESS SERVICE FEE 1,375.34 1,375.34 1,375.34
NET INTEREST 8,280.71 8,280.71 8,280.71
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 13,395.30 13,395.30 13,395.30
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 22,676.01 22,676.01 22,676.01
***SECTION 2***PRINCIPAL BALANCE DATA
1) BEGINNING PRINCIPAL BALANCE 947,363.65 947,363.65 947,363.65
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 947,363.65 947,363.65 947,363.65
PRINCIPAL REMITTANCE:
REGULAR INSTALLMENTS 13,395.30 13,395.30 13,395.30
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 14,395.30 14,395.30 14,395.30
ENDING PRINCIPAL BALANCE 932,968.35 932,968.35 932,968.35
***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 0 0.00
PRINCIPAL 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
REO 0 0.00
PRINICPAL 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
TOTAL 0 0.00 0.00 0.00 0.00
***SECTION 4***TOTAL DETAIL OF DELINQUENCY NOT ADVANCED
NET INTEREST 0.00 0.00 0.00
SERVICE FEE 0.00 0.00 0.00
PRINCIPAL 0.00 0.00 0.00
TOTAL NOT ADVANCED 0.00 0.00 0.00
IF ANY QUESTIONS, CONTACT CONVENTIONAL PASS
THROUGH DEPARTMENT (319-236-4797)
- --------------------------------------------------------------------------
<PAGE>
GMAC MORTGAGE CORPORATION
PO BOX 780
WATERLOO, IA 50704
SERIES 1986-1 HF
PARTICIPATION CERTIFICATE REMITTANCE ADVICE
INVESTOR NAME: SALOMON BROTHERS INC
ADDRESS: DIVIDEND DEPT 44TH FLOOR
ONE NEW YORK PLAZA
NEW YORK, NY 10004
CONTROL NUMBER: 3504 MORTGAGE POOL INSURANCE
INVESTOR CERTIFICATE NUMBER: 000001 NON CALIFORNIA LOANS: 3,337,946.79
CERTIFICATE NUMBER OF UNITS: 0001 SPECIAL HAZARD INSURANCE: 1,000,000.00
BANKRUPTCY BOND: 344,787.59
SCHEDULED INSTALLMENTS OF: 12/01/95
GROSS INTEREST RATE: 12.141821
NET INTEREST RATE: 10.000000
TOTAL NUMBER OF LOANS: 14
REPORT DATE: 12/26/95
***SECTION 1***REMITTANCE DATA POOL TOTAL PER UNIT CERT TOTAL
GROSS INTEREST 23,026.46 23,026.46 23,026.46
LESS SERVICE FEE 4,061.90 4,061.90 4,061.90
NET INTEREST 18,964.56 18,964.56 18,964.56
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 2,266.45 2,266.45 2,266.45
ADDITIONAL PRINCIPAL 0.00 0.00 0.00
PAYOFF PRINCIPAL 0.00 0.00 0.00
REO PRINCIPAL 0.00 0.00 0.00
ADJUSTMENT + OR- 0.00 0.00 0.00
TOTAL REMITTANCE 21,231.01 21,231.01 21,231.01
***SECTION 2***PRINCIPAL BALANCE DATA
1) BEGINNING PRINCIPAL BALANCE 2,275,749.60 2,275,749.60 2,275,749.60
LESS PAYOFF PRINCIPAL BALANCE 0.00 0.00 0.00
2) LESS REO BALANCE REMOVAL 0.00 0.00 0.00
LESS REO BALANCE FOR CURRENT
MONTHS P&I PAYMENTS NOT ADVANCED 0.00 0.00 0.00
ADJ BEGINNING PRINCIPAL
CURRENT MONTHS P&I CALCULATION 2,275,749.60 2,275,749.60 2,275,749.60
PRINCIPAL REMITTANCE:
REGULAR INSTALLMENTS 2,266.45 2,266.45 2,266.45
PRINCIPAL PREPAYMENT
ADDITIONAL PRINCIPAL 0.00 0.00 0.00
PAYOFF PRINCIPAL 0.00 0.00 0.00
REO PRINCIPAL 0.00 0.00 0.00
PRINCIPAL ADJUSTMENT + OR - 0.00 0.00 0.00
3) TOTAL PRINCIPAL REMITTANCE 2,266.45 2,266.45 2,266.45
ENDING PRINCIPAL BALANCE 2,273,483.15 2,273,483.15 2,273,483.15
***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 2 346,263.31
PRINCIPAL 8,056.30 8,056.30 8,056.30
INTEREST 97,321.60 97,321.60 97,321.60
REO 0 0.00
PRINICPAL 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
TOTAL 2 346,263.31 105,377.90 105,377.90 105,377.90
***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: 12/01/95
GROSS INTEREST RATE: 11.033470
NET INTEREST RATE: 10.000000
TOTAL NUMBER OF LOANS: 5
REPORT DATE: 12/26/95
***SECTION 1***REMITTANCE DATA POOL TOTAL PER UNIT CERT TOTAL
GROSS INTEREST 3,118.31 3,118.31 3,118.31
LESS SERVICE FEE 315.94 315.94 315.94
NET INTEREST 2,802.37 2,802.37 2,802.37
PAYOFF NET INTEREST 0.00 0.00 0.00
PLUS REO NET INT GAIN 0.00 0.00 0.00
LESS REO REIMBURSEMENT 0.00 0.00 0.00
PRINCIPAL INSTALLMENT 3,970.81 3,970.81 3,970.81
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 6,773.18 6,773.18 6,773.18
***SECTION 2***PRINCIPAL BALANCE DATA
1) BEGINNING PRINCIPAL BALANCE 329,078.75 329,078.75 329,078.75
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 329,078.75 329,078.75 329,078.75
PRINCIPAL REMITTANCE:
REGULAR INSTALLMENTS 3,970.81 3,970.81 3,970.81
PRINCIPAL PREPAYMENT
ADDITIONAL PRINCIPAL 0.00 0.00 0.00
PAYOFF PRINCIPAL 0.00 0.00 0.00
REO PRINCIPAL 0.00 0.00 0.00
PRINCIPAL ADJUSTMENT + OR - 0.00 0.00 0.00
3) TOTAL PRINCIPAL REMITTANCE 3,970.81 3,970.81 3,970.81
ENDING PRINCIPAL BALANCE 325,107.94 325,107.94 325,107.94
***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: 12/01/95
GROSS INTEREST RATE: 10.840878
NET INTEREST RATE: 8.400000
TOTAL NUMBER OF LOANS: 5
REPORT DATE: 12/26/95
***SECTION 1***REMITTANCE DATA POOL TOTAL PER UNIT CERT TOTAL
GROSS INTEREST 3,197.44 3,197.44 3,197.44
LESS SERVICE FEE 720.19 720.19 720.19
NET INTEREST 2,477.25 2,477.25 2,477.25
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 7,660.53 7,660.53 7,660.53
ADDITIONAL PRINCIPAL 193.00 193.00 193.00
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 10,330.78 10,330.78 10,330.78
***SECTION 2***PRINCIPAL BALANCE DATA
1) BEGINNING PRINCIPAL BALANCE 353,888.79 353,888.79 353,888.79
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 353,888.79 353,888.79 353,888.79
PRINCIPAL REMITTANCE:
REGULAR INSTALLMENTS 7,660.53 7,660.53 7,660.53
PRINCIPAL PREPAYMENT
ADDITIONAL PRINCIPAL 193.00 193.00 193.00
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 7,853.53 7,853.53 7,853.53
ENDING PRINCIPAL BALANCE 346,035.26 346,035.26 346,035.26
***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: 12/01/95
GROSS INTEREST RATE: 12.152004
NET INTEREST RATE: 10.250000
TOTAL NUMBER OF LOANS: 12
REPORT DATE: 12/26/95
***SECTION 1***REMITTANCE DATA POOL TOTAL PER UNIT CERT TOTAL
GROSS INTEREST 11,614.61 11,614.61 11,614.61
LESS SERVICE FEE 1,818.00 1,818.00 1,818.00
NET INTEREST 9,796.61 9,796.61 9,796.61
PAYOFF NET INTEREST 0.00 0.00 0.00
PLUS REO NET INT GAIN 0.00 0.00 0.00
LESS REO REIMBURSEMENT 0.00 0.00 0.00
PRINCIPAL INSTALLMENT 1,196.46 1,196.46 1,196.46
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 10,993.07 10,993.07 10,993.07
***SECTION 2***PRINCIPAL BALANCE DATA
1) BEGINNING PRINCIPAL BALANCE 1,146,919.35 1,146,919.35 1,146,919.35
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 1,146,919.35 1,146,919.35 1,146,919.35
PRINCIPAL REMITTANCE:
REGULAR INSTALLMENTS 1,196.46 1,196.46 1,196.46
PRINCIPAL PREPAYMENT
ADDITIONAL PRINCIPAL 0.00 0.00 0.00
PAYOFF PRINCIPAL 0.00 0.00 0.00
REO PRINCIPAL 0.00 0.00 0.00
PRINCIPAL ADJUSTMENT + OR - 0.00 0.00 0.00
3) TOTAL PRINCIPAL REMITTANCE 1,196.46 1,196.46 1,196.46
ENDING PRINCIPAL BALANCE 1,145,722.89 1,145,722.89 1,145,722.89
***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 707.41 707.41 707.41
INTEREST 11,911.69 11,911.69 11,911.69
REO 0 0.00
PRINICPAL 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
TOTAL 1 74,862.29 12,619.10 12,619.10 12,619.10
***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: 12/01/95
GROSS INTEREST RATE: 11.976394
NET INTEREST RATE: 9.960000
TOTAL NUMBER OF LOANS: 27
REPORT DATE: 12/26/95
***SECTION 1***REMITTANCE DATA POOL TOTAL PER UNIT CERT TOTAL
GROSS INTEREST 10,476.95 10,476.95 10,476.95
LESS SERVICE FEE 1,803.17 1,803.17 1,803.17
NET INTEREST 8,673.78 8,673.78 8,673.78
PAYOFF NET INTEREST 32.56 32.56 32.56
PLUS REO NET INT GAIN 0.00 0.00 0.00
LESS REO REIMBURSEMENT 0.00 0.00 0.00
PRINCIPAL INSTALLMENT 13,577.42 13,577.42 13,577.42
ADDITIONAL PRINCIPAL 2,876.71 2,876.71 2,876.71
PAYOFF PRINCIPAL 23,868.74 23,868.74 23,868.74
REO PRINCIPAL 0.00 0.00 0.00
ADJUSTMENT + OR- 0.00 0.00 0.00
TOTAL REMITTANCE 49,029.21 49,029.21 49,029.21
***SECTION 2***PRINCIPAL BALANCE DATA
1) BEGINNING PRINCIPAL BALANCE 1,073,628.83 1,073,628.83 1,073,628.83
LESS PAYOFF PRINCIPAL BALANCE 23,868.74 23,868.74 23,868.74
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 1,049,760.09 1,049,760.09 1,049,760.09
PRINCIPAL REMITTANCE:
REGULAR INSTALLMENTS 13,577.42 13,577.42 13,577.42
PRINCIPAL PREPAYMENT
ADDITIONAL PRINCIPAL 2,876.71 2,876.71 2,876.71
PAYOFF PRINCIPAL 23,868.74 23,868.74 23,868.74
REO PRINCIPAL 0.00 0.00 0.00
PRINCIPAL ADJUSTMENT + OR - 0.00 0.00 0.00
3) TOTAL PRINCIPAL REMITTANCE 40,322.87 40,322.87 40,322.87
ENDING PRINCIPAL BALANCE 1,033,305.96 1,033,305.96 1,033,305.96
***SECTION 3***DELINQUENCY DATA
#LOANS AGGREGATGE PR BAL
DELINQ ON LOANS DELINQ
30-59 DAYS 2 136,364.56
PRINCIPAL 3,320.71 3,320.71 3,320.71
INTEREST 2,771.75 2,771.75 2,771.75
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 2 136,364.56 6,092.46 6,092.46 6,092.46
***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: 12/01/95
GROSS INTEREST RATE: 10.793427
NET INTEREST RATE: 9.000000
TOTAL NUMBER OF LOANS: 4
REPORT DATE: 12/26/95
***SECTION 1***REMITTANCE DATA POOL TOTAL PER UNIT CERT TOTAL
GROSS INTEREST 3,116.47 3,116.47 3,116.47
LESS SERVICE FEE 517.82 517.82 517.82
NET INTEREST 2,598.65 2,598.65 2,598.65
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 4,069.55 4,069.55 4,069.55
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 6,668.20 6,668.20 6,668.20
***SECTION 2***PRINCIPAL BALANCE DATA
1) BEGINNING PRINCIPAL BALANCE 346,486.34 346,486.34 346,486.34
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 346,486.34 346,486.34 346,486.34
PRINCIPAL REMITTANCE:
REGULAR INSTALLMENTS 4,069.55 4,069.55 4,069.55
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 4,069.55 4,069.55 4,069.55
ENDING PRINCIPAL BALANCE 342,416.79 342,416.79 342,416.79
***SECTION 3***DELINQUENCY DATA
#LOANS AGGREGATGE PR BAL
DELINQ ON LOANS DELINQ
30-59 DAYS 0 0.00
PRINCIPAL 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
60-89 DAYS 0 0.00
PRINCIPAL 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
OVER 90 DAYS 0 0.00
PRINCIPAL 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
FORECLOSURE 0 0.00
PRINCIPAL 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
REO 0 0.00
PRINICPAL 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
TOTAL 0 0.00 0.00 0.00 0.00
***SECTION 4***TOTAL DETAIL OF DELINQUENCY NOT ADVANCED
NET INTEREST 0.00 0.00 0.00
SERVICE FEE 0.00 0.00 0.00
PRINCIPAL 0.00 0.00 0.00
TOTAL NOT ADVANCED 0.00 0.00 0.00
IF ANY QUESTIONS, CONTACT CONVENTIONAL PASS
THROUGH DEPARTMENT (319-236-4797)
- ----------------------------------------------------------------------------
<PAGE>
GMAC MORTGAGE CORPORATION
PO BOX 780
WATERLOO, IA 50704
SERIES 1986-11 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: 12/01/95
GROSS INTEREST RATE: 11.443670
NET INTEREST RATE: 9.200000
TOTAL NUMBER OF LOANS: 17
REPORT DATE: 12/26/95
***SECTION 1***REMITTANCE DATA POOL TOTAL PER UNIT CERT TOTAL
GROSS INTEREST 14,707.91 14,707.91 14,707.91
LESS SERVICE FEE 2,885.65 2,885.65 2,885.65
NET INTEREST 11,822.26 11,822.26 11,822.26
PAYOFF NET INTEREST 0.00 0.00 0.00
PLUS REO NET INT GAIN 0.00 0.00 0.00
LESS REO REIMBURSEMENT 0.00 0.00 0.00
PRINCIPAL INSTALLMENT 1,726.38 1,726.38 1,726.38
ADDITIONAL PRINCIPAL 1.13 1.13 1.13
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 13,549.77 13,549.77 13,549.77
***SECTION 2***PRINCIPAL BALANCE DATA
1) BEGINNING PRINCIPAL BALANCE 1,694,265.17 1,694,265.17 1,694,265.17
LESS PAYOFF PRINCIPAL BALANCE 0.00 0.00 0.00
2) LESS REO BALANCE REMOVAL 0.00 0.00 0.00
LESS REO BALANCE FOR CURRENT
MONTHS P&I PAYMENTS NOT ADVANCED 151,972.21 151,972.21 151,972.21
ADJ BEGINNING PRINCIPAL
CURRENT MONTHS P&I CALCULATION 1,542,292.96 1,542,292.96 1,542,292.96
PRINCIPAL REMITTANCE:
REGULAR INSTALLMENTS 1,726.38 1,726.38 1,726.38
PRINCIPAL PREPAYMENT
ADDITIONAL PRINCIPAL 1.13 1.13 1.13
PAYOFF PRINCIPAL 0.00 0.00 0.00
REO PRINCIPAL 0.00 0.00 0.00
PRINCIPAL ADJUSTMENT + OR - 0.00 0.00 0.00
3) TOTAL PRINCIPAL REMITTANCE 1,727.51 1,727.51 1,727.51
ENDING PRINCIPAL BALANCE 1,692,537.66 1,692,537.66 1,692,537.66
***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 236.90 236.90 236.90
INTEREST 2,997.82 2,997.82 2,997.82
REO 1 154,236.08
PRINICPAL 3,866.31 3,866.31 3,866.31
INTEREST 29,584.66 29,584.66 29,584.66
TOTAL 2 286,309.08 36,685.69 36,685.69 36,685.69
***SECTION 4***TOTAL DETAIL OF DELINQUENCY NOT ADVANCED
NET INTEREST 10,437.64 10,437.64 10,437.64
SERVICE FEE 1,049.43 1,049.43 1,049.43
PRINCIPAL 1,602.44 1,602.44 1,602.44
TOTAL NOT ADVANCED 12,040.08 12,040.08 12,040.08
IF ANY QUESTIONS, CONTACT CONVENTIONAL PASS
THROUGH DEPARTMENT (319-236-4797)
- -----------------------------------------------------------------------------
Run: 12/26/95 11:19:12 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 51,185,471.15 546,839.94 8.0000 789.41
STRIP 0.00 0.00 1.3636 0.00
- --------------------------------------------------------------------------------
51,185,471.15 546,839.94 789.41
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
3,645.60 0.00 4,435.01 0.00 546,050.53
STRIP 621.38 0.00 621.38 0.00 0.00
4,266.98 0.00 5,056.39 0.00 546,050.53
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
10.683499 0.015423 0.071223 0.000000 0.086646 10.668077
STRIP 0.000000 0.000000 0.012140 0.000000 0.012140 0.000000
Determination Date 20-DECEMBER-95
Distribution Date 26-DECEMBER-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 12/26/95 11:19:12 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 113.92
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 205.07
SUBSERVICER ADVANCES THIS MONTH 1,183.58
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 1 127,786.70
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 546,050.53
ACTUAL UPAID PRINCIPAL BALANCE @ 11/30 547,058.37
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 689.41
MORTGAGE POOL INSURANCE 3,273,620.71
SPECIAL HAZARD LOSS COVERAGE 973,995.52
BANKRUPTCY BOND 0.00
MORTGAGE REPURCHASE BOND 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 10.0636%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.0000%
POOL TRADING FACTOR 0.010668077
................................................................................
Run: 12/26/95 11:19:12 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 1,884,546.04 8.0000 2,609.69
STRIP 0.00 0.00 1.5673 0.00
- --------------------------------------------------------------------------------
50,250,749.71 1,884,546.04 2,609.69
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
12,563.64 0.00 15,173.33 0.00 1,881,936.35
STRIP 2,489.79 0.00 2,489.79 0.00 0.00
15,053.43 0.00 17,663.12 0.00 1,881,936.35
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
37.502844 0.051933 0.250019 0.000000 0.301952 37.450911
STRIP 0.000000 0.000000 0.049547 0.000000 0.049547 0.000000
Determination Date 20-DECEMBER-95
Distribution Date 26-DECEMBER-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 12/26/95 11:19:12 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 501.75
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 620.65
SUBSERVICER ADVANCES THIS MONTH 1,235.54
MASTER SERVICER ADVANCES THIS MONTH 1,595.81
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 1 132,396.57
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 1,881,936.35
ACTUAL UPAID PRINCIPAL BALANCE @ 11/30 1,713,225.09
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 11
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 172,228.85
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 2,509.69
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 0.037450911
................................................................................
Run: 12/26/95 11:19:12 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 6,725,963.34 8.5000 475,435.75
STRIP 0.00 0.00 0.8771 0.00
- --------------------------------------------------------------------------------
96,428,600.14 6,725,963.34 475,435.75
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
46,689.33 0.00 522,125.08 0.00 6,250,527.59
STRIP 4,802.48 0.00 4,802.48 0.00 0.00
51,491.81 0.00 526,927.56 0.00 6,250,527.59
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
69.750710 4.930443 0.484186 0.000000 5.414629 64.820267
STRIP 0.000000 0.000000 0.049803 0.000000 0.049803 0.000000
Determination Date 20-DECEMBER-95
Distribution Date 26-DECEMBER-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 12/26/95 11:19:12 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 2,810.83
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,169.67
SUBSERVICER ADVANCES THIS MONTH 8,577.15
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 295,750.83
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 137,385.51
(D) LOANS IN FORECLOSURE 3 475,033.60
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 6,250,527.59
ACTUAL UPAID PRINCIPAL BALANCE @ 11/30 6,265,439.71
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 44
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 467,347.84
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 528.11
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 7,559.80
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 10.2703%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.5000%
POOL TRADING FACTOR 0.064820267
................................................................................
Run: 12/26/95 11:19:12 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 4,732,011.98 8.0000 56,024.73
STRIP 0.00 0.00 1.0684 0.00
- --------------------------------------------------------------------------------
138,082,868.43 4,732,011.98 56,024.73
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
31,546.75 0.00 87,571.48 0.00 4,675,987.25
STRIP 4,213.02 0.00 4,213.02 0.00 0.00
35,759.77 0.00 91,784.50 0.00 4,675,987.25
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
34.269363 0.405733 0.228462 0.000000 0.634195 33.863631
STRIP 0.000000 0.000000 0.030511 0.000000 0.030511 0.000000
Determination Date 20-DECEMBER-95
Distribution Date 26-DECEMBER-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 12/26/95 11:19:12 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 2,325.93
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,616.77
SUBSERVICER ADVANCES THIS MONTH 4,042.53
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 214,472.32
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 4,675,987.25
ACTUAL UPAID PRINCIPAL BALANCE @ 11/30 4,730,224.84
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 50
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
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 1,971.84
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 54,052.89
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 10.0682%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.0000%
POOL TRADING FACTOR 0.033863631
................................................................................
Run: 12/26/95 11:19:12 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 3,349,948.52 6.5000 6,306.62
STRIP 0.00 0.00 2.8844 0.00
- --------------------------------------------------------------------------------
99,525,248.34 3,349,948.52 6,306.62
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
18,145.55 0.00 24,452.17 0.00 3,343,641.90
STRIP 8,052.02 0.00 8,052.02 0.00 0.00
26,197.57 0.00 32,504.19 0.00 3,343,641.90
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
33.659283 0.063367 0.182321 0.000000 0.245688 33.595916
STRIP 0.000000 0.000000 0.080904 0.000000 0.080904 0.000000
Determination Date 20-DECEMBER-95
Distribution Date 26-DECEMBER-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 12/26/95 11:19:12 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 1,338.92
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,158.52
SUBSERVICER ADVANCES THIS MONTH 6,156.49
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 1 158,941.76
(C) THREE OR MORE MONTHLY PAYMENTS: 1 159,108.00
(D) LOANS IN FORECLOSURE 2 334,181.98
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 3,343,641.90
ACTUAL UPAID PRINCIPAL BALANCE @ 11/30 3,350,884.25
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 19
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 1,232.96
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 5,073.66
MORTGAGE POOL INSURANCE 7,415,287.30
SPECIAL HAZARD LOSS COVERAGE 976,420.16
BANKRUPTCY BOND 100,000.00
MORTGAGE REPURCHASE BOND 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 10.2790%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.5000%
POOL TRADING FACTOR 0.033595916
................................................................................
Run: 12/26/95 11:19:12 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 8,825,554.36 7.0000 13,103.97
STRIP 0.00 0.00 1.9529 0.00
- --------------------------------------------------------------------------------
106,883,729.60 8,825,554.36 13,103.97
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
51,482.40 0.00 64,586.37 0.00 8,812,450.39
STRIP 14,362.49 0.00 14,362.49 0.00 0.00
65,844.89 0.00 78,948.86 0.00 8,812,450.39
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
82.571542 0.122600 0.481667 0.000000 0.604267 82.448942
STRIP 0.000000 0.000000 0.134375 0.000000 0.134375 0.000000
Determination Date 20-DECEMBER-95
Distribution Date 26-DECEMBER-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 12/26/95 11:19:12 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 3,723.18
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,052.17
SUBSERVICER ADVANCES THIS MONTH 13,918.26
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 147,698.69
(B) TWO MONTHLY PAYMENTS: 1 133,238.44
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 4 1,285,647.66
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 8,812,450.39
ACTUAL UPAID PRINCIPAL BALANCE @ 11/30 8,834,052.24
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 675.05
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 12,428.92
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 0.082448942
................................................................................
SEC REPORT
DISTRIBUTION DATE: 12/26/95
MONTHLY Cutoff: Nov-95
DETERMINATION DATE: 12/20/95
RUN TIME/DATE: 12/12/95 05:24 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 15,945.13 6,441.74
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 2,615.63
Total Principal Prepayments 82.88
Principal Payoffs-In-Full 0.00
Principal Curtailments 82.88
Principal Liquidations 0.00
Scheduled Principal Due 2,532.75
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 13,329.50 6,441.74
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 1,881,812.31
Current Period ENDING Prin Bal 1,879,196.68
Change in Principal Balance 2,615.63
PER CERTIFICATE DATA BY CLASS
Principal Distributed 0.022175
Interest Distributed 0.113007
Total Distribution 0.135183
Total Principal Prepayments 0.000703
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 15.953980
ENDING Principal Balance 15.931805
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 8.500000% 1.589300%
Subordinated Unpaid Amounts
Period Ending Class Percentages 38.689494%
Prepayment Percentages 50.951924%
Trading Factors 1.593180%
Certificate Denominations 1,000
Sub-Servicer Fees 629.59
Master Servicer Fees 235.22
Percentage Interest
Current Period Master Servicer Advance 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Tot Principal and Interest Distr 22,523.02 114.73 45,024.62
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 3,738.64 6,354.27
Total Principal Prepayments 79.78 162.66
Principal Payoffs-In-Full 0.00 0.00
Principal Curtailments 79.78 162.66
Principal Liquidations 0.00 0.00
Scheduled Principal Due 4,013.52 6,546.27
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 18,784.38 114.73 38,670.35
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 2,982,020.51 4,863,832.82
Current Period ENDING Prin Bal 2,977,927.21 4,857,123.89
Change in Principal Balance 4,093.30 6,708.93
PER CERTIFICATE DATA BY CLASS
Principal Distributed 105.276466
Interest Distributed 528.949871
Total Distribution 634.226338
Total Principal Prepayments 2.246527
Current Period Interest Shortfall
BEGINNING Principal Balance 335.883189
ENDING Principal Balance 335.422136
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 8.380000% 0.120000%
Subordinated Unpaid Amounts 453,728.29 3,779.40 457,507.69
Period Ending Class Percentages 61.310506%
Prepayment Percentages 49.048076%
Trading Factors 33.542214% 3.829613%
Certificate Denominations 250,000
Sub-Servicer Fees 997.69 1,627.28
Master Servicer Fees 372.76 607.98
Percentage Interest
Current Period Master Servicer Advance 0.00
MISCELLANEOUS POOL DATA
Initial Special Hazard Amount 1,268,306.80
Current Special Hazard Amount 1,268,306.80
Unpaid Number
POOL DELINQUENCY DATA Prin Bal of Loans
Loans Delinquent ONE Payment 0.00 0
Loans Delinquent TWO Payments 0.00 0
Loans Delinquent THREE + Payments 658,804.88 2
Tot Unpaid Principal on Delinq Loans 658,804.88 2
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 12.0363%
Loans in Pool 27
Current Period Sub-Servicer Fee 1,627.28
Current Period Master Servicer Fee 607.98
Aggregate REO Losses (432,582.04)
................................................................................
SEC REPORT
DISTRIBUTION DATE: 12/26/95
MONTHLY Cutoff: Nov-95
DETERMINATION DATE: 12/20/95
RUN TIME/DATE: 12/12/95 05:34 PM
CERTIFICATEHOLDER STATEMENT
CONDUIT SENIOR SUBORDINATED MORTGAGE PASSTHRU CERTIFICATES
POOL #: 4001
SERIES: 1987-S2
SELLER: RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC
MASTER SERVICER: RESIDENTIAL FUNDING CORPORATION
CLASS A STRIP
CUSIP Number 760920AB4 NA
Total Principal and Interest Distr 68,411.34 3,462.61
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 43,669.24
Total Principal Prepayments 4,630.79
Principal Payoffs-In-Full 0.00
Principal Curtailments 4,630.79
Principal Liquidations 0.00
Scheduled Principal Due 39,038.45
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 24,742.10 3,462.61
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 120,690,107.20
Current Period BEGINNING Princ Bal 3,493,002.47
Current Period ENDING Princ Bal 3,449,333.23
Change in Principal Balance 43,669.24
PER CERTIFICATE DATA BY CLASS
Principal Distributed 0.361829
Interest Distributed 0.205005
Total Distribution 0.566835
Total Principal Prepayments 0.038369
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 28.941912
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 8.500000% 0.841730%
Subordinated Unpaid Amounts
Period Ending Class Percentages 70.752631%
Prepayment Percentages 76.607906%
Trading Factors 2.858008%
Certificate Denominations 1,000
Sub-Servicer Fees 1,401.88
Master Servicer Fees 428.25
Percentage Interest
Curr Per Master Servicer Advance Amt 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Total Principal and Interest Distr 25,840.79 174.79 97,889.53
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 16,458.25 60,127.49
Total Principal Prepayments 1,414.00 6,044.79
Principal Payoffs-In-Full 0.00 0.00
Principal Curtailments 1,414.00 6,044.79
Principal Liquidations 0.00 0.00
Scheduled Principal Due 15,044.25 54,082.70
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 9,382.54 174.79 37,762.04
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 6,352,110.91 127,042,218.11
Current Period BEGINNING Princ Bal 1,443,413.96 4,936,416.43
Current Period ENDING Princ Bal 1,425,868.10 4,875,201.33
Change in Principal Balance 17,545.86 61,215.10
PER CERTIFICATE DATA BY CLASS
Principal Distributed 647.747270
Interest Distributed 369.268584
Total Distribution 1,017.015854
Total Principal Prepayments 55.650792
Current Period Interest Shortfall
BEGINNING Principal Balance 227.233746
ENDING Principal Balance 224.471537
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 8.270000% 0.230000%
Subordinated Unpaid Amounts 87,219.92 748.33 87,968.25
Period Ending Class Percentages 87,219.92
Prepayment Percentages 23.392094%
Trading Factors 22.447154% 3.837466%
Certificate Denominations 250,000
Sub-Servicer Fees 579.50 1,981.38
Master Servicer Fees 177.03 605.28
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 419,734.30 2
Loans Delinquent TWO Payments 184,568.40 1
Loans Delinquent THREE + Payments 132,794.93 1
Tot Unpaid Princ on Delinquent Loans 737,097.63 4
Loans in Foreclosure, INCL in Delinq 0.00 0
REO/Pending Cash Liquidations 132,794.93 1
Principal Balance New REO 0.00
Six Month Avg Delinquencies 2+ Pmts 3.9202%
Loans in Pool 42
Current Period Sub-Servicer Fee 1,981.38
Current Period Master Servicer Fee 605.28
Aggregate REO Losses (16,785.18)
................................................................................
SEC REPORT
DISTRIBUTION DATE: 12/26/95
MONTHLY Cutoff: Nov-95
DETERMINATION DATE: 12/20/95
RUN TIME/DATE: 12/13/95 11:31 AM
CERTIFICATEHOLDER STATEMENT
CONDUIT SENIOR SUBORDINATED MORTGAGE PASSTHRU CERTIFICATES
POOL #: 4003
SERIES: 1987-S4
SELLER: RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC
MASTER SERVICER: RESIDENTIAL FUNDING CORPORATION
CLASS A STRIP
CUSIP Number 760920AF5 NA
Total Princ and Interest Distributed 745,773.83 1,868.11
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 709,977.01
Total Principal Prepayments 551,354.59
Principal Payoffs-In-Full 551,012.10
Principal Curtailments 342.49
Principal Liquidations 153,051.17
Scheduled Principal Due 5,571.25
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 35,796.82 1,868.11
Prepayment Interest Shortfall 1,264.37 199.20
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 4,873,800.41
Curr Period ENDING Princ Balance 4,163,823.40
Change in Principal Balance 709,977.01
PER CERTIFICATE DATA BY CLASS
Principal Distributed 6.450348
Interest Distributed 0.325225
Total Distribution 6.775572
Total Principal Prepayments 6.399731
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 44.279896
ENDING Principal Balance 37.829548
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 9.125000% 0.282778%
Subordinated Unpaid Amounts
Period Ending Class Percentages 60.586143%
Prepayment Percentages 69.183609%
Trading Factors 3.782955%
Certificate Denominations 1,000
Sub-Servicer Fees 1,632.26
Master Servicer Fees 682.05
Percentage Interest
Curr Period Master Servicer Adv Amt 0.00
CLASS B CLASS C TOTALS
CUSIP Number
Total Princ and Interest Distributed 410,055.36 208.60 1,157,905.90
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 344,975.54 1,054,952.55
Total Principal Prepayments 245,589.37 796,943.96
Principal Payoffs-In-Full 245,436.81 796,448.91
Principal Curtailments 152.56 495.05
Principal Liquidations 101,065.34 254,116.51
Scheduled Principal Due 2,784.43 8,355.68
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 65,079.82 208.60 102,953.35
Prepayment Interest Shortfall 790.46 1.74 2,255.77
Unpaid Interest Shortfall Distr (Paid) 0.00 0.00
Remaining Unpaid Interest Shortfall 0.00 0.00
BALANCES BY CLASS
INITIAL Scheduled Pool Balance 7,967,390.14 118,035,409.48
Curr Period BEGINNING Princ Balance 3,053,719.33 7,927,519.74
Curr Period ENDING Princ Balance 2,708,743.79 6,872,567.19
Change in Principal Balance 344,975.54 1,054,952.55
PER CERTIFICATE DATA BY CLASS
Principal Distributed 10,824.609249
Interest Distributed 2,042.068320
Total Distribution 12,866.677569
Total Principal Prepayments 7,706.079585
Current Period Interest Shortfall
BEGINNING Principal Balance 383.277243
ENDING Principal Balance 339.978806
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 9.105000% 0.020000%
Subordinated Unpaid Amounts 1,104,907.46 1,086.93 1,105,994.39
Period Ending Class Percentages 39.413857%
Prepayment Percentages 30.816391%
Trading Factors 33.997881% 5.822462%
Certificate Denominations 250,000
Sub-Servicer Fees 1,061.85 2,694.11
Master Servicer Fees 443.71 1,125.76
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 2,708,743.79
POOL DELINQUENCY DATA Unpaid Princ Number of
Balance Loans
Loans Delinquent ONE Payment 734,388.85 3
Loans Delinquent TWO Payments 0.00 0
Loans Delinquent THREE + Payments 414,024.65 2
Tot Unpaid Principal on Delinq Loans 1,148,413.50 5
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 17.8072%
Loans in Pool 34
Current Period Sub-Servicer Fee 2,694.11
Current Period Master Servicer Fee 1,125.76
Aggregate REO Losses (1,032,260.23)
................................................................................
Run: 12/26/95 11:19:12 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 9,394,941.97 8.5000 14,270.84
STRIP 0.00 0.00 0.3462 0.00
- --------------------------------------------------------------------------------
126,773,722.44 9,394,941.97 14,270.84
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
66,547.51 0.00 80,818.35 0.00 9,380,671.13
STRIP 2,697.77 0.00 2,697.77 0.00 0.00
69,245.28 0.00 83,516.12 0.00 9,380,671.13
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
74.107960 0.112569 0.524931 0.000000 0.637500 73.995391
STRIP 0.000000 0.000000 0.021280 0.000000 0.021280 0.000000
Determination Date 20-DECEMBER-95
Distribution Date 26-DECEMBER-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 12/26/95 11:19:12 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 3,807.44
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,257.62
SUBSERVICER ADVANCES THIS MONTH 12,493.35
MASTER SERVICER ADVANCES THIS MONTH 3,903.86
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 564,873.74
(B) TWO MONTHLY PAYMENTS: 2 559,705.47
(C) THREE OR MORE MONTHLY PAYMENTS: 1 66,815.35
(D) LOANS IN FORECLOSURE 1 154,212.84
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 9,380,671.13
ACTUAL UPAID PRINCIPAL BALANCE @ 11/30 8,949,013.84
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 47
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 457,174.92
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 1,685.90
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 12,584.94
MORTGAGE POOL INSURANCE 8,195,537.67
SPECIAL HAZARD LOSS COVERAGE 1,165,417.74
BANKRUPTCY BOND 100,000.00
MORTGAGE REPURCHASE BOND 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.7948%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.5000%
POOL TRADING FACTOR 0.073995391
................................................................................
SEC REPORT
DISTRIBUTION DATE: 12/26/95
MONTHLY Cutoff: Nov-95
DETERMINATION DATE: 12/20/95
RUN TIME/DATE: 12/12/95 05:38 PM
CERTIFICATEHOLDER STATEMENT
CONDUIT SENIOR SUBORDINATED MORTGAGE PASSTHRU CERTIFICATES
POOL #: 4004
SERIES: 1987-S5
SELLER: RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC
MASTER SERVICER: RESIDENTIAL FUNDING CORPORATION
CLASS A STRIP
CUSIP Number 760920AH1 NA
Total Princ and Interest Distributed 60,466.77 1,873.10
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 34,757.70
Total Principal Prepayments 496.15
Principal Payoffs-In-Full 0.00
Principal Curtailments 496.15
Principal Liquidations 0.00
Scheduled Principal Due 34,261.55
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 25,709.07 1,873.10
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 3,525,815.20
Current Period ENDING Princ Balance 3,491,057.50
Change in Principal Balance 34,757.70
PER CERTIFICATE DATA BY CLASS
Principal Distributed 0.482313
Interest Distributed 0.356750
Total Distribution 0.839063
Total Principal Prepayments 0.006885
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 48.925714
ENDING Principal Balance 48.443402
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 8.750000% 0.485500%
Subordinated Unpaid Amounts
Period Ending Class Percentages 76.155770%
Prepayment Percentages 80.925126%
Trading Factors 4.844340%
Certificate Denominations 1,000
Sub-Servicer Fees 936.40
Master Servicer Fees 440.72
Percentage Interest
Curr Period Master Servicer Adv Amt 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Total Princ and Interest Distributed 15,837.89 39.22 78,216.98
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 9,145.50 43,903.20
Total Principal Prepayments 116.95 613.10
Principal Payoffs-In-Full 0.00 0.00
Principal Curtailments 116.95 613.10
Principal Liquidations 0.00 0.00
Scheduled Principal Due 10,726.85 44,988.40
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 6,692.39 39.22 34,313.78
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 1,103,887.44 4,629,702.64
Current Period ENDING Princ Balance 1,093,043.64 4,584,101.14
Change in Principal Balance 10,843.80 45,601.50
PER CERTIFICATE DATA BY CLASS
Principal Distributed 673.311372
Interest Distributed 492.708140
Total Distribution 1,166.019512
Total Principal Prepayments 8.610110
Current Period Interest Shortfall
BEGINNING Principal Balance 325.082266
ENDING Principal Balance 321.888891
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 8.690000% 0.060000%
Subordinated Unpaid Amounts 150,266.08 372.11 150,638.19
Period Ending Class Percentages 23.844230%
Prepayment Percentages 19.074874%
Trading Factors 32.188889% 6.074845%
Certificate Denominations 250,000
Sub-Servicer Fees 293.19 1,229.59
Master Servicer Fees 137.99 578.71
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 1,093,043.64
POOL DELINQUENCY DATA Unpaid Princ Number of
Balance Loans
Loans Delinquent ONE Payment 226,763.75 2
Loans Delinquent TWO Payments 0.00 0
Loans Delinquent THREE + Payments 301,945.85 2
Tot Unpaid Princ on Delinquent Loans 528,709.60 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 7.8065%
Loans in Pool 45
Curr Period Sub-Servicer Fee 1,229.59
Curr Period Master Servicer Fee 578.71
Aggregate REO Losses 0.00
................................................................................
SEC REPORT
DISTRIBUTION DATE: 12/26/95
MONTHLY Cutoff: Nov-95
DETERMINATION DATE: 12/20/95
RUN TIME/DATE: 12/13/95 09:10 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 204,738.09 1,118.32
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 170,856.90
Total Principal Prepayments 165,041.24
Principal Payoffs-In-Full 164,409.12
Principal Curtailments 632.12
Principal Liquidations 0.00
Scheduled Principal Due 5,815.66
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 33,881.19 1,118.32
Prepayment Interest Shortfall 606.66 37.53
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 4,598,379.40
Curr Period ENDING Princ Balance 4,427,522.50
Change in Principal Balance 170,856.90
PER CERTIFICATE DATA BY CLASS
Principal Distributed 1.794948
Interest Distributed 0.355941
Total Distribution 2.150889
Total Principal Prepayments 1.733851
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 48.308564
ENDING Principal Balance 46.513616
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 9.000000% 0.196505%
Subordinated Unpaid Amounts
Period Ending Class Percentages 67.112110%
Prepayment Percentages 73.866702%
Trading Factors 4.651362%
Certificate Denominations 1,000
Sub-Servicer Fees 1,067.75
Master Servicer Fees 469.03
Percentage Interest
Curr Period Master Servicer Adv Amt 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Total Princ and Interest Distributed 72,786.89 47.39 278,690.69
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 60,548.62 231,405.52
Total Principal Prepayments 58,389.93 223,431.17
Principal Payoffs-In-Full 58,166.29 222,575.41
Principal Curtailments 223.64 855.76
Principal Liquidations 0.00 0.00
Scheduled Principal Due 2,821.45 8,637.11
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 12,238.27 47.39 47,285.17
Prepayment Interest Shortfall 293.67 0.65 938.51
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 2,230,892.39 6,829,271.79
Curr Period ENDING Princ Balance 2,169,681.01 6,597,203.51
Change in Principal Balance 61,211.38 232,068.28
PER CERTIFICATE DATA BY CLASS
Principal Distributed 2,606.616241
Interest Distributed 526.857150
Total Distribution 3,133.473391
Total Principal Prepayments 2,513.684703
Current Period Interest Shortfall
BEGINNING Principal Balance 384.159397
ENDING Principal Balance 373.618805
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 8.980000% 0.020000%
Subordinated Unpaid Amounts 328,371.57 335.41 328,706.98
Period Ending Class Percentages 32.887890%
Prepayment Percentages 26.133298%
Trading Factors 37.361880% 6.532216%
Certificate Denominations 250,000
Sub-Servicer Fees 523.24 1,590.99
Master Servicer Fees 229.84 698.87
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 751,339.84 4
Loans Delinquent TWO Payments 155,537.46 1
Loans Delinquent THREE + Payments 555,518.47 1
Total Unpaid Principal on Delinq Loans 1,462,395.77 6
Loans in Foreclosure, INCL in Delinq 0.00 0
REO/Pending Cash Liquidations 0.00 0
Principal Balance New REO 0.00
Six Month Avg Delinquencies 2+ Pmts 5.4983%
Loans in Pool 41
Current Period Sub-Servicer Fee 1,590.99
Current Period Master Servicer Fee 698.87
Aggregate REO Losses (322,745.02)
................................................................................
SEC REPORT
DISTRIBUTION DATE: 12/26/95
MONTHLY Cutoff: Nov-95
DETERMINATION DATE: 12/20/95
RUN TIME/DATE: 12/13/95 09:23 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 158,119.16 1,308.28
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 134,696.46
Total Principal Prepayments 130,697.75
Principal Payoffs-In-Full 130,331.98
Principal Curtailments 365.77
Principal Liquidations 0.00
Scheduled Principal Due 3,998.71
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 23,422.70 1,308.28
Prepayment Interest Shortfall 371.51 13.24
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 2,785,663.92
Curr Period ENDING Principal Balance 2,650,967.46
Change in Principal Balance 134,696.46
PER CERTIFICATE DATA BY CLASS
Principal Distributed 1.993499
Interest Distributed 0.346655
Total Distribution 2.340154
Total Principal Prepayments 1.934319
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 41.227652
ENDING Principal Balance 39.234153
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 10.250000% 0.347087%
Subordinated Unpaid Amounts
Period Ending Class Percentages 61.251598%
Prepayment Percentages 69.269222%
Trading Factors 3.923415%
Certificate Denominations 1,000
Sub-Servicer Fees 904.66
Master Servicer Fees 340.91
Percentage Interest
Curr Period Master Servicer Adv Amt 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Total Princ and Interest Distributed 72,352.63 64.67 231,844.74
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 60,226.30 194,922.76
Total Principal Prepayments 57,983.09 188,680.84
Principal Payoffs-In-Full 57,820.82 188,152.80
Principal Curtailments 162.27 528.04
Principal Liquidations 0.00 0.00
Scheduled Principal Due 2,494.12 6,492.83
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 12,126.33 64.67 36,921.98
Prepayment Interest Shortfall 231.04 0.68 616.47
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 1,737,506.96 4,523,170.88
Curr Period ENDING Principal Balance 1,677,029.75 4,327,997.21
Change in Principal Balance 60,477.21 195,173.67
PER CERTIFICATE DATA BY CLASS
Principal Distributed 3,942.329432
Interest Distributed 793.772615
Total Distribution 4,736.102047
Total Principal Prepayments 3,795.492040
Current Period Interest Shortfall
BEGINNING Principal Balance 454.939110
ENDING Principal Balance 439.104095
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 10.220000% 0.030000%
Subordinated Unpaid Amounts 314,967.94 317.49 315,285.43
Period Ending Class Percentages 38.748402%
Prepayment Percentages 30.730778%
Trading Factors 43.910410% 6.062719%
Certificate Denominations 250,000
Sub-Servicer Fees 572.30 1,476.96
Master Servicer Fees 215.66 556.57
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 550,857.12 5
Loans Delinquent TWO Payments 0.00 0
Loans Delinquent THREE + Payments 289,576.53 2
Total Unpaid Princ on Delinquent Loans 840,433.65 7
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 12.8829%
Loans in Pool 37
Current Period Sub-Servicer Fee 1,476.96
Current Period Master Servicer Fee 556.57
Aggregate REO Losses (239,909.07)
................................................................................
SEC REPORT
DISTRIBUTION DATE: 12/26/95
MONTHLY Cutoff: Nov-95
DETERMINATION DATE: 12/20/95
RUN TIME/DATE: 12/13/95 09:27 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 121,161.17 890.33
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 81,214.90
Total Principal Prepayments 76,891.99
Principal Payoffs-In-Full 76,888.26
Principal Curtailments 3.73
Principal Liquidations 0.00
Scheduled Principal Due 4,322.91
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 39,946.27 890.33
Prepayment Interest Shortfall 433.51 9.80
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 4,614,832.00
Curr Period ENDING Princ Balance 4,533,617.10
Change in Principal Balance 81,214.90
PER CERTIFICATE DATA BY CLASS
Principal Distributed 1.313343
Interest Distributed 0.645979
Total Distribution 1.959322
Total Principal Prepayments 1.243436
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 74.627396
ENDING Principal Balance 73.314053
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 10.500000% 0.159049%
Subordinated Unpaid Amounts
Period Ending Class Percentages 68.602383%
Prepayment Percentages 74.959642%
Trading Factors 7.331405%
Certificate Denominations 1,000
Sub-Servicer Fees 1,477.02
Master Servicer Fees 474.87
Percentage Interest
Curr Period Master Servicer Adv Amt 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Total Princ and Interest Distributed 38,248.08 50.86 160,350.44
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 26,826.49 108,041.39
Total Principal Prepayments 25,685.87 102,577.86
Principal Payoffs-In-Full 25,684.62 102,572.88
Principal Curtailments 1.25 4.98
Principal Liquidations 0.00 0.00
Scheduled Principal Due 1,969.58 6,292.49
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 11,421.59 50.86 52,309.05
Prepayment Interest Shortfall 196.95 0.56 640.82
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 2,102,580.09 6,717,412.09
Curr Period ENDING Princ Balance 2,074,924.64 6,608,541.74
Change in Principal Balance 27,655.45 108,870.35
PER CERTIFICATE DATA BY CLASS
Principal Distributed 1,777.705301
Interest Distributed 756.872073
Total Distribution 2,534.577373
Total Principal Prepayments 1,702.120078
Current Period Interest Shortfall
BEGINNING Principal Balance 557.324909
ENDING Principal Balance 549.994357
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 10.470000% 0.030000%
Subordinated Unpaid Amounts 646,751.82 1,093.32 647,845.14
Period Ending Class Percentages 31.397617%
Prepayment Percentages 25.040358%
Trading Factors 54.999436% 10.072317%
Certificate Denominations 250,000
Sub-Servicer Fees 676.00 2,153.02
Master Servicer Fees 217.34 692.21
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 380,145.75 2
Loans Delinquent TWO Payments 227,058.77 2
Loans Delinquent THREE + Payments 1,075,338.44 6
Total Unpaid Princ on Delinquent Loans 1,682,542.96 10
Loans in Foreclosure, INCL in Delinq 1,002,006.26 6
REO/Pending Cash Liquidations 0.00 0
Principal Balance New REO 0.00
Six Month Avg Delinquencies 2+ Pmts 17.7021%
Loans in Pool 48
Current Period Sub-Servicer Fee 2,153.02
Current Period Master Servicer Fee 692.21
Aggregate REO Losses (582,574.64)
................................................................................
CONDUIT SENIOR MORTGAGE PASS-THROUGH CERTIFICATES 13-Dec-95
1987-SA1, CLASS A, 7.98853370% PASS-THROUGH RATE (POOL 4009) 03:18 PM
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (SELLER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
DETERMINATION DATE: DECEMBER 20, 1995
DISTRIBUTION DATE: DECEMBER 26, 1995
ORIGINAL POOL BALANCE: $43,895,323.25
BEGINNING POOL BALANCE $6,827,482.45
ENDING POOL BALANCE $6,372,572.00
PRINCIPAL DISTRIBUTIONS $454,910.45
PRINCIPAL DISTRIBUTIONS
PRINCIPAL PREPAYMENTS IN FULL $442,934.36
PARTIAL PRINCIPAL PREPAYMENTS $3,556.57
LIQUIDATED MORTGAGE LOAN $0.00
SCHEDULED PAYMENTS DUE 12/1 $8,419.52
$454,910.45
INTEREST DUE ON BEG POOL BALANCE $45,451.31
PREPAYMENT INTEREST SHORTFALL ($1,120.74)
$44,330.57
TOTAL DISTRIBUTION DUE THIS PERIOD $499,241.02
UNPAID INTEREST SHORTFALL $0.00
ADVANCE BY MASTER SERVICER $0.00
RFC MANAGEMENT FEE $14.70
PERCENTAGE OF PRINCIPAL DUE ON NEXT DISTRIBUTION DATE 68.987471%
TOTAL PRINCIPAL PASS-THROUGH PER SINGLE CERTIFICATE $10.363528876
TOTAL INTEREST PASS-THROUGH PER SINGLE CERTIFICATE $1.009915561
TOTAL PRINCIPAL PREPAYMENT PASS-THROUGH PER SINGLE CERTIFICATE $10.171719831
REMAINING SPECIAL HAZARD LOSS AMOUNT $1,412,181.98
SCHEDULED PRINCIPAL BALANCE OF LOANS AFTER DISTRIBUTION $9,237,288.86
TRADING FACTOR 0.145176559
NUMBER OF LOANS DELINQUENT ONE MONTH 3
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 $482,484.16
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 13-Dec-95
1987-SA1, CLASS B, 7.95853370% PASS-THROUGH RATE (POOL 4009) 03:18 PM
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (SELLER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
DETERMINATION DATE: DECEMBER 20, 1995
DISTRIBUTION DATE: DECEMBER 26, 1995
ORIGINAL POOL BALANCE: $3,177,409.46
BEGINNING POOL BALANCE $2,872,181.07
ENDING POOL BALANCE $2,864,716.86
NET CHANGE TO PRINCIPAL BALANCE $7,464.21
PRINCIPAL DISTRIBUTIONS
PRINCIPAL PREPAYMENTS IN FULL $0.00
PARTIAL PRINCIPAL PREPAYMENTS $0.00
LIQUIDATED MORTGAGE LOAN $0.00
SCHEDULED PAYMENTS DUE 12/1 $3,537.08
$3,537.08
INTEREST DUE ON BEGINNING POOL BALANCE $19,022.58
PREPAYMENT INTEREST SHORTFALL ($469.06)
LOSS ON LIQUIDATED MORTGAGE $0.00
$18,553.52
TOTAL DISTRIBUTION DUE THIS PERIOD $22,090.60
PRINCIPAL DISTRIBUTION PER SINGLE CERTIFICATE $278.30
INTEREST DISTRIBUTION PER SINGLE CERTIFICATE $1,459.80
ESTIMATED UNPAID AMOUNT (AFTER TAKING INTO ACCOUNT
CURRENT DISTRIBUTION) $0.00
ADVANCE BY MASTER SERVICER $0.00
RFC MANAGEMENT FEE $6.18
PERCENTAGE OF PRINCIPAL DUE ON NEXT DISTRIBUTION DATE 31.012529%
REMAINING SPECIAL HAZARD LOSS AMOUNT $1,412,181.98
SCHEDULED PRINCIPAL BALANCE OF LOANS AFTER DISTRIBUTION $9,237,288.86
NUMBER OF LOANS DELINQUENT ONE MONTH 3
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 $482,484.16
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 13-Dec-95
1987-SA1, CLASS C, 0.03% PASS-THROUGH RATE (POOL 4009) 03:18 PM
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (SELLER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
DETERMINATION DATE: DECEMBER 20, 1995
DISTRIBUTION DATE: DECEMBER 26, 1995
ORIGINAL POOL BALANCE: $0.00
BEGINNING POOL BALANCE $0.00
ENDING POOL BALANCE $0.00
PRINCIPAL DISTRIBUTIONS $0.00
PRINCIPAL DISTRIBUTIONS
PRINCIPAL PREPAYMENTS IN FULL $0.00
PARTIAL PRINCIPAL PREPAYMENTS $0.00
SCHEDULED PAYMENTS DUE 12/1 $0.00
$0.00
INTEREST DUE ON BEGINNING POOL BALANCE AFTER DEDUCTING
CURRENT MONTH CLASS C UNPAID INTEREST AMOUNT $71.71
PREPAYMENT INTEREST SHORTFALL ($1.77)
LOSS ON LIQUIDATED MORTGAGE $0.00
TOTAL DISTRIBUTION DUE THIS PERIOD $69.94
CLASS C UNPAID AMOUNT $0.00
ADVANCE BY MASTER SERVICER $0.00
PERCENTAGE OF PRINCIPAL DUE ON NEXT DISTRIBUTION DATE 0.000000%
REMAINING SPECIAL HAZARD LOSS AMOUNT $1,412,181.98
SCHEDULED PRINCIPAL BALANCE OF LOANS AFTER DISTRIBUTION $9,237,288.86
NUMBER OF LOANS DELINQUENT ONE MONTH 3
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 $482,484.16
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 13-Dec-95
1987-SA1, CLASS A, 7.98853370% PASS-THROUGH RATE (POOL 4009) 03:23 PM
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (SELLER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
DETERMINATION DATE: DECEMBER 20, 1995
DISTRIBUTION DATE: DECEMBER 26, 1995
ORIGINAL POOL BALANCE: $43,895,323.25
BEGINNING POOL BALANCE $6,827,482.45
ENDING POOL BALANCE $6,372,572.00
PRINCIPAL DISTRIBUTIONS $454,910.45
PRINCIPAL DISTRIBUTIONS
PRINCIPAL PREPAYMENTS IN FULL $442,934.36
PARTIAL PRINCIPAL PREPAYMENTS $3,556.57
LIQUIDATED MORTGAGE LOAN $0.00
SCHEDULED PAYMENTS DUE 12/1 $8,419.52
$454,910.45
INTEREST DUE ON BEG POOL BALANCE $45,451.31
PREPAYMENT INTEREST SHORTFALL ($1,120.74)
$44,330.57
TOTAL DISTRIBUTION DUE THIS PERIOD $499,241.02
UNPAID INTEREST SHORTFALL $0.00
ADVANCE BY MASTER SERVICER $0.00
RFC MANAGEMENT FEE $14.70
PERCENTAGE OF PRINCIPAL DUE ON NEXT DISTRIBUTION DATE 68.987471%
TOTAL PRINCIPAL PASS-THROUGH PER SINGLE CERTIFICATE $10.363528876
TOTAL INTEREST PASS-THROUGH PER SINGLE CERTIFICATE $1.009915561
TOTAL PRINCIPAL PREPAYMENT PASS-THROUGH PER SINGLE CERTIFICATE $10.171719831
REMAINING SPECIAL HAZARD LOSS AMOUNT $1,412,181.98
SCHEDULED PRINCIPAL BALANCE OF LOANS AFTER DISTRIBUTION $9,237,288.86
TRADING FACTOR 0.145176559
NUMBER OF LOANS DELINQUENT ONE MONTH 3
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 $482,484.16
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 13-Dec-95
1987-SA1, CLASS B, 7.95853370% PASS-THROUGH RATE (POOL 4009) 03:23 PM
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (SELLER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
DETERMINATION DATE: DECEMBER 20, 1995
DISTRIBUTION DATE: DECEMBER 26, 1995
ORIGINAL POOL BALANCE: $3,177,409.46
BEGINNING POOL BALANCE $2,868,253.94
ENDING POOL BALANCE $2,864,716.86
NET CHANGE TO PRINCIPAL BALANCE $3,537.08
PRINCIPAL DISTRIBUTIONS
PRINCIPAL PREPAYMENTS IN FULL $0.00
PARTIAL PRINCIPAL PREPAYMENTS $0.00
LIQUIDATED MORTGAGE LOAN $0.00
SCHEDULED PAYMENTS DUE 12/1 $3,537.08
$3,537.08
INTEREST DUE ON BEGINNING POOL BALANCE $19,022.58
PREPAYMENT INTEREST SHORTFALL ($469.06)
LOSS ON LIQUIDATED MORTGAGE $0.00
$18,553.52
TOTAL DISTRIBUTION DUE THIS PERIOD $22,090.60
PRINCIPAL DISTRIBUTION PER SINGLE CERTIFICATE $278.30
INTEREST DISTRIBUTION PER SINGLE CERTIFICATE $1,459.80
ESTIMATED UNPAID AMOUNT (AFTER TAKING INTO ACCOUNT
CURRENT DISTRIBUTION) $0.00
ADVANCE BY MASTER SERVICER $0.00
RFC MANAGEMENT FEE $6.18
PERCENTAGE OF PRINCIPAL DUE ON NEXT DISTRIBUTION DATE 31.012529%
REMAINING SPECIAL HAZARD LOSS AMOUNT $1,412,181.98
SCHEDULED PRINCIPAL BALANCE OF LOANS AFTER DISTRIBUTION $9,237,288.86
NUMBER OF LOANS DELINQUENT ONE MONTH 3
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 $482,484.16
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 13-Dec-95
1987-SA1, CLASS C, 0.03% PASS-THROUGH RATE (POOL 4009) 03:23 PM
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (SELLER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
DETERMINATION DATE: DECEMBER 20, 1995
DISTRIBUTION DATE: DECEMBER 26, 1995
ORIGINAL POOL BALANCE: $0.00
BEGINNING POOL BALANCE $0.00
ENDING POOL BALANCE $0.00
PRINCIPAL DISTRIBUTIONS $0.00
PRINCIPAL DISTRIBUTIONS
PRINCIPAL PREPAYMENTS IN FULL $0.00
PARTIAL PRINCIPAL PREPAYMENTS $0.00
SCHEDULED PAYMENTS DUE 12/1 $0.00
$0.00
INTEREST DUE ON BEGINNING POOL BALANCE AFTER DEDUCTING
CURRENT MONTH CLASS C UNPAID INTEREST AMOUNT $71.71
PREPAYMENT INTEREST SHORTFALL ($1.77)
LOSS ON LIQUIDATED MORTGAGE $0.00
TOTAL DISTRIBUTION DUE THIS PERIOD $69.94
CLASS C UNPAID AMOUNT $0.00
ADVANCE BY MASTER SERVICER $0.00
PERCENTAGE OF PRINCIPAL DUE ON NEXT DISTRIBUTION DATE 0.000000%
REMAINING SPECIAL HAZARD LOSS AMOUNT $1,412,181.98
SCHEDULED PRINCIPAL BALANCE OF LOANS AFTER DISTRIBUTION $9,237,288.86
NUMBER OF LOANS DELINQUENT ONE MONTH 3
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 $482,484.16
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 13-Dec-95
1987-SA1, CLASS A, 7.98853370% PASS-THROUGH RATE (POOL 4009) 04:04 PM
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (SELLER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
DETERMINATION DATE: DECEMBER 20, 1995
DISTRIBUTION DATE: DECEMBER 26, 1995
ORIGINAL POOL BALANCE: $43,895,323.25
BEGINNING POOL BALANCE $6,827,482.45
ENDING POOL BALANCE $6,372,572.00
PRINCIPAL DISTRIBUTIONS $454,910.45
PRINCIPAL DISTRIBUTIONS
PRINCIPAL PREPAYMENTS IN FULL $442,934.36
PARTIAL PRINCIPAL PREPAYMENTS $3,556.57
LIQUIDATED MORTGAGE LOAN $0.00
SCHEDULED PAYMENTS DUE 12/1 $8,419.52
$454,910.45
INTEREST DUE ON BEG POOL BALANCE $45,451.31
PREPAYMENT INTEREST SHORTFALL ($1,120.74)
$44,330.57
TOTAL DISTRIBUTION DUE THIS PERIOD $499,241.02
UNPAID INTEREST SHORTFALL $0.00
ADVANCE BY MASTER SERVICER $0.00
RFC MANAGEMENT FEE $647.61
PERCENTAGE OF PRINCIPAL DUE ON NEXT DISTRIBUTION DATE 68.987471%
TOTAL PRINCIPAL PASS-THROUGH PER SINGLE CERTIFICATE $10.363528876
TOTAL INTEREST PASS-THROUGH PER SINGLE CERTIFICATE $1.009915561
TOTAL PRINCIPAL PREPAYMENT PASS-THROUGH PER SINGLE CERTIFICATE $10.171719831
REMAINING SPECIAL HAZARD LOSS AMOUNT $1,412,181.98
SCHEDULED PRINCIPAL BALANCE OF LOANS AFTER DISTRIBUTION $9,237,288.86
TRADING FACTOR 0.145176559
NUMBER OF LOANS DELINQUENT ONE MONTH 3
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 $482,484.16
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 13-Dec-95
1987-SA1, CLASS B, 7.95853370% PASS-THROUGH RATE (POOL 4009) 04:04 PM
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (SELLER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
DETERMINATION DATE: DECEMBER 20, 1995
DISTRIBUTION DATE: DECEMBER 26, 1995
ORIGINAL POOL BALANCE: $3,177,409.46
BEGINNING POOL BALANCE $2,872,181.07
ENDING POOL BALANCE $2,864,716.86
NET CHANGE TO PRINCIPAL BALANCE $7,464.21
PRINCIPAL DISTRIBUTIONS
PRINCIPAL PREPAYMENTS IN FULL $0.00
PARTIAL PRINCIPAL PREPAYMENTS $0.00
LIQUIDATED MORTGAGE LOAN $0.00
SCHEDULED PAYMENTS DUE 12/1 $3,537.08
$3,537.08
INTEREST DUE ON BEGINNING POOL BALANCE $19,022.58
PREPAYMENT INTEREST SHORTFALL ($469.06)
LOSS ON LIQUIDATED MORTGAGE $0.00
$18,553.52
TOTAL DISTRIBUTION DUE THIS PERIOD $22,090.60
PRINCIPAL DISTRIBUTION PER SINGLE CERTIFICATE $278.30
INTEREST DISTRIBUTION PER SINGLE CERTIFICATE $1,459.80
ESTIMATED UNPAID AMOUNT (AFTER TAKING INTO ACCOUNT
CURRENT DISTRIBUTION) $0.00
ADVANCE BY MASTER SERVICER $0.00
RFC MANAGEMENT FEE $272.06
PERCENTAGE OF PRINCIPAL DUE ON NEXT DISTRIBUTION DATE 31.012529%
REMAINING SPECIAL HAZARD LOSS AMOUNT $1,412,181.98
SCHEDULED PRINCIPAL BALANCE OF LOANS AFTER DISTRIBUTION $9,237,288.86
NUMBER OF LOANS DELINQUENT ONE MONTH 3
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 $482,484.16
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 13-Dec-95
1987-SA1, CLASS C, 0.03% PASS-THROUGH RATE (POOL 4009) 04:04 PM
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (SELLER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
DETERMINATION DATE: DECEMBER 20, 1995
DISTRIBUTION DATE: DECEMBER 26, 1995
ORIGINAL POOL BALANCE: $0.00
BEGINNING POOL BALANCE $0.00
ENDING POOL BALANCE $0.00
PRINCIPAL DISTRIBUTIONS $0.00
PRINCIPAL DISTRIBUTIONS
PRINCIPAL PREPAYMENTS IN FULL $0.00
PARTIAL PRINCIPAL PREPAYMENTS $0.00
SCHEDULED PAYMENTS DUE 12/1 $0.00
$0.00
INTEREST DUE ON BEGINNING POOL BALANCE AFTER DEDUCTING
CURRENT MONTH CLASS C UNPAID INTEREST AMOUNT $71.71
PREPAYMENT INTEREST SHORTFALL ($1.77)
LOSS ON LIQUIDATED MORTGAGE $0.00
TOTAL DISTRIBUTION DUE THIS PERIOD $69.94
CLASS C UNPAID AMOUNT $0.00
ADVANCE BY MASTER SERVICER $0.00
PERCENTAGE OF PRINCIPAL DUE ON NEXT DISTRIBUTION DATE 0.000000%
REMAINING SPECIAL HAZARD LOSS AMOUNT $1,412,181.98
SCHEDULED PRINCIPAL BALANCE OF LOANS AFTER DISTRIBUTION $9,237,288.86
NUMBER OF LOANS DELINQUENT ONE MONTH 3
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 $482,484.16
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: 12/26/95
MONTHLY Cutoff: Nov-95
DETERMINATION DATE: 12/20/95
RUN TIME/DATE: 12/14/95 03:27 PM
CERTIFICATEHOLDER STATEMENT
CONDUIT SENIOR SUBORDINATED MORTGAGE PASSTHRU CERTIFICATES
POOL #: 4010/11
SERIES: 1988-S1
SELLER: RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC
MASTER SERVICER: RESIDENTIAL FUNDING CORPORATION
CLASS A
CUSIP Number 760920AS7
Total Princ and Interest Distributed 352,167.01
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 279,539.29
Total Principal Prepayments 260,368.37
Principal Payoffs-In-Full 258,265.40
Principal Curtailments 2,102.97
Principal Liquidations 0.00
Scheduled Principal Due 19,170.92
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 72,627.72
Prepayment Interest Shortfall 654.61
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 8,554,975.51
Curr Period ENDING Princ Balance 8,275,436.22
Change in Principal Balance 279,539.29
PER CERTIFICATE DATA BY CLASS
Principal Distributed 1.615232
Interest Distributed 0.419657
Total Distribution 2.034889
Total Principal Prepayments 1.504459
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 49.432294
ENDING Principal Balance 47.817063
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 10.279258%
Subordinated Unpaid Amounts
Period Ending Class Percentages 64.189930%
Prepayment Percentages 78.732179%
Trading Factors 4.781706%
Certificate Denominations 1,000
Sub-Servicer Fees 2,453.82
Master Servicer Fees 868.59
Percentage Interest
Curr Period Master Servicer Adv Amt 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Total Princ and Interest Distributed 112,777.23 81.43 465,025.67
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 80,029.19 359,568.48
Total Principal Prepayments 70,332.97 330,701.34
Principal Payoffs-In-Full 69,764.90 328,030.30
Principal Curtailments 568.07 2,671.04
Principal Liquidations 0.00 0.00
Scheduled Principal Due 10,385.04 29,555.96
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 32,748.04 81.43 105,457.19
Prepayment Interest Shortfall 358.75 0.70 1,014.06
Unpaid Interest Shortfall Distr (Paid) 0.00 0.00
Remaining Unpaid Interest Shortfall 0.00 0.00
BALANCES BY CLASS
INITIAL Scheduled Pool Balance 9,589,326.06 182,653,829.78
Curr Period BEGINNING Princ Balance 4,697,533.15 13,252,508.66
Curr Period ENDING Princ Balance 4,616,673.43 12,892,109.65
Change in Principal Balance 80,859.72 360,399.01
PER CERTIFICATE DATA BY CLASS
Principal Distributed 2,086.413307
Interest Distributed 853.762814
Total Distribution 2,940.176121
Total Principal Prepayments 1,833.626512
Current Period Interest Shortfall
BEGINNING Principal Balance 489.871042
ENDING Principal Balance 481.438779
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 10.259258% 0.020000%
Subordinated Unpaid Amounts 1,132,833.91 1,149.33 1,091,383.84
Period Ending Class Percentages 35.810070%
Prepayment Percentages 21.267821%
Trading Factors 48.143878% 7.058220%
Certificate Denominations 250,000
Sub-Servicer Fees 1,368.93 3,822.75
Master Servicer Fees 484.56 1,353.15
Percentage Interest
Curr Period Master Servicer Adv Amt 0.00
MISCELLANEOUS POOL DATA
Initial Special Hazard Amount 1,826,538.30
Current Special Hazard Amount 1,826,538.30
POOL DELINQUENCY DATA
Unpaid Princ Number of
Balance Loans
Loans Delinquent ONE Payment 673,969.00 5
Loans Delinquent TWO Payments 144,838.82 2
Loans Delinquent THREE + Payments 848,575.72 4
Total Unpaid Principal on Delinq Loans 1,667,383.54 11
Loans in Foreclosure, INCL in Delinq 292,753.92 1
REO/Pending Cash Liquidations 159,880.02 1
Principal Balance New REO 0.00
Six Month Avg Delinquencies 2+ Pmts 7.2565%
Loans in Pool 97
Current Period Sub-Servicer Fee 3,822.75
Current Period Master Servicer Fee 1,353.15
Aggregate REO Losses (885,300.12)
................................................................................
Run: 12/26/95 11:19:12 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 4,917,997.22 7.8690 167,918.35
- --------------------------------------------------------------------------------
25,441,326.74 4,917,997.22 167,918.35
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
32,112.76 0.00 200,031.11 0.00 4,750,078.87
32,112.76 0.00 200,031.11 0.00 4,750,078.87
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
193.307420 6.600220 1.262228 0.000000 7.862448 186.707200
Determination Date 20-DECEMBER-95
Distribution Date 26-DECEMBER-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 12/26/95 11:19:12 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 1,522.40
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,476.90
SUBSERVICER ADVANCES THIS MONTH 2,709.24
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 187,537.61
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 1 152,876.09
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 4,750,078.87
ACTUAL UPAID PRINCIPAL BALANCE @ 11/30 4,758,332.68
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 36
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 159,512.47
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 2,577.97
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 5,827.91
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 8.6038%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.8690%
POOL TRADING FACTOR 0.186707200
................................................................................
Run: 12/26/95 11:19:12 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 7,294,083.36 7.8912 10,256.05
- --------------------------------------------------------------------------------
38,297,875.16 7,294,083.36 10,256.05
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
47,965.89 0.00 58,221.94 0.00 7,283,827.31
47,965.89 0.00 58,221.94 0.00 7,283,827.31
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
190.456607 0.267797 1.252443 0.000000 1.520240 190.188810
Determination Date 20-DECEMBER-95
Distribution Date 26-DECEMBER-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 12/26/95 11:19:12 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 2,348.19
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,519.60
SUBSERVICER ADVANCES THIS MONTH 7,478.90
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 672,968.51
(B) TWO MONTHLY PAYMENTS: 2 262,749.30
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 7,283,827.31
ACTUAL UPAID PRINCIPAL BALANCE @ 11/30 7,293,324.76
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 61
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 1,454.62
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 8,801.43
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 7.8912%
POOL TRADING FACTOR 0.190188810
................................................................................
Run: 12/26/95 11:19:12 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 10,818,119.85 6.9899 16,460.90
- --------------------------------------------------------------------------------
69,360,201.61 10,818,119.85 16,460.90
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
63,014.65 0.00 79,475.55 0.00 10,801,658.95
63,014.65 0.00 79,475.55 0.00 10,801,658.95
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
155.970133 0.237325 0.908513 0.000000 1.145838 155.732808
Determination Date 20-DECEMBER-95
Distribution Date 26-DECEMBER-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 12/26/95 11:19:12 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 3,880.04
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,227.96
SUBSERVICER ADVANCES THIS MONTH 7,839.45
MASTER SERVICER ADVANCES THIS MONTH 850.77
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 307,504.21
(B) TWO MONTHLY PAYMENTS: 2 337,928.12
(C) THREE OR MORE MONTHLY PAYMENTS: 1 59,921.06
(D) LOANS IN FORECLOSURE 2 359,179.33
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 10,801,658.95
ACTUAL UPAID PRINCIPAL BALANCE @ 11/30 10,695,207.53
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 79
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 123,709.83
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 1,846.88
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 14,614.02
LOC AMOUNT AVAILABLE 1,959,799.33
BANKRUPTCY AMOUNT AVAILABLE 388,117.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,049,406.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.6810%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.9956%
POOL TRADING FACTOR 0.155732808
................................................................................
Run: 12/26/95 11:19:12 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 1,127,545.24 8.5000 10,343.97
STRIP 0.00 0.00 0.2368 0.00
- --------------------------------------------------------------------------------
9,209,655.99 1,127,545.24 10,343.97
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
7,986.78 0.00 18,330.75 0.00 1,117,201.27
STRIP 222.53 0.00 222.53 0.00 0.00
8,209.31 0.00 18,553.28 0.00 1,117,201.27
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
122.430766 1.123166 0.867218 0.000000 1.990384 121.307601
STRIP 0.000000 0.000000 0.024163 0.000000 0.024163 0.000000
Determination Date 20-DECEMBER-95
Distribution Date 26-DECEMBER-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 12/26/95 11:19:12 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 234.91
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 206.72
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 1,117,201.27
ACTUAL UPAID PRINCIPAL BALANCE @ 11/30 1,127,545.24
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 7
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 10,343.97
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 0.121307601
................................................................................
Run: 12/26/95 11:19:12 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 2,709,269.92 9.2500 37,899.72
STRIP 0.00 0.00 0.0350 0.00
- --------------------------------------------------------------------------------
33,550,911.70 2,709,269.92 37,899.72
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
20,883.96 0.00 58,783.68 0.00 2,671,370.20
STRIP 78.93 0.00 78.93 0.00 0.00
20,962.89 0.00 58,862.61 0.00 2,671,370.20
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
80.751007 1.129618 0.622456 0.000000 1.752074 79.621389
STRIP 0.000000 0.000000 0.002353 0.000000 0.002353 0.000000
Determination Date 20-DECEMBER-95
Distribution Date 26-DECEMBER-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 12/26/95 11:19:12 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 564.43
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 496.70
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 2,671,370.20
ACTUAL UPAID PRINCIPAL BALANCE @ 11/30 2,701,888.09
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 4,000.00
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 33,899.72
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 0.079621389
................................................................................
Run: 12/26/95 11:19:12 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 1,049,543.49 9.7500 14,145.54
STRIP 0.00 0.00 0.1241 0.00
- --------------------------------------------------------------------------------
14,309,759.83 1,049,543.49 14,145.54
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
8,527.54 0.00 22,673.08 0.00 1,035,397.95
STRIP 108.56 0.00 108.56 0.00 0.00
8,636.10 0.00 22,781.64 0.00 1,035,397.95
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
73.344592 0.988524 0.595925 0.000000 1.584449 72.356068
STRIP 0.000000 0.000000 0.007586 0.000000 0.007586 0.000000
Determination Date 20-DECEMBER-95
Distribution Date 26-DECEMBER-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 12/26/95 11:19:12 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 218.65
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 192.42
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 1,035,397.95
ACTUAL UPAID PRINCIPAL BALANCE @ 11/30 1,048,514.54
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 1,028.95
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 13,116.59
LOC AMOUNT AVAILABLE 1,606,222.01
BANKRUPTCY AMOUNT AVAILABLE 696,851.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 640,045.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 10.3441%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 9.7500%
POOL TRADING FACTOR 0.072356068
................................................................................
Run: 12/26/95 11:19:12 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 30,388,516.54 6.9503 53,102.62
- --------------------------------------------------------------------------------
199,725,759.94 30,388,516.54 53,102.62
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
175,939.13 0.00 229,041.75 0.00 30,335,413.92
175,939.13 0.00 229,041.75 0.00 30,335,413.92
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
152.151213 0.265878 0.880904 0.000000 1.146782 151.885335
Determination Date 20-DECEMBER-95
Distribution Date 26-DECEMBER-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 12/26/95 11:19:12 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 10,900.38
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,272.69
SUBSERVICER ADVANCES THIS MONTH 20,741.73
MASTER SERVICER ADVANCES THIS MONTH 4,108.94
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 10 1,476,713.39
(B) TWO MONTHLY PAYMENTS: 1 117,615.02
(C) THREE OR MORE MONTHLY PAYMENTS: 2 413,878.27
(D) LOANS IN FORECLOSURE 5 834,667.39
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 30,335,413.92
ACTUAL UPAID PRINCIPAL BALANCE @ 11/30 29,775,423.48
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 608,610.24
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 11,848.91
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 41,253.71
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 7.6491%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.9599%
POOL TRADING FACTOR 0.151885335
................................................................................
Run: 12/26/95 11:19:12 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 10,704,746.27 7.7700 15,479.15
- --------------------------------------------------------------------------------
60,404,491.94 10,704,746.27 15,479.15
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
69,296.94 0.00 84,776.09 0.00 10,689,267.12
69,296.94 0.00 84,776.09 0.00 10,689,267.12
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
177.217719 0.256258 1.147215 0.000000 1.403473 176.961461
Determination Date 20-DECEMBER-95
Distribution Date 26-DECEMBER-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 12/26/95 11:19:12 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 3,792.49
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,246.45
SUBSERVICER ADVANCES THIS MONTH 3,901.78
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 152,334.97
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 117,154.22
(D) LOANS IN FORECLOSURE 2 229,145.73
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 10,689,267.12
ACTUAL UPAID PRINCIPAL BALANCE @ 11/30 10,705,458.91
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 82
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 2,516.22
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 12,962.93
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 8.4451%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.7700%
POOL TRADING FACTOR 0.176961461
................................................................................
Run: 12/26/95 11:19:12 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 4,176,566.09 7.7687 5,966.85
- --------------------------------------------------------------------------------
37,514,866.19 4,176,566.09 5,966.85
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
27,032.56 0.00 32,999.41 0.00 4,170,599.24
27,032.56 0.00 32,999.41 0.00 4,170,599.24
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
111.330961 0.159053 0.720583 0.000000 0.879636 111.171908
Determination Date 20-DECEMBER-95
Distribution Date 26-DECEMBER-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 12/26/95 11:19:12 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 1,521.88
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 876.30
SUBSERVICER ADVANCES THIS MONTH 1,366.32
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 1 176,343.63
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 4,170,599.24
ACTUAL UPAID PRINCIPAL BALANCE @ 11/30 4,176,884.71
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 23
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 955.11
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 5,011.74
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 8.4559%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.7687%
POOL TRADING FACTOR 0.111171908
................................................................................
Run: 12/26/95 11:19:12 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 14,694,292.40 6.3833 78,049.10
- --------------------------------------------------------------------------------
80,948,485.59 14,694,292.40 78,049.10
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
78,143.69 0.00 156,192.79 0.00 14,616,243.30
78,143.69 0.00 156,192.79 0.00 14,616,243.30
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
181.526465 0.964182 0.965351 0.000000 1.929533 180.562282
Determination Date 20-DECEMBER-95
Distribution Date 26-DECEMBER-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 12/26/95 11:19:12 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 4,798.99
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,035.28
SUBSERVICER ADVANCES THIS MONTH 9,709.41
MASTER SERVICER ADVANCES THIS MONTH 1,167.67
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 377,560.16
(B) TWO MONTHLY PAYMENTS: 1 234,822.37
(C) THREE OR MORE MONTHLY PAYMENTS: 1 109,188.22
(D) LOANS IN FORECLOSURE 1 647,930.03
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 14,616,243.30
ACTUAL UPAID PRINCIPAL BALANCE @ 11/30 14,454,417.63
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 106
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 184,698.11
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 53,903.21
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 2,584.52
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 21,561.37
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 7.0401%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.3930%
POOL TRADING FACTOR 0.180562282
................................................................................
Run: 12/26/95 11:19:12 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 10,747,702.72 6.9982 21,230.78
- --------------------------------------------------------------------------------
42,805,537.40 10,747,702.72 21,230.78
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
62,657.39 0.00 83,888.17 0.00 10,726,471.94
62,657.39 0.00 83,888.17 0.00 10,726,471.94
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
251.082065 0.495982 1.463768 0.000000 1.959750 250.586083
Determination Date 20-DECEMBER-95
Distribution Date 26-DECEMBER-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 12/26/95 11:19:12 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 4,477.45
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,249.56
SUBSERVICER ADVANCES THIS MONTH 10,521.28
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 682,159.38
(B) TWO MONTHLY PAYMENTS: 6 560,954.99
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 1 189,617.49
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 10,726,471.94
ACTUAL UPAID PRINCIPAL BALANCE @ 11/30 10,741,414.28
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 5,307.66
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 1,857.45
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 14,065.67
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 0.250586083
................................................................................
Run: 12/26/95 11:19:12 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 11,852,610.87 6.9461 10,596.29
- --------------------------------------------------------------------------------
55,464,913.85 11,852,610.87 10,596.29
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
68,601.89 0.00 79,198.18 0.00 11,842,014.58
68,601.89 0.00 79,198.18 0.00 11,842,014.58
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
213.695651 0.191045 1.236852 0.000000 1.427897 213.504606
Determination Date 20-DECEMBER-95
Distribution Date 26-DECEMBER-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 12/26/95 11:19:12 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 4,871.34
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,441.63
SUBSERVICER ADVANCES THIS MONTH 17,066.10
MASTER SERVICER ADVANCES THIS MONTH 1,081.09
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 12 1,602,831.89
(B) TWO MONTHLY PAYMENTS: 2 207,256.72
(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 11,842,014.58
ACTUAL UPAID PRINCIPAL BALANCE @ 11/30 11,698,470.59
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 161,242.08
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 1,029.23
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 9,567.06
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 0.213504606
................................................................................
DISTRIBUTION DATE: 12/26/95
MONTHLY Cutoff: Nov-95
DETERMINATION DATE: 12/20/95
RUN TIME/DATE: 12/13/95 10:13 AM
CERTIFICATEHOLDER STATEMENT
CONDUIT SENIOR SUBORDINATED MORTGAGE PASSTHRU CERTIFICATES
POOL #: 4012
SERIES: 1989-S1
SELLER: RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC
MASTER SERVICER: RESIDENTIAL FUNDING CORPORATION
CLASS A
CUSIP Number 760920BN7
Total Princ and Interest Distributed 296,519.63
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 209,566.50
Total Principal Prepayments 189,704.73
Principal Payoffs-In-Full 186,435.60
Principal Curtailments 3,269.13
Principal Liquidations 0.00
Scheduled Principal Due 19,861.77
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 86,953.13
Prepayment Interest Shortfall 143.64
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 14,921,426.15
Curr Period ENDING Princ Balance 14,711,859.65
Change in Principal Balance 209,566.50
PER CERTIFICATE DATA BY CLASS
Principal Distributed 1.387479
Interest Distributed 0.575692
Total Distribution 1.963171
Total Principal Prepayments 1.255980
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 98.790455
ENDING Principal Balance 97.402975
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 7.004433%
Subordinated Unpaid Amounts
Period Ending Class Percentages 59.147318%
Prepayment Percentages 100.000000%
Trading Factors 9.740298%
Certificate Denominations 1,000
Sub-Servicer Fees 5,394.03
Master Servicer Fees 1,517.85
Percentage Interest
Curr Period Master Servicer Adv Amt 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Total Princ and Interest Distributed 66,558.53 63.02 363,141.18
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 12,296.19 221,862.69
Total Principal Prepayments 0.00 189,704.73
Principal Payoffs-In-Full 0.00 186,435.60
Principal Curtailments 0.00 3,269.13
Principal Liquidations 0.00 0.00
Scheduled Principal Due 12,918.77 32,780.54
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 54,262.34 63.02 141,278.49
Prepayment Interest Shortfall 97.80 0.14 241.58
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 10,174,932.95 25,096,359.10
Curr Period ENDING Princ Balance 10,161,389.19 24,873,248.84
Change in Principal Balance 13,543.76 223,110.26
PER CERTIFICATE DATA BY CLASS
Principal Distributed 254.679795
Interest Distributed 1,123.886475
Total Distribution 1,378.566270
Total Principal Prepayments 0.000000
Current Period Interest Shortfall
BEGINNING Principal Balance 842.976512
ENDING Principal Balance 841.854433
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 6.994433% 0.010000%
Subordinated Unpaid Amounts 1,008,244.44 864.88 810,606.04
Period Ending Class Percentages 40.852682%
Prepayment Percentages 0.000000%
Trading Factors 84.185443% 15.249238%
Certificate Denominations 250,000
Sub-Servicer Fees 3,725.63 9,119.66
Master Servicer Fees 1,048.37 2,566.22
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 1,035,849.38 7
Loans Delinquent TWO Payments 362,588.05 2
Loans Delinquent THREE + Payments 733,743.47 4
Total Unpaid Princ on Delinquent Loans 2,132,180.90 13
Loans in Foreclosure, INCL in Delinq 299,107.75 2
REO/Pending Cash Liquidations 434,635.72 2
Principal Balance New REO 177,292.54
Six Month Avg Delinquencies 2+ Pmts 4.3144%
Loans in Pool 157
Current Period Sub-Servicer Fee 9,119.66
Current Period Master Servicer Fee 2,566.22
Aggregate REO Losses (747,348.41)
................................................................................
SEC REPORT
DISTRIBUTION DATE: 12/26/95
MONTHLY Cutoff: Nov-95
DETERMINATION DATE: 12/20/95
RUN TIME/DATE: 12/13/95 10:17 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 246,617.47 1,577.01
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 241,998.69
Total Principal Prepayments 241,508.50
Principal Payoffs-In-Full 239,229.50
Principal Curtailments 2,279.00
Principal Liquidations 0.00
Scheduled Principal Due 490.19
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 4,618.78 1,577.01
Prepayment Interest Shortfall 63.44 21.70
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 537,316.00
Curr Period ENDING Princ Balance 295,317.31
Change in Principal Balance 241,998.69
PER CERTIFICATE DATA BY CLASS
Principal Distributed 2.211777
Interest Distributed 0.042214
Total Distribution 2.253991
Total Principal Prepayments 2.207297
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 4.910866
ENDING Principal Balance 2.699089
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 10.456904% 0.278862%
Subordinated Unpaid Amounts
Period Ending Class Percentages 4.516591%
Prepayment Percentages 100.000000%
Trading Factors 0.269909%
Certificate Denominations 1,000
Sub-Servicer Fees 69.28
Master Servicer Fees 26.23
Percentage Interest
Curr Period Master Servicer Adv Amt 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Total Princ and Interest Distributed 69,788.36 76.15 318,058.99
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 5,700.88 247,699.57
Total Principal Prepayments 0.00 241,508.50
Principal Payoffs-In-Full 0.00 239,229.50
Principal Curtailments 0.00 2,279.00
Principal Liquidations 0.00 0.00
Scheduled Principal Due 4,872.07 5,362.26
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 64,087.48 76.15 70,359.42
Prepayment Interest Shortfall 736.39 1.41 822.94
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 6,248,883.96 6,786,199.96
Curr Period ENDING Princ Balance 6,243,183.08 6,538,500.39
Change in Principal Balance 5,700.88 247,699.57
PER CERTIFICATE DATA BY CLASS
Principal Distributed 166.642646
Interest Distributed 1,873.343629
Total Distribution 2,039.986275
Total Principal Prepayments 0.000000
Current Period Interest Shortfall
BEGINNING Principal Balance 730.645484
ENDING Principal Balance 729.978913
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 10.436904% 0.020000%
Subordinated Unpaid Amounts 1,666,385.98 2,012.81 1,610,238.24
Period Ending Class Percentages 95.483409%
Prepayment Percentages 0.000000%
Trading Factors 72.997891% 5.542688%
Certificate Denominations 250,000
Sub-Servicer Fees 1,464.54 1,533.82
Master Servicer Fees 554.57 580.80
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 386,381.54 3
Loans Delinquent TWO Payments 0.00 0
Loans Delinquent THREE + Payments 1,557,314.62 6
Total Unpaid Princ on Delinquent Loans 1,943,696.16 9
Loans in Foreclosure, INCL in Delinq 414,033.84 2
REO/Pending Cash Liquidations 1,143,280.78 4
Principal Balance New REO 0.00
Six Month Avg Delinquencies 2+ Pmts 30.1790%
Loans in Pool 28
Current Period Sub-Servicer Fee 1,533.82
Current Period Master Servicer Fee 580.80
Aggregate REO Losses (1,244,433.38)
................................................................................
SEC REPORT
DISTRIBUTION DATE: 12/26/95
MONTHLY Cutoff: Nov-95
DETERMINATION DATE: 12/20/95
RUN TIME/DATE: 12/12/95 04:37 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 679,369.40
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 472,884.95
Total Principal Prepayments 429,963.44
Principal Payoffs-In-Full 402,806.98
Principal Curtailments 27,156.46
Principal Liquidations 0.00
Scheduled Principal Due 42,921.51
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 206,484.45
Prepayment Interest Shortfall 440.65
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 30,762,480.13
Current Period ENDING Prin Bal 30,289,595.18
Change in Principal Balance 472,884.95
PER CERTIFICATE DATA BY CLASS
Principal Distributed 3.531188
Interest Distributed 1.541888
Total Distribution 5.073076
Total Principal Prepayments 3.210679
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 229.713596
ENDING Principal Balance 226.182407
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 8.071850%
Subordinated Unpaid Amounts
Period Ending Class Percentages 71.320512%
Prepayment Percentages 100.000000%
Trading Factors 22.618241%
Certificate Denominations 1,000
Sub-Servicer Fees 9,560.71
Master Servicer Fees 3,186.76
Percentage Interest
Current Period Master Servicer Advance 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Tot Prin & Int Distributed 94,843.37 92.50 774,305.27
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 16,368.95 489,253.90
Total Principal Prepayments 0.00 429,963.44
Principal Payoffs-In-Full 0.00 402,806.98
Principal Curtailments 0.00 27,156.46
Principal Liquidations 0.00 0.00
Scheduled Principal Due 17,018.07 59,939.58
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 78,474.42 92.50 285,051.37
Prepayment Interest Shortfall 174.49 0.22 615.36
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 12,197,105.60 42,959,585.73
Current Period ENDING Prin Bal 12,180,087.53 42,469,682.71
Change in Principal Balance 17,018.07 489,903.02
PER CERTIFICATE DATA BY CLASS
Principal Distributed 287.755333
Interest Distributed 1,379.528490
Total Distribution 1,667.283823
Total Principal Prepayments 0.000000
Current Period Interest Shortfall
BEGINNING Principal Balance 857.668253
ENDING Principal Balance 856.471587
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 8.061850% 0.010000%
Subordinated Unpaid Amounts 1,835,850.92 1,524.39 1,837,375.31
Period Ending Class Percentages 28.679488%
Prepayment Percentages 0.000000%
Trading Factors 85.647159% 28.669017%
Certificate Denominations 250,000
Sub-Servicer Fees 3,844.57 13,405.28
Master Servicer Fees 1,281.47 4,468.23
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 196
Current Period Sub-Servicer Fee 13,405.28
Current Period Master Servicer Fee 4,468.23
POOL DELINQUENCY DATA Unpaid Number
Prin Bal of Loans
Loans Delinquent ONE Payment 688,299.57 3
Loans Delinquent TWO Payments 0.00 0
Loans Delinquent THREE + Payments 685,116.32 3
Tot Unpaid Prin on Delinquent Loans 1,373,415.89 6
Loans in Foreclosure, INCL in Delinq 1,172,934.73 5
REO/Pending Cash Liquidations 0.00 0
Principal Balance New REO 0.00
6 Mo Avg Delinquencies 2+ Payments 2.9367%
Aggregate REO Losses (1,729,398.01)
................................................................................
Run: 12/26/95 11:19:12 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 10,367,988.93 6.9312 14,788.81
- --------------------------------------------------------------------------------
69,922,443.97 10,367,988.93 14,788.81
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
59,879.29 0.00 74,668.10 0.00 10,353,200.12
59,879.29 0.00 74,668.10 0.00 10,353,200.12
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
148.278412 0.211503 0.856367 0.000000 1.067870 148.066909
Determination Date 20-DECEMBER-95
Distribution Date 26-DECEMBER-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 12/26/95 11:19:12 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 3,812.20
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,166.22
SUBSERVICER ADVANCES THIS MONTH 6,617.92
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 509,137.93
(B) TWO MONTHLY PAYMENTS: 1 249,205.63
(C) THREE OR MORE MONTHLY PAYMENTS: 1 146,881.38
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 10,353,200.12
ACTUAL UPAID PRINCIPAL BALANCE @ 11/30 10,366,922.79
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 1,076.29
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 13,712.52
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 7.6225%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.9312%
POOL TRADING FACTOR 0.148066909
................................................................................
Run: 12/26/95 11:19:12 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 9,068,990.30 6.1469 14,221.80
- --------------------------------------------------------------------------------
74,994,327.48 9,068,990.30 14,221.80
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
46,451.43 0.00 60,673.23 0.00 9,054,768.50
46,451.43 0.00 60,673.23 0.00 9,054,768.50
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
120.929017 0.189638 0.619399 0.000000 0.809037 120.739379
Determination Date 20-DECEMBER-95
Distribution Date 26-DECEMBER-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 12/26/95 11:19:12 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 3,500.03
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,893.09
SUBSERVICER ADVANCES THIS MONTH 3,521.91
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 169,229.24
(B) TWO MONTHLY PAYMENTS: 1 159,494.77
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 2 197,191.83
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 9,054,768.50
ACTUAL UPAID PRINCIPAL BALANCE @ 11/30 9,069,450.48
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 726.21
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 13,495.59
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 6.8600%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.1469%
POOL TRADING FACTOR 0.120739379
................................................................................
Run: 12/26/95 11:19:12 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-4C (POOL 3100)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3100
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
760920BT4 37,402,303.81 7,072,421.58 7.7703 307,740.08
- --------------------------------------------------------------------------------
37,402,303.81 7,072,421.58 307,740.08
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
44,738.56 0.00 352,478.64 0.00 6,764,681.50
44,738.56 0.00 352,478.64 0.00 6,764,681.50
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
189.090534 8.227838 1.196145 0.000000 9.423983 180.862696
Determination Date 20-DECEMBER-95
Distribution Date 26-DECEMBER-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 12/26/95 11:19:12 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 2,423.20
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,391.85
SUBSERVICER ADVANCES THIS MONTH 2,173.21
MASTER SERVICER ADVANCES THIS MONTH 1,841.01
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 282,894.63
(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 6,764,681.50
ACTUAL UPAID PRINCIPAL BALANCE @ 11/30 6,529,187.97
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 243,336.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 299,235.19
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 396.88
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 8,108.01
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 8.4631%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.7757%
POOL TRADING FACTOR 0.180862696
................................................................................
Run: 12/26/95 11:19:12 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 3,744,848.76 7.7537 8,190.47
- --------------------------------------------------------------------------------
22,040,775.69 3,744,848.76 8,190.47
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
24,173.79 0.00 32,364.26 0.00 3,736,658.29
24,173.79 0.00 32,364.26 0.00 3,736,658.29
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
169.905489 0.371605 1.096776 0.000000 1.468381 169.533883
Determination Date 20-DECEMBER-95
Distribution Date 26-DECEMBER-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 12/26/95 11:19:12 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 1,320.54
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 803.42
SUBSERVICER ADVANCES THIS MONTH 663.11
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 83,422.90
(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 3,736,658.29
ACTUAL UPAID PRINCIPAL BALANCE @ 11/30 3,741,176.48
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 26
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 3,596.55
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 4,593.92
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 8.4268%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.7537%
POOL TRADING FACTOR 0.169533883
................................................................................
Run: 12/26/95 11:19:12 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 2,586,538.59 8.5704 2,660.18
- --------------------------------------------------------------------------------
20,728,527.60 2,586,538.59 2,660.18
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
18,473.06 0.00 21,133.24 0.00 2,583,878.41
18,473.06 0.00 21,133.24 0.00 2,583,878.41
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
124.781588 0.128334 0.891190 0.000000 1.019524 124.653254
Determination Date 20-DECEMBER-95
Distribution Date 26-DECEMBER-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 12/26/95 11:19:12 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 1,042.81
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 538.86
SUBSERVICER ADVANCES THIS MONTH 2,115.52
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: 1 237,438.79
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 2,583,878.41
ACTUAL UPAID PRINCIPAL BALANCE @ 11/30 2,586,193.36
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 2,660.18
LOC AMOUNT AVAILABLE 10,300,174.48
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 707,401.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.3042%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.5704%
POOL TRADING FACTOR 0.124653254
................................................................................
SEC REPORT
DISTRIBUTION DATE: 12/26/95
MONTHLY Cutoff: Nov-95
DETERMINATION DATE: 12/20/95
RUN TIME/DATE: 12/13/95 10:41 AM
CERTIFICATEHOLDER STATEMENT
CONDUIT SENIOR SUBORDINATED MORTGAGE PASSTHRU CERTIFICATES
POOL #: 4014
SERIES: 1989-S3
SELLER: RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC
MASTER SERVICER: RESIDENTIAL FUNDING CORPORATION
CLASS A-1 CLASS A-2 CLASS A-3
CUSIP Number 760920BW7 760920BX5 760920BY3
Total Princ and Interest Distributed 0.00 357,562.80 4,659.31
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 0.00 341,978.73 0.00
Total Principal Prepayments 0.00 340,577.09 0.00
Principal Payoffs-In-Full 0.00 340,577.09 0.00
Principal Curtailments 0.00 0.00 0.00
Principal Liquidations 0.00 0.00 0.00
Scheduled Principal Due 0.00 1,401.64 0.00
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 0.00 15,584.07 4,659.31
Prepayment Interest Shortfall 0.00 312.24 103.05
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 1,931,703.20 10,000.00
Curr Period ENDING Princ Balance 0.00 1,589,724.47 10,000.00
Change in Principal Balance 0.00 341,978.73 0.00
PER CERTIFICATE DATA BY CLASS
Principal Distributed 0.000000 8.300858 0.000000
Interest Distributed 0.000000 0.378272 465.931000
Total Distribution 0.000000 8.679130 465.931000
Total Principal Prepayments 0.000000 8.266836 0.000000
Current Period Interest Shortfall 0.000000 0.000000 0.000000
BEGINNING Principal Balance 0.000000 46.888276 1,000.000000
ENDING Principal Balance 0.000000 38.587419 1,000.000000
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 9.875000% 9.875000% 0.907527%
Subordinated Unpaid Amounts
Period Ending Class Percentages 27.506239% 27.506239% 27.506239%
Prepayment Percentages 100.000000% 100.000000% 100.000000%
Trading Factors 0.000000% 3.858742% 100.000000%
Certificate Denominations 1,000 1,000 1,000
Sub-Servicer Fees 0.00 565.95 2.93
Master Servicer Fees 0.00 175.54 0.91
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 19,837.88 40.54 382,100.53
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 1,659.73 343,638.46
Total Principal Prepayments 0.00 340,577.09
Principal Payoffs-In-Full 0.00 340,577.09
Principal Curtailments 0.00 0.00
Principal Liquidations 0.00 0.00
Scheduled Principal Due 2,577.46 3,979.10
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 18,178.15 40.54 38,462.07
Prepayment Interest Shortfall 680.61 1.38 1,097.28
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 4,219,181.65 6,160,884.85
Curr Period ENDING Princ Balance 4,216,135.98 5,815,860.45
Change in Principal Balance 3,045.67 345,024.40
PER CERTIFICATE DATA BY CLASS
Principal Distributed 67.751504
Interest Distributed 742.046604
Total Distribution 809.798109
Total Principal Prepayments 0.000000
Current Period Interest Shortfall
BEGINNING Principal Balance 688.921461
ENDING Principal Balance 688.424155
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00 0.00
Passthru Rate 9.855000% 0.020000%
Subordinated Unpaid Amounts 1,294,784.96 2,351.62
Period Ending Class Percentages 72.493761%
Prepayment Percentages 0.000000%
Trading Factors 68.842415% 6.647426%
Certificate Denominations 250,000
Sub-Servicer Fees 1,236.12 1,805.00
Master Servicer Fees 383.40 559.85
Percentage Interest
Curr Period Master Servicer Adv Amt 0.00
Repurchased Principal Reprtd as Sch 0.00 0.00 0.00
MISCELLANEOUS POOL DATA
Initial Special Hazard Amount 1,749,808.00
Current Special Hazard Amount 1,057,622.00
POOL DELINQUENCY DATA
Unpaid Princ Number of
Balance Loans
Loans Delinquent ONE Payment 176,520.60 1
Loans Delinquent TWO Payments 0.00 0
Loans Delinquent THREE + Payments 1,792,066.47 6
Total Unpaid Princ on Delinq Loans 1,968,587.07 7
Lns in Foreclosure, INCL in Delinq 916,780.50 2
REO/Pending Cash Liquidations 673,405.03 3
Principal Balance New REO 0.00
Six Month Avg Delinquencies 2+ Pmts 28.8469%
Loans in Pool 23
Current Period Sub-Servicer Fee 1,805.00
Current Period Master Servicer Fee 559.85
Aggregate REO Losses (1,077,942.74)
................................................................................
SEC REPORT
DISTRIBUTION DATE: 12/26/95
MONTHLY Cutoff: Nov-95
DETERMINATION DATE: 12/20/95
RUN TIME/DATE: 12/13/95 11:05 AM
CERTIFICATEHOLDER STATEMENT
CONDUIT SENIOR SUBORDINATED MORTGAGE PASSTHRU CERTIFICATES
POOL #: 4015
SERIES: 1989-S4
SELLER: Residential Funding Mortgage Securities I, Inc
MASTER SERVICER: RESIDENTIAL FUNDING CORPORATION
CLASS A-1 CLASS A-2
CUSIP Number 760920BZ0 760920CA4
Tot Principal and Interest Distr 501,950.33 5,159.80
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 380,258.87 52.48
Total Principal Prepayments 377,390.98 52.08
Principal Payoffs-In-Full 371,642.94 51.29
Principal Curtailments 5,748.04 0.79
Principal Liquidations 0.00 0.00
Scheduled Principal Due 2,867.89 0.40
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 121,691.46 5,107.32
Prepayment Interest Shortfall 674.52 27.22
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 18,234,999.60 2,523.33
Current Period ENDING Prin Bal 17,859,582.11 2,470.85
Change in Principal Balance 375,417.49 52.48
PER CERTIFICATE DATA BY CLASS
Principal Distributed 4.912377 5.248000
Interest Distributed 1.572072 510.732000
Total Distribution 4.875329 5.208000
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 230.719163 247.085000
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 8.3712% 0.2500%
Subordinated Unpaid Amounts
Period Ending Class Percentages 73.5840% 0.0102%
Prepayment Percentages 100.0000% 100.0000%
Trading Factors 23.0719% 24.7085%
Certificate Denominations 1,000 1,000
Sub-Servicer fees 8,338.68 1.15
Master Servicer Fees 1,847.20 0.26
Current Period Master Servicer Advanc 0.00 0.00
Deferred Interest Added to Principal 4,841.38
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Tot Principal and Interest Distr 28,212.80 9.61 535,332.54
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 0.00 0.00 380,311.35
Total Principal Prepayments
Principal Payoffs-In-Full
Principal Curtailments
Principal Liquidations
Scheduled Principal Due
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 28,212.80 9.61 155,021.19
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 6,408,100.75 157.92 24,645,781.60
Current Period ENDING Prin Bal 6,408,794.23 158.65 24,271,005.84
Change in Principal Balance (693.48) (0.73) 374,775.76
PER CERTIFICATE DATA BY CLASS
Principal Distributed 0.000000
Interest Distributed 950.095569
Total Principal Prepayments
Unpaid Interest Shortfall Paid
Current Period Interest Shortfall
Unpaid Interest Shortfall Remaining
ENDING Principal Balance 863.291414
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00 0.00
Passthru Rate 8.3712% 8.3712%
Subordinated Unpaid Amounts 1,460,280.60 497.54
Period Ending Class Percentages 26.4051% 0.0007% 100.0000%
Prepayment Percentages 0.0000% 0.0000%
Trading Factors 86.3291%
Certificate Denominations 250,000
Sub-Servicer fees 2,930.36 11,270.19
Master Servicer Fees 649.14 2,496.60
Cur Period Master Servicer Advance 0.00
Deferred Interest Added to Principal 1,701.35 0.71 6,543.44
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 (11,941.12)
Unpaid Number
POOL DELINQUENCY DATA Prin Bal of Loans
Loans Delinquent ONE Payment 553,446.90 3
Loans Delinquent TWO Payments 610,838.07 3
Loans Delinquent THREE + Payments 2,076,805.73 10
Tot Unpaid Principal on Delinq Loans 3,241,090.70 16
Loans in Foreclosure (incl in delinq) 746,897.54 4
REO/Pending Cash Liquidations 556,705.71 3
6 Mo Avg Delinquencies 2+ Payments 8.9313%
Loans in Pool 116
Current Period Sub-Servicer Fee 11,270.27
Current Period Master Servicer Fee 2,496.61
Aggregate REO Losses (1,302,243.70)
................................................................................
Run: 12/26/95 11:19:12 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-5A (POOL 3105)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3105
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
760920CC0 87,338,199.16 25,249,985.50 7.7755 1,044,402.52
- --------------------------------------------------------------------------------
87,338,199.16 25,249,985.50 1,044,402.52
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
160,274.95 0.00 1,204,677.47 0.00 24,205,582.98
160,274.95 0.00 1,204,677.47 0.00 24,205,582.98
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
289.105864 11.958141 1.835107 0.000000 13.793248 277.147722
Determination Date 20-DECEMBER-95
Distribution Date 26-DECEMBER-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 12/26/95 11:19:12 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 8,649.51
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 7,697.45
SUBSERVICER ADVANCES THIS MONTH 27,286.58
MASTER SERVICER ADVANCES THIS MONTH 2,935.89
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,064,888.41
(B) TWO MONTHLY PAYMENTS: 4 781,003.17
(C) THREE OR MORE MONTHLY PAYMENTS: 2 559,416.84
(D) LOANS IN FORECLOSURE 5 1,065,711.37
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 24,205,582.98
ACTUAL UPAID PRINCIPAL BALANCE @ 11/30 23,819,654.12
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 113
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 3
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 428,648.48
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 1,011,299.93
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 5,618.73
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 27,483.86
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 8.6017%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.7955%
POOL TRADING FACTOR 0.277147722
................................................................................
Run: 12/26/95 11:19:12 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 14,473,619.39 8.7502 194,967.52
- --------------------------------------------------------------------------------
62,922,765.27 14,473,619.39 194,967.52
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
105,562.91 0.00 300,530.43 600.56 14,278,051.31
105,562.91 0.00 300,530.43 600.56 14,278,051.31
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
230.021985 3.098521 1.677658 0.000000 4.776179 226.913920
Determination Date 20-DECEMBER-95
Distribution Date 26-DECEMBER-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 12/26/95 11:19:12 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 5,689.05
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,458.40
SUBSERVICER ADVANCES THIS MONTH 8,768.32
MASTER SERVICER ADVANCES THIS MONTH 1,413.33
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 184,382.79
(B) TWO MONTHLY PAYMENTS: 1 46,638.91
(C) THREE OR MORE MONTHLY PAYMENTS: 1 303,193.29
(D) LOANS IN FORECLOSURE 3 507,741.11
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 14,278,051.31
ACTUAL UPAID PRINCIPAL BALANCE @ 11/30 14,111,746.13
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 91
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 2
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 183,537.96
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 1,891.54
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 180,081.39
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 12,994.59
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 9.6281%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.7600%
POOL TRADING FACTOR 0.226913920
................................................................................
SEC REPORT
DISTRIBUTION DATE: 12/26/95
MONTHLY Cutoff: Nov-95
DETERMINATION DATE: 12/20/95
RUN TIME/DATE: 12/15/95 10:54 AM
CERTIFICATEHOLDER STATEMENT
CONDUIT SENIOR SUBORDINATED MORTGAGE PASSTHRU CERTIFICATES
POOL #: 4018
SERIES: 1989-S5
SELLER: RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC
MASTER SERVICER: RESIDENTIAL FUNDING CORPORATION
CLASS A-1 CLASS A-2
CUSIP Number 760920CF3 760920CD8
Tot Principal and Interest Distr 211,468.65 5,578.79
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 158,539.07 0.00
Total Principal Prepayments 153,731.95 0.00
Principal Payoffs-In-Full 0.00 0.00
Principal Curtailments 193.04 0.00
Principal Liquidations 153,538.91 0.00
Scheduled Principal Due 4,807.12 0.00
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 52,929.58 5,578.79
Prepayment Interest Shortfall 0.89 0.08
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 6,351,656.67 10,000.00
Current Period ENDING Prin Bal 6,193,117.60 10,000.00
Change in Principal Balance 158,539.07 0.00
PER CERTIFICATE DATA BY CLASS
Principal Distributed 1.374666 0.000000
Interest Distributed 0.458944 557.879000
Total Distribution 1.833610 557.879000
Total Principal Prepayments 1.332984 0.000000
Current Period Interest Shortfall 0.000000 0.000000
BEGINNING Principal Balance 55.074156 1,000.000000
ENDING Principal Balance 53.699490 1,000.000000
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 10.000000% 0.580225%
Subordinated Unpaid Amounts
Period Ending Class Percentages 55.136479%
Prepayment Percentages 100.000000% 100.000000%
Trading Factors 5.369949% 100.000000%
Certificate Denominations 1,000 1,000
Sub-Servicer fees 1,218.40 1.92
Master Servicer Fees 470.36 0.74
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 62,591.06 39.48 279,677.98
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 46,865.34 205,404.41
Total Principal Prepayments 45,257.73 198,989.68
Principal Payoffs-In-Full 0.00 0.00
Principal Curtailments 0.00 193.04
Principal Liquidations 45,257.73 198,796.64
Scheduled Principal Due 1,501.19 6,308.31
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 15,725.72 39.48 74,273.57
Prepayment Interest Shortfall 0.72 0.00 1.69
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 5,176,199.98 11,537,856.65
Current Period ENDING Prin Bal 5,047,360.78 11,250,478.38
Change in Principal Balance 128,839.20 287,378.27
PER CERTIFICATE DATA BY CLASS
Principal Distributed 1,349.583839
Interest Distributed 452.854446
Total Distribution 1,802.438285
Total Principal Prepayments 0.000000
Current Period Interest Shortfall
BEGINNING Principal Balance 596.237291
ENDING Principal Balance 581.396532
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 10.000000% 10.000000%
Subordinated Unpaid Amounts 4,246,839.25 2,643.97
Period Ending Class Percentages 44.863521%
Prepayment Percentages 0.000000%
Trading Factors 58.139653% 9.071458%
Certificate Denominations 250,000.00
Sub-Servicer fees 992.92 2,213.24
Master Servicer Fees 383.32 854.42
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 1,008,441.02 5
Loans Delinquent TWO Payments 551,934.13 2
Loans Delinquent THREE + Payments 3,976,082.39 14
Tot Unpaid Principal on Delinq Loans 5,536,457.54 21
Loans in Foreclosure (incl in delinq) 649,013.57 3
REO/Pending Cash Liquidations 3,099,471.71 10
6 Mo Avg Delinquencies 2+ Payments 49.9963%
Loans in Pool 35
Current Period Sub-Servicer Fee 2,213.24
Current Period Master Servicer Fee 854.42
Aggregate REO Losses (3,500,571.18)
................................................................................
Run: 12/26/95 11:19:12 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 7,100,406.52 10.0000 265,593.84
- --------------------------------------------------------------------------------
120,931,254.07 7,100,406.52 265,593.84
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
59,543.73 0.00 325,137.57 0.00 6,834,812.68
59,543.73 0.00 325,137.57 0.00 6,834,812.68
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
58.714404 2.196238 0.492377 0.000000 2.688615 56.518166
Determination Date 20-DECEMBER-95
Distribution Date 26-DECEMBER-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 12/26/95 11:19:12 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 2,431.27
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,952.30
SUBSERVICER ADVANCES THIS MONTH 16,993.95
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 470,888.94
(B) TWO MONTHLY PAYMENTS: 0 0.00
(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 6,834,812.68
ACTUAL UPAID PRINCIPAL BALANCE @ 11/30 6,839,771.77
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 27
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 311.79
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 260,713.89
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 4,568.16
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 0.056518166
................................................................................
SEC REPORT
DISTRIBUTION DATE: 12/26/95
MONTHLY Cutoff: Nov-95
DETERMINATION DATE: 12/20/95
RUN TIME/DATE: 12/13/95 10:50 AM
CERTIFICATEHOLDER STATEMENT
CONDUIT SENIOR SUBORDINATED MORTGAGE PASSTHRU CERTIFICATES
POOL #: 4019
SERIES: 1989-S6
SELLER: RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC
MASTER SERVICER: RESIDENTIAL FUNDING CORPORATION
CLASS A STRIP
CUSIP Number 760920CHP NA
Tot Principal and Interest Distr 53,303.14 12,007.02
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 4,610.86
Total Principal Prepayments 481.21
Principal Payoffs-In-Full 0.00
Principal Curtailments 481.21
Principal Liquidations 0.00
Scheduled Principal Due 4,129.65
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 48,692.28 12,007.02
Prepayment Interest Shortfall 2.13 0.53
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 6,056,247.06
Current Period ENDING Prin Bal 6,051,636.20
Change in Principal Balance 4,610.86
PER CERTIFICATE DATA BY CLASS
Principal Distributed 0.030745
Interest Distributed 0.324680
Total Distribution 0.355425
Total Principal Prepayments 0.003209
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 40.383006
ENDING Principal Balance 40.352261
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 9.648433% 1.309245%
Subordinated Unpaid Amounts
Period Ending Class Percentages 55.029111%
Prepayment Percentages 100.000000%
Trading Factors 4.035226%
Certificate Denominations 1,000
Sub-Servicer Fees 1,713.29
Master Servicer Fees 518.86
Percentage Interest
Current Period Master Servicer Advance 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Tot Principal and Interest Distr 3,476.11 0.00 68,786.27
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 408.91 5,019.77
Total Principal Prepayments 0.00 481.21
Principal Payoffs-In-Full 0.00 0.00
Principal Curtailments 0.00 481.21
Principal Liquidations 0.00 0.00
Scheduled Principal Due 2,119.54 6,249.19
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 3,067.20 0.00 63,766.50
Prepayment Interest Shortfall 1.74 0.00 4.40
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 4,948,892.50 11,005,139.56
Current Period ENDING Prin Bal 4,945,517.93 10,997,154.13
Change in Principal Balance 3,374.57 7,985.43
PER CERTIFICATE DATA BY CLASS
Principal Distributed 8.113859
Interest Distributed 60.861386
Total Distribution 68.975245
Total Principal Prepayments 0.000000
Current Period Interest Shortfall
BEGINNING Principal Balance 392.796629
ENDING Principal Balance 392.528788
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 9.648433% 0.000000%
Subordinated Unpaid Amounts 8,808,493.02 0.00 8,808,493.02
Period Ending Class Percentages 44.970889%
Prepayment Percentages 0.000000%
Trading Factors 39.252879% 6.764594%
Certificate Denominations 250,000
Sub-Servicer Fees 1,400.13 3,113.42
Master Servicer Fees 424.03 942.89
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 577,645.40 2
Loans Delinquent TWO Payments 0.00 0
Loans Delinquent THREE + Payments 4,365,955.50 15
Tot Unpaid Principal on Delinq Loans 4,943,600.90 17
Loans in Foreclosure, INCL in Delinq 2,387,651.51 7
REO/Pending Cash Liquidations 1,978,303.99 8
Principal Balance New REO 326,961.27
6 Mo Avg Delinquencies 2+ Payments 45.6877%
Loans in Pool 32
Current Period Sub-Servicer Fee 3,113.42
Current Period Master Servicer Fee 942.89
Aggregate REO Losses (7,804,034.73)
................................................................................
Run: 12/27/95 09:08:28 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1990-S1 (POOL # 4020)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4020
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760920CL0 55,434,000.00 0.00 9.000000 % 0.00
A-2 760920CM8 36,810,000.00 0.00 9.000000 % 0.00
A-3 760920CN6 8,712,000.00 0.00 9.000000 % 0.00
A-4 760920CP1 19,434,000.00 12,164,594.48 9.000000 % 824,558.08
A-5 760920CQ9 2,388,000.00 2,388,000.00 9.000000 % 0.00
A-6 760920CJ5 100,000.00 11,852.76 1237.750000 % 671.58
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 10,000.00 594.46 0.537076 % 33.68
B 17,727,586.62 7,551,520.02 10.000000 % 0.00
R-I 0.00 0.00 10.000000 % 0.00
R-II 0.00 0.00 0.000000 % 0.00
- -------------------------------------------------------------------------------
262,737,586.62 22,116,561.72 825,263.34
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 91,041.56 915,599.64 0.00 0.00 11,340,036.40
A-5 17,872.13 17,872.13 0.00 0.00 2,388,000.00
A-6 12,199.78 12,871.36 0.00 0.00 11,181.18
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 9,877.63 9,911.31 0.00 0.00 560.78
B 7,208.38 7,208.38 0.00 198,790.65 7,408,322.52
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
- -------------------------------------------------------------------------------
138,199.48 963,462.82 0.00 198,790.65 21,148,100.88
===============================================================================
_______________________________________________________________________________
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-4 625.943937 42.428634 4.684654 47.113288 0.000000 583.515303
A-5 1000.000000 0.000000 7.484142 7.484142 0.000000 1000.000000
A-6 118.527600 6.715800 121.997800 128.713600 0.000000 111.812000
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 59.446000 3.368000 987.763000 991.131000 0.000000 56.078000
B 106493.909500 0.000000 101.654841 101.654841 0.000000 104474.493300
_______________________________________________________________________________
DETERMINATION DATE 20-December-95
DISTRIBUTION DATE 26-December-95
Run: 12/27/95 09:08:29 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1990-S1 (POOL # 4020)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4020
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 6,137.72
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,045.26
SUBSERVICER ADVANCES THIS MONTH 65,201.26
MASTER SERVICER ADVANCES THIS MONTH 20,444.17
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 2,046,699.14
(B) TWO MONTHLY PAYMENTS: 2 561,460.67
(C) THREE OR MORE MONTHLY PAYMENTS: 6 1,765,392.49
FORECLOSURES
NUMBER OF LOANS 9
AGGREGATE PRINCIPAL BALANCE 2,490,691.85
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 21,148,100.88
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 81
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 9
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 2,145,934.83
REMAINING SUBCLASS INTEREST SHORTFALL 55,588.21
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 549,070.25
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 65.85581380 % 34.14418620 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 64.96932480 % 35.03067520 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.5194 %
BANKRUPTCY AMOUNT AVAILABLE 0.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,166,569.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 11.04461767
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 281.00
POOL TRADING FACTOR: 8.04913418
................................................................................
Run: 12/26/95 11:19:12 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 9,963,960.05 10.5000 220,857.49
- --------------------------------------------------------------------------------
193,971,603.35 9,963,960.05 220,857.49
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
87,184.40 0.00 308,041.89 0.00 9,743,102.56
87,184.40 0.00 308,041.89 0.00 9,743,102.56
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
51.368138 1.138607 0.449470 0.000000 1.588077 50.229530
Determination Date 20-DECEMBER-95
Distribution Date 26-DECEMBER-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 12/26/95 11:19:12 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1990-2 (POOL 3117)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 3,356.32
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,206.13
SUBSERVICER ADVANCES THIS MONTH 37,837.51
MASTER SERVICER ADVANCES THIS MONTH 7,657.18
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 645,597.56
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 2 613,607.51
(D) LOANS IN FORECLOSURE 8 2,574,546.73
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 9,743,102.56
ACTUAL UPAID PRINCIPAL BALANCE @ 11/30 8,960,790.65
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 31
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 807,246.29
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 28.99
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 213,787.53
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 7,040.97
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 11.5259%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 10.5000%
POOL TRADING FACTOR 0.050229530
................................................................................
Run: 12/26/95 11:19:12 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 11,648,092.05 7.8685 13,237.65
- --------------------------------------------------------------------------------
46,306,707.62 11,648,092.05 13,237.65
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
76,374.41 0.00 89,612.06 0.00 11,634,854.40
76,374.41 0.00 89,612.06 0.00 11,634,854.40
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
251.542220 0.285869 1.649316 0.000000 1.935185 251.256351
Determination Date 20-DECEMBER-95
Distribution Date 26-DECEMBER-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 12/26/95 11:19:12 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 4,489.46
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,705.25
SUBSERVICER ADVANCES THIS MONTH 3,863.84
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 493,645.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 11,634,854.40
ACTUAL UPAID PRINCIPAL BALANCE @ 11/30 11,647,455.63
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 55
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 472.81
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 12,764.84
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 8.7124%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.8685%
POOL TRADING FACTOR 0.251256351
................................................................................
Run: 12/26/95 11:19:12 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 3,668,381.76 7.7385 5,620.12
- --------------------------------------------------------------------------------
19,212,019.52 3,668,381.76 5,620.12
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
23,648.47 0.00 29,268.59 0.00 3,662,761.64
23,648.47 0.00 29,268.59 0.00 3,662,761.64
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
190.942017 0.292531 1.230921 0.000000 1.523452 190.649486
Determination Date 20-DECEMBER-95
Distribution Date 26-DECEMBER-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 12/26/95 11:19:12 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 1,223.65
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,154.38
SUBSERVICER ADVANCES THIS MONTH 2,866.86
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 363,577.77
(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 3,662,761.64
ACTUAL UPAID PRINCIPAL BALANCE @ 11/30 3,667,243.35
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 1,242.01
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 4,378.11
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 8.5137%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.7385%
POOL TRADING FACTOR 0.190649486
................................................................................
Run: 12/26/95 11:19:12 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 2,844,538.94 8.7996 2,922.26
- --------------------------------------------------------------------------------
15,507,832.37 2,844,538.94 2,922.26
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
20,856.80 0.00 23,779.06 0.00 2,841,616.68
20,856.80 0.00 23,779.06 0.00 2,841,616.68
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
183.425954 0.188438 1.344920 0.000000 1.533358 183.237516
Determination Date 20-DECEMBER-95
Distribution Date 26-DECEMBER-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 12/26/95 11:19:12 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 1,097.32
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 891.12
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 2,841,616.68
ACTUAL UPAID PRINCIPAL BALANCE @ 11/30 2,843,994.02
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 300.00
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 2,622.26
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 9.6376%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.7996%
POOL TRADING FACTOR 0.183237516
................................................................................
Run: 12/26/95 11:19:12 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1990-5 (POOL 3126)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3126
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
760920DJ4 199,971,518.09 19,225,129.89 10.0010 435,502.81
- --------------------------------------------------------------------------------
199,971,518.09 19,225,129.89 435,502.81
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
159,744.49 0.00 595,247.30 0.00 18,789,627.08
159,744.49 0.00 595,247.30 0.00 18,789,627.08
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
96.139341 2.177824 0.798836 0.000000 2.976660 93.961516
Determination Date 20-DECEMBER-95
Distribution Date 26-DECEMBER-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 12/26/95 11:19:12 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1990-5 (POOL 3126)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 5,213.44
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 9,692.28
SUBSERVICER ADVANCES THIS MONTH 47,800.73
MASTER SERVICER ADVANCES THIS MONTH 3,226.35
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 1,713,468.86
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 10 3,160,362.53
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 18,789,627.08
ACTUAL UPAID PRINCIPAL BALANCE @ 11/30 18,478,164.76
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 68
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 344,904.62
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 421,491.44
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 243.58
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 13,767.79
LOC AMOUNT AVAILABLE 3,864,952.17
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 10.9406%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 9.9925%
POOL TRADING FACTOR 0.093961516
................................................................................
Run: 12/26/95 11:19:12 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 6,858,345.31 9.5000 225,435.67
S 760920DL9 0.00 0.00 0.8208 0.00
- --------------------------------------------------------------------------------
100,033,801.56 6,858,345.31 225,435.67
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 54,286.83 0.00 279,722.50 0.00 6,632,909.64
S 4,690.38 0.00 4,690.38 0.00 0.00
58,977.21 0.00 284,412.88 0.00 6,632,909.64
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 68.560279 2.253595 0.542685 0.000000 2.796280 66.306684
S 0.000000 0.000000 0.046888 0.000000 0.046888 0.000000
Determination Date 20-DECEMBER-95
Distribution Date 26-DECEMBER-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 12/26/95 11:19:12 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 1,734.59
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 673.10
SUBSERVICER ADVANCES THIS MONTH 16,309.54
MASTER SERVICER ADVANCES THIS MONTH 2,524.25
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 537,232.95
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 5 1,201,732.95
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 6,632,909.64
ACTUAL UPAID PRINCIPAL BALANCE @ 11/30 6,378,656.88
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 25
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 2
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 264,593.63
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 1,045.61
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 219,470.03
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 4,920.03
LOC AMOUNT AVAILABLE 6,064,226.41
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 972,163.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 10.7708%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 9.5000%
POOL TRADING FACTOR 0.066306684
................................................................................
Run: 12/26/95 11:19:12 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 6,239,724.12 10.5000 3,915.24
S 760920ED6 0.00 0.00 0.5821 0.00
- --------------------------------------------------------------------------------
95,187,660.42 6,239,724.12 3,915.24
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 54,597.44 0.00 58,512.68 0.00 6,235,808.88
S 3,026.78 0.00 3,026.78 0.00 0.00
57,624.22 0.00 61,539.46 0.00 6,235,808.88
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 65.551817 0.041132 0.573577 0.000000 0.614709 65.510685
S 0.000000 0.000000 0.031798 0.000000 0.031798 0.000000
Determination Date 20-DECEMBER-95
Distribution Date 26-DECEMBER-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 12/26/95 11:19:12 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 1,837.24
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 526.01
SUBSERVICER ADVANCES THIS MONTH 9,753.68
MASTER SERVICER ADVANCES THIS MONTH 11,640.05
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 2 751,580.87
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 1 216,683.44
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 6,235,808.88
ACTUAL UPAID PRINCIPAL BALANCE @ 11/30 5,049,813.90
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 19
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 1,190,872.95
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 3,898.79
FSA GUARANTY INSURANCE POLICY 2,619,066.00
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 226,282.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,396,176.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 11.6664%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 10.5000%
POOL TRADING FACTOR 0.065510685
................................................................................
Run: 12/27/95 09:08:29 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 4,192,055.25 9.500000 % 4,372.94
I 760920FV5 10,000.00 894.41 0.500000 % 0.78
B 11,825,033.00 5,645,518.87 9.500000 % 4,239.74
S 760920FW3 0.00 0.00 0.120835 % 0.00
- -------------------------------------------------------------------------------
110,000,309.00 9,838,468.53 8,613.46
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 33,183.02 37,555.96 0.00 0.00 4,187,682.31
I 4,098.86 4,099.64 0.00 0.00 893.63
B 44,688.19 48,927.93 0.00 0.00 5,641,279.13
S 997.66 997.66 0.00 0.00 0.00
- -------------------------------------------------------------------------------
82,967.73 91,581.19 0.00 0.00 9,829,855.07
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 42.704054 0.044547 0.338032 0.382579 0.000000 42.659507
I 89.441000 0.078000 409.886000 409.964000 0.000000 89.363000
B 477.420982 0.358539 3.779118 4.137657 0.000000 477.062443
_______________________________________________________________________________
DETERMINATION DATE 20-December-95
DISTRIBUTION DATE 26-December-95
Run: 12/27/95 09:08:30 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 2,785.65
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,035.02
SUBSERVICER ADVANCES THIS MONTH 14,411.92
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,567,367.44
(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 9,829,855.07
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 42.61791000 % 57.38209000 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 42.61075990 % 57.38924010 %
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 10.58566910
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 296.19
POOL TRADING FACTOR: 8.93620678
................................................................................
Run: 12/26/95 11:19:12 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1990-R16 (POOL 2009)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 2009
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
760920FT0 190,576,742.37 29,169,574.92 7.3669 824,836.93
- --------------------------------------------------------------------------------
190,576,742.37 29,169,574.92 824,836.93
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
177,513.61 0.00 1,002,350.54 0.00 28,344,737.99
177,513.61 0.00 1,002,350.54 0.00 28,344,737.99
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
153.059469 4.328109 0.931455 0.000000 5.259564 148.731360
Determination Date 20-DECEMBER-95
Distribution Date 26-DECEMBER-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 12/26/95 11:19:12 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 9,613.85
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 7,491.31
SUBSERVICER ADVANCES THIS MONTH 24,036.20
MASTER SERVICER ADVANCES THIS MONTH 3,094.09
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 1,563,514.09
(B) TWO MONTHLY PAYMENTS: 1 191,502.79
(C) THREE OR MORE MONTHLY PAYMENTS: 3 699,199.30
(D) LOANS IN FORECLOSURE 3 702,435.80
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 28,344,737.99
ACTUAL UPAID PRINCIPAL BALANCE @ 11/30 27,969,312.75
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 109
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 418,232.01
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 277,255.16
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 5,082.49
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 507,276.85
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 35,222.43
LOC AMOUNT AVAILABLE 3,624,533.93
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 8.1057%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.3657%
POOL TRADING FACTOR 0.148731360
................................................................................
Run: 12/26/95 11:19:12 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-3 (POOL 3142)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3142
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
760920HL5 149,985,269.74 13,413,386.49 10.0867 697,529.62
- --------------------------------------------------------------------------------
149,985,269.74 13,413,386.49 697,529.62
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
111,090.00 0.00 808,619.62 0.00 12,715,856.87
111,090.00 0.00 808,619.62 0.00 12,715,856.87
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
89.431359 4.650654 0.740673 0.000000 5.391327 84.780705
Determination Date 20-DECEMBER-95
Distribution Date 26-DECEMBER-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 12/26/95 11:19:12 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 2,961.76
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,689.26
SUBSERVICER ADVANCES THIS MONTH 16,044.69
MASTER SERVICER ADVANCES THIS MONTH 9,144.44
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 428,695.94
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 2 429,408.96
(D) LOANS IN FORECLOSURE 3 857,937.71
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 12,715,856.87
ACTUAL UPAID PRINCIPAL BALANCE @ 11/30 11,741,620.55
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 987,722.26
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 686,372.57
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 789.59
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 10,367.46
LOC AMOUNT AVAILABLE 4,454,748.28
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 10.6159%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 10.0607%
POOL TRADING FACTOR 0.084780705
................................................................................
Run: 12/26/95 11:19:12 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-4 (POOL 3151)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3151
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
760920HN1 139,233,192.04 40,104,463.01 6.7743 661,816.51
- --------------------------------------------------------------------------------
139,233,192.04 40,104,463.01 661,816.51
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
223,912.18 0.00 885,728.69 0.00 39,442,646.50
223,912.18 0.00 885,728.69 0.00 39,442,646.50
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
288.038092 4.753296 1.608181 0.000000 6.361477 283.284797
Determination Date 20-DECEMBER-95
Distribution Date 26-DECEMBER-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 12/26/95 11:19:12 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 13,354.94
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 11,985.44
SUBSERVICER ADVANCES THIS MONTH 39,375.79
MASTER SERVICER ADVANCES THIS MONTH 9,151.42
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 10 2,036,985.43
(B) TWO MONTHLY PAYMENTS: 2 570,076.84
(C) THREE OR MORE MONTHLY PAYMENTS: 1 285,063.68
(D) LOANS IN FORECLOSURE 10 2,673,651.62
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 39,442,646.50
ACTUAL UPAID PRINCIPAL BALANCE @ 11/30 38,054,978.40
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 142
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 1,450,266.24
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 609,850.67
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 7,463.78
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 44,502.06
LOC AMOUNT AVAILABLE 3,756,503.37
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 7.5825%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.7880%
POOL TRADING FACTOR 0.283284797
................................................................................
Run: 12/27/95 09:08:30 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 4,908,311.47 9.500000 % 410,233.76
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 10,000.00 297.44 0.412874 % 24.86
B 16,822,037.00 12,852,758.13 9.500000 % 80,701.28
R-1 0.00 0.00 9.500000 % 0.00
R-2 0.00 0.00 0.000000 % 0.00
- -------------------------------------------------------------------------------
181,853,037.00 17,761,367.04 490,959.90
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 38,486.47 448,720.23 0.00 0.00 4,498,077.71
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 6,052.66 6,077.52 0.00 0.00 272.58
B 100,779.53 181,480.81 0.00 415,938.91 12,356,120.28
R-1 0.00 0.00 0.00 0.00 0.00
R-2 0.00 0.00 0.00 0.00 0.00
- -------------------------------------------------------------------------------
145,318.66 636,278.56 0.00 415,938.91 16,854,470.57
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED 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-4 280.474941 23.441929 2.199227 25.641156 0.000000 257.033012
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 29.744000 2.486000 605.266000 607.752000 0.000000 27.258000
B 764.042912 4.797355 5.990923 10.788278 0.000000 734.519861
_______________________________________________________________________________
DETERMINATION DATE 20-December-95
DISTRIBUTION DATE 26-December-95
Run: 12/27/95 09:08:31 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 6,734.92
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,623.95
SUBSERVICER ADVANCES THIS MONTH 12,864.88
MASTER SERVICER ADVANCES THIS MONTH 12,874.79
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 583,171.88
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 872,601.83
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 16,854,470.57
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 47
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 1,461,896.20
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 220,587.19
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 27.63643640 % 72.36356360 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 26.68935980 % 73.31064020 %
CLASS A-7 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.4299 %
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 10.60997305
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 288.72
POOL TRADING FACTOR: 9.26818206
................................................................................
Run: 12/26/95 11:19:12 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-R9 (POOL 2014)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 2014
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
A 760920HW1 180,816,953.83 46,185,503.95 6.1243 522,436.58
S 760920JG4 0.00 0.00 0.5500 0.00
- --------------------------------------------------------------------------------
180,816,953.83 46,185,503.95 522,436.58
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 233,999.18 0.00 756,435.76 0.00 45,663,067.37
S 21,014.58 0.00 21,014.58 0.00 0.00
255,013.76 0.00 777,450.34 0.00 45,663,067.37
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 255.426845 2.889312 1.294122 0.000000 4.183434 252.537533
S 0.000000 0.000000 0.116220 0.000000 0.116220 0.000000
Determination Date 20-DECEMBER-95
Distribution Date 26-DECEMBER-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 12/26/95 11:19:12 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 15,291.88
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 12,363.28
SUBSERVICER ADVANCES THIS MONTH 7,698.62
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 817,592.97
(B) TWO MONTHLY PAYMENTS: 1 249,433.62
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 45,663,067.37
ACTUAL UPAID PRINCIPAL BALANCE @ 11/30 45,723,206.90
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 173
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
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 433,306.91
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 23,600.77
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 65,528.90
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 7.3940%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.1240%
POOL TRADING FACTOR 0.252537533
................................................................................
Run: 12/27/95 09:08:32 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 2,514,709.14 10.000000 % 236,589.14
A-3 760920KA5 62,000,000.00 3,095,702.62 10.000000 % 291,250.24
A-4 760920KB3 10,000.00 472.52 0.762000 % 44.46
B 10,439,807.67 4,609,029.05 10.000000 % 0.00
R 0.00 26.78 10.000000 % 2.52
- -------------------------------------------------------------------------------
122,813,807.67 10,219,940.11 527,886.36
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 20,717.91 257,307.05 81.37 0.00 2,278,201.37
A-3 25,504.53 316,754.77 100.17 0.00 2,804,552.55
A-4 6,440.96 6,485.42 0.00 0.00 428.06
B 0.00 0.00 149.13 974,737.19 3,672,412.97
R 4.11 6.63 0.02 0.00 24.28
B RECOURSE OBLIGATION
974,737.19
- -------------------------------------------------------------------------------
52,667.51 1,555,291.06 330.69 974,737.19 8,755,619.23
===============================================================================
_______________________________________________________________________________
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-2 287.921816 27.088292 2.372099 29.460391 0.009316 260.842841
A-3 49.930687 4.697585 0.411363 5.108948 0.001616 45.234719
A-4 47.252000 4.446000 644.096000 648.542000 0.000000 42.806000
B 441.486012 0.000000 0.000000 0.000000 0.014285 351.770175
B RECOURSE OBLIGATION 93.367351
_______________________________________________________________________________
DETERMINATION DATE 20-December-95
DISTRIBUTION DATE 26-December-95
Run: 12/27/95 09:08:32 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 2,657.07
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 734.65
SUBSERVICER ADVANCES THIS MONTH 19,520.96
MASTER SERVICER ADVANCES THIS MONTH 16,593.14
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 241,693.67
(B) TWO MONTHLY PAYMENTS: 3 778,649.53
(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 8,755,619.23
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 31
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 1,859,106.63
REMAINING SUBCLASS INTEREST SHORTFALL 37,971.98
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 225,658.22
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 54.90160410 % 45.09839590 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 58.05650210 % 41.94349790 %
CLASS A-4 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.7912 %
BANKRUPTCY AMOUNT AVAILABLE 489,203.00
FRAUD AMOUNT AVAILABLE 121,390.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,524,125.00
LOSS AMOUNT COVERED BY LOSS OBLIGATION 974,737.19
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 11.34835852
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 145.92
POOL TRADING FACTOR: 7.12918148
................................................................................
Run: 12/27/95 09:08:26 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1991-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 14,503,826.48 7.154347 % 24,536.14
R 760920KT4 100.00 0.00 7.154347 % 0.00
B 10,120,256.77 7,789,077.82 7.154347 % 9,834.48
- -------------------------------------------------------------------------------
155,696,256.77 22,292,904.30 34,370.62
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 86,448.05 110,984.19 0.00 0.00 14,479,290.34
R 0.00 0.00 0.00 0.00 0.00
B 46,425.72 56,260.20 0.00 0.00 7,779,243.34
- -------------------------------------------------------------------------------
132,873.77 167,244.39 0.00 0.00 22,258,533.68
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 99.630684 0.168545 0.593835 0.762380 0.000000 99.462139
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 769.652193 0.971762 4.587405 5.559167 0.000000 768.680431
_______________________________________________________________________________
DETERMINATION DATE 20-December-95
DISTRIBUTION DATE 26-December-95
Run: 12/27/95 09:08:26 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 7,335.66
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,301.44
SPREAD 4,178.81
SUBSERVICER ADVANCES THIS MONTH 12,577.74
MASTER SERVICER ADVANCES THIS MONTH 4,202.68
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 281,642.57
(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 22,258,533.68
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 86
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 550,733.29
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 6,223.64
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 65.06028230 % 34.93971770 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 65.05051300 % 34.94948700 %
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 7.90948841
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 278.15
POOL TRADING FACTOR: 14.29612641
................................................................................
Run: 12/27/95 09:08:27 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1991-R14 (POOL # 2016)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 2016
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A 760920KQ0 111,396,540.00 25,028,897.81 6.344535 % 53,650.41
R 760920KR8 100.00 0.00 6.344535 % 0.00
B 9,358,525.99 8,391,207.65 6.344535 % 12,878.67
- -------------------------------------------------------------------------------
120,755,165.99 33,420,105.46 66,529.08
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 132,270.95 185,921.36 0.00 0.00 24,975,247.40
R 0.00 0.00 0.00 0.00 0.00
B 44,345.26 57,223.93 0.00 0.00 8,378,328.98
- -------------------------------------------------------------------------------
176,616.21 243,145.29 0.00 0.00 33,353,576.38
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 224.682901 0.481616 1.187388 1.669004 0.000000 224.201285
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 896.637746 1.376142 4.738489 6.114631 0.000000 895.261603
_______________________________________________________________________________
DETERMINATION DATE 20-December-95
DISTRIBUTION DATE 26-December-95
Run: 12/27/95 09:08:27 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 11,274.14
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,563.70
SPREAD 6,263.45
SUBSERVICER ADVANCES THIS MONTH 10,066.32
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 976,616.74
(B) TWO MONTHLY PAYMENTS: 1 243,088.02
(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 33,353,576.38
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 133
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 15,236.52
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 74.89173800 % 25.10826200 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 74.88026810 % 25.11973190 %
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 7.15233959
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 258.72
POOL TRADING FACTOR: 27.62082774
................................................................................
Run: 12/27/95 09:08:33 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 9,374,441.39 9.000000 % 6,759.08
S 760920LY2 10,000.00 1,327.55 0.672615 % 0.96
R 0.00 0.00 9.000000 % 0.00
- -------------------------------------------------------------------------------
70,625,405.90 9,375,768.94 6,760.04
===============================================================================
_______________________________________________________________________________
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 70,307.53 77,066.61 0.00 0.00 9,367,682.31
S 5,255.18 5,256.14 0.00 0.00 1,326.59
R 9.96 9.96 0.00 0.00 0.00
- -------------------------------------------------------------------------------
75,572.67 82,332.71 0.00 0.00 9,369,008.90
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 221.255810 0.159528 1.659400 1.818928 0.000000 221.096282
S 132.755000 0.096000 525.518000 525.614000 0.000000 132.659000
_______________________________________________________________________________
DETERMINATION DATE 20-December-95
DISTRIBUTION DATE 26-December-95
Run: 12/27/95 09:08:33 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 2,902.61
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 977.48
SUBSERVICER ADVANCES THIS MONTH 10,922.48
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 1,235,826.34
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 9,369,008.89
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 30
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 100.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 100.00000000 % 0.00000000 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 100.00000010 % 0.00000000 %
CLASS S - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.6726 %
LETTER OF CREDIT - TOTAL AVAILABLE AMOUNT 7,175,498.84
BANKRUPTCY AMOUNT AVAILABLE 455,861.00
FRAUD AMOUNT AVAILABLE 96,910.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,835,948.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 10.16914115
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 304.37
POOL TRADING FACTOR: 13.26577705
................................................................................
Run: 12/26/95 11:19:12 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-21A (POOL 3152)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3152
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
A 760920MK1 114,708,718.07 37,241,989.62 6.7627 418,394.90
S 760920ML9 0.00 0.00 0.2500 0.00
- --------------------------------------------------------------------------------
114,708,718.07 37,241,989.62 418,394.90
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 208,833.13 0.00 627,228.03 0.00 36,823,594.72
S 7,720.04 0.00 7,720.04 0.00 0.00
216,553.17 0.00 634,948.07 0.00 36,823,594.72
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 324.665729 3.647455 1.820552 0.000000 5.468007 321.018274
S 0.000000 0.000000 0.067301 0.000000 0.067301 0.000000
Determination Date 20-DECEMBER-95
Distribution Date 26-DECEMBER-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 12/26/95 11:19:12 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 11,321.40
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,674.81
SUBSERVICER ADVANCES THIS MONTH 32,088.68
MASTER SERVICER ADVANCES THIS MONTH 12,724.60
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 436,768.84
(B) TWO MONTHLY PAYMENTS: 2 449,802.77
(C) THREE OR MORE MONTHLY PAYMENTS: 1 257,601.73
(D) LOANS IN FORECLOSURE 11 3,437,981.90
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 36,823,594.72
ACTUAL UPAID PRINCIPAL BALANCE @ 11/30 34,968,748.14
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 121
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 1,925,785.48
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 375,318.72
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 2,548.90
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 40,527.28
LOC AMOUNT AVAILABLE 15,999,099.21
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 7.5561%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.7944%
POOL TRADING FACTOR 0.321018274
................................................................................
Run: 12/26/95 11:19:12 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 19,859,349.17 7.6258 535,222.20
S 760920MN5 0.00 0.00 0.2500 0.00
- --------------------------------------------------------------------------------
56,810,233.31 19,859,349.17 535,222.20
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 124,156.11 0.00 659,378.31 0.00 19,324,126.97
S 4,070.26 0.00 4,070.26 0.00 0.00
128,226.37 0.00 663,448.57 0.00 19,324,126.97
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 349.573449 9.421229 2.185453 0.000000 11.606682 340.152220
S 0.000000 0.000000 0.071647 0.000000 0.071647 0.000000
Determination Date 20-DECEMBER-95
Distribution Date 26-DECEMBER-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 12/26/95 11:19:12 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 5,315.88
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,591.11
SUBSERVICER ADVANCES THIS MONTH 8,280.83
MASTER SERVICER ADVANCES THIS MONTH 1,625.17
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 99,272.09
(B) TWO MONTHLY PAYMENTS: 1 267,097.11
(C) THREE OR MORE MONTHLY PAYMENTS: 1 316,111.91
(D) LOANS IN FORECLOSURE 2 387,621.01
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 19,324,126.97
ACTUAL UPAID PRINCIPAL BALANCE @ 11/30 19,128,936.70
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 77
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 215,606.94
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 353,205.86
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 99.77
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 162,552.04
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 19,364.53
LOC AMOUNT AVAILABLE 15,999,099.21
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 8.3896%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.6447%
POOL TRADING FACTOR 0.340152220
................................................................................
Run: 12/26/95 11:19:12 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 8,432,017.21 8.5573 7,399.98
S 760920MC9 0.00 0.00 0.2500 0.00
- --------------------------------------------------------------------------------
23,305,328.64 8,432,017.21 7,399.98
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 60,127.22 0.00 67,527.20 0.00 8,424,617.23
S 1,756.61 0.00 1,756.61 0.00 0.00
61,883.83 0.00 69,283.81 0.00 8,424,617.23
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 361.806407 0.317523 2.579977 0.000000 2.897500 361.488884
S 0.000000 0.000000 0.075374 0.000000 0.075374 0.000000
Determination Date 20-DECEMBER-95
Distribution Date 26-DECEMBER-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 12/26/95 11:19:12 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 2,844.13
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 816.89
SUBSERVICER ADVANCES THIS MONTH 13,326.54
MASTER SERVICER ADVANCES THIS MONTH 4,475.35
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 1 498,239.55
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 5 1,124,484.36
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 8,424,617.23
ACTUAL UPAID PRINCIPAL BALANCE @ 11/30 7,836,414.06
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 38
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 3
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 610,917.57
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 299.69
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 7,100.29
LOC AMOUNT AVAILABLE 15,999,099.21
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 9.4687%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.6572%
POOL TRADING FACTOR 0.361488884
................................................................................
Run: 12/26/95 11:19:12 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 17,634,088.42 6.8393 18,849.88
S 760920NX2 0.00 0.00 0.2750 0.00
- --------------------------------------------------------------------------------
56,799,660.28 17,634,088.42 18,849.88
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 100,502.88 0.00 119,352.76 0.00 17,615,238.54
S 4,041.10 0.00 4,041.10 0.00 0.00
104,543.98 0.00 123,393.86 0.00 17,615,238.54
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 310.461160 0.331866 1.769427 0.000000 2.101293 310.129294
S 0.000000 0.000000 0.071147 0.000000 0.071147 0.000000
Determination Date 20-DECEMBER-95
Distribution Date 26-DECEMBER-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 12/26/95 11:19:12 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 5,510.65
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,470.70
SUBSERVICER ADVANCES THIS MONTH 2,374.68
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 338,895.13
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 17,615,238.54
ACTUAL UPAID PRINCIPAL BALANCE @ 11/30 17,633,360.00
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 66
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 200.59
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 18,649.29
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 7.5893%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.8393%
POOL TRADING FACTOR 0.310129294
................................................................................
Run: 12/26/95 11:19:12 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 32,494,600.06 7.6289 153,749.64
S 760920NY0 0.00 0.00 0.2750 0.00
- --------------------------------------------------------------------------------
79,584,135.22 32,494,600.06 153,749.64
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 205,833.29 0.00 359,582.93 0.00 32,340,850.42
S 7,419.70 0.00 7,419.70 0.00 0.00
213,252.99 0.00 367,002.63 0.00 32,340,850.42
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 408.304997 1.931913 2.586361 0.000000 4.518274 406.373083
S 0.000000 0.000000 0.093231 0.000000 0.093231 0.000000
Determination Date 20-DECEMBER-95
Distribution Date 26-DECEMBER-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 12/26/95 11:19:12 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 8,297.67
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,509.84
SUBSERVICER ADVANCES THIS MONTH 11,723.89
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,248,638.81
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 259,845.83
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 32,340,850.42
ACTUAL UPAID PRINCIPAL BALANCE @ 11/30 32,370,239.25
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 121
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 119,620.73
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 34,128.91
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 8.3852%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.6289%
POOL TRADING FACTOR 0.406373083
................................................................................
Run: 12/26/95 11:19:12 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 11,569,314.40 9.2929 29,747.59
- --------------------------------------------------------------------------------
149,999,535.00 11,569,314.40 29,747.59
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
89,450.90 0.00 119,198.49 0.00 11,539,566.81
89,450.90 0.00 119,198.49 0.00 11,539,566.81
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
77.129002 0.198318 0.596341 0.000000 0.794659 76.930684
Determination Date 20-DECEMBER-95
Distribution Date 26-DECEMBER-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 12/26/95 11:19:12 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 3,807.80
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,276.19
SUBSERVICER ADVANCES THIS MONTH 1,850.61
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: 1 206,259.37
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 11,539,566.81
ACTUAL UPAID PRINCIPAL BALANCE @ 11/30 11,548,247.58
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 49
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 20,920.43
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 8,827.16
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 10.0129%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 9.2929%
POOL TRADING FACTOR 0.076930684
................................................................................
Run: 12/27/95 09:08:37 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 1,922,407.50 7.750000 % 158,757.87
A-13 760920QJ0 15,000,000.00 2,883,611.25 9.000000 % 238,136.80
A-14 760920QE1 10,000.00 136.50 17602.505000 % 11.27
A-15 760920QF8 0.00 0.00 0.186845 % 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 9,590,176.73 9.000000 % 7,478.49
B 19,082,367.41 16,932,800.26 9.000000 % 13,204.32
- -------------------------------------------------------------------------------
381,627,769.48 31,329,132.24 417,588.75
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 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 12,321.63 171,079.50 0.00 0.00 1,763,649.63
A-13 21,463.48 259,600.28 0.00 0.00 2,645,474.45
A-14 1,987.13 1,998.40 0.00 0.00 125.23
A-15 4,841.18 4,841.18 0.00 0.00 0.00
R-I 0.96 0.96 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 71,382.25 78,860.74 0.00 0.00 9,582,698.24
B 126,035.64 139,239.96 0.00 0.00 16,919,595.94
- -------------------------------------------------------------------------------
238,032.27 655,621.02 0.00 0.00 30,911,543.49
===============================================================================
Run: 12/27/95 09:08:37
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-12 192.240750 15.875787 1.232163 17.107950 0.000000 176.364963
A-13 192.240750 15.875787 1.430899 17.306686 0.000000 176.364963
A-14 13.650000 1.127000 198.713000 199.840000 0.000000 12.523000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 913.759001 0.712556 6.801352 7.513908 0.000000 913.046445
B 887.353225 0.691965 6.604821 7.296786 0.000000 886.661260
_______________________________________________________________________________
DETERMINATION DATE 20-December-95
DISTRIBUTION DATE 26-December-95
Run: 12/27/95 09:08:38 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 10,916.46
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,246.80
SUBSERVICER ADVANCES THIS MONTH 27,857.11
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,462,924.57
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 222,228.36
FORECLOSURES
NUMBER OF LOANS 6
AGGREGATE PRINCIPAL BALANCE 1,627,396.46
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 30,911,543.49
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 393,158.06
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 15.34085020 % 30.61105100 % 54.04809850 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 14.26408650 % 31.00038742 % 54.73552610 %
CLASS A-15 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1885 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 319,067.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,946,780.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.73582646
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 301.30
POOL TRADING FACTOR: 8.09991986
................................................................................
Run: 12/27/95 09:08:39 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 16,221,226.50 8.000000 % 304,836.23
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 16,237.33 1008.000000 % 305.14
A-14 760920RR1 0.00 0.00 0.168896 % 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 % 0.00
B 19,385,706.25 16,413,132.61 9.000000 % 0.00
- -------------------------------------------------------------------------------
387,699,906.25 40,856,440.55 305,141.37
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 0.00 0.00 0.00 0.00 0.00
A-7 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-10 107,725.66 412,561.89 0.00 0.00 15,916,390.27
A-11 0.00 0.00 0.00 0.00 0.00
A-12 0.00 0.00 0.00 0.00 0.00
A-13 13,586.91 13,892.05 0.00 0.00 15,932.19
A-14 5,728.28 5,728.28 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 20,678.24 20,678.24 0.00 0.00 8,205,844.11
B 0.00 0.00 0.00 182,665.72 16,393,721.07
- -------------------------------------------------------------------------------
147,719.09 452,860.46 0.00 182,665.72 40,531,887.64
===============================================================================
Run: 12/27/95 09:08:39
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-10 212.075443 3.985412 1.408399 5.393811 0.000000 208.090031
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 45.277005 0.850868 37.886430 38.737298 0.000000 44.426137
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 0.000000 2.133537 2.133537 0.000000 846.661588
B 846.661576 0.000000 0.000000 0.000000 0.000000 845.660244
_______________________________________________________________________________
DETERMINATION DATE 20-December-95
DISTRIBUTION DATE 26-December-95
Run: 12/27/95 09:08:40 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 12,624.56
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,198.01
SUBSERVICER ADVANCES THIS MONTH 41,786.85
MASTER SERVICER ADVANCES THIS MONTH 6,235.06
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 2,024,120.95
(B) TWO MONTHLY PAYMENTS: 2 468,978.05
(C) THREE OR MORE MONTHLY PAYMENTS: 1 237,445.87
FORECLOSURES
NUMBER OF LOANS 6
AGGREGATE PRINCIPAL BALANCE 2,268,540.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 40,531,887.64
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 154
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 749,612.76
REMAINING SUBCLASS INTEREST SHORTFALL 122,625.25
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 292,338.48
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 39.74272750 % 20.08457900 % 40.17269340 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 39.30811860 % 20.24540328 % 40.44647810 %
CLASS A-14 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.170097 %
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 9.67627404
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 302.38
POOL TRADING FACTOR: 10.45444866
................................................................................
Run: 12/27/95 09:08:41 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1991-S30 (POOL # 4049)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4049
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760920SC3 49,874,000.00 0.00 6.750000 % 0.00
A-2 760920SD1 129,239,000.00 0.00 7.450000 % 0.00
A-3 760920SE9 21,463,000.00 0.00 8.000000 % 0.00
A-4 760920SF6 78,616,000.00 0.00 8.400000 % 0.00
A-5 760920SG4 19,196,000.00 0.00 8.750000 % 0.00
A-6 760920RZ3 25,602,000.00 25,294,703.91 7.075000 % 1,411,015.47
A-7 760920SA7 5,940,500.00 5,622,197.98 17.660724 % 313,623.29
A-8 760920SL3 45,032,000.00 4,273,854.46 9.000000 % 234,755.32
A-9 760920SB5 0.00 0.00 0.105991 % 0.00
R-I 760920SJ8 500.00 47.45 9.000000 % 2.61
R-II 760920SK5 300,629.00 424,361.69 9.000000 % 0.00
M 760920SH2 10,142,260.00 8,609,962.68 9.000000 % 6,991.30
B 20,284,521.53 17,014,825.83 9.000000 % 13,816.07
- -------------------------------------------------------------------------------
405,690,410.53 61,239,954.00 1,980,204.06
===============================================================================
_______________________________________________________________________________
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 0.00 0.00 0.00 0.00 0.00
A-6 146,109.01 1,557,124.48 0.00 0.00 23,883,688.44
A-7 81,065.41 394,688.70 0.00 0.00 5,308,574.69
A-8 31,403.87 266,159.19 0.00 0.00 4,039,099.14
A-9 5,299.40 5,299.40 0.00 0.00 0.00
R-I 0.35 2.96 0.00 0.00 44.84
R-II 0.00 0.00 3,118.17 0.00 427,479.86
M 63,265.18 70,256.48 0.00 0.00 8,602,971.38
B 125,023.28 138,839.35 0.00 0.00 17,001,009.76
- -------------------------------------------------------------------------------
452,166.50 2,432,370.56 3,118.17 0.00 59,262,868.11
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 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-6 987.997184 55.113486 5.706937 60.820423 0.000000 932.883698
A-7 946.418312 52.794090 13.646227 66.440317 0.000000 893.624222
A-8 94.907054 5.213078 0.697368 5.910446 0.000000 89.693976
R-I 94.900000 5.220000 0.700000 5.920000 0.000000 89.680000
R-II 1411.579355 0.000000 0.000000 0.000000 10.372153 1421.951508
M 848.919539 0.689324 6.237779 6.927103 0.000000 848.230215
B 838.808340 0.681113 6.163483 6.844596 0.000000 838.127226
_______________________________________________________________________________
DETERMINATION DATE 20-December-95
DISTRIBUTION DATE 26-December-95
Run: 12/27/95 09:08:41 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 17,955.30
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,144.57
SUBSERVICER ADVANCES THIS MONTH 51,592.41
MASTER SERVICER ADVANCES THIS MONTH 13,937.95
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 1,783,247.57
(B) TWO MONTHLY PAYMENTS: 2 1,075,228.41
(C) THREE OR MORE MONTHLY PAYMENTS: 3 762,160.68
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 2,523,326.81
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 59,262,868.11
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 222
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 1,679,109.35
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,927,358.95
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 58.15674760 % 14.05938800 % 27.78386450 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 56.79591290 % 14.51663015 % 28.68745690 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.106594 %
BANKRUPTCY AMOUNT AVAILABLE 181,247.00
FRAUD AMOUNT AVAILABLE 681,716.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,793,046.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.60066605
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 299.94
POOL TRADING FACTOR: 14.60790459
FIXED STRIP INTEREST ON CLASS A-7: 0.00
INVERSE LIBOR INTEREST ON CLASS A-7: 81,065.41
TOTAL INTEREST DISTRIBUTION TO CLASS A-7: 81,065.41
................................................................................
Run: 12/27/95 09:08:42 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 3,820,125.69 8.300000 % 484,530.49
A-5 760920SM1 100,000.00 664.06 1158.999000 % 84.23
A-6 760920ST6 1,768,000.00 1,768,000.00 8.500000 % 0.00
A-7 760920SU3 60,112,800.00 0.00 8.500000 % 0.00
A-8 760920SN9 0.00 0.00 0.240284 % 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 3,503,259.74 8.500000 % 16,469.23
B-2 1,850,068.00 1,594,689.52 8.500000 % 7,496.82
B-3 2,312,585.00 2,052,012.88 8.500000 % 9,646.75
B-4 925,034.21 420,338.06 8.500000 % 1,976.05
- -------------------------------------------------------------------------------
185,003,340.21 13,159,089.95 520,203.57
===============================================================================
_______________________________________________________________________________
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 26,190.03 510,720.52 0.00 0.00 3,335,595.20
A-5 635.73 719.96 0.00 0.00 579.83
A-6 12,413.13 12,413.13 0.00 0.00 1,768,000.00
A-7 0.00 0.00 0.00 0.00 0.00
A-8 2,611.74 2,611.74 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
B-1 24,596.40 41,065.63 0.00 0.00 3,486,790.51
B-2 11,196.32 18,693.14 0.00 0.00 1,587,192.70
B-3 14,407.19 24,053.94 0.00 0.00 2,042,366.13
B-4 2,951.20 4,927.25 0.00 0.00 418,362.01
- -------------------------------------------------------------------------------
95,001.74 615,205.31 0.00 0.00 12,638,886.38
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED 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-4 123.122625 15.616414 0.844104 16.460518 0.000000 107.506211
A-5 6.640600 0.842300 6.357300 7.199600 0.000000 5.798300
A-6 1000.000000 0.000000 7.021001 7.021001 0.000000 1000.000000
A-7 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B-1 841.593027 3.956426 5.908828 9.865254 0.000000 837.636601
B-2 861.962652 4.052186 6.051842 10.104028 0.000000 857.910466
B-3 887.324306 4.171414 6.229907 10.401321 0.000000 883.152892
B-4 454.402719 2.136202 3.190358 5.326560 0.000000 452.266528
_______________________________________________________________________________
DETERMINATION DATE 20-December-95
DISTRIBUTION DATE 26-December-95
Run: 12/27/95 09:08:43 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-S31 (POOL # 4050)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4050
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 4,119.49
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,364.26
SUBSERVICER ADVANCES THIS MONTH 2,753.34
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 238,270.32
(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 12,638,886.38
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 59
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 458,341.17
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 42.47094420 % 57.52905580 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 40.38468960 % 59.61531040 %
CLASS A-8 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2439 %
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 9.24223248
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 126.30
POOL TRADING FACTOR: 6.83170713
................................................................................
Run: 12/27/95 09:08:44 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S1 (POOL # 4051)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4051
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760920TT5 49,532,000.00 0.00 8.500000 % 0.00
A-2 760920TU2 35,380,000.00 0.00 8.500000 % 0.00
A-3 760920TV0 34,879,000.00 0.00 8.500000 % 0.00
A-4 760920TW8 15,165,000.00 1,183,644.99 8.500000 % 492,976.02
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 1,177.76 7590.550000 % 32.51
A-8 760920TZ1 0.00 0.00 0.071263 % 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 3,195,607.68 9.000000 % 2,718.78
B 8,174,757.92 5,558,847.78 9.000000 % 4,729.40
- -------------------------------------------------------------------------------
163,495,140.92 26,614,278.21 500,456.71
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 8,367.47 501,343.49 0.00 0.00 690,668.97
A-5 74,210.57 74,210.57 0.00 0.00 12,885,227.00
A-6 43,665.89 43,665.89 0.00 0.00 3,789,773.00
A-7 7,435.15 7,467.66 0.00 0.00 1,145.25
A-8 1,577.37 1,577.37 0.00 0.00 0.00
R-I 3.14 3.14 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 23,919.38 26,638.16 0.00 0.00 3,192,888.90
B 41,608.38 46,337.78 0.00 0.00 5,554,118.38
- -------------------------------------------------------------------------------
200,787.35 701,244.06 0.00 0.00 26,113,821.50
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 78.051104 32.507486 0.551762 33.059248 0.000000 45.543618
A-5 1000.000000 0.000000 5.759353 5.759353 0.000000 1000.000000
A-6 1000.000000 0.000000 11.522033 11.522033 0.000000 1000.000000
A-7 117.776000 3.251000 743.515000 746.766000 0.000000 114.525000
R-I 0.000000 0.000000 31.400000 31.400000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 868.564483 0.738963 6.501275 7.240238 0.000000 867.825520
B 680.001516 0.578532 5.089866 5.668398 0.000000 679.422979
_______________________________________________________________________________
DETERMINATION DATE 20-December-95
DISTRIBUTION DATE 26-December-95
Run: 12/27/95 09:08:44 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S1 (POOL # 4051)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4051
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 6,660.33
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,746.29
SUBSERVICER ADVANCES THIS MONTH 17,899.60
MASTER SERVICER ADVANCES THIS MONTH 3,715.02
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,289,865.69
(B) TWO MONTHLY PAYMENTS: 1 295,759.61
(C) THREE OR MORE MONTHLY PAYMENTS: 1 334,705.63
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 209,079.64
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 26,113,821.50
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 447,486.74
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 477,813.61
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 67.10616990 % 12.00711800 % 20.88671250 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 66.50430010 % 12.22681598 % 21.26888390 %
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 9.49970187
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 304.13
POOL TRADING FACTOR: 15.97223095
................................................................................
Run: 12/27/95 09:08:45 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 14,500,883.26 8.000000 % 265,473.76
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 4,919,867.46 8.000000 % 31,351.19
A-16 760920SY5 0.00 0.00 0.500000 % 0.00
A-17 760920SZ2 10,000.00 909.11 8.000000 % 5.79
A-18 760920UR7 0.00 0.00 0.168141 % 0.00
R-I 760920TR9 38,000.00 4,387.16 8.000000 % 0.00
R-II 760920TS7 702,000.00 903,073.95 8.000000 % 0.00
M 760920TQ1 12,177,000.00 11,286,754.03 8.000000 % 46,447.39
B 27,060,001.70 24,067,395.84 8.000000 % 46,039.54
- -------------------------------------------------------------------------------
541,188,443.70 80,985,712.81 389,317.67
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 0.00 0.00 0.00 0.00 0.00
A-7 0.00 0.00 0.00 0.00 0.00
A-8 96,546.08 362,019.84 0.00 0.00 14,235,409.50
A-9 41,219.34 41,219.34 0.00 0.00 6,191,000.00
A-10 127,242.92 127,242.92 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 32,756.21 64,107.40 0.00 0.00 4,888,516.27
A-16 33,700.78 33,700.78 0.00 0.00 0.00
A-17 6.05 11.84 0.00 0.00 903.32
A-18 11,332.95 11,332.95 0.00 0.00 0.00
R-I 0.00 0.00 29.25 0.00 4,416.41
R-II 0.00 0.00 6,020.49 0.00 909,094.44
M 75,148.55 121,595.94 0.00 0.00 11,240,306.64
B 160,243.58 206,283.12 0.00 0.00 23,968,353.38
- -------------------------------------------------------------------------------
578,196.46 967,514.13 6,049.74 0.00 80,549,441.96
===============================================================================
Run: 12/27/95 09:08:45
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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-8 798.155177 14.612162 5.314073 19.926235 0.000000 783.543015
A-9 1000.000000 0.000000 6.657945 6.657945 0.000000 1000.000000
A-10 1000.000000 0.000000 6.657944 6.657944 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-15 279.553808 1.781419 1.861254 3.642673 0.000000 277.772389
A-17 90.911000 0.579000 0.605000 1.184000 0.000000 90.332000
R-I 115.451579 0.000000 0.000000 0.000000 0.769737 116.221316
R-II 1286.430128 0.000000 0.000000 0.000000 8.576197 1295.006325
M 926.891191 3.814354 6.171352 9.985706 0.000000 923.076837
B 889.408512 1.701387 5.921788 7.623175 0.000000 885.748406
_______________________________________________________________________________
DETERMINATION DATE 20-December-95
DISTRIBUTION DATE 26-December-95
Run: 12/27/95 09:08:46 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S2 (POOL # 4052)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4052
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 23,994.56
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 8,441.57
SUBSERVICER ADVANCES THIS MONTH 26,804.06
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,128,235.27
(B) TWO MONTHLY PAYMENTS: 2 418,834.79
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,776,439.95
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 80,549,441.96
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 300
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 102,997.41
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 56.34520130 % 13.93672200 % 29.71807620 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 56.28938060 % 13.95454316 % 29.75607630 %
CLASS A-18 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1674 %
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 9.14953813
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 307.38
POOL TRADING FACTOR: 14.88380672
................................................................................
Run: 12/27/95 09:08:47 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-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 5,603,256.49 7.500000 % 28,039.38
A-5 760920UP1 8,110,000.00 6,752,215.48 7.500000 % 33,788.91
A-6 760920UQ9 74,560,000.00 3,130,496.93 7.500000 % 15,665.39
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 0.387535 % 0.00
R 760920UJ5 100.00 0.00 7.500000 % 0.00
B 8,816,068.76 7,188,379.63 7.500000 % 34,434.95
- -------------------------------------------------------------------------------
176,318,168.76 22,674,348.53 111,928.63
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 35,015.35 63,054.73 0.00 0.00 5,575,217.11
A-5 42,195.32 75,984.23 0.00 0.00 6,718,426.57
A-6 19,562.81 35,228.20 0.00 0.00 3,114,831.54
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 9,446.30 9,446.30 0.00 0.00 0.00
A-10 7,321.54 7,321.54 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B 44,920.95 79,355.90 0.00 0.00 7,153,944.68
- -------------------------------------------------------------------------------
158,462.27 270,390.90 0.00 0.00 22,562,419.90
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED 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-4 373.550433 1.869292 2.334357 4.203649 0.000000 371.681141
A-5 832.578974 4.166326 5.202875 9.369201 0.000000 828.412648
A-6 41.986279 0.210104 0.262377 0.472481 0.000000 41.776174
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 815.372455 3.905930 5.095350 9.001280 0.000000 811.466525
_______________________________________________________________________________
DETERMINATION DATE 20-December-95
DISTRIBUTION DATE 26-December-95
Run: 12/27/95 09:08:48 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S3 (POOL # 4053)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4053
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 6,961.92
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,384.57
SUBSERVICER ADVANCES THIS MONTH 6,479.50
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 553,142.84
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 22,562,419.91
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 99
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 3,310.25
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 68.29730470 % 31.70269530 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 68.29265340 % 31.70734660 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3876 %
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 8.88110522
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 128.46
POOL TRADING FACTOR: 12.79642369
................................................................................
Run: 12/27/95 09:08:48 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 9,969,933.22 8.077887 % 155,028.65
R 100.00 0.00 8.077887 % 0.00
B 5,302,117.23 4,453,718.61 8.077887 % 21,453.84
- -------------------------------------------------------------------------------
106,042,332.23 14,423,651.83 176,482.49
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 67,067.08 222,095.73 0.00 0.00 9,814,904.57
R 0.00 0.00 0.00 0.00 0.00
B 29,959.87 51,413.71 0.00 0.00 4,432,264.77
- -------------------------------------------------------------------------------
97,026.95 273,509.44 0.00 0.00 14,247,169.34
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 98.966864 1.538897 0.665744 2.204641 0.000000 97.427967
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 839.988710 4.046278 5.650548 9.696826 0.000000 835.942432
_______________________________________________________________________________
DETERMINATION DATE 20-December-95
DISTRIBUTION DATE 26-December-95
Run: 12/27/95 09:08:49 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S4 (POOL # 4054)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4054
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 5,050.97
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,537.78
SUBSERVICER ADVANCES THIS MONTH 5,826.02
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 327,929.48
(B) TWO MONTHLY PAYMENTS: 1 190,591.34
(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 14,247,169.34
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 71
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 107,002.86
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 69.12211510 % 30.87788490 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 68.89020780 % 31.10979220 %
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 8.62600794
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 129.55
POOL TRADING FACTOR: 13.43536024
PASS THROUGH RATE FOR NEXT DISTRIBUTION: 0.0014
................................................................................
Run: 12/27/95 09:08:49 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-S5 (POOL # 4055)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4055
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760920UU0 13,762,000.00 0.00 5.300000 % 0.00
A-2 760920UV8 27,927,000.00 0.00 6.050000 % 0.00
A-3 760920UW6 16,879,000.00 0.00 7.000000 % 0.00
A-4 760920UZ9 11,286,000.00 2,105,900.33 7.500000 % 264,442.18
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 0.445474 % 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 4,657,815.64 7.500000 % 20,793.77
- -------------------------------------------------------------------------------
116,500,312.92 13,731,715.97 285,235.95
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 13,042.93 277,485.11 0.00 0.00 1,841,458.15
A-5 43,156.43 43,156.43 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 5,669.84 5,669.84 0.00 0.00 0.00
A-12 5,051.53 5,051.53 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
B 28,848.27 49,642.04 0.00 0.00 4,637,021.87
- -------------------------------------------------------------------------------
95,769.00 381,004.95 0.00 0.00 13,446,480.02
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 186.594040 23.430992 1.155673 24.586665 0.000000 163.163047
A-5 1000.000000 0.000000 6.193518 6.193518 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 799.582049 3.569554 4.952227 8.521781 0.000000 796.012495
_______________________________________________________________________________
DETERMINATION DATE 20-December-95
DISTRIBUTION DATE 26-December-95
Run: 12/27/95 09:08:50 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S5 (POOL # 4055)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4055
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 3,797.41
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,428.43
SUBSERVICER ADVANCES THIS MONTH 3,252.47
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 2 286,828.50
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 13,446,480.02
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 223,933.80
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 66.07987200 % 33.92012810 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 65.51497590 % 34.48502410 %
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 8.90300066
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 130.66
POOL TRADING FACTOR: 11.54201193
................................................................................
Run: 12/27/95 09:08:51 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 25,417,586.47 7.500000 % 2,212,692.72
A-9 760920VV7 30,371,000.00 30,371,000.00 5.961000 % 0.00
A-10 760920VS4 10,124,000.00 10,124,000.00 12.116848 % 0.00
A-11 760920VT2 0.00 0.00 1.000000 % 0.00
A-12 760920VU9 0.00 0.00 0.146576 % 0.00
R 760920VX3 100.00 0.00 7.500000 % 0.00
M 760920VW5 10,339,213.00 9,454,427.35 7.500000 % 27,265.58
B 22,976,027.86 21,009,837.67 7.500000 % 0.00
- -------------------------------------------------------------------------------
459,500,240.86 96,376,851.49 2,239,958.30
===============================================================================
_______________________________________________________________________________
REMAINING
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-8 156,611.29 2,369,304.01 0.00 0.00 23,204,893.75
A-9 148,732.43 148,732.43 0.00 0.00 30,371,000.00
A-10 100,778.82 100,778.82 0.00 0.00 10,124,000.00
A-11 79,177.21 79,177.21 0.00 0.00 0.00
A-12 11,605.51 11,605.51 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 58,253.76 85,519.34 0.00 0.00 9,427,161.77
B 83,064.65 83,064.65 0.00 106,978.32 20,949,247.51
- -------------------------------------------------------------------------------
638,223.67 2,878,181.97 0.00 106,978.32 94,076,303.03
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED 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-8 777.676737 67.699569 4.791680 72.491249 0.000000 709.977168
A-9 1000.000000 0.000000 4.897186 4.897186 0.000000 1000.000000
A-10 1000.000000 0.000000 9.954447 9.954447 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 914.424275 2.637104 5.634255 8.271359 0.000000 911.787171
B 914.424277 0.000000 3.615274 3.615274 0.000000 911.787174
_______________________________________________________________________________
DETERMINATION DATE 20-December-95
DISTRIBUTION DATE 26-December-95
Run: 12/27/95 09:08:52 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S6 (POOL # 4056)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4056
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 30,976.56
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 9,857.70
SUBSERVICER ADVANCES THIS MONTH 75,043.43
MASTER SERVICER ADVANCES THIS MONTH 5,534.74
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 14 3,714,792.39
(B) TWO MONTHLY PAYMENTS: 3 745,026.52
(C) THREE OR MORE MONTHLY PAYMENTS: 1 64,113.47
FORECLOSURES
NUMBER OF LOANS 12
AGGREGATE PRINCIPAL BALANCE 4,876,124.16
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 94,076,303.03
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 335
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 691,659.67
REMAINING SUBCLASS INTEREST SHORTFALL 46,388.15
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,022,607.74
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 68.39047490 % 9.80985300 % 21.79967220 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 67.71088120 % 10.02076130 % 22.26835750 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1471 %
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 9.16506714
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 307.64
POOL TRADING FACTOR: 20.47361343
................................................................................
Run: 12/27/95 09:08:52 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 10,601,233.37 8.500000 % 476,471.50
A-4 760920WX2 31,674,000.00 31,674,000.00 8.500000 % 0.00
A-5 760920WY0 30,082,000.00 4,697,298.47 8.500000 % 52,941.85
A-6 760920WW4 0.00 0.00 0.137720 % 0.00
R 760920XA1 539,100.00 0.00 8.500000 % 0.00
M 760920WZ7 7,278,000.00 6,740,840.44 8.500000 % 5,807.57
B 15,364,881.77 13,425,049.20 8.500000 % 10,308.69
- -------------------------------------------------------------------------------
323,459,981.77 67,138,421.48 545,529.61
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 74,718.92 551,190.42 0.00 0.00 10,124,761.87
A-4 223,242.62 223,242.62 0.00 0.00 31,674,000.00
A-5 33,107.19 86,049.04 0.00 0.00 4,644,356.62
A-6 7,666.95 7,666.95 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 47,510.35 53,317.92 0.00 0.00 6,735,032.87
B 94,621.56 104,930.25 0.00 0.00 13,413,482.84
- -------------------------------------------------------------------------------
480,867.59 1,026,397.20 0.00 0.00 66,591,634.20
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 186.694022 8.390946 1.315845 9.706791 0.000000 178.303076
A-4 1000.000000 0.000000 7.048135 7.048135 0.000000 1000.000000
A-5 156.149806 1.759918 1.100565 2.860483 0.000000 154.389888
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 926.194070 0.797962 6.527940 7.325902 0.000000 925.396107
B 873.748943 0.670925 6.158301 6.829226 0.000000 872.996164
_______________________________________________________________________________
DETERMINATION DATE 20-December-95
DISTRIBUTION DATE 26-December-95
Run: 12/27/95 09:08:53 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S7 (POOL # 4057)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4057
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 17,809.14
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,939.19
SUBSERVICER ADVANCES THIS MONTH 42,025.89
MASTER SERVICER ADVANCES THIS MONTH 10,668.98
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 2,355,628.35
(B) TWO MONTHLY PAYMENTS: 2 540,880.75
(C) THREE OR MORE MONTHLY PAYMENTS: 2 543,916.14
FORECLOSURES
NUMBER OF LOANS 6
AGGREGATE PRINCIPAL BALANCE 1,818,783.90
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 66,591,634.20
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 1,335,229.94
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 488,944.13
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 69.96371200 % 10.04021300 % 19.99607510 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 69.74317280 % 10.11393240 % 20.14289480 %
CLASS A-6 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1383 %
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 9.09054375
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 306.12
POOL TRADING FACTOR: 20.58728682
OPTIMAL PERCENTAGE: NOT APPLICABLE UNTIL CREDIT
SUPPORT DEPLETION DATE
................................................................................
Run: 12/27/95 09:08:54 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S8 (POOL # 4058)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4058
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A 760920WD6 100,786,658.00 40,584,980.80 7.779559 % 494,892.63
S 760920WF1 0.00 0.00 0.150000 % 0.00
R 760920WE4 100.00 0.00 7.779559 % 0.00
B 7,295,556.68 6,251,444.81 7.779559 % 0.00
- -------------------------------------------------------------------------------
108,082,314.68 46,836,425.61 494,892.63
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 262,930.33 757,822.96 0.00 0.00 40,090,088.17
S 5,850.53 5,850.53 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B 0.00 0.00 0.00 580,807.15 5,711,137.73
- -------------------------------------------------------------------------------
268,780.86 763,673.49 0.00 580,807.15 45,801,225.90
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 402.682077 4.910299 2.608781 7.519080 0.000000 397.771778
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 856.883866 0.000000 0.000000 0.000000 0.000000 782.824118
_______________________________________________________________________________
DETERMINATION DATE 20-December-95
DISTRIBUTION DATE 26-December-95
Run: 12/27/95 09:08:54 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 13,217.64
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,174.87
SUBSERVICER ADVANCES THIS MONTH 35,619.98
MASTER SERVICER ADVANCES THIS MONTH 7,268.34
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 1,527,180.63
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 2 1,037,279.18
FORECLOSURES
NUMBER OF LOANS 7
AGGREGATE PRINCIPAL BALANCE 2,209,513.25
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 45,801,225.90
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 175
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 996,091.35
REMAINING SUBCLASS INTEREST SHORTFALL 40,500.07
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 32,538.11
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 86.65260060 % 13.34739940 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 87.53060070 % 12.46939930 %
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 8.43930519
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 310.21
POOL TRADING FACTOR: 42.37624447
PASS THROUGH RATE FOR NEXT DISTRIBUTION: 0.1731
TOTAL BALANCE OF CONVERTED LOANS REMAINING IN POOL: 0.00
TOTAL REPURCHASE OF CONVERTING AND CONVERTED
LOANS IN THIS DISTRIBUTION: 0.00
................................................................................
Run: 12/27/95 09:08:55 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-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 1,968,316.23 8.000000 % 254,429.78
A-5 760920WC8 24,873,900.00 24,873,900.00 8.000000 % 0.00
A-6 760920WG9 5,000,000.00 6,668,090.98 8.000000 % 0.00
A-7 760920WH7 20,288,000.00 3,723,369.61 8.000000 % 23,346.90
A-8 760920WJ3 0.00 0.00 0.179519 % 0.00
R 760920WL8 100.00 0.00 8.000000 % 0.00
M 760920WK0 4,908,000.00 4,666,851.82 8.000000 % 4,481.68
B 10,363,398.83 9,854,206.89 8.000000 % 9,463.21
- -------------------------------------------------------------------------------
218,151,398.83 51,754,735.53 291,721.57
===============================================================================
_______________________________________________________________________________
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 13,078.97 267,508.75 0.00 0.00 1,713,886.45
A-5 165,280.82 165,280.82 0.00 0.00 24,873,900.00
A-6 0.00 0.00 44,307.79 0.00 6,712,398.77
A-7 24,740.85 48,087.75 0.00 0.00 3,700,022.71
A-8 7,717.02 7,717.02 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 31,010.06 35,491.74 0.00 0.00 4,662,370.14
B 65,478.73 74,941.94 0.00 0.00 9,844,743.68
- -------------------------------------------------------------------------------
307,306.45 599,028.02 44,307.79 0.00 51,507,321.75
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 63.050683 8.150099 0.418956 8.569055 0.000000 54.900585
A-5 1000.000000 0.000000 6.644749 6.644749 0.000000 1000.000000
A-6 1333.618196 0.000000 0.000000 0.000000 8.861558 1342.479754
A-7 183.525710 1.150774 1.219482 2.370256 0.000000 182.374936
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 950.866304 0.913138 6.318268 7.231406 0.000000 949.953166
B 950.866318 0.913138 6.318268 7.231406 0.000000 949.953181
_______________________________________________________________________________
DETERMINATION DATE 20-December-95
DISTRIBUTION DATE 26-December-95
Run: 12/27/95 09:08:55 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S9 (POOL # 4059)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4059
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 16,505.84
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,451.39
SUBSERVICER ADVANCES THIS MONTH 12,191.04
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 616,098.22
(B) TWO MONTHLY PAYMENTS: 2 448,940.73
(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 51,507,321.75
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 203
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 197,712.59
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 71.94255070 % 9.01724600 % 19.04020340 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 71.83485120 % 9.05185900 % 19.11328980 %
CLASS A-8 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1789 %
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 8.68764422
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 305.39
POOL TRADING FACTOR: 23.61081434
OPTIMAL PERCENTAGE: NOT APPLICABLE UNTIL CREDIT
SUPPORT DEPLETION DATE
................................................................................
Run: 12/27/95 09:08:56 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 10,861,887.14 8.000000 % 130,776.00
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 0.216100 % 0.00
R 760920WS3 100.00 0.00 8.000000 % 0.00
B 7,347,668.28 6,061,303.10 8.000000 % 29,137.48
- -------------------------------------------------------------------------------
139,954,768.28 28,423,190.24 159,913.48
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 72,354.15 203,130.15 0.00 0.00 10,731,111.14
A-3 76,604.81 76,604.81 0.00 0.00 11,500,000.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 5,114.42 5,114.42 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B 40,376.08 69,513.56 0.00 0.00 6,032,165.62
- -------------------------------------------------------------------------------
194,449.46 354,362.94 0.00 0.00 28,263,276.76
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 254.991834 3.070075 1.698574 4.768649 0.000000 251.921758
A-3 1000.000000 0.000000 6.661288 6.661288 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 824.928790 3.965540 5.495089 9.460629 0.000000 820.963248
_______________________________________________________________________________
DETERMINATION DATE 20-December-95
DISTRIBUTION DATE 26-December-95
Run: 12/27/95 09:08:57 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S10 (POOL # 4060)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4060
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 8,482.79
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,117.79
SUBSERVICER ADVANCES THIS MONTH 19,584.98
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 202,170.97
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 788,677.36
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 787,125.60
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 28,263,276.76
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 116
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 23,279.46
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 78.67479670 % 21.32520330 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 78.65723190 % 21.34276810 %
CLASS A-5 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2163 %
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 8.69968053
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 129.11
POOL TRADING FACTOR: 20.19457937
CLASS A-4 PAC COMPONENT PRINCIPAL: 0.00
CLASS A-4 COMPANION PRINCIPAL: 0.00
................................................................................
Run: 12/27/95 09:08:57 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 34,619,137.27 8.500000 % 2,186,948.19
A-10 760920XQ6 6,395,000.00 5,701,503.55 8.500000 % 360,173.42
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 0.187382 % 0.00
R 760920XW3 100.00 0.00 8.500000 % 0.00
M 760920XV5 7,292,000.00 6,660,598.69 8.500000 % 30,225.68
B 15,395,727.87 13,694,303.90 8.500000 % 9,999.10
- -------------------------------------------------------------------------------
324,107,827.87 60,675,543.41 2,587,346.39
===============================================================================
_______________________________________________________________________________
REMAINING
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-9 242,426.99 2,429,375.18 0.00 0.00 32,432,189.08
A-10 39,925.85 400,099.27 0.00 0.00 5,341,330.13
A-11 0.00 0.00 0.00 0.00 0.00
A-12 0.00 0.00 0.00 0.00 0.00
A-13 9,366.69 9,366.69 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 46,642.09 76,867.77 0.00 0.00 6,630,373.01
B 95,896.92 105,896.02 0.00 52,145.39 13,632,159.40
- -------------------------------------------------------------------------------
434,258.54 3,021,604.93 0.00 52,145.39 58,036,051.62
===============================================================================
Run: 12/27/95 09:08:57
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-9 891.556458 56.321097 6.243291 62.564388 0.000000 835.235361
A-10 891.556458 56.321097 6.243292 62.564389 0.000000 835.235361
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 913.411779 4.145047 6.396337 10.541384 0.000000 909.266732
B 889.487267 0.649472 6.228801 6.878273 0.000000 885.450790
_______________________________________________________________________________
DETERMINATION DATE 20-December-95
DISTRIBUTION DATE 26-December-95
Run: 12/27/95 09:08:58 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S11 (POOL # 4061)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4061
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 16,397.55
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,139.84
SUBSERVICER ADVANCES THIS MONTH 32,000.63
MASTER SERVICER ADVANCES THIS MONTH 11,070.64
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 2,011,095.02
(B) TWO MONTHLY PAYMENTS: 1 316,472.94
(C) THREE OR MORE MONTHLY PAYMENTS: 2 396,079.27
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,251,222.23
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 58,036,051.62
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 223
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 1,363,815.72
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,364,147.26
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 66.45287140 % 10.97740300 % 22.56972600 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 65.08630090 % 11.42457632 % 23.48912270 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1873 %
BANKRUPTCY AMOUNT AVAILABLE 350,508.00
FRAUD AMOUNT AVAILABLE 651,966.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,945,290.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.15172077
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 306.70
POOL TRADING FACTOR: 17.90640232
OPTIMAL PERCENTAGE: NOT APPLICABLE UNTIL CREDIT
SUPPORT DEPLETION DATE
................................................................................
Run: 12/27/95 09:08:59 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 12,989,189.07 7.932265 % 66,568.74
R 760920XF0 100.00 0.00 7.932265 % 0.00
B 5,010,927.54 4,308,353.53 7.932265 % 20,185.49
- -------------------------------------------------------------------------------
105,493,196.54 17,297,542.60 86,754.23
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 85,832.30 152,401.04 0.00 0.00 12,922,620.33
R 0.00 0.00 0.00 0.00 0.00
B 28,469.52 48,655.01 0.00 0.00 4,288,168.04
- -------------------------------------------------------------------------------
114,301.82 201,056.05 0.00 0.00 17,210,788.37
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 129.268598 0.662493 0.854204 1.516697 0.000000 128.606105
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 859.791625 4.028294 5.681487 9.709781 0.000000 855.763330
_______________________________________________________________________________
DETERMINATION DATE 20-December-95
DISTRIBUTION DATE 26-December-95
Run: 12/27/95 09:08:59 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 4,392.38
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,840.57
SUBSERVICER ADVANCES THIS MONTH 8,084.32
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: 2 461,883.45
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 271,385.75
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 17,210,788.37
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 77
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 5,711.80
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 75.09268440 % 24.90731560 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 75.08441830 % 24.91558170 %
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 8.36211952
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 131.87
POOL TRADING FACTOR: 16.31459557
................................................................................
Run: 12/26/95 11:19:12 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 34,979,906.50 8.4205 916,585.27
- --------------------------------------------------------------------------------
149,986,318.83 34,979,906.50 916,585.27
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
241,076.77 0.00 1,157,662.04 0.00 34,063,321.23
241,076.77 0.00 1,157,662.04 0.00 34,063,321.23
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
233.220648 6.111126 1.607325 0.000000 7.718451 227.109522
Determination Date 20-DECEMBER-95
Distribution Date 26-DECEMBER-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 12/26/95 11:19:12 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 9,457.31
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,341.39
SUBSERVICER ADVANCES THIS MONTH 17,011.82
MASTER SERVICER ADVANCES THIS MONTH 7,403.94
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 799,987.02
(B) TWO MONTHLY PAYMENTS: 1 256,441.68
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 4 1,012,227.56
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 34,063,321.23
ACTUAL UPAID PRINCIPAL BALANCE @ 11/30 33,172,561.87
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 137
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 923,613.45
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 883,533.86
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 4,130.76
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 28,920.65
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 8.9789%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.4140%
POOL TRADING FACTOR 0.227109522
................................................................................
Run: 12/27/95 09:09:00 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 28,707,626.05 8.807184 % 1,474,202.79
S 760920XD5 0.00 0.00 0.150000 % 0.00
R 760920XC7 100.00 0.00 8.807184 % 0.00
B 6,546,994.01 4,461,023.42 8.807184 % 0.00
- -------------------------------------------------------------------------------
93,528,473.01 33,168,649.47 1,474,202.79
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 205,593.94 1,679,796.73 0.00 0.00 27,233,423.26
S 4,045.71 4,045.71 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B 0.00 0.00 0.00 126,866.53 4,366,105.17
- -------------------------------------------------------------------------------
209,639.65 1,683,842.44 0.00 126,866.53 31,599,528.43
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 330.043354 16.948487 2.363655 19.312142 0.000000 313.094867
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 681.384986 0.000000 0.000000 0.000000 0.000000 666.886996
_______________________________________________________________________________
DETERMINATION DATE 20-December-95
DISTRIBUTION DATE 26-December-95
Run: 12/27/95 09:09:00 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S14 (POOL # 4063)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4063
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 11,731.03
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,945.74
SUBSERVICER ADVANCES THIS MONTH 37,313.67
MASTER SERVICER ADVANCES THIS MONTH 4,162.80
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,297,280.73
(B) TWO MONTHLY PAYMENTS: 4 985,685.60
(C) THREE OR MORE MONTHLY PAYMENTS: 1 137,411.98
FORECLOSURES
NUMBER OF LOANS 8
AGGREGATE PRINCIPAL BALANCE 2,034,828.66
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 31,599,528.43
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 133
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 574,825.75
REMAINING SUBCLASS INTEREST SHORTFALL 31,948.28
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 923,637.05
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 86.55048220 % 13.44951780 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 86.18300530 % 13.81699470 %
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 9.62154779
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 285.37
POOL TRADING FACTOR: 33.78599844
PASS THROUGH RATE FOR NEXT DISTRIBUTION: 0.2137
TOTAL BALANCE OF CONVERTED LOANS REMAINING IN POOL: 0.00
TOTAL REPURCHASE OF CONVERTING AND CONVERTED
LOANS IN THIS DISTRIBUTION: 0.00
................................................................................
Run: 12/27/95 09:09:01 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-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 36,374.16 8.000000 % 36,374.16
A-5 760920ZE1 19,600,000.00 5,071,045.17 8.000000 % 173,210.13
A-6 760920ZF8 6,450,000.00 6,450,000.00 8.000000 % 131,792.78
A-7 760920ZG6 37,500,000.00 74,451.47 8.000000 % 74,451.47
A-8 760920ZH4 10,000,000.00 2,500,000.00 8.000000 % 51,082.47
A-9 760920ZJ0 9,350,000.00 300,000.00 8.000000 % 6,129.90
A-10 760920ZC5 60,000,000.00 6,911,043.29 8.000000 % 226,526.85
A-11 760920ZD3 15,000,000.00 1,727,760.80 8.000000 % 56,631.71
A-12 760920ZB7 0.00 0.00 0.240668 % 0.00
R 760920ZK7 100.00 0.00 8.000000 % 0.00
B 8,345,599.90 6,970,751.77 8.000000 % 31,631.36
- -------------------------------------------------------------------------------
208,639,599.90 30,041,426.66 787,830.83
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 239.25 36,613.41 0.00 0.00 0.00
A-5 33,355.17 206,565.30 0.00 0.00 4,897,835.04
A-6 42,425.34 174,218.12 0.00 0.00 6,318,207.22
A-7 489.71 74,941.18 0.00 0.00 0.00
A-8 16,443.93 67,526.40 0.00 0.00 2,448,917.53
A-9 1,973.27 8,103.17 0.00 0.00 293,870.10
A-10 45,457.89 271,984.74 0.00 0.00 6,684,516.44
A-11 11,364.48 67,996.19 0.00 0.00 1,671,129.09
A-12 5,944.48 5,944.48 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B 45,850.61 77,481.97 0.00 0.00 6,939,120.41
- -------------------------------------------------------------------------------
203,544.13 991,374.96 0.00 0.00 29,253,595.83
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 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 4.866108 4.866108 0.032007 4.898115 0.000000 0.000000
A-5 258.726794 8.837252 1.701794 10.539046 0.000000 249.889543
A-6 1000.000000 20.432989 6.577572 27.010561 0.000000 979.567011
A-7 1.985373 1.985372 0.013059 1.998431 0.000000 0.000000
A-8 250.000000 5.108247 1.644393 6.752640 0.000000 244.891753
A-9 32.085561 0.655604 0.211045 0.866649 0.000000 31.429957
A-10 115.184055 3.775448 0.757632 4.533080 0.000000 111.408607
A-11 115.184053 3.775447 0.757632 4.533079 0.000000 111.408606
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 835.260719 3.790182 5.493989 9.284171 0.000000 831.470535
_______________________________________________________________________________
DETERMINATION DATE 20-December-95
DISTRIBUTION DATE 26-December-95
Run: 12/27/95 09:09:02 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S15 (POOL # 4064)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4064
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 7,558.39
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,876.53
SUBSERVICER ADVANCES THIS MONTH 10,157.28
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 496,310.38
(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 29,253,595.84
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 132
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 651,511.05
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 76.79620260 % 23.20379740 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 76.27942750 % 23.72057250 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2424 %
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 8.67194401
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 130.55
POOL TRADING FACTOR: 14.02111385
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: 12/27/95 09:09:03 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 8,677,618.30 8.250000 % 608,881.43
A-8 760920YK8 20,625,000.00 20,625,000.00 6.361000 % 0.00
A-9 760920YL6 4,375,000.00 4,375,000.00 17.155284 % 0.00
A-10 760920XZ6 23,595,000.00 2,942,350.01 7.920000 % 53,196.82
A-11 760920YA0 6,435,000.00 802,459.09 9.459998 % 14,508.22
A-12 760920YB8 0.00 0.00 0.500000 % 0.00
A-13 760920YC6 0.00 0.00 0.219742 % 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 6,638,277.65 8.750000 % 16,694.20
B 15,327,940.64 13,608,134.86 8.750000 % 0.00
- -------------------------------------------------------------------------------
322,682,743.64 57,668,839.91 693,280.67
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 0.00 0.00 0.00 0.00 0.00
A-7 59,211.51 668,092.94 0.00 0.00 8,068,736.87
A-8 108,510.31 108,510.31 0.00 0.00 20,625,000.00
A-9 62,076.56 62,076.56 0.00 0.00 4,375,000.00
A-10 19,273.97 72,470.79 0.00 0.00 2,889,153.19
A-11 6,278.64 20,786.86 0.00 0.00 787,950.87
A-12 15,475.82 15,475.82 0.00 0.00 0.00
A-13 10,481.06 10,481.06 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 48,041.34 64,735.54 0.00 0.00 6,621,583.45
B 89,312.70 89,312.70 0.00 0.00 13,573,912.59
- -------------------------------------------------------------------------------
418,661.91 1,111,942.58 0.00 0.00 56,941,336.97
===============================================================================
Run: 12/27/95 09:09:03
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-7 289.253943 20.296048 1.973717 22.269765 0.000000 268.957896
A-8 1000.000000 0.000000 5.261106 5.261106 0.000000 1000.000000
A-9 1000.000000 0.000000 14.188928 14.188928 0.000000 1000.000000
A-10 124.702268 2.254580 0.816867 3.071447 0.000000 122.447688
A-11 124.702267 2.254580 0.975702 3.230282 0.000000 122.447688
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 914.287374 2.299286 6.616715 8.916001 0.000000 911.988088
B 887.799293 0.000000 5.826791 5.826791 0.000000 885.566620
_______________________________________________________________________________
DETERMINATION DATE 20-December-95
DISTRIBUTION DATE 26-December-95
Run: 12/27/95 09:09:04 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S16 (POOL # 4065)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4065
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 15,355.16
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,929.69
SUBSERVICER ADVANCES THIS MONTH 63,687.03
MASTER SERVICER ADVANCES THIS MONTH 4,112.90
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 1,651,892.62
(B) TWO MONTHLY PAYMENTS: 1 174,845.16
(C) THREE OR MORE MONTHLY PAYMENTS: 3 1,106,206.42
FORECLOSURES
NUMBER OF LOANS 9
AGGREGATE PRINCIPAL BALANCE 4,841,092.36
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 56,941,336.97
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 216
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 2
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 508,463.78
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 582,475.08
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 64.89193720 % 11.51103000 % 23.59703240 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 64.53280320 % 11.62878113 % 23.83841570 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2212 %
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 9.42288212
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 312.69
POOL TRADING FACTOR: 17.64622934
LIBOR INDEX: 0.0000
COFI INDEX: 0.0000
TREASURY INDEX: 0.0000
................................................................................
Run: 12/26/95 11:19:12 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 7,240,754.38 8.0000 5,746.82
S 760920YS1 0.00 0.00 0.5849 0.00
- --------------------------------------------------------------------------------
32,200,599.87 7,240,754.38 5,746.82
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 48,271.70 0.00 54,018.52 0.00 7,235,007.56
S 3,529.26 0.00 3,529.26 0.00 0.00
51,800.96 0.00 57,547.78 0.00 7,235,007.56
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 224.863959 0.178469 1.499093 0.000000 1.677562 224.685490
S 0.000000 0.000000 0.109602 0.000000 0.109602 0.000000
Determination Date 20-DECEMBER-95
Distribution Date 26-DECEMBER-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 12/26/95 11:19:12 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 2,208.20
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 754.25
SUBSERVICER ADVANCES THIS MONTH 4,040.96
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 237,981.93
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 1 227,611.33
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 7,235,007.56
ACTUAL UPAID PRINCIPAL BALANCE @ 11/30 7,241,149.78
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 29
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 0.69
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 5,746.13
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 9.0758%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.0000%
POOL TRADING FACTOR 0.224685490
................................................................................
Run: 12/26/95 11:19:12 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 8,622,329.33 7.5584 7,948.93
S 760920YU6 0.00 0.00 0.2500 0.00
- --------------------------------------------------------------------------------
63,951,716.07 8,622,329.33 7,948.93
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 54,307.83 0.00 62,256.76 0.00 8,614,380.40
S 1,796.28 0.00 1,796.28 0.00 0.00
56,104.11 0.00 64,053.04 0.00 8,614,380.40
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 134.825613 0.124296 0.849201 0.000000 0.973497 134.701317
S 0.000000 0.000000 0.028088 0.000000 0.028088 0.000000
Determination Date 20-DECEMBER-95
Distribution Date 26-DECEMBER-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 12/26/95 11:19:12 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-17B (POOL 3167)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 3,068.98
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 875.13
SUBSERVICER ADVANCES THIS MONTH 3,811.79
MASTER SERVICER ADVANCES THIS MONTH 1,711.31
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 2 521,319.62
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 8,614,380.40
ACTUAL UPAID PRINCIPAL BALANCE @ 11/30 8,389,368.87
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 31
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 234,243.63
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 234.12
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 7,714.81
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 8.3741%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.5600%
POOL TRADING FACTOR 0.134701317
................................................................................
Run: 12/26/95 11:19:12 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-17C (POOL 3168)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3168
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
A 760920YV4 75,606,730.04 16,230,531.92 7.7021 269,248.09
S 760920YW2 0.00 0.00 0.2500 0.00
- --------------------------------------------------------------------------------
75,606,730.04 16,230,531.92 269,248.09
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 103,312.28 0.00 372,560.37 0.00 15,961,283.83
S 3,353.38 0.00 3,353.38 0.00 0.00
106,665.66 0.00 375,913.75 0.00 15,961,283.83
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 214.670465 3.561166 1.366443 0.000000 4.927609 211.109300
S 0.000000 0.000000 0.044353 0.000000 0.044353 0.000000
Determination Date 20-DECEMBER-95
Distribution Date 26-DECEMBER-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 12/26/95 11:19:12 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 4,985.42
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,654.44
SUBSERVICER ADVANCES THIS MONTH 20,112.33
MASTER SERVICER ADVANCES THIS MONTH 1,664.10
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,824,261.18
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 2 818,447.26
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 15,961,283.83
ACTUAL UPAID PRINCIPAL BALANCE @ 11/30 15,766,381.72
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 213,086.07
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 255,241.33
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 49.06
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 13,957.70
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 8.4504%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.6996%
POOL TRADING FACTOR 0.211109300
................................................................................
Run: 12/27/95 09:09:04 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 2,787,991.04 7.750000 % 353,288.33
A-4 760920B49 9,500,000.00 9,500,000.00 7.950000 % 0.00
A-5 760920B31 41,703.00 1,172.00 1008.000000 % 88.32
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 0.384274 % 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 6,158,076.41 8.000000 % 28,804.69
- -------------------------------------------------------------------------------
157,858,019.23 23,935,239.45 382,181.34
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 17,926.81 371,215.14 0.00 0.00 2,434,702.71
A-4 62,661.45 62,661.45 0.00 0.00 9,500,000.00
A-5 980.16 1,068.48 0.00 0.00 1,083.68
A-6 36,426.20 36,426.20 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 7,631.12 7,631.12 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
B 40,873.77 69,678.46 0.00 0.00 6,129,271.72
- -------------------------------------------------------------------------------
166,499.51 548,680.85 0.00 0.00 23,553,058.11
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 120.078863 15.216140 0.772108 15.988248 0.000000 104.862723
A-4 1000.000000 0.000000 6.595942 6.595942 0.000000 1000.000000
A-5 28.103494 2.117833 23.503345 25.621178 0.000000 25.985661
A-6 1000.000000 0.000000 6.637427 6.637427 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 866.864861 4.054799 5.753752 9.808551 0.000000 862.810060
_______________________________________________________________________________
DETERMINATION DATE 20-December-95
DISTRIBUTION DATE 26-December-95
Run: 12/27/95 09:09:05 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S18 (POOL # 4066)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4066
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 7,019.34
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,547.05
SUBSERVICER ADVANCES THIS MONTH 10,249.79
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 578,185.02
(B) TWO MONTHLY PAYMENTS: 1 278,542.99
(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 23,553,058.11
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 116
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 270,223.13
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 74.27192480 % 25.72807520 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 73.97674780 % 26.02325220 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3776 %
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 8.85672712
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 131.95
POOL TRADING FACTOR: 14.92040647
................................................................................
Run: 12/27/95 09:09:06 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 21,918,628.03 8.500000 % 633,943.37
A-7 760920ZX9 9,104,000.00 9,104,000.00 8.500000 % 0.00
A-8 760920ZY7 19,200,000.00 0.00 0.000000 % 0.00
A-9 760920ZZ4 1,663,637.00 0.00 0.000000 % 0.00
A-10 760920ZV3 6,136,363.00 0.00 0.000000 % 0.00
A-11 760920ZW1 0.00 0.00 0.172519 % 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 6,078,501.50 8.500000 % 5,117.40
B 12,805,385.16 12,158,318.22 8.500000 % 10,235.91
- -------------------------------------------------------------------------------
320,111,585.16 49,259,447.75 649,296.68
===============================================================================
_______________________________________________________________________________
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-6 155,094.67 789,038.04 0.00 0.00 21,284,684.66
A-7 64,419.27 64,419.27 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 7,074.41 7,074.41 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
M 43,011.05 48,128.45 0.00 0.00 6,073,384.10
B 86,031.39 96,267.30 0.00 0.00 12,148,082.31
- -------------------------------------------------------------------------------
355,630.79 1,004,927.47 0.00 0.00 48,610,151.07
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 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-6 650.404393 18.811376 4.602216 23.413592 0.000000 631.593017
A-7 1000.000000 0.000000 7.075930 7.075930 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 949.469150 0.799344 6.718377 7.517721 0.000000 948.669806
B 949.469154 0.799343 6.718377 7.517720 0.000000 948.669810
_______________________________________________________________________________
DETERMINATION DATE 20-December-95
DISTRIBUTION DATE 26-December-95
Run: 12/27/95 09:09:07 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S19 (POOL # 4067)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4067
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 11,847.02
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,997.86
SUBSERVICER ADVANCES THIS MONTH 38,538.38
MASTER SERVICER ADVANCES THIS MONTH 12,222.45
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 10 2,480,298.77
(B) TWO MONTHLY PAYMENTS: 1 269,535.66
(C) THREE OR MORE MONTHLY PAYMENTS: 1 314,454.82
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,706,719.51
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 48,610,151.07
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 179
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 4
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 1,543,837.75
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 607,825.88
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 62.97802640 % 12.33976800 % 24.68220570 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 62.51510020 % 12.49406547 % 24.99083430 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1747 %
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 9.09803456
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 307.15
POOL TRADING FACTOR: 15.18537701
................................................................................
Run: 12/27/95 09:09:07 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 22,053,617.27 8.100000 % 939,402.34
A-6 760920D70 2,829,000.00 1,391,355.03 8.100000 % 40,614.49
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 6,072,644.97 8.100000 % 0.00
A-10 760920E53 16,830,000.00 0.00 8.100000 % 0.00
A-11 760920D96 8,130,000.00 3,021,105.57 8.100000 % 74,401.95
A-12 760920F37 10,000,000.00 1,210,378.86 8.100000 % 29,808.47
A-13 760920E95 0.00 0.00 0.400000 % 0.00
A-14 760920F29 0.00 0.00 0.267443 % 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 8,027,355.41 8.500000 % 6,535.35
B 16,895,592.50 16,003,701.71 8.500000 % 13,029.18
- -------------------------------------------------------------------------------
375,449,692.50 66,407,158.82 1,103,791.78
===============================================================================
_______________________________________________________________________________
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 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-5 147,496.95 1,086,899.29 0.00 0.00 21,114,214.93
A-6 9,305.53 49,920.02 0.00 0.00 1,350,740.54
A-7 16,920.91 16,920.91 0.00 0.00 2,530,000.00
A-8 40,777.39 40,777.39 0.00 0.00 6,097,000.00
A-9 0.00 0.00 40,614.49 0.00 6,113,259.46
A-10 0.00 0.00 0.00 0.00 0.00
A-11 20,205.47 94,607.42 0.00 0.00 2,946,703.62
A-12 8,095.15 37,903.62 0.00 0.00 1,180,570.39
A-13 13,995.85 13,995.85 0.00 0.00 0.00
A-14 14,664.38 14,664.38 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 56,339.06 62,874.41 0.00 0.00 8,020,820.06
B 112,320.13 125,349.31 0.00 0.00 15,990,672.53
- -------------------------------------------------------------------------------
440,120.82 1,543,912.60 40,614.49 0.00 65,343,981.53
===============================================================================
Run: 12/27/95 09:09:07
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-5 574.238179 24.460418 3.840566 28.300984 0.000000 549.777762
A-6 491.818674 14.356483 3.289335 17.645818 0.000000 477.462192
A-7 1000.000000 0.000000 6.688107 6.688107 0.000000 1000.000000
A-8 1000.000000 0.000000 6.688107 6.688107 0.000000 1000.000000
A-9 1310.171515 0.000000 0.000000 0.000000 8.762565 1318.934080
A-10 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-11 371.599701 9.151531 2.485298 11.636829 0.000000 362.448170
A-12 121.037886 2.980847 0.809515 3.790362 0.000000 118.057039
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 950.207790 0.773597 6.668923 7.442520 0.000000 949.434193
B 947.211630 0.771160 6.647894 7.419054 0.000000 946.440471
_______________________________________________________________________________
DETERMINATION DATE 20-December-95
DISTRIBUTION DATE 26-December-95
Run: 12/27/95 09:09:08 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 17,808.90
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,871.02
SUBSERVICER ADVANCES THIS MONTH 50,458.93
MASTER SERVICER ADVANCES THIS MONTH 2,372.22
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 1,000,284.76
(B) TWO MONTHLY PAYMENTS: 3 1,226,660.35
(C) THREE OR MORE MONTHLY PAYMENTS: 3 1,014,360.89
FORECLOSURES
NUMBER OF LOANS 8
AGGREGATE PRINCIPAL BALANCE 2,889,822.25
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 65,343,981.53
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 234
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 2
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 292,551.11
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,009,112.89
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 63.81255040 % 12.08808700 % 24.09936220 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 63.25370440 % 12.27476482 % 24.47153070 %
CLASS A-14 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2680 %
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 9.21993754
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 309.23
POOL TRADING FACTOR: 17.40419098
................................................................................
Run: 12/27/95 09:09:09 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 46,479,346.62 6.894122 % 413,945.35
S 760920ZN1 0.00 0.00 0.150000 % 0.00
R 760920ZM3 100.00 0.00 6.894122 % 0.00
B 7,968,810.12 3,885,031.02 6.894122 % 0.00
- -------------------------------------------------------------------------------
113,840,137.12 50,364,377.64 413,945.35
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 265,970.03 679,915.38 0.00 0.00 46,065,401.27
S 6,270.59 6,270.59 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B 0.00 0.00 0.00 527,596.79 3,379,665.64
- -------------------------------------------------------------------------------
272,240.62 686,185.97 0.00 527,596.79 49,445,066.91
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 439.017738 3.909895 2.512203 6.422098 0.000000 435.107844
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 487.529626 0.000000 0.000000 0.000000 0.000000 424.111704
_______________________________________________________________________________
DETERMINATION DATE 20-December-95
DISTRIBUTION DATE 26-December-95
Run: 12/27/95 09:09:10 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S21 (POOL # 4069)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4069
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 15,425.41
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,942.16
SUBSERVICER ADVANCES THIS MONTH 32,534.32
MASTER SERVICER ADVANCES THIS MONTH 22,642.15
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,612,430.70
(B) TWO MONTHLY PAYMENTS: 4 1,071,844.21
(C) THREE OR MORE MONTHLY PAYMENTS: 3 1,642,417.66
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 381,166.73
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 49,445,066.91
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 165
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 8
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 3,481,989.01
REMAINING SUBCLASS INTEREST SHORTFALL 22,231.42
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 631,821.94
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 235,680.68
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 92.28615300 % 7.71384700 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 93.16480720 % 6.83519280 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 515,470.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,360,517.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.58603980
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 311.75
POOL TRADING FACTOR: 43.43377315
PASS THROUGH RATE FOR NEXT DISTRIBUTION: 0.1670
TOTAL BALANCE OF CONVERTED LOANS REMAINING IN POOL: 0.00
TOTAL REPURCHASE OF CONVERTING AND CONVERTED
LOANS IN THIS DISTRIBUTION: 235,680.68
................................................................................
Run: 12/27/95 09:12:23 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S23 (POOL # 4070)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4070
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760920G28 37,023,610.00 0.00 7.000000 % 0.00
A-2 760920F86 58,150,652.00 0.00 0.000000 % 0.00
A-3 760920F94 307,675.00 0.00 0.000000 % 0.00
A-4 760920G36 42,213,063.00 0.00 8.500000 % 0.00
A-5 760920G44 18,094,000.00 8,219,653.70 8.500000 % 539,225.33
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 3,661,879.00 992,227.74 0.112914 % 998.15
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 4,090,504.29 8.500000 % 3,601.01
B 10,804,782.23 10,139,998.10 8.500000 % 8,926.59
- -------------------------------------------------------------------------------
216,050,982.23 46,917,505.23 552,751.08
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 57,831.32 597,056.65 0.00 0.00 7,680,428.37
A-6 144,232.59 144,232.59 0.00 0.00 20,500,000.00
A-7 20,932.17 20,932.17 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 4,385.04 5,383.19 0.00 0.00 991,229.59
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 28,779.71 32,380.72 0.00 0.00 4,086,903.28
B 71,342.34 80,268.93 0.00 0.00 10,131,071.51
- -------------------------------------------------------------------------------
327,503.17 880,254.25 0.00 0.00 46,364,754.15
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED 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-5 454.275102 29.801334 3.196160 32.997494 0.000000 424.473769
A-6 1000.000000 0.000000 7.035736 7.035736 0.000000 1000.000000
A-7 1000.000000 0.000000 7.035736 7.035736 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-11 270.961367 0.272579 1.197484 1.470063 0.000000 270.688789
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 946.875993 0.833567 6.661970 7.495537 0.000000 946.042426
B 938.473158 0.826168 6.602850 7.429018 0.000000 937.646988
_______________________________________________________________________________
DETERMINATION DATE 20-December-95
DISTRIBUTION DATE 26-December-95
Run: 12/27/95 09:12:24 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S23 (POOL # 4070)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4070
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 11,522.74
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,910.25
SUBSERVICER ADVANCES THIS MONTH 25,167.36
MASTER SERVICER ADVANCES THIS MONTH 1,522.28
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 818,351.86
(B) TWO MONTHLY PAYMENTS: 0 0.00
(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 46,364,754.15
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 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 199,680.40
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 511,448.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 69.66909830 % 8.71850300 % 21.61239830 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 69.33451920 % 8.81467691 % 21.85080390 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1091 %
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 8.85039700
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 308.36
POOL TRADING FACTOR: 21.46009876
COFI INDEX USED FOR THIS DISTRIBUTION 0.0000
................................................................................
Run: 12/27/95 09:09:10 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 9,753,728.20 8.000000 % 125,430.03
A-7 760920J90 7,108,000.00 0.00 8.000000 % 0.00
A-8 760920K23 10,000,000.00 1,365,983.79 8.000000 % 17,566.14
A-9 760920K31 37,500,000.00 5,328,935.45 8.000000 % 68,528.52
A-10 760920J74 17,000,000.00 7,975,640.08 8.000000 % 102,564.35
A-11 760920J66 0.00 0.00 0.330190 % 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 7,196,648.27 8.000000 % 32,110.75
- -------------------------------------------------------------------------------
183,771,178.70 31,620,935.79 346,199.79
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 64,785.04 190,215.07 0.00 0.00 9,628,298.17
A-7 0.00 0.00 0.00 0.00 0.00
A-8 9,072.98 26,639.12 0.00 0.00 1,348,417.65
A-9 35,395.22 103,923.74 0.00 0.00 5,260,406.93
A-10 52,974.84 155,539.19 0.00 0.00 7,873,075.73
A-11 8,668.67 8,668.67 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
B 47,800.71 79,911.46 0.00 0.00 7,164,537.52
- -------------------------------------------------------------------------------
218,697.46 564,897.25 0.00 0.00 31,274,736.00
===============================================================================
_______________________________________________________________________________
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-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-6 888.155910 11.421420 5.899202 17.320622 0.000000 876.734490
A-7 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-8 136.598379 1.756614 0.907298 2.663912 0.000000 134.841765
A-9 142.104945 1.827427 0.943873 2.771300 0.000000 140.277518
A-10 469.155299 6.033197 3.116167 9.149364 0.000000 463.122102
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 870.213640 3.882810 5.780029 9.662839 0.000000 866.330831
_______________________________________________________________________________
DETERMINATION DATE 20-December-95
DISTRIBUTION DATE 26-December-95
Run: 12/27/95 09:09:11 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S22 (POOL # 4072)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4072
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 8,181.73
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,324.53
SUBSERVICER ADVANCES THIS MONTH 4,349.07
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 404,066.03
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 31,274,736.00
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 134
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 205,110.12
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 77.24087510 % 22.75912490 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 77.09161310 % 22.90838690 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3287 %
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 8.76458974
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 133.17
POOL TRADING FACTOR: 17.01830299
PAC COMPANION
ENDING A-7 PRINCIPAL COMPONENT: 0.00 0.00
ENDING A-8 PRINCIPAL COMPONENT: 1,348,417.65 0.00
ENDING A-9 PRINCIPAL COMPONENT: 5,260,406.93 0.00
ENDING A-10 PRINCIPAL COMPONENT: 7,873,075.73 0.00
................................................................................
Run: 12/27/95 09:09:12 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 19,993,581.03 8.125000 % 1,870,697.51
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 13,543,798.85 8.125000 % 515,169.81
A-12 760920L97 0.00 0.00 0.375000 % 0.00
A-13 760920M21 0.00 0.00 0.212839 % 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 9,138,459.82 8.500000 % 21,260.12
B 21,576,273.86 19,966,338.78 8.500000 % 29,268.09
- -------------------------------------------------------------------------------
431,506,263.86 91,829,178.48 2,436,395.53
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 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-8 133,141.24 2,003,838.75 0.00 0.00 18,122,883.52
A-9 194,362.05 194,362.05 0.00 0.00 29,187,000.00
A-10 0.00 0.00 0.00 0.00 0.00
A-11 90,190.85 605,360.66 0.00 0.00 13,028,629.04
A-12 19,278.19 19,278.19 0.00 0.00 0.00
A-13 16,018.78 16,018.78 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 63,663.51 84,923.63 0.00 0.00 9,117,199.70
B 139,096.47 168,364.56 0.00 17,182.53 19,919,888.19
- -------------------------------------------------------------------------------
655,751.09 3,092,146.62 0.00 17,182.53 89,375,600.45
===============================================================================
Run: 12/27/95 09:09:12
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-8 721.243138 67.483046 4.802902 72.285948 0.000000 653.760092
A-9 1000.000000 0.000000 6.659199 6.659199 0.000000 1000.000000
A-10 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-11 463.020028 17.612041 3.083342 20.695383 0.000000 445.407987
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 941.246612 2.189758 6.557239 8.746997 0.000000 939.056854
B 925.384008 1.356494 6.446731 7.803225 0.000000 923.231153
_______________________________________________________________________________
DETERMINATION DATE 20-December-95
DISTRIBUTION DATE 26-December-95
Run: 12/27/95 09:09:13 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 23,396.24
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 9,312.08
SUBSERVICER ADVANCES THIS MONTH 43,652.15
MASTER SERVICER ADVANCES THIS MONTH 12,145.44
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,863,017.61
(B) TWO MONTHLY PAYMENTS: 3 784,273.54
(C) THREE OR MORE MONTHLY PAYMENTS: 1 257,635.71
FORECLOSURES
NUMBER OF LOANS 6
AGGREGATE PRINCIPAL BALANCE 2,492,817.17
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 89,375,600.45
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 327
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 1,519,290.01
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,239,942.53
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 68.30550040 % 9.95158600 % 21.74291340 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 67.51116890 % 10.20099407 % 22.28783700 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2072 %
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 9.14681180
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 312.86
POOL TRADING FACTOR: 20.71246884
................................................................................
Run: 12/27/95 09:09:14 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 48,126,039.74 7.907557 % 1,510,461.31
S 760920H84 0.00 0.00 0.150000 % 0.00
R 760920H76 100.00 0.00 7.907557 % 0.00
B 8,084,552.09 7,322,262.59 7.907557 % 0.00
- -------------------------------------------------------------------------------
134,742,525.09 55,448,302.33 1,510,461.31
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 313,343.66 1,823,804.97 0.00 0.00 46,615,578.43
S 6,848.23 6,848.23 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B 0.00 0.00 0.00 336,075.93 7,033,861.15
- -------------------------------------------------------------------------------
320,191.89 1,830,653.20 0.00 336,075.93 53,649,439.58
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 379.968798 11.925522 2.473937 14.399459 0.000000 368.043275
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 905.710361 0.000000 0.000000 0.000000 0.000000 870.037211
_______________________________________________________________________________
DETERMINATION DATE 20-December-95
DISTRIBUTION DATE 26-December-95
Run: 12/27/95 09:09:14 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S25 (POOL # 4074)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4074
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 15,632.98
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,756.28
SUBSERVICER ADVANCES THIS MONTH 30,854.60
MASTER SERVICER ADVANCES THIS MONTH 7,261.95
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 2,283,775.25
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,769,230.76
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 53,649,439.58
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 176
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 980,121.62
REMAINING SUBCLASS INTEREST SHORTFALL 47,674.49
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,038,557.29
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 86.79443320 % 13.20556680 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 86.88921780 % 13.11078220 %
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 8.58187873
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 310.86
POOL TRADING FACTOR: 39.81626405
PASS THROUGH RATE FOR NEXT DISTRIBUTION: 0.1903
TOTAL BALANCE OF CONVERTED LOANS REMAINING IN POOL: 0.00
TOTAL REPURCHASE OF CONVERTING AND CONVERTED
LOANS IN THIS DISTRIBUTION: 0.00
................................................................................
Run: 12/27/95 09:09:15 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S26 (POOL # 4075)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4075
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760920N46 26,393,671.00 0.00 6.000000 % 0.00
A-2 760920N20 80,949,153.00 0.00 0.000000 % 0.00
A-3 760920N38 227,532.00 0.00 0.000000 % 0.00
A-4 760920N79 48,309,228.00 0.00 6.000000 % 0.00
A-5 760920N53 47,204,957.00 0.00 0.000000 % 0.00
A-6 760920N61 416,459.00 0.00 0.000000 % 0.00
A-7 760920N87 35,500,000.00 0.00 8.500000 % 0.00
A-8 760920N95 27,999,000.00 0.00 8.500000 % 0.00
A-9 760920P28 2,000,000.00 0.00 8.500000 % 0.00
A-10 760920P36 2,200,000.00 1,844,692.39 8.500000 % 19,127.08
A-11 760920T24 20,000,000.00 16,769,930.68 8.500000 % 173,882.54
A-12 760920P44 39,837,000.00 33,403,186.44 8.500000 % 346,347.93
A-13 760920P77 4,598,000.00 6,027,543.96 8.500000 % 0.00
A-14 760920M62 2,400,000.00 970,456.05 8.500000 % 42,545.11
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 0.100751 % 0.00
R-I 760920P85 100.00 0.00 8.500000 % 0.00
R-II 760920P93 100.00 0.00 8.500000 % 0.00
M 760920P69 8,469,000.00 8,004,355.17 8.500000 % 6,462.27
B 17,878,726.36 16,897,824.44 8.500000 % 13,557.40
- -------------------------------------------------------------------------------
376,384,926.36 95,919,989.13 601,922.33
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 0.00 0.00 0.00 0.00 0.00
A-7 0.00 0.00 0.00 0.00 0.00
A-8 0.00 0.00 0.00 0.00 0.00
A-9 0.00 0.00 0.00 0.00 0.00
A-10 13,020.67 32,147.75 0.00 0.00 1,825,565.31
A-11 118,369.71 292,252.25 0.00 0.00 16,596,048.14
A-12 235,774.71 582,122.64 0.00 0.00 33,056,838.51
A-13 0.00 0.00 42,545.11 0.00 6,070,089.07
A-14 6,849.91 49,395.02 0.00 0.00 927,910.94
A-15 26,116.26 26,116.26 0.00 0.00 3,700,000.00
A-16 28,233.80 28,233.80 0.00 0.00 4,000,000.00
A-17 30,365.45 30,365.45 0.00 0.00 4,302,000.00
A-18 8,025.06 8,025.06 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 56,498.34 62,960.61 0.00 0.00 7,997,892.90
B 119,272.46 132,829.86 0.00 85.00 16,884,182.06
- -------------------------------------------------------------------------------
642,526.37 1,244,448.70 42,545.11 85.00 95,360,526.93
===============================================================================
Run: 12/27/95 09:09:15
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S26 (POOL # 4075)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4075
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-5 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-6 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-7 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-8 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-9 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-10 838.496541 8.694127 5.918486 14.612613 0.000000 829.802414
A-11 838.496534 8.694127 5.918486 14.612613 0.000000 829.802407
A-12 838.496534 8.694127 5.918486 14.612613 0.000000 829.802408
A-13 1310.905602 0.000000 0.000000 0.000000 9.252960 1320.158562
A-14 404.356688 17.727129 2.854129 20.581258 0.000000 386.629558
A-15 1000.000000 0.000000 7.058449 7.058449 0.000000 1000.000000
A-16 1000.000000 0.000000 7.058450 7.058450 0.000000 1000.000000
A-17 1000.000000 0.000000 7.058450 7.058450 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 945.135809 0.763050 6.671194 7.434244 0.000000 944.372760
B 945.135806 0.758298 6.671193 7.429491 0.000000 944.372755
_______________________________________________________________________________
DETERMINATION DATE 20-December-95
DISTRIBUTION DATE 26-December-95
Run: 12/27/95 09:09:16 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S26 (POOL # 4075)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4075
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 24,568.06
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 9,773.46
SUBSERVICER ADVANCES THIS MONTH 43,463.98
MASTER SERVICER ADVANCES THIS MONTH 22,068.53
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 1,586,632.37
(B) TWO MONTHLY PAYMENTS: 3 975,986.52
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 8
AGGREGATE PRINCIPAL BALANCE 2,911,940.52
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 95,360,526.93
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 341
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 2,742,137.99
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 482,021.68
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 74.03859210 % 8.34482500 % 17.61658290 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 73.90736420 % 8.38700577 % 17.70563000 %
CLASS A-18 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1010 %
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 9.04638427
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 313.19
POOL TRADING FACTOR: 25.33590488
................................................................................
Run: 12/27/95 09:09:17 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-S27 (POOL # 4076)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4076
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760920Q27 13,123,000.00 0.00 7.000000 % 0.00
A-2 760920Q76 70,000.00 0.00 952.000000 % 0.00
A-3 760920Q35 14,026,000.00 0.00 7.000000 % 0.00
A-4 760920Q43 15,799,000.00 0.00 7.000000 % 0.00
A-5 760920Q50 13,201,000.00 0.00 7.000000 % 0.00
A-6 760920Q68 20,050,000.00 0.00 7.500000 % 0.00
A-7 760920Q84 16,484,000.00 15,399,042.83 8.000000 % 411,692.42
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 0.187536 % 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 6,483,355.57 8.000000 % 28,882.14
- -------------------------------------------------------------------------------
157,499,405.19 34,903,398.40 440,574.56
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 0.00 0.00 0.00 0.00 0.00
A-7 101,827.68 513,520.10 0.00 0.00 14,987,350.41
A-8 86,102.64 86,102.64 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 5,410.47 5,410.47 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
B 42,871.83 71,753.97 0.00 0.00 6,454,473.43
- -------------------------------------------------------------------------------
236,212.62 676,787.18 0.00 0.00 34,462,823.84
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED 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-7 934.181196 24.975274 6.177365 31.152639 0.000000 909.205922
A-8 1000.000000 0.000000 6.612598 6.612598 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 866.595968 3.860525 5.730450 9.590975 0.000000 862.735444
_______________________________________________________________________________
DETERMINATION DATE 20-December-95
DISTRIBUTION DATE 26-December-95
Run: 12/27/95 09:09:18 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S27 (POOL # 4076)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4076
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 9,748.01
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,737.79
SUBSERVICER ADVANCES THIS MONTH 3,330.15
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 298,926.28
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 34,462,823.84
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 162
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 285,086.43
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 81.42485870 % 18.57514130 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 81.27119980 % 18.72880020 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1880 %
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 8.65095390
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 134.25
POOL TRADING FACTOR: 21.88124063
................................................................................
Run: 12/27/95 09:09:18 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 46,773,810.00 527,719.44 7.125000 % 252,515.03
A-4 760920S74 14,926,190.00 168,402.80 12.375000 % 80,581.15
A-5 760920S33 15,000,000.00 169,235.55 6.375000 % 80,979.62
A-6 760920S58 54,705,000.00 1,827,776.02 7.500000 % 874,595.25
A-7 760920S66 7,815,000.00 261,110.85 11.500000 % 124,942.17
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 0.273746 % 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 6,971,676.54 8.000000 % 6,083.82
B 16,432,384.46 15,519,824.96 8.000000 % 13,543.35
- -------------------------------------------------------------------------------
365,162,840.46 88,248,746.16 1,433,240.39
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 3,103.77 255,618.80 0.00 0.00 275,204.41
A-4 1,720.27 82,301.42 0.00 0.00 87,821.65
A-5 890.58 81,870.20 0.00 0.00 88,255.93
A-6 11,315.82 885,911.07 0.00 0.00 953,180.77
A-7 2,478.70 127,420.87 0.00 0.00 136,168.68
A-8 59,216.01 59,216.01 0.00 0.00 8,967,000.00
A-9 5,500.94 5,500.94 0.00 0.00 833,000.00
A-10 313,018.71 313,018.71 0.00 0.00 47,400,000.00
A-11 37,000.92 37,000.92 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 19,941.53 19,941.53 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 46,039.35 52,123.17 0.00 0.00 6,965,592.72
B 102,489.38 116,032.73 0.00 0.00 15,506,281.61
- -------------------------------------------------------------------------------
602,715.98 2,035,956.37 0.00 0.00 86,815,505.77
===============================================================================
Run: 12/27/95 09:09:18
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 11.282370 5.398641 0.066357 5.464998 0.000000 5.883729
A-4 11.282370 5.398642 0.115252 5.513894 0.000000 5.883729
A-5 11.282370 5.398641 0.059372 5.458013 0.000000 5.883729
A-6 33.411498 15.987483 0.206852 16.194335 0.000000 17.424016
A-7 33.411497 15.987482 0.317172 16.304654 0.000000 17.424015
A-8 1000.000000 0.000000 6.603770 6.603770 0.000000 1000.000000
A-9 1000.000000 0.000000 6.603770 6.603770 0.000000 1000.000000
A-10 1000.000000 0.000000 6.603770 6.603770 0.000000 1000.000000
A-11 1000.000000 0.000000 6.603769 6.603769 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 954.598407 0.833028 6.303949 7.136977 0.000000 953.765378
B 944.465789 0.824188 6.237035 7.061223 0.000000 943.641603
_______________________________________________________________________________
DETERMINATION DATE 20-December-95
DISTRIBUTION DATE 26-December-95
Run: 12/27/95 09:09:19 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S28 (POOL # 4077)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4077
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 21,674.69
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 9,203.00
SUBSERVICER ADVANCES THIS MONTH 19,172.87
MASTER SERVICER ADVANCES THIS MONTH 1,667.55
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 1,072,720.80
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 2 331,375.05
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 1,054,216.40
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 86,815,505.77
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 326
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 214,632.85
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,356,230.27
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 74.51351720 % 7.90002900 % 17.58645380 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 74.11536780 % 8.02344311 % 17.86118900 %
CLASS A-14 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2757 %
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 8.69802659
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 309.18
POOL TRADING FACTOR: 23.77446338
................................................................................
Run: 12/27/95 09:09:20 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 25,859,355.30 7.250083 % 1,246,795.82
S 760920U30 0.00 0.00 0.250000 % 0.00
R 760920U48 100.00 0.00 7.250083 % 0.00
B 6,095,852.88 4,877,638.84 7.250083 % 4,437.21
- -------------------------------------------------------------------------------
116,111,466.88 30,736,994.14 1,251,233.03
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 153,792.57 1,400,588.39 0.00 0.00 24,612,559.48
S 6,303.42 6,303.42 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B 29,008.64 33,445.85 0.00 0.00 4,873,201.63
- -------------------------------------------------------------------------------
189,104.63 1,440,337.66 0.00 0.00 29,485,761.11
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 235.051897 11.332909 1.397917 12.730826 0.000000 223.718988
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 800.156916 0.727906 4.758750 5.486656 0.000000 799.429010
_______________________________________________________________________________
DETERMINATION DATE 20-December-95
DISTRIBUTION DATE 26-December-95
Run: 12/27/95 09:09:21 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S29 (POOL # 4078)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4078
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 10,653.71
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,070.55
SPREAD 3,993.61
SUBSERVICER ADVANCES THIS MONTH 17,659.55
MASTER SERVICER ADVANCES THIS MONTH 7,139.21
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 1,218,945.03
(B) TWO MONTHLY PAYMENTS: 2 511,133.09
(C) THREE OR MORE MONTHLY PAYMENTS: 1 211,579.63
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 423,250.06
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 29,485,761.11
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 93
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 2
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 943,841.46
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,223,271.44
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 84.13104800 % 15.86895200 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 83.47269510 % 16.52730490 %
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 8.20862352
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 318.60
POOL TRADING FACTOR: 25.39435760
................................................................................
Run: 12/27/95 09:09:21 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 1,329,435.13 6.500000 % 188,928.15
A-4 760920Z50 26,677,000.00 4,144,115.60 7.000000 % 588,926.89
A-5 760920Y85 11,517,000.00 3,945,812.63 7.000000 % 222,717.76
A-6 760920Y93 5,775,000.00 5,775,000.00 7.000000 % 0.00
A-7 760920Z68 25,900,000.00 32,306,408.34 7.000000 % 0.00
A-8 760920Z84 4,709,000.00 5,873,779.03 7.000000 % 0.00
A-9 760920Z76 50,000.00 11,707.63 4623.730000 % 188.99
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 0.133234 % 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 6,162,364.62 8.000000 % 5,707.90
B 14,467,386.02 13,783,310.60 8.000000 % 12,766.81
- -------------------------------------------------------------------------------
321,497,464.02 109,177,933.58 1,019,236.50
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 7,147.64 196,075.79 0.00 0.00 1,140,506.98
A-4 23,994.51 612,921.40 0.00 0.00 3,555,188.71
A-5 22,846.33 245,564.09 0.00 0.00 3,723,094.87
A-6 33,437.36 33,437.36 0.00 0.00 5,775,000.00
A-7 0.00 0.00 188,454.05 0.00 32,494,862.39
A-8 0.00 0.00 34,263.71 0.00 5,908,042.74
A-9 44,775.80 44,964.79 0.00 0.00 11,518.64
A-10 132,574.89 132,574.89 0.00 0.00 20,035,000.00
A-11 104,623.98 104,623.98 0.00 0.00 15,811,000.00
A-12 0.00 0.00 0.00 0.00 0.00
A-13 0.00 0.00 0.00 0.00 0.00
A-14 0.00 0.00 0.00 0.00 0.00
A-15 0.00 0.00 0.00 0.00 0.00
A-16 0.00 0.00 0.00 0.00 0.00
A-17 0.00 0.00 0.00 0.00 0.00
A-18 0.00 0.00 0.00 0.00 0.00
A-19 0.00 0.00 0.00 0.00 0.00
A-20 0.00 0.00 0.00 0.00 0.00
A-21 0.00 0.00 0.00 0.00 0.00
A-22 0.00 0.00 0.00 0.00 0.00
A-23 12,065.50 12,065.50 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 40,891.59 46,599.49 0.00 0.00 6,156,656.72
B 91,461.86 104,228.67 0.00 0.00 13,770,543.79
- -------------------------------------------------------------------------------
513,819.46 1,533,055.96 222,717.76 0.00 108,381,414.84
===============================================================================
Run: 12/27/95 09:09:21
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 53.177405 7.557126 0.285906 7.843032 0.000000 45.620279
A-4 155.344139 22.076204 0.899446 22.975650 0.000000 133.267935
A-5 342.607678 19.338175 1.983705 21.321880 0.000000 323.269503
A-6 1000.000000 0.000000 5.790019 5.790019 0.000000 1000.000000
A-7 1247.351673 0.000000 0.000000 0.000000 7.276218 1254.627892
A-8 1247.351673 0.000000 0.000000 0.000000 7.276218 1254.627891
A-9 234.152600 3.779800 895.516000 899.295800 0.000000 230.372800
A-10 1000.000000 0.000000 6.617164 6.617164 0.000000 1000.000000
A-11 1000.000000 0.000000 6.617164 6.617164 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 958.246233 0.887577 6.358633 7.246210 0.000000 957.358656
B 952.716032 0.882453 6.321935 7.204388 0.000000 951.833577
_______________________________________________________________________________
DETERMINATION DATE 20-December-95
DISTRIBUTION DATE 26-December-95
Run: 12/27/95 09:09:23 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S30 (POOL # 4079)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4079
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 28,144.69
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 12,019.86
SUBSERVICER ADVANCES THIS MONTH 24,196.88
MASTER SERVICER ADVANCES THIS MONTH 4,503.33
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 1,059,877.24
(B) TWO MONTHLY PAYMENTS: 4 1,360,492.40
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 790,052.39
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 108,381,414.84
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 408
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 576,823.52
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 695,392.54
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 81.73103800 % 5.64433200 % 12.62463040 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 81.61382140 % 5.68054655 % 12.70563210 %
CLASS A-23 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1324 %
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 8.56965037
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 311.35
POOL TRADING FACTOR: 33.71143694
................................................................................
Run: 12/27/95 09:09:24 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-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 7,888,244.80 7.000000 % 517,861.62
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 2,569,141.05 7.500000 % 168,663.57
A-8 760920Y51 15,000,000.00 7,097,228.20 7.500000 % 103,676.00
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 1,265.85 3123.270000 % 83.10
A-12 760920X78 10,000.00 0.00 1595.300000 % 0.00
A-13 760920X94 0.00 0.00 0.214450 % 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 10,225,009.26 7.500000 % 45,439.02
- -------------------------------------------------------------------------------
261,801,192.58 73,185,889.16 835,723.31
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 45,832.33 563,693.95 0.00 0.00 7,370,383.18
A-4 152,324.93 152,324.93 0.00 0.00 24,469,000.00
A-5 130,331.23 130,331.23 0.00 0.00 20,936,000.00
A-6 0.00 0.00 0.00 0.00 0.00
A-7 15,993.47 184,657.04 0.00 0.00 2,400,477.48
A-8 44,181.82 147,857.82 0.00 0.00 6,993,552.20
A-9 0.00 0.00 0.00 0.00 0.00
A-10 0.00 0.00 0.00 0.00 0.00
A-11 3,281.60 3,364.70 0.00 0.00 1,182.75
A-12 0.00 0.00 0.00 0.00 0.00
A-13 13,027.09 13,027.09 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
B 63,652.96 109,091.98 0.00 0.00 10,179,570.24
- -------------------------------------------------------------------------------
468,625.43 1,304,348.74 0.00 0.00 72,350,165.85
===============================================================================
Run: 12/27/95 09:09:24
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-3 263.204698 17.279333 1.529274 18.808607 0.000000 245.925365
A-4 1000.000000 0.000000 6.225221 6.225221 0.000000 1000.000000
A-5 1000.000000 0.000000 6.225221 6.225221 0.000000 1000.000000
A-6 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-7 69.624419 4.570828 0.433427 5.004255 0.000000 65.053590
A-8 473.148547 6.911733 2.945455 9.857188 0.000000 466.236813
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 25.317000 1.662000 65.632000 67.294000 0.000000 23.655000
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 866.453325 3.850441 5.393864 9.244305 0.000000 862.602885
_______________________________________________________________________________
DETERMINATION DATE 20-December-95
DISTRIBUTION DATE 26-December-95
Run: 12/27/95 09:09:25 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S31 (POOL # 4080)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4080
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 17,468.62
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 7,792.25
SUBSERVICER ADVANCES THIS MONTH 9,499.97
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 458,278.43
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 2 438,295.11
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 72,350,165.85
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 292
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 510,491.79
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 86.02871490 % 13.97128510 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 85.93013560 % 14.06986440 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2130 %
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 8.12567965
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 136.67
POOL TRADING FACTOR: 27.63553716
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: 168,663.57 0.00 0.00
CLASS A-7 ENDING BAL: 2,400,477.48 0.00 0.00
CLASS A-8 PRIN DIST: 103,676.00 N/A 0.00
CLASS A-8 ENDING BAL: 6,993,552.20 N/A 0.00
................................................................................
Run: 12/27/95 09:09:25 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 11,104,797.57 7.750000 % 270,112.37
A-10 760920W20 65,701,000.00 65,701,000.00 7.750000 % 0.00
A-11 760920U55 2,522,000.00 622,415.04 7.750000 % 57,260.88
A-12 760920U63 2,475,000.00 2,475,000.00 7.750000 % 0.00
A-13 760920U89 10,958,000.00 10,958,000.00 7.750000 % 0.00
A-14 760920W46 6,968,000.00 8,867,584.96 7.750000 % 0.00
A-15 760920V54 23,788,000.00 0.00 7.750000 % 0.00
A-16 760920W53 16,332,000.00 11,080,885.45 7.750000 % 30,012.24
A-17 760920W38 0.00 0.00 0.333586 % 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 8,208,896.49 7.750000 % 20,624.54
B 20,436,665.48 19,493,872.21 7.750000 % 39,746.20
- -------------------------------------------------------------------------------
430,245,573.48 138,512,451.72 417,756.23
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 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 71,707.28 341,819.65 0.00 0.00 10,834,685.20
A-10 424,252.72 424,252.72 0.00 0.00 65,701,000.00
A-11 4,019.13 61,280.01 0.00 0.00 565,154.16
A-12 15,981.88 15,981.88 0.00 0.00 2,475,000.00
A-13 70,759.37 70,759.37 0.00 0.00 10,958,000.00
A-14 0.00 0.00 57,260.88 0.00 8,924,845.84
A-15 0.00 0.00 0.00 0.00 0.00
A-16 71,552.88 101,565.12 0.00 0.00 11,050,873.21
A-17 38,498.89 38,498.89 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 53,007.51 73,632.05 0.00 0.00 8,188,271.95
B 125,878.27 165,624.47 0.00 9,231.43 19,444,894.59
- -------------------------------------------------------------------------------
875,657.93 1,293,414.16 57,260.88 9,231.43 138,142,724.95
===============================================================================
Run: 12/27/95 09:09:25
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-9 425.096565 10.340021 2.744986 13.085007 0.000000 414.756544
A-10 1000.000000 0.000000 6.457325 6.457325 0.000000 1000.000000
A-11 246.794227 22.704552 1.593628 24.298180 0.000000 224.089675
A-12 1000.000000 0.000000 6.457325 6.457325 0.000000 1000.000000
A-13 1000.000000 0.000000 6.457325 6.457325 0.000000 1000.000000
A-14 1272.615522 0.000000 0.000000 0.000000 8.217692 1280.833215
A-15 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-16 678.476944 1.837634 4.381146 6.218780 0.000000 676.639310
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 953.867563 2.396556 6.159433 8.555989 0.000000 951.471007
B 953.867559 1.944848 6.159432 8.104280 0.000000 951.471002
_______________________________________________________________________________
DETERMINATION DATE 20-December-95
DISTRIBUTION DATE 26-December-95
Run: 12/27/95 09:09:27 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 42,527.25
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 14,476.41
SUBSERVICER ADVANCES THIS MONTH 44,932.48
MASTER SERVICER ADVANCES THIS MONTH 5,378.69
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,678,700.45
(B) TWO MONTHLY PAYMENTS: 2 1,042,057.71
(C) THREE OR MORE MONTHLY PAYMENTS: 4 1,760,106.29
FORECLOSURES
NUMBER OF LOANS 6
AGGREGATE PRINCIPAL BALANCE 1,388,239.95
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 138,142,724.95
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 500
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 2
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 712,136.02
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 21,719.46
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 79.99979900 % 5.92646800 % 14.07373270 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 79.99665450 % 5.92740005 % 14.07594540 %
CLASS A-17 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3337 %
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 8.57953560
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 312.98
POOL TRADING FACTOR: 32.10787826
................................................................................
Run: 12/27/95 09:09:27 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 4,491,901.63 7.000000 % 416,442.38
A-4 7609203Q9 70,830,509.00 4,492,976.83 6.725000 % 416,542.06
A-5 7609203R7 355,932.00 22,577.76 651.725000 % 2,093.17
A-6 7609203S5 17,000,000.00 3,666,415.23 6.823529 % 339,911.87
A-7 7609203W6 11,800,000.00 11,800,000.00 8.000000 % 0.00
A-8 7609204H8 36,700,000.00 24,347,014.43 8.000000 % 59,984.45
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 0.194561 % 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 6,951,276.59 8.000000 % 5,986.62
B 15,322,642.27 14,534,354.20 8.000000 % 12,517.36
- -------------------------------------------------------------------------------
322,581,934.27 118,806,516.67 1,253,477.91
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 26,007.90 442,450.28 0.00 0.00 4,075,459.25
A-4 24,992.14 441,534.20 0.00 0.00 4,076,434.77
A-5 12,170.89 14,264.06 0.00 0.00 20,484.59
A-6 20,693.20 360,605.07 0.00 0.00 3,326,503.36
A-7 78,081.66 78,081.66 0.00 0.00 11,800,000.00
A-8 161,106.37 221,090.82 0.00 0.00 24,287,029.98
A-9 99,256.34 99,256.34 0.00 0.00 15,000,000.00
A-10 211,746.85 211,746.85 0.00 0.00 32,000,000.00
A-11 9,925.63 9,925.63 0.00 0.00 1,500,000.00
A-12 0.00 0.00 0.00 0.00 0.00
A-13 19,119.37 19,119.37 0.00 0.00 0.00
R-I 0.01 0.01 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 45,997.21 51,983.83 0.00 0.00 6,945,289.97
B 96,175.13 108,692.49 0.00 0.00 14,521,836.84
- -------------------------------------------------------------------------------
805,272.70 2,058,750.61 0.00 0.00 117,553,038.76
===============================================================================
Run: 12/27/95 09:09:27
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 63.432790 5.880828 0.367273 6.248101 0.000000 57.551962
A-4 63.432790 5.880828 0.352844 6.233672 0.000000 57.551962
A-5 63.432791 5.880814 34.194425 40.075239 0.000000 57.551976
A-6 215.671484 19.994816 1.217247 21.212063 0.000000 195.676668
A-7 1000.000000 0.000000 6.617090 6.617090 0.000000 1000.000000
A-8 663.406388 1.634454 4.389819 6.024273 0.000000 661.771934
A-9 1000.000000 0.000000 6.617089 6.617089 0.000000 1000.000000
A-10 1000.000000 0.000000 6.617089 6.617089 0.000000 1000.000000
A-11 1000.000000 0.000000 6.617087 6.617087 0.000000 1000.000000
A-12 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-I 0.000000 0.000000 0.100000 0.100000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 957.595880 0.824706 6.336496 7.161202 0.000000 956.771173
B 948.554038 0.816920 6.276666 7.093586 0.000000 947.737119
_______________________________________________________________________________
DETERMINATION DATE 20-December-95
DISTRIBUTION DATE 26-December-95
Run: 12/27/95 09:09:28 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S33 (POOL # 4082)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4082
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 30,117.79
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 12,238.77
SUBSERVICER ADVANCES THIS MONTH 33,600.01
MASTER SERVICER ADVANCES THIS MONTH 22,160.93
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,087,148.09
(B) TWO MONTHLY PAYMENTS: 2 591,420.82
(C) THREE OR MORE MONTHLY PAYMENTS: 2 396,561.31
FORECLOSURES
NUMBER OF LOANS 8
AGGREGATE PRINCIPAL BALANCE 2,236,065.09
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 117,553,038.76
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 437
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 2,908,088.86
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,151,158.69
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 81.91544420 % 5.85092200 % 12.23363380 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 81.73834800 % 5.90821815 % 12.35343380 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1960 %
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 8.63642800
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 313.90
POOL TRADING FACTOR: 36.44129639
................................................................................
Run: 12/27/95 09:09:29 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 4,788,331.46 7.300000 % 1,005,804.82
A-4 7609203H9 72,404,250.00 478,316.24 6.475000 % 100,471.90
A-5 7609203J5 76,215.00 503.48 2883.250000 % 105.76
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 7,314,245.79 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 13,627,332.97 7.500000 % 0.00
A-12 7609203Y2 0.00 0.00 0.278454 % 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 11,377,422.44 7.500000 % 10,387.46
B 16,042,796.83 15,441,653.33 7.500000 % 14,098.06
- -------------------------------------------------------------------------------
427,807,906.83 182,993,805.71 1,130,868.00
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 29,042.21 1,034,847.03 0.00 0.00 3,782,526.64
A-4 2,573.22 103,045.12 0.00 0.00 377,844.34
A-5 1,206.11 1,311.87 0.00 0.00 397.72
A-6 276,847.49 276,847.49 0.00 0.00 44,428,000.00
A-7 93,470.61 93,470.61 0.00 0.00 15,000,000.00
A-8 36,141.98 36,141.98 9,435.83 0.00 7,323,681.62
A-9 190,293.71 190,293.71 0.00 0.00 30,538,000.00
A-10 249,254.97 249,254.97 0.00 0.00 40,000,000.00
A-11 0.00 0.00 84,917.01 0.00 13,712,249.98
A-12 42,336.26 42,336.26 0.00 0.00 0.00
R-I 0.04 0.04 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 70,896.98 81,284.44 0.00 0.00 11,367,034.98
B 96,222.72 110,320.78 0.00 0.00 15,427,555.27
- -------------------------------------------------------------------------------
1,088,286.30 2,219,154.30 94,352.84 0.00 181,957,290.55
===============================================================================
Run: 12/27/95 09:09:29
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 96.835695 20.340657 0.587328 20.927985 0.000000 76.495038
A-4 6.606190 1.387652 0.035540 1.423192 0.000000 5.218538
A-5 6.606049 1.387653 15.825100 17.212753 0.000000 5.218395
A-6 1000.000000 0.000000 6.231374 6.231374 0.000000 1000.000000
A-7 1000.000000 0.000000 6.231374 6.231374 0.000000 1000.000000
A-8 1044.086817 0.000000 5.159160 5.159160 1.346937 1045.433754
A-9 1000.000000 0.000000 6.231374 6.231374 0.000000 1000.000000
A-10 1000.000000 0.000000 6.231374 6.231374 0.000000 1000.000000
A-11 1256.218528 0.000000 0.000000 0.000000 7.827968 1264.046496
R-I 0.000000 0.000000 0.400000 0.400000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 967.044812 0.882901 6.026018 6.908919 0.000000 966.161911
B 962.528759 0.878778 5.997877 6.876655 0.000000 961.649981
_______________________________________________________________________________
DETERMINATION DATE 20-December-95
DISTRIBUTION DATE 26-December-95
Run: 12/27/95 09:09:30 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S34 (POOL # 4083)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4083
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 51,358.85
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 19,160.14
SUBSERVICER ADVANCES THIS MONTH 25,703.57
MASTER SERVICER ADVANCES THIS MONTH 6,338.07
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,471,618.16
(B) TWO MONTHLY PAYMENTS: 1 259,153.51
(C) THREE OR MORE MONTHLY PAYMENTS: 1 231,506.21
FORECLOSURES
NUMBER OF LOANS 6
AGGREGATE PRINCIPAL BALANCE 1,500,111.04
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 181,957,290.55
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 679
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 851,632.62
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 869,443.86
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 85.34427130 % 6.21738100 % 8.43834760 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 85.27424200 % 6.24708960 % 8.47866840 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2782 %
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 8.24235355
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 313.57
POOL TRADING FACTOR: 42.53247489
COMPONENTS
ACCRUAL NON-ACCRUAL
CLASS A-8 PRINCIPAL DISTRIBUTION: 0.00 0.00
CLASS A-8 ENDING BALANCE: 1,523,681.62 5,800,000.00
................................................................................
Run: 12/27/95 09:09:31 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-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 9,998,736.08 6.500000 % 529,909.34
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 6,950.01 2775.250000 % 95.71
A-11 7609203B2 0.00 0.00 0.448588 % 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 5,165,661.37 7.000000 % 23,285.30
- -------------------------------------------------------------------------------
146,754,518.99 58,651,347.46 553,290.35
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 54,042.16 583,951.50 0.00 0.00 9,468,826.74
A-5 112,421.92 112,421.92 0.00 0.00 20,800,000.00
A-6 18,226.98 18,226.98 0.00 0.00 3,680,000.00
A-7 15,308.34 15,308.34 0.00 0.00 2,800,000.00
A-8 7,974.31 7,974.31 0.00 0.00 1,200,000.00
A-9 87,309.92 87,309.92 0.00 0.00 15,000,000.00
A-10 16,038.43 16,134.14 0.00 0.00 6,854.30
A-11 21,877.62 21,877.62 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
B 30,067.56 53,352.86 0.00 0.00 5,142,376.07
- -------------------------------------------------------------------------------
363,267.24 916,557.59 0.00 0.00 58,098,057.11
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 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-4 999.873608 52.990934 5.404216 58.395150 0.000000 946.882674
A-5 1000.000000 0.000000 5.404900 5.404900 0.000000 1000.000000
A-6 1000.000000 0.000000 4.952984 4.952984 0.000000 1000.000000
A-7 176.211454 0.000000 0.963395 0.963395 0.000000 176.211454
A-8 176.211454 0.000000 1.170971 1.170971 0.000000 176.211454
A-9 403.225806 0.000000 2.347041 2.347041 0.000000 403.225807
A-10 347.500500 4.785500 801.921500 806.707000 0.000000 342.715000
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 874.895374 3.943774 5.092469 9.036243 0.000000 870.951600
_______________________________________________________________________________
DETERMINATION DATE 20-December-95
DISTRIBUTION DATE 26-December-95
Run: 12/27/95 09:09:32 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S35 (POOL # 4084)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4084
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 14,820.50
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,211.62
SUBSERVICER ADVANCES THIS MONTH 5,752.13
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 236,072.13
(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 58,098,057.11
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 235
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 288,907.17
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 91.19259560 % 8.80740440 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 91.14879860 % 8.85120140 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.4470 %
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 7.87571309
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 137.37
POOL TRADING FACTOR: 39.58859837
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: 12/27/95 09:09:33 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-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 40,835,134.91 5.700000 % 833,723.91
A-3 7609204R6 19,990,000.00 17,018,855.23 6.400000 % 177,725.53
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 0.349391 % 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 8,935,897.49 7.000000 % 40,882.94
- -------------------------------------------------------------------------------
260,444,078.54 129,049,887.63 1,052,332.38
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 193,703.88 1,027,427.79 0.00 0.00 40,001,411.00
A-3 90,644.16 268,369.69 0.00 0.00 16,841,129.70
A-4 216,403.67 216,403.67 0.00 0.00 38,524,000.00
A-5 103,838.18 103,838.18 0.00 0.00 17,825,000.00
A-6 34,434.08 34,434.08 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 60,690.92 60,690.92 0.00 0.00 0.00
A-12 37,523.11 37,523.11 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
B 52,055.39 92,938.33 0.00 0.00 8,895,014.55
- -------------------------------------------------------------------------------
789,293.39 1,841,625.77 0.00 0.00 127,997,555.25
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 745.534021 15.221440 3.536485 18.757925 0.000000 730.312581
A-3 851.368446 8.890722 4.534475 13.425197 0.000000 842.477724
A-4 1000.000000 0.000000 5.617373 5.617373 0.000000 1000.000000
A-5 1000.000000 0.000000 5.825424 5.825424 0.000000 1000.000000
A-6 1000.000000 0.000000 5.825424 5.825424 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 857.729902 3.924230 4.996640 8.920870 0.000000 853.805672
_______________________________________________________________________________
DETERMINATION DATE 20-December-95
DISTRIBUTION DATE 26-December-95
Run: 12/27/95 09:09:33 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S36 (POOL # 4085)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4085
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 31,021.76
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 13,816.94
SUBSERVICER ADVANCES THIS MONTH 25,335.50
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 1,564,069.29
(B) TWO MONTHLY PAYMENTS: 1 266,520.76
(C) THREE OR MORE MONTHLY PAYMENTS: 1 133,758.62
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 467,230.75
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 127,997,555.25
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 518
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 461,911.67
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 93.07562550 % 6.92437450 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 93.05063720 % 6.94936280 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3493 %
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 7.76329891
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 137.24
POOL TRADING FACTOR: 49.14588804
................................................................................
Run: 12/27/95 09:09:34 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S37 (POOL # 4086)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4086
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 7609206K9 71,071,000.00 0.00 6.250000 % 0.00
A-2 7609206L7 59,799,000.00 0.00 6.750000 % 0.00
A-3 7609206M5 10,000,000.00 0.00 6.750000 % 0.00
A-4 7609206N3 34,297,000.00 0.00 6.750000 % 0.00
A-5 7609206J2 193,000.00 0.00 1008.609700 % 0.00
A-6 7609206R4 16,418,000.00 0.00 7.650000 % 0.00
A-7 7609206S2 48,219,000.00 4,585,257.12 7.650000 % 2,565,654.82
A-8 7609206T0 26,191,000.00 26,191,000.00 7.650000 % 0.00
A-9 7609206U7 51,291,000.00 51,291,000.00 7.650000 % 0.00
A-10 7609206P8 21,624,652.00 21,624,652.00 7.650000 % 0.00
A-11 7609206Q6 10,902,000.00 10,902,000.00 7.650000 % 0.00
A-12 7609206G8 0.00 0.00 0.350000 % 0.00
A-13 7609206H6 0.00 0.00 0.103791 % 0.00
R-I 7609206V5 100.00 0.00 8.000000 % 0.00
R-II 7609206W3 100.00 0.00 8.000000 % 0.00
M 7609206X1 9,408,759.00 9,001,772.97 8.000000 % 7,536.18
B 16,935,768.50 16,203,193.63 8.000000 % 13,565.13
- -------------------------------------------------------------------------------
376,350,379.50 139,798,875.72 2,586,756.13
===============================================================================
_______________________________________________________________________________
REMAINING
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 28,900.94 2,594,555.76 0.00 0.00 2,019,602.30
A-8 165,082.29 165,082.29 0.00 0.00 26,191,000.00
A-9 323,287.98 323,287.98 0.00 0.00 51,291,000.00
A-10 136,300.52 136,300.52 0.00 0.00 21,624,652.00
A-11 68,715.48 68,715.48 0.00 0.00 10,902,000.00
A-12 33,045.82 33,045.82 0.00 0.00 0.00
A-13 11,955.07 11,955.07 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 59,334.19 66,870.37 0.00 0.00 8,994,236.79
B 106,801.55 120,366.68 0.00 0.00 16,189,628.50
- -------------------------------------------------------------------------------
933,423.84 3,520,179.97 0.00 0.00 137,212,119.59
===============================================================================
Run: 12/27/95 09:09:34
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 95.092331 53.208379 0.599368 53.807747 0.000000 41.883952
A-8 1000.000000 0.000000 6.303016 6.303016 0.000000 1000.000000
A-9 1000.000000 0.000000 6.303016 6.303016 0.000000 1000.000000
A-10 1000.000000 0.000000 6.303016 6.303016 0.000000 1000.000000
A-11 1000.000000 0.000000 6.303016 6.303016 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 956.743920 0.800975 6.306272 7.107247 0.000000 955.942945
B 956.743925 0.800975 6.306271 7.107246 0.000000 955.942950
_______________________________________________________________________________
DETERMINATION DATE 20-December-95
DISTRIBUTION DATE 26-December-95
Run: 12/27/95 09:09:35 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S37 (POOL # 4086)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4086
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 35,295.06
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 14,441.21
SUBSERVICER ADVANCES THIS MONTH 44,155.78
MASTER SERVICER ADVANCES THIS MONTH 3,023.78
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 2,930,637.01
(B) TWO MONTHLY PAYMENTS: 1 185,693.26
(C) THREE OR MORE MONTHLY PAYMENTS: 3 1,254,579.77
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,437,969.74
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 137,212,119.59
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 487
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 395,900.52
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,469,718.11
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 81.97055130 % 6.43908800 % 11.59036050 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 81.64603440 % 6.55498714 % 11.79897850 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1049 %
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 8.53670292
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 316.12
POOL TRADING FACTOR: 36.45861066
................................................................................
Run: 12/27/95 09:09:36 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-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 41,242,259.11 7.500000 % 1,254,228.98
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 9,768,817.81 7.500000 % 0.00
A-9 7609206B9 9,248,000.00 11,549,365.03 7.500000 % 0.00
A-10 7609205S3 0.00 0.00 0.199903 % 0.00
R 7609206D5 100.00 0.00 7.500000 % 0.00
M 7609206C7 9,625,924.00 9,345,601.26 7.500000 % 8,567.48
B 18,182,304.74 17,652,806.10 7.500000 % 16,183.02
- -------------------------------------------------------------------------------
427,814,328.74 212,097,849.31 1,278,979.48
===============================================================================
_______________________________________________________________________________
REMAINING
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-5 257,058.99 1,511,287.97 0.00 0.00 39,988,030.13
A-6 287,847.92 287,847.92 0.00 0.00 46,182,000.00
A-7 475,925.76 475,925.76 0.00 0.00 76,357,000.00
A-8 52,886.18 52,886.18 8,001.91 0.00 9,776,819.72
A-9 0.00 0.00 71,986.07 0.00 11,621,351.10
A-10 35,235.92 35,235.92 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 58,250.23 66,817.71 0.00 0.00 9,337,033.78
B 110,028.23 126,211.25 0.00 0.00 17,636,623.08
- -------------------------------------------------------------------------------
1,277,233.23 2,556,212.71 79,987.98 0.00 210,898,857.81
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-5 589.023667 17.912951 3.671327 21.584278 0.000000 571.110716
A-6 1000.000000 0.000000 6.232903 6.232903 0.000000 1000.000000
A-7 1000.000000 0.000000 6.232903 6.232903 0.000000 1000.000000
A-8 1026.891392 0.000000 5.559359 5.559359 0.841155 1027.732547
A-9 1248.850025 0.000000 0.000000 0.000000 7.783961 1256.633986
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 970.878355 0.890042 6.051391 6.941433 0.000000 969.988313
B 970.878354 0.890042 6.051391 6.941433 0.000000 969.988312
_______________________________________________________________________________
DETERMINATION DATE 20-December-95
DISTRIBUTION DATE 26-December-95
Run: 12/27/95 09:09:37 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S38 (POOL # 4087)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4087
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 59,705.17
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 22,292.75
SUBSERVICER ADVANCES THIS MONTH 28,911.45
MASTER SERVICER ADVANCES THIS MONTH 821.76
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,747,760.29
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 2 467,079.69
FORECLOSURES
NUMBER OF LOANS 6
AGGREGATE PRINCIPAL BALANCE 1,760,802.29
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 210,898,857.81
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 786
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 110,855.65
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,004,553.04
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 87.27077740 % 4.40626900 % 8.32295380 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 87.21014560 % 4.42725668 % 8.36259770 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1996 %
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 8.16347628
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 315.10
POOL TRADING FACTOR: 49.29681959
COMPONENTS
ACCRUAL NON-ACCRUAL
CLASS A-8 PRINCIPAL DISTRIBUTION: 0.00 0.00
CLASS A-8 ENDING BALANCE: 1,291,819.72 8,485,000.00
................................................................................
Run: 12/27/95 09:09:38 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S39 (POOL # 4088)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4088
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 7609205G9 8,800,000.00 0.00 7.500000 % 0.00
A-2 7609204P0 15,008,000.00 0.00 5.350000 % 0.00
A-3 7609204S4 32,074,000.00 0.00 6.400000 % 0.00
A-4 7609204T2 27,018,800.00 0.00 0.000000 % 0.00
A-5 7609204U9 0.00 0.00 0.000000 % 0.00
A-6 7609205L8 13,180,000.00 1,012,232.17 7.500000 % 534,453.94
A-7 7609205M6 29,879,000.00 29,879,000.00 7.500000 % 0.00
A-8 7609205N4 19,565,000.00 19,565,000.00 7.500000 % 0.00
A-9 7609205P9 8,765,000.00 0.00 7.500000 % 0.00
A-10 7609205H7 16,710,000.00 0.00 7.500000 % 0.00
A-11 7609205J3 4,072,000.00 0.00 7.500000 % 0.00
A-12 7609205K0 0.00 0.00 0.153664 % 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 7,644,229.36 7.500000 % 33,506.71
- -------------------------------------------------------------------------------
183,802,829.51 58,100,461.53 567,960.65
===============================================================================
_______________________________________________________________________________
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 6,310.01 540,763.95 0.00 0.00 477,778.23
A-7 186,258.53 186,258.53 0.00 0.00 29,879,000.00
A-8 121,963.53 121,963.53 0.00 0.00 19,565,000.00
A-9 0.00 0.00 0.00 0.00 0.00
A-10 0.00 0.00 0.00 0.00 0.00
A-11 0.00 0.00 0.00 0.00 0.00
A-12 7,420.60 7,420.60 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
B 47,652.30 81,159.01 0.00 0.00 7,610,722.65
- -------------------------------------------------------------------------------
369,604.97 937,565.62 0.00 0.00 57,532,500.88
===============================================================================
_______________________________________________________________________________
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-6 76.800620 40.550375 0.478756 41.029131 0.000000 36.250245
A-7 1000.000000 0.000000 6.233761 6.233761 0.000000 1000.000000
A-8 1000.000000 0.000000 6.233761 6.233761 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 875.544454 3.837748 5.457934 9.295682 0.000000 871.706708
_______________________________________________________________________________
DETERMINATION DATE 20-December-95
DISTRIBUTION DATE 26-December-95
Run: 12/27/95 09:09:38 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S39 (POOL # 4088)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4088
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 17,377.26
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,336.89
SUBSERVICER ADVANCES THIS MONTH 8,492.51
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 556,580.93
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 267,853.85
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 57,532,500.88
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 227
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 313,290.73
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 86.84308320 % 13.15691680 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 86.77143780 % 13.22856220 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1521 %
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 8.13686551
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 138.19
POOL TRADING FACTOR: 31.30120523
................................................................................
Run: 12/27/95 09:09:39 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-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 61,729,716.18 7.982379 % 1,506,970.32
R 7609206F0 100.00 0.00 7.982379 % 0.00
B 11,237,146.51 9,352,914.64 7.982379 % 7,525.88
- -------------------------------------------------------------------------------
187,272,146.51 71,082,630.82 1,514,496.20
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 405,709.80 1,912,680.12 0.00 0.00 60,222,745.86
R 0.00 0.00 0.00 0.00 0.00
B 61,470.71 68,996.59 0.00 0.00 9,345,388.76
- -------------------------------------------------------------------------------
467,180.51 1,981,676.71 0.00 0.00 69,568,134.62
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 350.667488 8.560634 2.304712 10.865346 0.000000 342.106854
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 832.321144 0.669732 5.470313 6.140045 0.000000 831.651412
_______________________________________________________________________________
DETERMINATION DATE 20-December-95
DISTRIBUTION DATE 26-December-95
Run: 12/27/95 09:09:40 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S40 (POOL # 4089)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4089
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 22,185.85
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 7,317.05
SUBSERVICER ADVANCES THIS MONTH 42,627.19
MASTER SERVICER ADVANCES THIS MONTH 2,074.80
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,375,138.73
(B) TWO MONTHLY PAYMENTS: 1 308,534.48
(C) THREE OR MORE MONTHLY PAYMENTS: 4 1,631,940.56
FORECLOSURES
NUMBER OF LOANS 6
AGGREGATE PRINCIPAL BALANCE 2,424,213.15
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 69,568,134.62
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 227
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 264,263.83
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,457,299.09
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 86.84219400 % 13.15780600 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 86.56656700 % 13.43343300 %
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 8.48789417
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 320.60
POOL TRADING FACTOR: 37.14814825
TOTAL BALANCE OF CONVERTED LOANS REMAINING IN POOL: 0.00
TOTAL REPURCHASE OF CONVERTING AND CONVERTED
LOANS IN THIS DISTRIBUTION: 0.00
................................................................................
Run: 12/27/95 09:09:40 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 3,891,578.01 6.000000 % 567,886.22
A-5 7609207R3 14,917,608.00 1,312,583.01 6.525000 % 191,541.28
A-6 7609207S1 74,963.00 6,595.90 691.518900 % 962.52
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 0.400596 % 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 5,494,398.67 7.000000 % 24,697.51
- -------------------------------------------------------------------------------
156,959,931.35 70,805,155.59 785,087.53
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 19,337.89 587,224.11 0.00 0.00 3,323,691.79
A-5 7,093.15 198,634.43 0.00 0.00 1,121,041.73
A-6 3,777.55 4,740.07 0.00 0.00 5,633.38
A-7 35,943.62 35,943.62 0.00 0.00 6,200,000.00
A-8 81,163.01 81,163.01 0.00 0.00 14,000,000.00
A-9 81,742.75 81,742.75 0.00 0.00 14,100,000.00
A-10 56,234.37 56,234.37 0.00 0.00 9,700,000.00
A-11 93,337.47 93,337.47 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 23,491.14 23,491.14 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 31,852.99 56,550.50 0.00 0.00 5,469,701.16
- -------------------------------------------------------------------------------
433,973.97 1,219,061.50 0.00 0.00 70,020,068.06
===============================================================================
Run: 12/27/95 09:09:40
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-4 230.564469 33.645576 1.145713 34.791289 0.000000 196.918893
A-5 87.988839 12.839946 0.475488 13.315434 0.000000 75.148893
A-6 87.988741 12.839934 50.392193 63.232127 0.000000 75.148807
A-7 1000.000000 0.000000 5.797358 5.797358 0.000000 1000.000000
A-8 1000.000000 0.000000 5.797358 5.797358 0.000000 1000.000000
A-9 1000.000000 0.000000 5.797358 5.797358 0.000000 1000.000000
A-10 1000.000000 0.000000 5.797358 5.797358 0.000000 1000.000000
A-11 1000.000000 0.000000 5.797358 5.797358 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 875.053152 3.933394 5.072997 9.006391 0.000000 871.119758
_______________________________________________________________________________
DETERMINATION DATE 20-December-95
DISTRIBUTION DATE 26-December-95
Run: 12/27/95 09:09:41 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S41 (POOL # 4090)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4090
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 18,877.73
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 7,500.55
SUBSERVICER ADVANCES THIS MONTH 13,978.39
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 669,437.53
(B) TWO MONTHLY PAYMENTS: 1 177,569.45
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 497,274.50
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 70,020,068.06
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 466,815.79
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 92.24011500 % 7.75988500 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 92.18838070 % 7.81161930 %
CLASS A-17 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.400761 %
BANKRUPTCY AMOUNT AVAILABLE 225,000.00
FRAUD AMOUNT AVAILABLE 780,074.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,418,789.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.84775488
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 137.85
POOL TRADING FACTOR: 44.61015462
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: 12/27/95 09:09:42 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 50,712,952.99 7.837671 % 2,578,761.55
M 760944AB4 5,352,000.00 5,042,859.75 7.837671 % 4,033.53
R 760944AC2 100.00 0.00 7.837671 % 0.00
B 8,362,385.57 7,563,554.15 7.837671 % 6,049.70
- -------------------------------------------------------------------------------
133,787,485.57 63,319,366.89 2,588,844.78
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 323,480.28 2,902,241.83 0.00 0.00 48,134,191.44
M 32,166.65 36,200.18 0.00 0.00 5,038,826.22
R 0.00 0.00 0.00 0.00 0.00
B 48,245.28 54,294.98 0.00 0.00 7,557,504.45
- -------------------------------------------------------------------------------
403,892.21 2,992,736.99 0.00 0.00 60,730,522.11
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 422.351011 21.476615 2.694030 24.170645 0.000000 400.874397
M 942.238369 0.753649 6.010211 6.763860 0.000000 941.484720
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 904.473261 0.723442 5.769320 6.492762 0.000000 903.749820
_______________________________________________________________________________
DETERMINATION DATE 20-December-95
DISTRIBUTION DATE 26-December-95
Run: 12/27/95 09:09:43 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S42 (POOL # 4091)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4091
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 19,881.09
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,577.28
SUBSERVICER ADVANCES THIS MONTH 12,774.17
MASTER SERVICER ADVANCES THIS MONTH 5,008.38
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 433,641.06
(B) TWO MONTHLY PAYMENTS: 1 362,450.30
(C) THREE OR MORE MONTHLY PAYMENTS: 2 516,356.49
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 435,814.12
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 60,730,522.11
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 212
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 694,586.56
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,538,198.83
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 80.09074550 % 7.96416600 % 11.94508810 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 79.25864910 % 8.29702437 % 12.44432650 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 818,293.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,952,483.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.38401867
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 322.77
POOL TRADING FACTOR: 45.39327565
TOTAL BALANCE OF CONVERTED LOANS REMAINING IN POOL: 0.00
TOTAL REPURCHASE OF CONVERTING AND CONVERTED
LOANS IN THIS DISTRIBUTION: 0.00
................................................................................
Run: 12/27/95 09:09:43 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-S43 (POOL # 4092)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4092
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944BG2 75,000,000.00 0.00 8.250000 % 0.00
A-2 760944AV0 93,000,000.00 0.00 7.798000 % 0.00
A-3 760944AF5 22,500,000.00 6,292,873.09 7.000000 % 370,346.07
A-4 760944AZ1 11,666,667.00 1,942,390.86 8.000000 % 222,207.64
A-5 760944BA5 5,000,000.00 5,000,000.00 8.000000 % 0.00
A-6 760944BH0 45,000,000.00 12,585,746.21 8.500000 % 740,692.13
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 0.154355 % 0.00
R 760944BF4 100.00 0.00 8.000000 % 0.00
M 760944BE7 9,408,500.00 9,016,373.59 8.000000 % 7,475.12
B 16,938,486.28 16,142,157.73 8.000000 % 13,382.84
- -------------------------------------------------------------------------------
376,347,086.28 148,812,874.48 1,354,103.80
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 36,488.87 406,834.94 0.00 0.00 5,922,527.02
A-4 12,871.82 235,079.46 0.00 0.00 1,720,183.22
A-5 33,133.96 33,133.96 0.00 0.00 5,000,000.00
A-6 88,615.82 829,307.95 0.00 0.00 11,845,054.08
A-7 99,401.88 99,401.88 0.00 0.00 15,000,000.00
A-8 30,566.08 30,566.08 0.00 0.00 4,612,500.00
A-9 257,754.58 257,754.58 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 99,401.88 99,401.88 0.00 0.00 15,000,000.00
A-12 8,117.82 8,117.82 0.00 0.00 1,225,000.00
A-13 19,027.19 19,027.19 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 59,749.63 67,224.75 0.00 0.00 9,008,898.47
B 106,970.70 120,353.54 0.00 0.00 16,128,774.89
- -------------------------------------------------------------------------------
1,006,100.23 2,360,204.03 0.00 0.00 147,458,770.68
===============================================================================
Run: 12/27/95 09:09:43
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-3 279.683248 16.459825 1.621728 18.081553 0.000000 263.223423
A-4 166.490640 19.046369 1.103299 20.149668 0.000000 147.444272
A-5 1000.000000 0.000000 6.626792 6.626792 0.000000 1000.000000
A-6 279.683249 16.459825 1.969240 18.429065 0.000000 263.223424
A-7 1000.000000 0.000000 6.626792 6.626792 0.000000 1000.000000
A-8 1000.000000 0.000000 6.626792 6.626792 0.000000 1000.000000
A-9 1000.000000 0.000000 6.626792 6.626792 0.000000 1000.000000
A-10 1000.000000 0.000000 6.666667 6.666667 0.000000 1000.000000
A-11 1000.000000 0.000000 6.626792 6.626792 0.000000 1000.000000
A-12 1000.000000 0.000000 6.626792 6.626792 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 958.322112 0.794507 6.350601 7.145108 0.000000 957.527605
B 952.987030 0.790083 6.315246 7.105329 0.000000 952.196945
_______________________________________________________________________________
DETERMINATION DATE 20-December-95
DISTRIBUTION DATE 26-December-95
Run: 12/27/95 09:09:44 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S43 (POOL # 4092)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4092
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 36,364.19
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 15,491.96
SUBSERVICER ADVANCES THIS MONTH 27,614.29
MASTER SERVICER ADVANCES THIS MONTH 5,651.54
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 1,652,231.59
(B) TWO MONTHLY PAYMENTS: 1 368,342.42
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,563,074.45
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 147,458,770.68
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 512
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 749,596.56
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,230,728.96
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 83.09384760 % 6.05886700 % 10.84728580 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 82.95274450 % 6.10943549 % 10.93782000 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1540 %
BANKRUPTCY AMOUNT AVAILABLE 242,868.00
FRAUD AMOUNT AVAILABLE 1,615,582.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,970,672.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.57526838
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 317.41
POOL TRADING FACTOR: 39.18158956
AMOUNT PAID FROM SPECIAL RESERVE ACCT FOR A-10 SHORTFALL 921.11
AMOUNT PAID TO CLASS R FROM EARNINGS ON RESERVE ACCOUNT 0.00
AMOUNT ON DEPOSIT IN SPECIAL RESERVE ACCOUNT 71,610.46
................................................................................
Run: 12/27/95 09:09:45 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-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 10,393,931.07 7.500000 % 288,034.31
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 2,126,203.45 7.500000 % 32,003.81
A-11 760944AJ7 4,175,000.00 4,175,000.00 7.500000 % 0.00
A-12 760944AE8 0.00 0.00 0.152489 % 0.00
R 760944AU2 100.00 0.00 7.500000 % 0.00
M 760944AT5 3,008,033.00 2,927,016.09 7.500000 % 2,696.84
B 5,682,302.33 5,529,257.94 7.500000 % 5,094.44
- -------------------------------------------------------------------------------
133,690,335.33 71,468,308.55 327,829.40
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 64,934.78 352,969.09 0.00 0.00 10,105,896.76
A-6 26,164.00 26,164.00 0.00 0.00 4,188,000.00
A-7 68,883.55 68,883.55 0.00 0.00 11,026,000.00
A-8 119,156.17 119,156.17 0.00 0.00 19,073,000.00
A-9 75,155.29 75,155.29 0.00 0.00 12,029,900.00
A-10 13,283.19 45,287.00 0.00 0.00 2,094,199.64
A-11 26,082.79 26,082.79 0.00 0.00 4,175,000.00
A-12 9,077.95 9,077.95 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 18,286.16 20,983.00 0.00 0.00 2,924,319.25
B 34,543.36 39,637.80 0.00 0.00 5,524,163.50
- -------------------------------------------------------------------------------
455,567.24 783,396.64 0.00 0.00 71,140,479.15
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED 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-5 697.158164 19.319492 4.355408 23.674900 0.000000 677.838672
A-6 1000.000000 0.000000 6.247373 6.247373 0.000000 1000.000000
A-7 1000.000000 0.000000 6.247374 6.247374 0.000000 1000.000000
A-8 1000.000000 0.000000 6.247374 6.247374 0.000000 1000.000000
A-9 1000.000000 0.000000 6.247374 6.247374 0.000000 1000.000000
A-10 255.399814 3.844302 1.595578 5.439880 0.000000 251.555512
A-11 1000.000000 0.000000 6.247375 6.247375 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 973.066482 0.896546 6.079109 6.975655 0.000000 972.169936
B 973.066482 0.896549 6.079110 6.975659 0.000000 972.169937
_______________________________________________________________________________
DETERMINATION DATE 20-December-95
DISTRIBUTION DATE 26-December-95
Run: 12/27/95 09:09:46 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S44 (POOL # 4093)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4093
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 19,629.70
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 7,560.52
SUBSERVICER ADVANCES THIS MONTH 3,729.87
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 212,426.65
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 293,012.95
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 71,140,479.15
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 262
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 261,981.29
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 88.16779880 % 4.09554400 % 7.73665710 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 88.12422570 % 4.11062631 % 7.76514800 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1518 %
BANKRUPTCY AMOUNT AVAILABLE 137,505.00
FRAUD AMOUNT AVAILABLE 757,037.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,964,492.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.10716288
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 317.06
POOL TRADING FACTOR: 53.21288108
................................................................................
Run: 12/27/95 09:09:47 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 48,415,211.15 7.863193 % 268,201.23
R 760944CB2 100.00 0.00 7.863193 % 0.00
B 3,851,896.47 3,427,768.55 7.863193 % 14,705.91
- -------------------------------------------------------------------------------
154,075,839.47 51,842,979.70 282,907.14
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 316,940.52 585,141.75 0.00 0.00 48,147,009.92
R 0.00 0.00 0.00 0.00 0.00
B 22,439.20 37,145.11 0.00 0.00 3,413,062.64
- -------------------------------------------------------------------------------
339,379.72 622,286.86 0.00 0.00 51,560,072.56
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 322.287130 1.785344 2.109788 3.895132 0.000000 320.501786
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 889.891142 3.817836 5.825494 9.643330 0.000000 886.073306
_______________________________________________________________________________
DETERMINATION DATE 20-December-95
DISTRIBUTION DATE 26-December-95
Run: 12/27/95 09:09:47 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 11,133.04
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,463.94
SUBSERVICER ADVANCES THIS MONTH 2,011.73
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 194,206.93
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 51,560,072.56
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 60,488.85
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 93.38817220 % 6.61182780 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 93.38041540 % 6.61958460 %
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 8.24589079
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 140.12
POOL TRADING FACTOR: 33.46408674
................................................................................
Run: 12/27/95 09:09:48 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 15,543,752.06 8.000000 % 335,025.37
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 0.246217 % 0.00
R 760944CM8 100.00 0.00 8.000000 % 0.00
M-1 760944CJ5 6,417,561.00 6,206,144.05 8.000000 % 5,282.19
M-2 760944CK2 4,813,170.00 4,673,388.75 8.000000 % 3,977.63
M-3 760944CL0 3,208,780.00 3,132,980.56 8.000000 % 2,666.55
B-1 4,813,170.00 4,760,192.39 8.000000 % 0.00
B-2 1,604,363.09 1,214,243.47 8.000000 % 0.00
- -------------------------------------------------------------------------------
320,878,029.09 108,081,776.28 346,951.74
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 103,390.43 438,415.80 0.00 0.00 15,208,726.69
A-4 208,707.78 208,707.78 0.00 0.00 31,377,195.00
A-5 273,871.16 273,871.16 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 22,126.07 22,126.07 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 41,280.63 46,562.82 0.00 0.00 6,200,861.86
M-2 31,085.40 35,063.03 0.00 0.00 4,669,411.12
M-3 20,839.26 23,505.81 0.00 0.00 3,130,314.01
B-1 44,824.39 44,824.39 0.00 0.00 4,760,192.39
B-2 0.00 0.00 0.00 0.00 1,209,158.49
- -------------------------------------------------------------------------------
746,125.12 1,093,076.86 0.00 0.00 107,729,739.56
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED 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-3 350.978370 7.564883 2.334559 9.899442 0.000000 343.413488
A-4 1000.000000 0.000000 6.651575 6.651575 0.000000 1000.000000
A-5 1000.000000 0.000000 6.651575 6.651575 0.000000 1000.000000
A-6 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-7 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-8 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 967.056495 0.823084 6.432448 7.255532 0.000000 966.233412
M-2 970.958589 0.826405 6.458405 7.284810 0.000000 970.132183
M-3 976.377489 0.831017 6.494450 7.325467 0.000000 975.546473
B-1 988.993198 0.000000 9.312862 9.312862 0.000000 988.993198
B-2 756.838323 0.000000 0.000000 0.000000 0.000000 753.668853
_______________________________________________________________________________
DETERMINATION DATE 20-December-95
DISTRIBUTION DATE 26-December-95
Run: 12/27/95 09:09:49 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S2 (POOL # 4095)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4095
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 29,190.41
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 11,384.89
SUBSERVICER ADVANCES THIS MONTH 39,809.40
MASTER SERVICER ADVANCES THIS MONTH 2,248.68
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 13 3,615,970.61
(B) TWO MONTHLY PAYMENTS: 2 846,142.92
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 708,459.21
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 107,729,739.56
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 434
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 293,469.15
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 260,045.84
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 81.50756780 % 12.96473300 % 5.52769960 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 81.46292940 % 12.99602788 % 5.54104270 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2462 %
BANKRUPTCY AMOUNT AVAILABLE 152,909.00
FRAUD AMOUNT AVAILABLE 1,146,127.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,116,030.71
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.69757146
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 314.84
POOL TRADING FACTOR: 33.57342348
................................................................................
Run: 12/27/95 09:09:50 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 8,782,196.76 7.500000 % 29,480.67
A-4 760944BV9 37,600,000.00 21,640,664.65 7.500000 % 23,970.26
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 0.199483 % 0.00
R 760944BZ0 100.00 0.00 7.500000 % 0.00
M 760944BY3 2,674,000.00 2,606,303.24 7.500000 % 2,337.72
B-1 3,744,527.00 3,649,728.05 7.500000 % 3,273.62
B-2 534,817.23 521,277.46 7.500000 % 467.56
- -------------------------------------------------------------------------------
106,963,444.23 56,200,170.16 59,529.83
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 54,879.70 84,360.37 0.00 0.00 8,752,716.09
A-4 135,231.89 159,202.15 0.00 0.00 21,616,694.39
A-5 62,489.71 62,489.71 0.00 0.00 10,000,000.00
A-6 56,240.74 56,240.74 0.00 0.00 9,000,000.00
A-7 9,340.95 9,340.95 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 16,286.72 18,624.44 0.00 0.00 2,603,965.52
B-1 22,807.05 26,080.67 0.00 0.00 3,646,454.43
B-2 3,257.45 3,725.01 0.00 0.00 520,809.90
- -------------------------------------------------------------------------------
360,534.21 420,064.04 0.00 0.00 56,140,640.33
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 820.766052 2.755203 5.128944 7.884147 0.000000 818.010850
A-4 575.549592 0.637507 3.596593 4.234100 0.000000 574.912085
A-5 1000.000000 0.000000 6.248971 6.248971 0.000000 1000.000000
A-6 1000.000000 0.000000 6.248971 6.248971 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 974.683336 0.874241 6.090770 6.965011 0.000000 973.809095
B-1 974.683331 0.874240 6.090769 6.965009 0.000000 973.809091
B-2 974.683370 0.874240 6.090754 6.964994 0.000000 973.809119
_______________________________________________________________________________
DETERMINATION DATE 20-December-95
DISTRIBUTION DATE 26-December-95
Run: 12/27/95 09:09:50 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S3 (POOL # 4096)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4096
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 16,057.76
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,913.55
SUBSERVICER ADVANCES THIS MONTH 11,753.28
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 1,210,448.50
(B) TWO MONTHLY PAYMENTS: 1 391,739.26
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 56,140,640.33
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 212
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 9,121.21
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 87.94076830 % 4.63753600 % 7.42169550 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 87.93880900 % 4.63828967 % 7.42290130 %
CLASS A-7 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1995 %
BANKRUPTCY AMOUNT AVAILABLE 225,000.00
FRAUD AMOUNT AVAILABLE 589,779.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,789,829.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.16739696
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 317.37
POOL TRADING FACTOR: 52.48581956
................................................................................
Run: 12/27/95 09:09:51 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 50,825,848.80 7.731610 % 2,984,291.35
R 760944BR8 100.00 0.00 7.731610 % 0.00
B 7,272,473.94 6,487,930.49 7.731610 % 0.00
- -------------------------------------------------------------------------------
121,207,887.94 57,313,779.29 2,984,291.35
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 318,781.67 3,303,073.02 0.00 0.00 47,841,557.45
R 0.00 0.00 0.00 0.00 0.00
B 7,842.52 7,842.52 0.00 69,016.40 6,451,764.12
- -------------------------------------------------------------------------------
326,624.19 3,310,915.54 0.00 69,016.40 54,293,321.57
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 446.093902 26.192857 2.797918 28.990775 0.000000 419.901045
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 892.121518 0.000000 1.078384 1.078384 0.000000 887.148469
_______________________________________________________________________________
DETERMINATION DATE 20-December-95
DISTRIBUTION DATE 26-December-95
Run: 12/27/95 09:09:51 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S4 (POOL # 4097)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4097
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 17,719.68
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,631.96
SUBSERVICER ADVANCES THIS MONTH 10,547.17
MASTER SERVICER ADVANCES THIS MONTH 1,520.69
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 311,542.90
(B) TWO MONTHLY PAYMENTS: 2 433,139.54
(C) THREE OR MORE MONTHLY PAYMENTS: 2 489,998.26
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 207,881.71
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 54,293,321.57
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 198
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 208,433.94
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,700,967.39
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 88.67998140 % 11.32001860 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 88.11683660 % 11.88316340 %
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 8.36763610
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 321.71
POOL TRADING FACTOR: 44.79355469
TOTAL BALANCE OF CONVERTED LOANS REMAINING IN POOL: 0.00
TOTAL REPURCHASE OF CONVERTING AND CONVERTED
LOANS IN THIS DISTRIBUTION: 0.00
................................................................................
Run: 12/27/95 09:09:52 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S5 (POOL # 4098)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4098
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A 760944BJ6 141,622,300.00 64,723,323.88 6.884614 % 2,138,815.89
R 760944BK3 100.00 0.00 6.884614 % 0.00
B 11,897,842.91 10,477,371.60 6.884614 % 10,266.12
- -------------------------------------------------------------------------------
153,520,242.91 75,200,695.48 2,149,082.01
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 364,174.95 2,502,990.84 0.00 0.00 62,584,507.99
R 0.00 0.00 0.00 0.00 0.00
B 58,952.42 69,218.54 0.00 0.00 10,467,105.48
- -------------------------------------------------------------------------------
423,127.37 2,572,209.38 0.00 0.00 73,051,613.47
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 457.013647 15.102254 2.571452 17.673706 0.000000 441.911394
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 880.611022 0.862856 4.954883 5.817739 0.000000 879.748166
_______________________________________________________________________________
DETERMINATION DATE 20-December-95
DISTRIBUTION DATE 26-December-95
Run: 12/27/95 09:09:52 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S5 (POOL # 4098)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4098
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 22,075.93
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 7,773.90
SPREAD 14,858.09
SUBSERVICER ADVANCES THIS MONTH 35,094.10
MASTER SERVICER ADVANCES THIS MONTH 5,015.75
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 2,093,861.72
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 2 986,442.63
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 2,068,016.80
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 73,051,613.47
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 242
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 2
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 735,177.45
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,075,397.59
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 86.06745390 % 13.93254620 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 85.67163000 % 14.32837000 %
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 7.61564773
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 322.12
POOL TRADING FACTOR: 47.58435245
................................................................................
Run: 12/27/95 09:09:53 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S6 (POOL # 4099)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4099
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944ES3 52,656,000.00 6,766,024.86 8.000000 % 218,082.83
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 38,007,797.35 8.000000 % 485,410.17
A-6 760944EU8 23,596,900.00 23,596,900.00 8.000000 % 0.00
A-7 760944EW4 5,326,000.00 6,612,664.71 8.000000 % 0.00
A-8 760944ER5 18,394,000.00 1,945,898.87 8.000000 % 78,166.22
A-9 760944EX2 7,607,000.00 7,607,000.00 8.000000 % 0.00
A-10 760944EV6 40,000,000.00 14,696,202.20 8.000000 % 120,251.10
A-11 760944EF1 2,607,000.00 1,320,335.29 8.000000 % 43,908.42
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 0.220284 % 0.00
R 760944FB9 100.00 0.00 8.000000 % 0.00
M-1 760944EY0 9,677,910.00 9,365,573.02 8.000000 % 7,903.21
M-2 760944EZ7 4,032,382.00 3,923,833.07 8.000000 % 3,311.15
M-3 760944FA1 2,419,429.00 2,365,887.84 8.000000 % 1,996.47
B-1 5,000,153.00 4,932,222.55 8.000000 % 0.00
B-2 1,451,657.66 1,240,442.97 8.000000 % 0.00
- -------------------------------------------------------------------------------
322,590,531.66 132,052,782.73 959,029.57
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 44,926.74 263,009.57 0.00 0.00 6,547,942.03
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-5 252,373.68 737,783.85 0.00 0.00 37,522,387.18
A-6 156,684.60 156,684.60 0.00 0.00 23,596,900.00
A-7 0.00 0.00 43,908.42 0.00 6,656,573.13
A-8 12,920.87 91,087.09 0.00 0.00 1,867,732.65
A-9 50,510.86 50,510.86 0.00 0.00 7,607,000.00
A-10 97,583.52 217,834.62 0.00 0.00 14,575,951.10
A-11 8,767.10 52,675.52 0.00 0.00 1,276,426.87
A-12 25,796.59 25,796.59 0.00 0.00 3,885,000.00
A-13 38,425.97 38,425.97 0.00 0.00 5,787,000.00
A-14 24,144.10 24,144.10 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 62,187.87 70,091.08 0.00 0.00 9,357,669.81
M-2 26,054.45 29,365.60 0.00 0.00 3,920,521.92
M-3 15,709.62 17,706.09 0.00 0.00 2,363,891.37
B-1 46,195.63 46,195.63 0.00 0.00 4,932,222.55
B-2 0.00 0.00 0.00 0.00 1,235,234.12
- -------------------------------------------------------------------------------
862,281.60 1,821,311.17 43,908.42 0.00 131,132,452.73
===============================================================================
Run: 12/27/95 09:09:53
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S6 (POOL # 4099)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4099
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 128.494851 4.141652 0.853212 4.994864 0.000000 124.353199
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-5 983.053497 12.554902 6.527525 19.082427 0.000000 970.498595
A-6 1000.000000 0.000000 6.640050 6.640050 0.000000 1000.000000
A-7 1241.581808 0.000000 0.000000 0.000000 8.244164 1249.825973
A-8 105.789870 4.249550 0.702450 4.952000 0.000000 101.540320
A-9 1000.000000 0.000000 6.640050 6.640050 0.000000 1000.000000
A-10 367.405055 3.006278 2.439588 5.445866 0.000000 364.398778
A-11 506.457725 16.842509 3.362908 20.205417 0.000000 489.615217
A-12 1000.000000 0.000000 6.640049 6.640049 0.000000 1000.000000
A-13 1000.000000 0.000000 6.640050 6.640050 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 967.726815 0.816624 6.425754 7.242378 0.000000 966.910191
M-2 973.080693 0.821140 6.461305 7.282445 0.000000 972.259553
M-3 977.870332 0.825182 6.493111 7.318293 0.000000 977.045150
B-1 986.414326 0.000000 9.238843 9.238843 0.000000 986.414326
B-2 854.501033 0.000000 0.000000 0.000000 0.000000 850.912825
_______________________________________________________________________________
DETERMINATION DATE 20-December-95
DISTRIBUTION DATE 26-December-95
Run: 12/27/95 09:09:54 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S6 (POOL # 4099)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4099
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 40,972.17
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 13,869.61
SUBSERVICER ADVANCES THIS MONTH 53,575.76
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 10 2,636,438.67
(B) TWO MONTHLY PAYMENTS: 2 702,930.20
(C) THREE OR MORE MONTHLY PAYMENTS: 4 1,781,645.73
FORECLOSURES
NUMBER OF LOANS 6
AGGREGATE PRINCIPAL BALANCE 1,893,053.62
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 131,132,452.73
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 487
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 808,896.32
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 83.47027680 % 11.85533100 % 4.67439260 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 83.36831250 % 11.92846071 % 4.70322680 %
CLASS A-14 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2201 %
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 8.71901126
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 315.67
POOL TRADING FACTOR: 40.64981450
................................................................................
Run: 12/27/95 09:09:55 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S7 (POOL # 4100)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4100
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944DN5 23,017,500.00 0.00 5.500000 % 0.00
A-2 760944DQ8 7,746,000.00 0.00 6.000000 % 0.00
A-3 760944DD7 42,158,384.00 5,734,734.88 6.525000 % 91,814.13
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 40,962,394.70 7.150000 % 655,815.26
A-7 760944DY1 1,986,000.00 1,444,718.26 7.500000 % 23,130.20
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 4,444,718.27 7.500000 % 23,130.20
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 0.330249 % 0.00
R-I 760944EC8 100.00 0.00 7.500000 % 0.00
R-II 760944ED6 100.00 0.00 7.500000 % 0.00
M-1 760944EA2 3,362,500.00 3,012,566.44 7.500000 % 12,883.98
M-2 760944EB0 6,051,700.00 5,452,372.90 7.500000 % 23,318.41
B 1,344,847.83 1,101,524.26 7.500000 % 4,710.93
- -------------------------------------------------------------------------------
268,959,047.83 93,235,029.71 834,803.11
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 31,120.04 122,934.17 0.00 0.00 5,642,920.75
A-4 16,573.51 16,573.51 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 243,577.78 899,393.04 0.00 0.00 40,306,579.44
A-7 9,011.37 32,141.57 0.00 0.00 1,421,588.06
A-8 193,872.64 193,872.64 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 27,723.74 50,853.94 0.00 0.00 4,421,588.07
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 25,607.49 25,607.49 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 18,790.75 31,674.73 0.00 0.00 2,999,682.46
M-2 34,008.94 57,327.35 0.00 0.00 5,429,054.49
B 6,870.70 11,581.63 0.00 0.00 1,096,813.33
- -------------------------------------------------------------------------------
607,156.96 1,441,960.07 0.00 0.00 92,400,226.60
===============================================================================
Run: 12/27/95 09:09:55
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S7 (POOL # 4100)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4100
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 136.028337 2.177838 0.738170 2.916008 0.000000 133.850499
A-5 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-6 727.451295 11.646625 4.325699 15.972324 0.000000 715.804670
A-7 727.451289 11.646626 4.537447 16.184073 0.000000 715.804663
A-8 1000.000000 0.000000 6.237457 6.237457 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-11 118.636548 0.617382 0.739990 1.357372 0.000000 118.019166
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-1 895.930540 3.831667 5.588327 9.419994 0.000000 892.098873
M-2 900.965497 3.853200 5.619733 9.472933 0.000000 897.112297
B 819.069813 3.502939 5.108913 8.611852 0.000000 815.566866
_______________________________________________________________________________
DETERMINATION DATE 20-December-95
DISTRIBUTION DATE 26-December-95
Run: 12/27/95 09:09:56 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S7 (POOL # 4100)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4100
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 21,157.69
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 10,048.90
SUBSERVICER ADVANCES THIS MONTH 12,321.08
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 242,102.89
(B) TWO MONTHLY PAYMENTS: 2 479,404.74
(C) THREE OR MORE MONTHLY PAYMENTS: 1 449,925.10
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 92,400,226.60
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 381
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 436,060.67
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 89.73941060 % 9.07914000 % 1.18144890 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 89.69098820 % 9.12198732 % 1.18702450 %
CLASS A-14 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3304 %
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 8.22837303
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 140.51
POOL TRADING FACTOR: 34.35475674
................................................................................
Run: 12/27/95 09:09:57 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-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 48,829,308.98 7.843100 % 934,158.12
R 760944DC9 100.00 0.00 7.843100 % 0.00
B 6,746,402.77 5,944,079.97 7.843100 % 4,831.92
- -------------------------------------------------------------------------------
112,439,802.77 54,773,388.95 938,990.04
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 315,811.16 1,249,969.28 0.00 0.00 47,895,150.86
R 0.00 0.00 0.00 0.00 0.00
B 38,444.26 43,276.18 0.00 0.00 5,939,248.05
- -------------------------------------------------------------------------------
354,255.42 1,293,245.46 0.00 0.00 53,834,398.91
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 461.990580 8.838385 2.987996 11.826381 0.000000 453.152195
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 881.073985 0.716222 5.698483 6.414705 0.000000 880.357763
_______________________________________________________________________________
DETERMINATION DATE 20-December-95
DISTRIBUTION DATE 26-December-95
Run: 12/27/95 09:09:57 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S8 (POOL # 4101)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4101
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 15,772.14
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,603.63
SUBSERVICER ADVANCES THIS MONTH 23,441.96
MASTER SERVICER ADVANCES THIS MONTH 3,478.81
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 457,354.41
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 177,188.49
FORECLOSURES
NUMBER OF LOANS 7
AGGREGATE PRINCIPAL BALANCE 2,533,991.04
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 53,834,398.91
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 177
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 477,243.96
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 894,464.96
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 89.14786890 % 10.85213110 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 88.96755950 % 11.03244050 %
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 8.36943283
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 324.07
POOL TRADING FACTOR: 47.87841813
................................................................................
Run: 12/27/95 09:09:58 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S9 (POOL # 4102)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4102
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944DL9 2,600,000.00 0.00 5.500000 % 0.00
A-2 760944DM7 5,250,000.00 4,460,218.05 5.500000 % 1,181,184.28
A-3 760944DP0 17,850,000.00 17,850,000.00 6.000000 % 0.00
A-4 760944EL8 10,000.00 8,283.64 2969.500000 % 598.07
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 0.219015 % 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 3,899,679.96 7.000000 % 17,283.33
B-2 677,492.20 599,800.99 7.000000 % 2,658.30
- -------------------------------------------------------------------------------
135,502,292.20 86,021,030.21 1,201,723.98
===============================================================================
_______________________________________________________________________________
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 20,325.30 1,201,509.58 0.00 0.00 3,279,033.77
A-3 88,737.57 88,737.57 0.00 0.00 17,850,000.00
A-4 20,380.87 20,978.94 0.00 0.00 7,685.57
A-5 194,874.67 194,874.67 0.00 0.00 33,600,000.00
A-6 120,926.69 120,926.69 0.00 0.00 20,850,000.00
A-7 18,263.09 18,263.09 0.00 0.00 3,327,133.30
A-8 9,303.83 9,303.83 0.00 0.00 1,425,914.27
A-9 15,609.75 15,609.75 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
B-1 22,617.52 39,900.85 0.00 0.00 3,882,396.63
B-2 3,478.79 6,137.09 0.00 0.00 597,142.69
- -------------------------------------------------------------------------------
514,518.08 1,716,242.06 0.00 0.00 84,819,306.23
===============================================================================
_______________________________________________________________________________
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-2 849.565343 224.987482 3.871486 228.858968 0.000000 624.577861
A-3 1000.000000 0.000000 4.971292 4.971292 0.000000 1000.000000
A-4 828.364000 59.807000 2038.087000 2097.894000 0.000000 768.557000
A-5 1000.000000 0.000000 5.799841 5.799841 0.000000 1000.000000
A-6 1000.000000 0.000000 5.799841 5.799841 0.000000 1000.000000
A-7 94.569568 0.000000 0.519105 0.519105 0.000000 94.569568
A-8 94.569568 0.000000 0.617049 0.617049 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-1 885.325091 3.923749 5.134744 9.058493 0.000000 881.401342
B-2 885.325307 3.923750 5.134745 9.058495 0.000000 881.401557
_______________________________________________________________________________
DETERMINATION DATE 20-December-95
DISTRIBUTION DATE 26-December-95
Run: 12/27/95 09:09:59 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S9 (POOL # 4102)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4102
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 20,425.21
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 9,096.14
SUBSERVICER ADVANCES THIS MONTH 1,964.00
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 192,300.49
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 84,819,306.23
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 351
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 820,480.01
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 94.76932450 % 5.23067550 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 94.71872680 % 5.28127320 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2184 %
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 7.63014552
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 140.10
POOL TRADING FACTOR: 62.59621506
................................................................................
Run: 12/27/95 09:09:59 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S10 (POOL # 4103)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4103
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944CS5 38,548,900.00 0.00 6.500000 % 0.00
A-2 760944CN6 38,548,900.00 0.00 0.000000 % 0.00
A-3 760944CP1 0.00 0.00 0.000000 % 0.00
A-4 760944CT3 14,583,000.00 1,451,109.33 8.000000 % 1,451,109.33
A-5 760944CU0 20,606,000.00 25,672,725.43 8.150000 % 0.00
A-6 760944CQ9 0.00 0.00 0.358025 % 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 3,462,570.05 8.500000 % 131,629.92
A-10 760944FD5 0.00 0.00 0.149056 % 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 3,236,407.63 8.500000 % 2,371.74
M-2 760944CY2 2,016,155.00 1,956,007.13 8.500000 % 1,433.42
M-3 760944EE4 1,344,103.00 1,304,969.00 8.500000 % 956.32
B-1 2,016,155.00 1,982,564.84 8.500000 % 0.00
B-2 672,055.59 550,295.43 8.500000 % 0.00
- -------------------------------------------------------------------------------
134,410,378.59 47,118,512.84 1,587,500.73
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 9,532.65 1,460,641.98 0.00 0.00 0.00
A-5 37,001.71 37,001.71 134,810.24 0.00 25,807,535.67
A-6 7,974.22 7,974.22 0.00 0.00 0.00
A-7 50,445.10 50,445.10 0.00 0.00 7,500,864.00
A-8 1,916.38 1,916.38 0.00 0.00 1,000.00
A-9 24,168.03 155,797.95 0.00 0.00 3,330,940.13
A-10 5,767.18 5,767.18 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 22,589.46 24,961.20 0.00 0.00 3,234,035.89
M-2 14,677.10 16,110.52 0.00 0.00 1,954,573.71
M-3 18,258.85 19,215.17 0.00 0.00 1,304,012.68
B-1 9,360.02 9,360.02 0.00 0.00 1,982,564.84
B-2 0.00 0.00 0.00 0.00 548,439.28
- -------------------------------------------------------------------------------
201,690.70 1,789,191.43 134,810.24 0.00 45,663,966.20
===============================================================================
Run: 12/27/95 09:09:59
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S10 (POOL # 4103)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4103
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 99.506914 99.506914 0.653682 100.160596 0.000000 0.000000
A-5 1245.885928 0.000000 1.795677 1.795677 6.542281 1252.428209
A-7 1000.000000 0.000000 6.725239 6.725239 0.000000 1000.000000
A-8 1000.000000 0.000000 1916.380000 1916.380000 0.000000 1000.000000
A-9 664.245451 25.251352 4.636297 29.887649 0.000000 638.994099
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-1 963.142314 0.705821 6.722535 7.428356 0.000000 962.436494
M-2 970.167041 0.710967 7.279748 7.990715 0.000000 969.456074
M-3 970.884672 0.711493 13.584413 14.295906 0.000000 970.173179
B-1 983.339495 0.000000 4.642510 4.642510 0.000000 983.339495
B-2 818.824273 0.000000 0.000000 0.000000 0.000000 816.062374
_______________________________________________________________________________
DETERMINATION DATE 20-December-95
DISTRIBUTION DATE 26-December-95
Run: 12/27/95 09:10:00 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S10 (POOL # 4103)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4103
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 11,490.12
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,731.07
SUBSERVICER ADVANCES THIS MONTH 15,856.89
MASTER SERVICER ADVANCES THIS MONTH 10,067.24
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 524,061.14
(B) TWO MONTHLY PAYMENTS: 2 434,780.30
(C) THREE OR MORE MONTHLY PAYMENTS: 1 231,213.16
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 823,428.69
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 45,663,966.20
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 181
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 1,256,531.24
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,420,016.80
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 80.83504020 % 13.78945000 % 5.37550980 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 80.23906560 % 14.21826184 % 5.54267260 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1519 %
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 9.08105013
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 318.21
POOL TRADING FACTOR: 33.97354183
................................................................................
Run: 12/27/95 09:12:15 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 30,794,368.14 7.470000 % 71,077.54
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 65,831,198.57 71,077.54
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 190,826.65 261,904.19 0.00 0.00 30,723,290.60
A-2 217,116.36 217,116.36 0.00 0.00 35,036,830.43
S-1 2,684.79 2,684.79 0.00 0.00 0.00
S-2 12,748.60 12,748.60 0.00 0.00 0.00
S-3 1,702.44 1,702.44 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
- -------------------------------------------------------------------------------
425,078.84 496,156.38 0.00 0.00 65,760,121.03
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 930.680855 2.148136 5.767246 7.915382 0.000000 928.532719
A-2 1000.000000 0.000000 6.196804 6.196804 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
_______________________________________________________________________________
DETERMINATION DATE 26-December-95
DISTRIBUTION DATE 29-December-95
Run: 12/27/95 09:12:16 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 1,645.78
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 65,760,121.03
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 0
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 4,197,348.72
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 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: 96.52871660
................................................................................
Run: 12/27/95 09:10:01 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 11,089,042.07 10.000000 % 52,951.12
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 46,780,336.80 7.250000 % 423,608.98
A-6 7609208K7 48,625,000.00 11,695,084.18 6.625000 % 105,902.25
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 0.169259 % 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 8,417,266.15 8.000000 % 7,130.77
M-2 7609208S0 5,252,983.00 5,077,691.68 8.000000 % 4,301.61
M-3 7609208T8 3,501,988.00 3,391,271.60 8.000000 % 2,872.95
B-1 5,252,983.00 5,134,940.89 8.000000 % 0.00
B-2 1,750,995.34 1,547,176.40 8.000000 % 0.00
- -------------------------------------------------------------------------------
350,198,858.34 145,547,809.77 596,767.68
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 92,351.24 145,302.36 0.00 0.00 11,036,090.95
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-5 282,455.51 706,064.49 0.00 0.00 46,356,727.82
A-6 64,526.47 170,428.72 0.00 0.00 11,589,181.93
A-7 32,871.97 32,871.97 0.00 0.00 0.00
A-8 43,282.58 43,282.58 0.00 0.00 6,663,000.00
A-9 231,256.15 231,256.15 0.00 0.00 35,600,000.00
A-10 65,946.98 65,946.98 0.00 0.00 10,152,000.00
A-11 20,516.59 20,516.59 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 56,080.23 63,211.00 0.00 0.00 8,410,135.38
M-2 33,830.24 38,131.85 0.00 0.00 5,073,390.07
M-3 45,082.14 47,955.09 0.00 0.00 3,388,398.65
B-1 27,692.85 27,692.85 0.00 0.00 5,134,940.89
B-2 0.00 0.00 0.00 0.00 1,541,515.58
- -------------------------------------------------------------------------------
995,892.95 1,592,660.63 0.00 0.00 144,945,381.27
===============================================================================
Run: 12/27/95 09:10:01
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-1 375.212901 1.791674 3.124830 4.916504 0.000000 373.421227
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-5 789.568201 7.149760 4.767343 11.917103 0.000000 782.418442
A-6 240.515870 2.177938 1.327023 3.504961 0.000000 238.337932
A-8 1000.000000 0.000000 6.495960 6.495960 0.000000 1000.000000
A-9 1000.000000 0.000000 6.495959 6.495959 0.000000 1000.000000
A-10 1000.000000 0.000000 6.495959 6.495959 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-1 961.427074 0.814482 6.405530 7.220012 0.000000 960.612591
M-2 966.630138 0.818889 6.440196 7.259085 0.000000 965.811249
M-3 968.384700 0.820377 12.873299 13.693676 0.000000 967.564324
B-1 977.528557 0.000000 5.271833 5.271833 0.000000 977.528557
B-2 883.598240 0.000000 0.000000 0.000000 0.000000 880.365324
_______________________________________________________________________________
DETERMINATION DATE 20-December-95
DISTRIBUTION DATE 26-December-95
Run: 12/27/95 09:10:02 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S11 (POOL # 4104)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4104
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 43,511.09
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 15,196.92
SUBSERVICER ADVANCES THIS MONTH 33,144.30
MASTER SERVICER ADVANCES THIS MONTH 9,332.64
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,785,455.98
(B) TWO MONTHLY PAYMENTS: 2 513,100.10
(C) THREE OR MORE MONTHLY PAYMENTS: 1 363,228.72
FORECLOSURES
NUMBER OF LOANS 6
AGGREGATE PRINCIPAL BALANCE 1,690,213.22
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 144,945,381.27
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 1,242,019.51
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 479,126.30
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 83.80714440 % 11.60184400 % 4.59101190 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 83.75361780 % 11.64019436 % 4.60618780 %
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 8.65659724
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 317.48
POOL TRADING FACTOR: 41.38944997
................................................................................
Run: 12/27/95 09:10:03 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 17,584,091.28 7.500000 % 205,207.63
A-6 760944GG7 20,505,000.00 16,386,193.04 7.000000 % 191,228.07
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 3,426,204.93 7.500000 % 139,992.47
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 22,398,795.07 7.500000 % 0.00
A-13 760944GH5 23,529,000.00 3,277,238.63 6.575000 % 38,245.61
A-14 760944GU6 0.00 0.00 3.425000 % 0.00
A-15 760944GV4 0.00 0.00 0.166493 % 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 1,417,780.25 7.500000 % 0.00
- -------------------------------------------------------------------------------
295,848,488.76 149,000,236.63 574,673.78
===============================================================================
_______________________________________________________________________________
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 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-5 109,873.79 315,081.42 0.00 0.00 17,378,883.65
A-6 95,562.85 286,790.92 0.00 0.00 16,194,964.97
A-7 144,664.75 144,664.75 0.00 0.00 23,152,000.00
A-8 62,484.78 62,484.78 0.00 0.00 10,000,000.00
A-9 21,408.56 161,401.03 0.00 0.00 3,286,212.46
A-10 21,263.56 21,263.56 0.00 0.00 3,403,000.00
A-11 187,423.08 187,423.08 0.00 0.00 29,995,000.00
A-12 0.00 0.00 139,992.47 0.00 22,538,787.54
A-13 17,952.16 56,197.77 0.00 0.00 3,238,993.02
A-14 9,351.52 9,351.52 0.00 0.00 0.00
A-15 20,668.70 20,668.70 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 45,172.67 45,172.67 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 1,357,321.09
- -------------------------------------------------------------------------------
735,826.42 1,310,500.20 139,992.47 0.00 148,505,096.16
===============================================================================
Run: 12/27/95 09:10:03
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-5 799.131580 9.325924 4.993355 14.319279 0.000000 789.805656
A-6 799.131580 9.325924 4.660466 13.986390 0.000000 789.805656
A-7 1000.000000 0.000000 6.248477 6.248477 0.000000 1000.000000
A-8 1000.000000 0.000000 6.248478 6.248478 0.000000 1000.000000
A-9 458.355175 18.728090 2.864021 21.592111 0.000000 439.627085
A-10 1000.000000 0.000000 6.248475 6.248475 0.000000 1000.000000
A-11 1000.000000 0.000000 6.248477 6.248477 0.000000 1000.000000
A-12 1220.642783 0.000000 0.000000 0.000000 7.629017 1228.271801
A-13 139.285079 1.625467 0.762980 2.388447 0.000000 137.659612
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 5.551958 5.551958 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-2 958.450018 0.000000 0.000000 0.000000 0.000000 917.578322
_______________________________________________________________________________
DETERMINATION DATE 20-December-95
DISTRIBUTION DATE 26-December-95
Run: 12/27/95 09:10:04 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S12 (POOL # 4105)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4105
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 54,723.23
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 15,656.79
SUBSERVICER ADVANCES THIS MONTH 12,939.10
MASTER SERVICER ADVANCES THIS MONTH 1,436.01
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,555,787.91
(B) TWO MONTHLY PAYMENTS: 1 94,960.22
(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 148,505,096.16
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 553
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 202,433.27
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 30,254.34
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 86.99484370 % 9.15220300 % 3.85295310 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 86.99219420 % 9.18271816 % 3.82508760 %
CLASS A-15 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1663 %
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 8.23397572
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 317.87
POOL TRADING FACTOR: 50.19633421
................................................................................
Run: 12/27/95 09:10:05 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-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 3,391,307.00 677,260.03 5.500000 % 60,578.21
A-4 760944FS2 15,000,000.00 2,995,570.88 7.228260 % 267,941.87
A-5 760944FJ2 18,249,728.00 9,253,710.74 6.625000 % 82,324.12
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 5,299,261.81 10.000000 % 44,656.98
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 0.279934 % 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 2,041,221.49 7.500000 % 9,007.76
M-2 760944FW3 4,582,565.00 4,082,443.88 7.500000 % 18,015.52
B-1 458,256.00 408,243.90 7.500000 % 1,801.55
B-2 917,329.35 817,216.14 7.500000 % 3,606.31
- -------------------------------------------------------------------------------
183,302,633.35 76,941,596.87 487,932.32
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 3,100.90 63,679.11 0.00 0.00 616,681.82
A-4 18,025.30 285,967.17 0.00 0.00 2,727,629.01
A-5 51,035.34 133,359.46 0.00 0.00 9,171,386.62
A-6 14,443.96 14,443.96 0.00 0.00 0.00
A-7 34,686.30 34,686.30 0.00 0.00 6,666,667.00
A-8 202,914.87 202,914.87 0.00 0.00 32,500,001.00
A-9 65,096.49 65,096.49 0.00 0.00 12,000,000.00
A-10 44,114.84 88,771.82 0.00 0.00 5,254,604.83
A-11 0.00 0.00 0.00 0.00 0.00
A-12 0.00 0.00 0.00 0.00 0.00
A-13 0.00 0.00 0.00 0.00 0.00
A-14 1,084.95 1,084.95 0.00 0.00 200,000.00
A-15 17,930.24 17,930.24 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 12,744.43 21,752.19 0.00 0.00 2,032,213.73
M-2 25,488.87 43,504.39 0.00 0.00 4,064,428.36
B-1 2,548.88 4,350.43 0.00 0.00 406,442.35
B-2 5,102.37 8,708.68 0.00 0.00 813,609.83
- -------------------------------------------------------------------------------
498,317.74 986,250.06 0.00 0.00 76,453,664.55
===============================================================================
Run: 12/27/95 09:10:05
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-3 199.704724 17.862792 0.914367 18.777159 0.000000 181.841933
A-4 199.704725 17.862791 1.201687 19.064478 0.000000 181.841934
A-5 507.060201 4.510978 2.796499 7.307477 0.000000 502.549223
A-7 1000.000000 0.000000 5.202945 5.202945 0.000000 1000.000000
A-8 1000.000000 0.000000 6.243534 6.243534 0.000000 1000.000000
A-9 1000.000000 0.000000 5.424708 5.424708 0.000000 1000.000000
A-10 132.481545 1.116425 1.102871 2.219296 0.000000 131.365121
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 5.424750 5.424750 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-1 890.864368 3.931319 5.562139 9.493458 0.000000 886.933049
M-2 890.864370 3.931318 5.562140 9.493458 0.000000 886.933052
B-1 890.864277 3.931318 5.562131 9.493449 0.000000 886.932959
B-2 890.864486 3.931314 5.562146 9.493460 0.000000 886.933172
_______________________________________________________________________________
DETERMINATION DATE 20-December-95
DISTRIBUTION DATE 26-December-95
Run: 12/27/95 09:10:06 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S13 (POOL # 4106)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4106
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 20,336.27
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 8,490.60
SUBSERVICER ADVANCES THIS MONTH 13,197.02
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 606,142.83
(B) TWO MONTHLY PAYMENTS: 1 215,396.09
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 463,261.42
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 76,453,664.55
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 323
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 148,394.74
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 90.44843660 % 7.95884900 % 1.59271460 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 90.42989720 % 7.97429675 % 1.59580600 %
CLASS A-15 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2798 %
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 8.22235519
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 140.48
POOL TRADING FACTOR: 41.70898320
................................................................................
Run: 12/27/95 09:10:07 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-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 31,685,107.27 7.500000 % 221,806.50
A-7 760944HD3 36,855,000.00 35,789,954.28 7.000000 % 250,541.82
A-8 760944HW1 29,999,000.00 7,157,446.87 10.000190 % 50,104.56
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 28,704,118.65 7.500000 % 200,943.41
A-16 760944HM3 0.00 0.00 0.296679 % 0.00
R 760944HV3 1,000.00 0.00 7.500000 % 0.00
M-1 760944HS0 13,271,500.00 12,876,276.35 7.500000 % 11,585.33
M-2 760944HT8 6,032,300.00 5,869,645.71 7.500000 % 5,281.17
M-3 760944HU5 3,619,400.00 3,521,806.89 7.500000 % 3,168.72
B-1 4,825,900.00 4,703,258.75 7.500000 % 4,231.72
B-2 2,413,000.00 2,360,604.69 7.500000 % 2,123.94
B-3 2,412,994.79 2,273,420.15 7.500000 % 2,045.49
- -------------------------------------------------------------------------------
482,582,094.79 240,058,639.61 751,832.66
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 197,794.60 419,601.10 0.00 0.00 31,463,300.77
A-7 208,524.54 459,066.36 0.00 0.00 35,539,412.46
A-8 59,575.04 109,679.60 0.00 0.00 7,107,342.31
A-9 595,323.21 595,323.21 0.00 0.00 95,366,000.00
A-10 52,224.84 52,224.84 0.00 0.00 8,366,000.00
A-11 8,645.88 8,645.88 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-15 179,185.75 380,129.16 0.00 0.00 28,503,175.24
A-16 59,279.20 59,279.20 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 80,380.29 91,965.62 0.00 0.00 12,864,691.02
M-2 36,641.33 41,922.50 0.00 0.00 5,864,364.54
M-3 21,984.91 25,153.63 0.00 0.00 3,518,638.17
B-1 29,360.14 33,591.86 0.00 0.00 4,699,027.03
B-2 14,736.10 16,860.04 0.00 0.00 2,358,480.75
B-3 14,191.84 16,237.33 0.00 0.00 2,271,374.66
- -------------------------------------------------------------------------------
1,557,847.67 2,309,680.33 0.00 0.00 239,306,806.95
===============================================================================
Run: 12/27/95 09:10:07
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-6 971.101731 6.798042 6.062112 12.860154 0.000000 964.303689
A-7 971.101731 6.798042 5.657972 12.456014 0.000000 964.303689
A-8 238.589515 1.670208 1.985901 3.656109 0.000000 236.919308
A-9 1000.000000 0.000000 6.242510 6.242510 0.000000 1000.000000
A-10 1000.000000 0.000000 6.242510 6.242510 0.000000 1000.000000
A-11 1000.000000 0.000000 6.242513 6.242513 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-15 971.078814 6.798045 6.061969 12.860014 0.000000 964.280769
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 970.220122 0.872948 6.056609 6.929557 0.000000 969.347174
M-2 973.036107 0.875482 6.074189 6.949671 0.000000 972.160625
M-3 973.036108 0.875482 6.074186 6.949668 0.000000 972.160626
B-1 974.586865 0.876877 6.083868 6.960745 0.000000 973.709988
B-2 978.286237 0.880207 6.106962 6.987169 0.000000 977.406030
B-3 942.157090 0.847698 5.881426 6.729124 0.000000 941.309393
_______________________________________________________________________________
DETERMINATION DATE 20-December-95
DISTRIBUTION DATE 26-December-95
Run: 12/27/95 09:10:08 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S14 (POOL # 4107)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4107
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 69,667.48
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 25,211.42
SUBSERVICER ADVANCES THIS MONTH 52,770.32
MASTER SERVICER ADVANCES THIS MONTH 3,990.27
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 9 2,556,927.45
(B) TWO MONTHLY PAYMENTS: 6 1,589,936.36
(C) THREE OR MORE MONTHLY PAYMENTS: 4 1,380,115.61
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,617,954.37
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 239,306,806.95
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 839
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 2
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 552,321.40
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 535,841.67
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 86.83446150 % 9.27595400 % 3.88958450 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 86.80498200 % 9.29672416 % 3.89829380 %
CLASS A-16 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2973 %
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 8.27158859
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 318.48
POOL TRADING FACTOR: 49.58882842
................................................................................
Run: 12/27/95 09:10:09 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-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 23,212,223.64 5.600000 % 891,207.73
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 23,660,151.18 6.625000 % 675,328.27
A-11 760944JE9 0.00 0.00 1.875000 % 0.00
A-12 760944JN9 2,200,013.00 953,569.78 7.500000 % 19,782.68
A-13 760944JP4 9,999,984.00 4,334,348.63 9.500000 % 89,920.03
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 6.911000 % 0.00
A-17 760944JT6 11,027,260.00 2,328,663.67 7.249200 % 0.00
A-18 760944JU3 4,711,421.00 0.00 0.000000 % 0.00
A-19 760944JV1 0.00 0.00 0.322599 % 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 5,177,120.77 7.000000 % 328.82
M-2 760944JK5 5,050,288.00 4,593,178.60 7.000000 % 0.00
B-1 1,442,939.00 1,330,196.99 7.000000 % 0.00
B-2 721,471.33 437,242.18 7.000000 % 0.00
- -------------------------------------------------------------------------------
288,587,914.33 152,696,727.76 1,676,567.53
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 107,965.90 999,173.63 0.00 0.00 22,321,015.91
A-4 51,323.39 51,323.39 0.00 0.00 10,298,695.00
A-5 222,595.63 222,595.63 0.00 0.00 40,000,000.00
A-6 67,271.34 67,271.34 0.00 0.00 11,700,000.00
A-7 7,391.83 7,391.83 0.00 0.00 0.00
A-8 103,213.27 103,213.27 0.00 0.00 18,141,079.00
A-9 2,318.29 2,318.29 0.00 0.00 10,000.00
A-10 130,192.28 805,520.55 0.00 0.00 22,984,822.91
A-11 36,846.88 36,846.88 0.00 0.00 0.00
A-12 5,940.12 25,722.80 0.00 0.00 933,787.10
A-13 34,200.25 124,120.28 0.00 0.00 4,244,428.60
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 37,427.21 37,427.21 0.00 0.00 6,520,258.32
A-17 14,020.99 14,020.99 0.00 0.00 2,328,663.67
A-18 0.00 0.00 0.00 0.00 0.00
A-19 40,914.30 40,914.30 0.00 0.00 0.00
R-I 0.16 0.16 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 30,100.12 30,428.94 0.00 0.00 5,176,791.95
M-2 0.00 0.00 0.00 0.00 4,593,178.60
B-1 0.00 0.00 0.00 0.00 1,330,196.99
B-2 0.00 0.00 0.00 0.00 365,759.24
- -------------------------------------------------------------------------------
891,721.96 2,568,289.49 0.00 0.00 150,948,677.29
===============================================================================
Run: 12/27/95 09:10:09
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-3 978.626692 37.573293 4.551839 42.125132 0.000000 941.053399
A-4 1000.000000 0.000000 4.983485 4.983485 0.000000 1000.000000
A-5 1000.000000 0.000000 5.564891 5.564891 0.000000 1000.000000
A-6 1000.000000 0.000000 5.749687 5.749687 0.000000 1000.000000
A-8 1000.000000 0.000000 5.689478 5.689478 0.000000 1000.000000
A-9 1000.000000 0.000000 231.829000 231.829000 0.000000 1000.000000
A-10 744.343542 21.245690 4.095823 25.341513 0.000000 723.097852
A-12 433.438248 8.992074 2.700039 11.692113 0.000000 424.446174
A-13 433.435556 8.992017 3.420030 12.412047 0.000000 424.443539
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 0.953173 0.953173 0.000000 166.053934
A-17 211.173371 0.000000 1.271484 1.271484 0.000000 211.173371
A-18 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-I 0.000000 0.000000 1.600000 1.600000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 896.934584 0.056968 5.214837 5.271805 0.000000 896.877616
M-2 909.488449 0.000000 0.000000 0.000000 0.000000 909.488449
B-1 921.866406 0.000000 0.000000 0.000000 0.000000 921.866406
B-2 606.042350 0.000000 0.000000 0.000000 0.000000 506.962959
_______________________________________________________________________________
DETERMINATION DATE 20-December-95
DISTRIBUTION DATE 26-December-95
Run: 12/27/95 09:10:10 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S15 (POOL # 4108)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4108
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 41,974.96
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 16,801.22
SUBSERVICER ADVANCES THIS MONTH 7,953.11
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 395,935.04
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 407,218.96
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 150,948,677.29
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 607
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 797,654.32
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.44401720 % 6.39850000 % 1.15748330 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.40408930 % 6.47237904 % 1.12353170 %
CLASS A-19 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3199 %
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 7.77629030
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 142.56
POOL TRADING FACTOR: 52.30595940
................................................................................
Run: 12/27/95 09:12:17 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 29,718,313.34 7.470000 % 27,897.15
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 53,786,833.92 27,897.15
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 151,011.15 178,908.30 0.00 0.00 29,690,416.19
A-2 122,302.19 122,302.19 0.00 0.00 24,068,520.58
S-1 3,260.69 3,260.69 0.00 0.00 0.00
S-2 5,444.91 5,444.91 0.00 0.00 0.00
S-3 2,862.89 2,862.89 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
- -------------------------------------------------------------------------------
284,881.83 312,778.98 0.00 0.00 53,758,936.77
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 931.520965 0.874437 4.733447 5.607884 0.000000 930.646528
A-2 1000.000000 0.000000 5.081417 5.081417 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
_______________________________________________________________________________
DETERMINATION DATE 26-December-95
DISTRIBUTION DATE 29-December-95
Run: 12/27/95 09:12:17 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 1,344.67
SUBSERVICER ADVANCES THIS MONTH 0.00
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 53,758,936.77
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 5,536,828.46
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 0.00000000 % 0.00000000 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 100.00000010 % 0.00000000 %
BANKRUPTCY AMOUNT AVAILABLE 0.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 0.00000000
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 0.00
POOL TRADING FACTOR: 96.04677551
................................................................................
Run: 12/27/95 09:10:11 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-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 26,910,385.33 7.000000 % 646,672.28
A-2 760944KV9 20,040,000.00 13,672,837.42 7.000000 % 177,052.62
A-3 760944KS6 30,024,000.00 20,484,694.18 6.000000 % 265,260.87
A-4 760944LF3 10,008,000.00 6,828,231.38 10.000000 % 88,420.29
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 0.240488 % 0.00
R 760944LE6 333,970.00 0.00 7.000000 % 0.00
M-1 760944LB2 5,917,999.88 5,771,222.36 7.000000 % 5,544.08
M-2 760944LC0 2,689,999.61 2,623,282.56 7.000000 % 2,520.03
M-3 760944LD8 1,613,999.76 1,573,969.53 7.000000 % 1,512.02
B-1 2,151,999.69 2,098,626.07 7.000000 % 2,016.03
B-2 1,075,999.84 1,049,313.02 7.000000 % 1,008.01
B-3 1,075,999.84 1,049,313.03 7.000000 % 1,008.03
- -------------------------------------------------------------------------------
215,199,968.62 172,163,874.88 1,191,014.26
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 156,861.03 803,533.31 0.00 0.00 26,263,713.05
A-2 79,699.17 256,751.79 0.00 0.00 13,495,784.80
A-3 102,347.64 367,608.51 0.00 0.00 20,219,433.31
A-4 56,859.80 145,280.09 0.00 0.00 6,739,811.09
A-5 130,167.72 130,167.72 0.00 0.00 22,331,000.00
A-6 106,531.07 106,531.07 0.00 0.00 18,276,000.00
A-7 197,574.44 197,574.44 0.00 0.00 33,895,000.00
A-8 81,839.36 81,839.36 0.00 0.00 14,040,000.00
A-9 9,093.26 9,093.26 0.00 0.00 1,560,000.00
A-10 34,477.16 34,477.16 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 33,640.53 39,184.61 0.00 0.00 5,765,678.28
M-2 15,291.15 17,811.18 0.00 0.00 2,620,762.53
M-3 9,174.69 10,686.71 0.00 0.00 1,572,457.51
B-1 12,232.93 14,248.96 0.00 0.00 2,096,610.04
B-2 6,116.46 7,124.47 0.00 0.00 1,048,305.01
B-3 6,116.46 7,124.49 0.00 0.00 1,048,305.00
- -------------------------------------------------------------------------------
1,038,022.87 2,229,037.13 0.00 0.00 170,972,860.62
===============================================================================
Run: 12/27/95 09:10:11
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-1 536.426770 12.890649 3.126839 16.017488 0.000000 523.536121
A-2 682.277316 8.834961 3.977004 12.811965 0.000000 673.442355
A-3 682.277317 8.834961 3.408861 12.243822 0.000000 673.442356
A-4 682.277316 8.834961 5.681435 14.516396 0.000000 673.442355
A-5 1000.000000 0.000000 5.829014 5.829014 0.000000 1000.000000
A-6 1000.000000 0.000000 5.829015 5.829015 0.000000 1000.000000
A-7 1000.000000 0.000000 5.829014 5.829014 0.000000 1000.000000
A-8 1000.000000 0.000000 5.829014 5.829014 0.000000 1000.000000
A-9 1000.000000 0.000000 5.829013 5.829013 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 975.198120 0.936817 5.684442 6.621259 0.000000 974.261304
M-2 975.198119 0.936814 5.684443 6.621257 0.000000 974.261305
M-3 975.198119 0.936816 5.684443 6.621259 0.000000 974.261304
B-1 975.198128 0.936817 5.684448 6.621265 0.000000 974.261311
B-2 975.198119 0.936812 5.684443 6.621255 0.000000 974.261307
B-3 975.198128 0.936812 5.684443 6.621255 0.000000 974.261316
_______________________________________________________________________________
DETERMINATION DATE 20-December-95
DISTRIBUTION DATE 26-December-95
Run: 12/27/95 09:10:12 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S16 (POOL # 4109)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4109
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 39,055.07
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 18,235.03
SUBSERVICER ADVANCES THIS MONTH 14,151.69
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 1,114,253.04
(B) TWO MONTHLY PAYMENTS: 1 203,499.53
(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 170,972,860.62
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 591
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,025,626.47
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 91.77195180 % 5.79010800 % 2.43794010 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 91.72259370 % 5.82484161 % 2.45256470 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2411 %
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 7.63867367
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 320.38
POOL TRADING FACTOR: 79.44836689
................................................................................
Run: 12/27/95 09:10:13 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 2,164,674.52 5.250000 % 373,982.54
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 24,622,098.56 6.475000 % 261,757.78
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 8,018,822.97 7.000000 % 36,595.85
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 0.143260 % 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 3,686,913.76 7.000000 % 15,811.64
M-2 760944KM9 2,343,800.00 2,106,833.55 7.000000 % 9,035.34
M-3 760944MF2 1,171,900.00 1,053,416.78 7.000000 % 4,517.67
B-1 1,406,270.00 1,264,091.13 7.000000 % 5,421.16
B-2 351,564.90 316,020.52 7.000000 % 1,355.27
- -------------------------------------------------------------------------------
234,376,334.90 130,509,871.79 708,477.25
===============================================================================
_______________________________________________________________________________
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 9,461.13 383,443.67 0.00 0.00 1,790,691.98
A-3 100,108.82 100,108.82 0.00 0.00 21,283,000.00
A-4 37,493.23 37,493.23 0.00 0.00 7,444,000.00
A-5 150,811.40 150,811.40 0.00 0.00 28,305,000.00
A-6 71,625.68 71,625.68 0.00 0.00 12,746,000.00
A-7 132,725.96 394,483.74 0.00 0.00 24,360,340.78
A-8 62,007.11 62,007.11 0.00 0.00 0.00
A-9 85,846.24 85,846.24 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 46,730.43 83,326.28 0.00 0.00 7,982,227.12
A-14 14,632.91 14,632.91 0.00 0.00 2,768,000.00
A-15 0.00 0.00 0.00 0.00 0.00
A-16 15,565.39 15,565.39 0.00 0.00 0.00
R-I 4.58 4.58 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 21,485.83 37,297.47 0.00 0.00 3,671,102.12
M-2 12,277.76 21,313.10 0.00 0.00 2,097,798.21
M-3 6,138.88 10,656.55 0.00 0.00 1,048,899.11
B-1 7,366.60 12,787.76 0.00 0.00 1,258,669.97
B-2 1,841.63 3,196.90 0.00 0.00 314,665.25
- -------------------------------------------------------------------------------
776,123.58 1,484,600.83 0.00 0.00 129,801,394.54
===============================================================================
Run: 12/27/95 09:10:13
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-2 217.031735 37.495743 0.948579 38.444322 0.000000 179.535992
A-3 1000.000000 0.000000 4.703699 4.703699 0.000000 1000.000000
A-4 1000.000000 0.000000 5.036705 5.036705 0.000000 1000.000000
A-5 1000.000000 0.000000 5.328083 5.328083 0.000000 1000.000000
A-6 1000.000000 0.000000 5.619463 5.619463 0.000000 1000.000000
A-7 525.282642 5.584285 2.831548 8.415833 0.000000 519.698357
A-9 1000.000000 0.000000 5.827591 5.827591 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-13 233.240924 1.064452 1.359233 2.423685 0.000000 232.176472
A-14 461.333333 0.000000 2.438818 2.438818 0.000000 461.333333
A-15 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-I 0.000000 0.000000 45.750000 45.750000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 898.896470 3.854993 5.238402 9.093395 0.000000 895.041477
M-2 898.896472 3.854996 5.238399 9.093395 0.000000 895.041475
M-3 898.896476 3.854996 5.238399 9.093395 0.000000 895.041480
B-1 898.896464 3.854992 5.238397 9.093389 0.000000 895.041471
B-2 898.896676 3.854992 5.238407 9.093399 0.000000 895.041684
_______________________________________________________________________________
DETERMINATION DATE 20-December-95
DISTRIBUTION DATE 26-December-95
Run: 12/27/95 09:10:14 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S17 (POOL # 4110)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4110
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 37,785.57
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 14,000.17
SUBSERVICER ADVANCES THIS MONTH 5,354.49
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 302,710.14
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 237,754.90
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 129,801,394.54
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 512
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 148,774.54
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.54280590 % 5.24647200 % 1.21072190 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.53540480 % 5.25248551 % 1.21210960 %
CLASS A-16 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1430 %
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 7.61572515
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 144.10
POOL TRADING FACTOR: 55.38161291
................................................................................
Run: 12/27/95 09:10:15 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 14,748,302.60 7.500000 % 417,162.86
A-3 760944LY2 81,356,000.00 32,900,277.22 6.250000 % 778,702.19
A-4 760944LN6 40,678,000.00 16,450,138.59 10.000000 % 389,351.09
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 0.142265 % 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 % 0.00
M-2 760944LV8 6,257,900.00 6,110,021.47 7.500000 % 0.00
M-3 760944LW6 3,754,700.00 3,669,277.30 7.500000 % 0.00
B-1 5,757,200.00 5,626,218.67 7.500000 % 0.00
B-2 2,753,500.00 2,690,855.48 7.500000 % 0.00
B-3 2,753,436.49 2,500,831.64 7.500000 % 0.00
- -------------------------------------------------------------------------------
500,624,336.49 285,119,331.08 1,585,216.14
===============================================================================
_______________________________________________________________________________
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 92,004.55 509,167.41 0.00 0.00 14,331,139.74
A-3 171,035.23 949,737.42 0.00 0.00 32,121,575.03
A-4 136,828.19 526,179.28 0.00 0.00 16,060,787.50
A-5 415,421.84 415,421.84 0.00 0.00 66,592,000.00
A-6 327,929.48 327,929.48 0.00 0.00 52,567,000.00
A-7 333,375.53 333,375.53 0.00 0.00 53,440,000.00
A-8 89,993.93 89,993.93 0.00 0.00 14,426,000.00
A-9 33,738.83 33,738.83 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 24,175.60 24,175.60 0.00 0.00 13,398,408.11
M-2 0.00 0.00 0.00 0.00 6,110,021.47
M-3 0.00 0.00 0.00 0.00 3,669,277.30
B-1 0.00 0.00 0.00 0.00 5,626,218.67
B-2 0.00 0.00 0.00 0.00 2,690,855.48
B-3 0.00 0.00 0.00 0.00 2,402,412.23
- -------------------------------------------------------------------------------
1,624,503.18 3,209,719.32 0.00 0.00 283,435,695.53
===============================================================================
Run: 12/27/95 09:10:15
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-2 207.185640 5.860346 1.292489 7.152835 0.000000 201.325294
A-3 404.398904 9.571540 2.102306 11.673846 0.000000 394.827364
A-4 404.398903 9.571540 3.363690 12.935230 0.000000 394.827364
A-5 1000.000000 0.000000 6.238315 6.238315 0.000000 1000.000000
A-6 1000.000000 0.000000 6.238315 6.238315 0.000000 1000.000000
A-7 1000.000000 0.000000 6.238315 6.238315 0.000000 1000.000000
A-8 1000.000000 0.000000 6.238315 6.238315 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 973.184005 0.000000 1.755978 1.755978 0.000000 973.184005
M-2 976.369304 0.000000 0.000000 0.000000 0.000000 976.369304
M-3 977.249128 0.000000 0.000000 0.000000 0.000000 977.249128
B-1 977.249126 0.000000 0.000000 0.000000 0.000000 977.249126
B-2 977.249130 0.000000 0.000000 0.000000 0.000000 977.249130
B-3 908.258334 0.000000 0.000000 0.000000 0.000000 872.514125
_______________________________________________________________________________
DETERMINATION DATE 20-December-95
DISTRIBUTION DATE 26-December-95
Run: 12/27/95 09:10:16 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S18 (POOL # 4111)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4111
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 76,033.27
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 30,115.17
SUBSERVICER ADVANCES THIS MONTH 33,416.89
MASTER SERVICER ADVANCES THIS MONTH 2,494.85
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 18 3,755,108.51
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 325,306.38
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 549,923.16
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 283,435,695.53
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 984
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 350,429.55
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 858,197.43
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 88.07670720 % 8.12912500 % 3.79416780 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 88.04060540 % 8.17741281 % 3.78198180 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1422 %
BANKRUPTCY AMOUNT AVAILABLE 238,887.00
FRAUD AMOUNT AVAILABLE 2,950,417.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,961,730.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.08869640
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 319.95
POOL TRADING FACTOR: 56.61644368
................................................................................
Run: 12/27/95 09:20:33 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 38,927,712.22 6.914120 % 266,339.82
A-2 760944LJ5 5,265,582.31 2,484,630.83 6.914120 % 16,999.61
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 41,412,343.05 283,339.43
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 224,142.66 490,482.48 0.00 0.00 38,661,372.40
A-2 14,306.30 31,305.91 0.00 0.00 2,467,631.22
S-1 3,103.86 3,103.86 0.00 0.00 0.00
S-2 4,952.37 4,952.37 0.00 0.00 0.00
- -------------------------------------------------------------------------------
246,505.19 529,844.62 0.00 0.00 41,129,003.62
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 471.862496 3.228440 2.716947 5.945387 0.000000 468.634057
A-2 471.862499 3.228439 2.716945 5.945384 0.000000 468.634061
_______________________________________________________________________________
DETERMINATION DATE 20-December-95
DISTRIBUTION DATE 26-December-95
Run: 12/27/95 09:20:34 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 11,508.58
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 14,912.65
SUBSERVICER ADVANCES THIS MONTH 4,566.68
MASTER SERVICER ADVANCES THIS MONTH 3,681.21
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 431,463.79
(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 41,128,987.14
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 138
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 507,702.76
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 25,735.74
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 100.00000000 % 0.00000000 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 100.00004010 % 0.00000000 %
LETTER OF CREDIT - TOTAL AVAILABLE AMOUNT 7,675,762.27
BANKRUPTCY AMOUNT AVAILABLE 149,087.00
FRAUD AMOUNT AVAILABLE 1,755,272.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,146,180.00
LOSS AMOUNT COVERED BY LETTER OF CREDIT 167.80
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.92352414
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 324.61
POOL TRADING FACTOR: 46.86338691
................................................................................
Run: 12/27/95 09:10:17 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 5,708,849.50 6.375000 % 445,958.67
A-2 760944NF1 0.00 0.00 1.625000 % 0.00
A-3 760944NG9 14,581,000.00 2,881,398.97 5.000030 % 225,086.48
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 13,118,028.37 7.250000 % 48,317.72
A-12 760944NM6 2,400,000.00 2,400,000.00 7.062290 % 0.00
A-13 760944NN4 34,545,000.00 9,446,708.43 6.311000 % 33,294.70
A-14 760944NP9 13,505,000.00 3,693,090.08 8.157017 % 13,016.21
A-15 760944NQ7 0.00 0.00 0.095120 % 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 3,528,299.62 7.000000 % 15,098.03
M-2 760944NW4 1,958,800.00 1,764,149.81 7.000000 % 7,549.02
M-3 760944NX2 1,305,860.00 1,176,093.86 7.000000 % 5,032.65
B-1 1,567,032.00 1,411,312.63 7.000000 % 6,039.18
B-2 783,516.00 705,656.33 7.000000 % 3,019.59
B-3 914,107.69 823,270.82 7.000000 % 3,522.89
- -------------------------------------------------------------------------------
261,172,115.69 166,461,858.42 805,935.14
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 30,311.18 476,269.85 0.00 0.00 5,262,890.83
A-2 7,726.38 7,726.38 0.00 0.00 0.00
A-3 11,999.14 237,085.62 0.00 0.00 2,656,312.49
A-4 34,707.93 34,707.93 0.00 0.00 7,938,000.00
A-5 104,749.63 104,749.63 0.00 0.00 21,873,000.00
A-6 62,812.52 62,812.52 0.00 0.00 12,561,000.00
A-7 138,485.81 138,485.81 0.00 0.00 23,816,000.00
A-8 104,899.39 104,899.39 0.00 0.00 18,040,000.00
A-9 194,822.50 194,822.50 0.00 0.00 35,577,000.00
A-10 57,039.29 57,039.29 0.00 0.00 0.00
A-11 79,210.10 127,527.82 0.00 0.00 13,069,710.65
A-12 14,116.62 14,116.62 0.00 0.00 2,400,000.00
A-13 49,653.82 82,948.52 0.00 0.00 9,413,413.73
A-14 25,089.69 38,105.90 0.00 0.00 3,680,073.87
A-15 13,187.43 13,187.43 0.00 0.00 0.00
R-I 2.86 2.86 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 20,570.16 35,668.19 0.00 0.00 3,513,201.59
M-2 10,285.07 17,834.09 0.00 0.00 1,756,600.79
M-3 6,856.69 11,889.34 0.00 0.00 1,171,061.21
B-1 8,228.02 14,267.20 0.00 0.00 1,405,273.45
B-2 4,114.01 7,133.60 0.00 0.00 702,636.74
B-3 4,799.69 8,322.58 0.00 0.00 819,747.93
- -------------------------------------------------------------------------------
983,667.93 1,789,603.07 0.00 0.00 165,655,923.28
===============================================================================
Run: 12/27/95 09:10:17
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-1 197.613261 15.436972 1.049229 16.486201 0.000000 182.176290
A-3 197.613262 15.436971 0.822930 16.259901 0.000000 182.176290
A-4 1000.000000 0.000000 4.372377 4.372377 0.000000 1000.000000
A-5 1000.000000 0.000000 4.788992 4.788992 0.000000 1000.000000
A-6 1000.000000 0.000000 5.000599 5.000599 0.000000 1000.000000
A-7 1000.000000 0.000000 5.814822 5.814822 0.000000 1000.000000
A-8 1000.000000 0.000000 5.814822 5.814822 0.000000 1000.000000
A-9 1000.000000 0.000000 5.476080 5.476080 0.000000 1000.000000
A-11 354.541307 1.305884 2.140814 3.446698 0.000000 353.235423
A-12 1000.000000 0.000000 5.881925 5.881925 0.000000 1000.000000
A-13 273.460947 0.963807 1.437366 2.401173 0.000000 272.497141
A-14 273.460946 0.963807 1.857807 2.821614 0.000000 272.497140
R-I 0.000000 0.000000 28.570000 28.570000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 900.627838 3.853898 5.250705 9.104603 0.000000 896.773941
M-2 900.627838 3.853900 5.250699 9.104599 0.000000 896.773938
M-3 900.627831 3.853897 5.250708 9.104605 0.000000 896.773934
B-1 900.627830 3.853897 5.250703 9.104600 0.000000 896.773933
B-2 900.627849 3.853897 5.250703 9.104600 0.000000 896.773952
B-3 900.627824 3.853900 5.250694 9.104594 0.000000 896.773924
_______________________________________________________________________________
DETERMINATION DATE 20-December-95
DISTRIBUTION DATE 26-December-95
Run: 12/27/95 09:10:18 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S20 (POOL # 4112)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4112
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 45,568.16
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 17,894.11
SUBSERVICER ADVANCES THIS MONTH 10,951.07
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 705,333.73
(B) TWO MONTHLY PAYMENTS: 0 0.00
(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 165,655,923.28
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 614
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 93,624.18
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.34778440 % 3.88590100 % 1.76631440 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.34459000 % 3.88809737 % 1.76731270 %
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 7.54879793
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 144.85
POOL TRADING FACTOR: 63.42787508
................................................................................
Run: 12/27/95 09:10:19 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-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 20,667,268.08 6.500000 % 298,336.28
A-4 760944QX9 38,099,400.00 8,266,898.57 10.000000 % 119,334.38
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 0.077967 % 0.00
R 760944QL5 1,000.00 0.00 7.500000 % 0.00
M-1 760944QH4 7,403,017.00 7,221,737.78 7.500000 % 6,416.84
M-2 760944QJ0 3,365,008.00 3,282,608.31 7.500000 % 2,916.75
M-3 760944QK7 2,692,006.00 2,637,675.27 7.500000 % 2,343.69
B-1 2,422,806.00 2,377,841.68 7.500000 % 2,112.82
B-2 1,480,605.00 1,456,713.33 7.500000 % 0.00
B-3 1,480,603.82 1,406,031.33 7.500000 % 0.00
- -------------------------------------------------------------------------------
269,200,605.82 164,324,334.35 431,460.76
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 111,785.51 410,121.79 0.00 0.00 20,368,931.80
A-4 68,791.01 188,125.39 0.00 0.00 8,147,564.19
A-5 384,791.70 384,791.70 0.00 0.00 61,656,000.00
A-6 56,293.32 56,293.32 0.00 0.00 9,020,000.00
A-7 231,851.10 231,851.10 0.00 0.00 37,150,000.00
A-8 57,301.61 57,301.61 0.00 0.00 9,181,560.00
A-9 10,661.12 10,661.12 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 45,070.47 51,487.31 0.00 0.00 7,215,320.94
M-2 20,486.58 23,403.33 0.00 0.00 3,279,691.56
M-3 16,461.59 18,805.28 0.00 0.00 2,635,331.58
B-1 14,839.98 16,952.80 0.00 0.00 2,375,728.86
B-2 20,409.93 20,409.93 0.00 0.00 1,456,713.33
B-3 0.00 0.00 0.00 0.00 1,403,487.65
- -------------------------------------------------------------------------------
1,038,743.92 1,470,204.68 0.00 0.00 163,890,329.91
===============================================================================
Run: 12/27/95 09:10:19
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-3 516.157802 7.450844 2.791804 10.242648 0.000000 508.706957
A-4 216.982382 3.132185 1.805567 4.937752 0.000000 213.850197
A-5 1000.000000 0.000000 6.240945 6.240945 0.000000 1000.000000
A-6 1000.000000 0.000000 6.240945 6.240945 0.000000 1000.000000
A-7 1000.000000 0.000000 6.240945 6.240945 0.000000 1000.000000
A-8 1000.000000 0.000000 6.240945 6.240945 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 975.512792 0.866787 6.088122 6.954909 0.000000 974.646005
M-2 975.512780 0.866788 6.088122 6.954910 0.000000 974.645992
M-3 979.817753 0.870611 6.114990 6.985601 0.000000 978.947142
B-1 981.441221 0.872055 6.125121 6.997176 0.000000 980.569167
B-2 983.863576 0.000000 13.784858 13.784858 0.000000 983.863576
B-3 949.633731 0.000000 0.000000 0.000000 0.000000 947.915729
_______________________________________________________________________________
DETERMINATION DATE 20-December-95
DISTRIBUTION DATE 26-December-95
Run: 12/27/95 09:10:20 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S21 (POOL # 4113)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4113
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 44,239.55
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 17,250.38
SUBSERVICER ADVANCES THIS MONTH 22,255.31
MASTER SERVICER ADVANCES THIS MONTH 1,656.25
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,868,096.36
(B) TWO MONTHLY PAYMENTS: 3 794,910.16
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 459,799.27
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 163,890,329.91
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 570
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 233,693.64
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 287,994.78
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 88.81321640 % 7.99761100 % 3.18917240 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 88.79355850 % 8.01166493 % 3.19477660 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.0776 %
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 8.02670260
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 324.59
POOL TRADING FACTOR: 60.88037187
................................................................................
Run: 12/27/95 09:10:20 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 15,760,990.68 7.000000 % 241,470.11
A-2 760944PP7 20,000,000.00 16,101,451.60 7.000000 % 67,735.09
A-3 760944PQ5 20,000,000.00 16,502,909.90 7.000000 % 60,759.98
A-4 760944PR3 44,814,000.00 37,962,913.86 7.000000 % 119,033.78
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 13,362,062.38 7.000000 % 28,458.25
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 6.511000 % 0.00
A-13 760944PM4 9,750,000.00 1,837,004.63 8.140995 % 0.00
A-14 760944PN2 0.00 0.00 0.210034 % 0.00
R 760944QA9 100.00 0.00 7.000000 % 0.00
M-1 760944PX0 8,667,030.00 8,459,301.70 7.000000 % 8,116.45
M-2 760944PY8 4,333,550.00 4,229,684.99 7.000000 % 4,058.26
M-3 760944PZ5 2,600,140.00 2,537,820.75 7.000000 % 2,434.96
B-1 2,773,475.00 2,707,001.31 7.000000 % 2,597.29
B-2 1,560,100.00 1,522,708.08 7.000000 % 1,460.99
B-3 1,733,428.45 1,691,882.41 7.000000 % 1,623.30
- -------------------------------------------------------------------------------
346,680,823.45 290,002,076.44 537,748.46
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 91,866.48 333,336.59 0.00 0.00 15,519,520.57
A-2 93,850.93 161,586.02 0.00 0.00 16,033,716.51
A-3 96,190.92 156,950.90 0.00 0.00 16,442,149.92
A-4 221,275.40 340,309.18 0.00 0.00 37,843,880.08
A-5 153,004.04 153,004.04 0.00 0.00 26,250,000.00
A-6 174,471.24 174,471.24 0.00 0.00 29,933,000.00
A-7 77,883.79 106,342.04 0.00 0.00 13,333,604.13
A-8 218,577.20 218,577.20 0.00 0.00 37,500,000.00
A-9 250,967.42 250,967.42 0.00 0.00 43,057,000.00
A-10 15,737.56 15,737.56 0.00 0.00 2,700,000.00
A-11 137,557.92 137,557.92 0.00 0.00 23,600,000.00
A-12 23,238.62 23,238.62 0.00 0.00 4,286,344.15
A-13 12,452.70 12,452.70 0.00 0.00 1,837,004.63
A-14 50,718.38 50,718.38 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 49,306.95 57,423.40 0.00 0.00 8,451,185.25
M-2 24,653.67 28,711.93 0.00 0.00 4,225,626.73
M-3 14,792.26 17,227.22 0.00 0.00 2,535,385.79
B-1 15,778.37 18,375.66 0.00 0.00 2,704,404.02
B-2 8,875.44 10,336.43 0.00 0.00 1,521,247.09
B-3 9,861.55 11,484.85 0.00 0.00 1,690,259.11
- -------------------------------------------------------------------------------
1,741,060.84 2,278,809.30 0.00 0.00 289,464,327.98
===============================================================================
Run: 12/27/95 09:10:20
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-1 531.406679 8.141546 3.097423 11.238969 0.000000 523.265133
A-2 805.072580 3.386755 4.692547 8.079302 0.000000 801.685826
A-3 825.145495 3.037999 4.809546 7.847545 0.000000 822.107496
A-4 847.121745 2.656174 4.937640 7.593814 0.000000 844.465571
A-5 1000.000000 0.000000 5.828725 5.828725 0.000000 1000.000000
A-6 1000.000000 0.000000 5.828725 5.828725 0.000000 1000.000000
A-7 890.804159 1.897217 5.192253 7.089470 0.000000 888.906942
A-8 1000.000000 0.000000 5.828725 5.828725 0.000000 1000.000000
A-9 1000.000000 0.000000 5.828725 5.828725 0.000000 1000.000000
A-10 1000.000000 0.000000 5.828726 5.828726 0.000000 1000.000000
A-11 1000.000000 0.000000 5.828725 5.828725 0.000000 1000.000000
A-12 188.410732 0.000000 1.021478 1.021478 0.000000 188.410732
A-13 188.410731 0.000000 1.277200 1.277200 0.000000 188.410731
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 976.032355 0.936474 5.689025 6.625499 0.000000 975.095881
M-2 976.032350 0.936475 5.689024 6.625499 0.000000 975.095875
M-3 976.032348 0.936473 5.689024 6.625497 0.000000 975.095876
B-1 976.032346 0.936475 5.689026 6.625501 0.000000 975.095871
B-2 976.032357 0.936472 5.689020 6.625492 0.000000 975.095885
B-3 976.032446 0.936474 5.689021 6.625495 0.000000 975.095972
_______________________________________________________________________________
DETERMINATION DATE 20-December-95
DISTRIBUTION DATE 26-December-95
Run: 12/27/95 09:10:22 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S22 (POOL # 4114)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4114
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 75,290.07
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 30,550.70
SUBSERVICER ADVANCES THIS MONTH 21,754.23
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 2,546,438.65
(B) TWO MONTHLY PAYMENTS: 1 257,543.68
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 357,495.97
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 289,464,327.98
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 988
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 259,500.13
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.70750080 % 5.25058600 % 2.04191360 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.70096310 % 5.25529273 % 2.04374410 %
CLASS A-14 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2100 %
BANKRUPTCY AMOUNT AVAILABLE 125,183.00
FRAUD AMOUNT AVAILABLE 2,950,536.00
SPECIAL HAZARD AMOUNT AVAILABLE 4,734,895.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.64676110
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 321.27
POOL TRADING FACTOR: 83.49591567
................................................................................
Run: 12/27/95 09:10:22 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-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 18,756,279.35 5.500000 % 407,421.53
A-3 760944MH8 12,946,000.00 10,388,511.74 6.825000 % 162,968.61
A-4 760944MJ4 0.00 0.00 2.175000 % 0.00
A-5 760944MV7 22,700,000.00 17,076,185.36 6.500000 % 137,270.62
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 6.875000 % 0.00
A-16 760944MT2 2,307,692.00 1,705,118.82 5.687480 % 0.00
A-17 760944MU9 0.00 0.00 0.272810 % 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 2,457,968.89 6.500000 % 10,823.39
M-2 760944NA2 1,368,000.00 1,227,638.36 6.500000 % 5,405.77
M-3 760944NB0 912,000.00 818,425.57 6.500000 % 3,603.84
B-1 729,800.00 654,919.93 6.500000 % 2,883.87
B-2 547,100.00 490,965.61 6.500000 % 2,161.91
B-3 547,219.77 491,073.03 6.500000 % 2,162.37
- -------------------------------------------------------------------------------
182,383,319.77 142,844,929.32 734,701.91
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 85,902.40 493,323.93 0.00 0.00 18,348,857.82
A-3 59,040.75 222,009.36 0.00 0.00 10,225,543.13
A-4 18,815.19 18,815.19 0.00 0.00 0.00
A-5 92,427.26 229,697.88 0.00 0.00 16,938,914.74
A-6 54,072.29 54,072.29 0.00 0.00 11,100,000.00
A-7 88,171.93 88,171.93 0.00 0.00 16,290,000.00
A-8 68,940.81 68,940.81 0.00 0.00 12,737,000.00
A-9 39,512.29 39,512.29 0.00 0.00 7,300,000.00
A-10 82,272.15 82,272.15 0.00 0.00 15,200,000.00
A-11 21,550.17 21,550.17 0.00 0.00 3,694,424.61
A-12 9,213.75 9,213.75 0.00 0.00 1,989,305.77
A-13 65,699.34 65,699.34 0.00 0.00 11,476,048.76
A-14 25,085.11 25,085.11 0.00 0.00 5,296,638.91
A-15 21,150.24 21,150.24 0.00 0.00 3,694,424.61
A-16 8,075.51 8,075.51 0.00 0.00 1,705,118.82
A-17 32,450.49 32,450.49 0.00 0.00 0.00
R-I 0.20 0.20 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 13,304.11 24,127.50 0.00 0.00 2,447,145.50
M-2 6,644.77 12,050.54 0.00 0.00 1,222,232.59
M-3 4,429.85 8,033.69 0.00 0.00 814,821.73
B-1 3,544.84 6,428.71 0.00 0.00 652,036.06
B-2 2,657.42 4,819.33 0.00 0.00 488,803.70
B-3 2,657.98 4,820.35 0.00 0.00 488,910.66
- -------------------------------------------------------------------------------
805,618.85 1,540,320.76 0.00 0.00 142,110,227.41
===============================================================================
Run: 12/27/95 09:10:22
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-2 745.776515 16.199663 3.415602 19.615265 0.000000 729.576852
A-3 802.449540 12.588337 4.560540 17.148877 0.000000 789.861203
A-5 752.254862 6.047164 4.071685 10.118849 0.000000 746.207698
A-6 1000.000000 0.000000 4.871377 4.871377 0.000000 1000.000000
A-7 1000.000000 0.000000 5.412641 5.412641 0.000000 1000.000000
A-8 1000.000000 0.000000 5.412641 5.412641 0.000000 1000.000000
A-9 1000.000000 0.000000 5.412642 5.412642 0.000000 1000.000000
A-10 1000.000000 0.000000 5.412641 5.412641 0.000000 1000.000000
A-11 738.884922 0.000000 4.310034 4.310034 0.000000 738.884922
A-12 738.884916 0.000000 3.422250 3.422250 0.000000 738.884916
A-13 738.884919 0.000000 4.230049 4.230049 0.000000 738.884920
A-14 738.884919 0.000000 3.499391 3.499391 0.000000 738.884919
A-15 738.884922 0.000000 4.230048 4.230048 0.000000 738.884922
A-16 738.884921 0.000000 3.499388 3.499388 0.000000 738.884921
R-I 0.000000 0.000000 2.000000 2.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 897.396455 3.951585 4.857287 8.808872 0.000000 893.444870
M-2 897.396462 3.951586 4.857288 8.808874 0.000000 893.444876
M-3 897.396458 3.951579 4.857292 8.808871 0.000000 893.444879
B-1 897.396451 3.951589 4.857276 8.808865 0.000000 893.444862
B-2 897.396472 3.951581 4.857284 8.808865 0.000000 893.444891
B-3 897.396361 3.951575 4.857281 8.808856 0.000000 893.444785
_______________________________________________________________________________
DETERMINATION DATE 20-December-95
DISTRIBUTION DATE 26-December-95
Run: 12/27/95 09:10:24 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S23 (POOL # 4115)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4115
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 28,422.62
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 15,478.78
SUBSERVICER ADVANCES THIS MONTH 6,310.78
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 647,695.06
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 142,110,227.41
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 505
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 105,700.38
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 95.70093850 % 3.15309300 % 1.14596900 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 95.69774090 % 3.15543779 % 1.14682130 %
CLASS A-17 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2728 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 745,973.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,032,966.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.13674457
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 145.08
POOL TRADING FACTOR: 77.91843442
................................................................................
Run: 12/27/95 09:10:25 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-S27 (POOL # 4116)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4116
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944PD4 21,790,000.00 0.00 6.500000 % 0.00
A-2 760944QQ4 20,994,000.00 0.00 7.500000 % 0.00
A-3 760944PE2 27,540,000.00 0.00 6.500000 % 0.00
A-4 760944PF9 26,740,000.00 20,243,031.73 6.500000 % 495,591.86
A-5 760944QB7 30,000,000.00 14,726,302.07 7.050000 % 106,879.89
A-6 760944PG7 48,041,429.00 48,041,429.00 6.500000 % 0.00
A-7 760944QY7 55,044,571.00 29,964,518.07 10.000000 % 217,475.12
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 0.130217 % 0.00
R 760944QW1 100.00 0.00 7.500000 % 0.00
M-1 760944QT8 6,864,500.00 6,695,240.78 7.500000 % 5,928.34
M-2 760944QU5 3,432,150.00 3,350,399.09 7.500000 % 0.00
M-3 760944QV3 2,059,280.00 2,011,972.02 7.500000 % 0.00
B-1 2,196,565.00 2,147,995.40 7.500000 % 0.00
B-2 1,235,568.00 1,208,247.63 7.500000 % 0.00
B-3 1,372,850.89 1,254,950.86 7.500000 % 0.00
- -------------------------------------------------------------------------------
274,570,013.89 146,734,086.65 825,875.21
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 109,604.48 605,196.34 0.00 0.00 19,747,439.87
A-5 86,481.29 193,361.18 0.00 0.00 14,619,422.18
A-6 260,116.94 260,116.94 0.00 0.00 48,041,429.00
A-7 249,601.20 467,076.32 0.00 0.00 29,747,042.95
A-8 94,273.55 94,273.55 0.00 0.00 15,090,000.00
A-9 12,494.84 12,494.84 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 15,916.18 15,916.18 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 41,827.97 47,756.31 0.00 0.00 6,689,312.44
M-2 17,685.85 17,685.85 0.00 0.00 3,350,399.09
M-3 0.00 0.00 0.00 0.00 2,011,972.02
B-1 0.00 0.00 0.00 0.00 2,147,995.40
B-2 0.00 0.00 0.00 0.00 1,208,247.63
B-3 0.00 0.00 0.00 0.00 1,246,119.70
- -------------------------------------------------------------------------------
888,002.30 1,713,877.51 0.00 0.00 145,899,380.28
===============================================================================
Run: 12/27/95 09:10:25
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-4 757.031852 18.533727 4.098896 22.632623 0.000000 738.498125
A-5 490.876736 3.562663 2.882710 6.445373 0.000000 487.314073
A-6 1000.000000 0.000000 5.414430 5.414430 0.000000 1000.000000
A-7 544.368273 3.950891 4.534529 8.485420 0.000000 540.417382
A-8 1000.000000 0.000000 6.247419 6.247419 0.000000 1000.000000
A-9 1000.000000 0.000000 6.247420 6.247420 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-1 975.342819 0.863623 6.093375 6.956998 0.000000 974.479196
M-2 976.180846 0.000000 5.152994 5.152994 0.000000 976.180846
M-3 977.026932 0.000000 0.000000 0.000000 0.000000 977.026932
B-1 977.888385 0.000000 0.000000 0.000000 0.000000 977.888385
B-2 977.888412 0.000000 0.000000 0.000000 0.000000 977.888413
B-3 914.120295 0.000000 0.000000 0.000000 0.000000 907.687579
_______________________________________________________________________________
DETERMINATION DATE 20-December-95
DISTRIBUTION DATE 26-December-95
Run: 12/27/95 09:10:26 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S27 (POOL # 4116)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4116
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 43,577.26
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 15,422.92
SUBSERVICER ADVANCES THIS MONTH 25,594.19
MASTER SERVICER ADVANCES THIS MONTH 2,691.13
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 936,761.99
(B) TWO MONTHLY PAYMENTS: 2 681,540.90
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,907,099.69
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 145,899,380.28
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 506
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 365,705.25
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 704,779.79
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 88.64012710 % 8.21732200 % 3.14255130 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 88.58525220 % 8.26027056 % 3.15447720 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1293 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,507,931.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,337,068.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.11294108
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 321.40
POOL TRADING FACTOR: 53.13740500
................................................................................
Run: 12/27/95 09:10:27 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-S24 (POOL # 4117)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4117
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944QZ4 45,077,000.00 27,017,474.35 7.000000 % 316,375.16
A-2 760944RC4 15,690,000.00 0.00 7.000000 % 0.00
A-3 760944RD2 16,985,000.00 14,674,768.66 7.000000 % 315,336.41
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 88,025,182.24 7.000000 % 473,783.67
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 0.192394 % 0.00
R 760944RP5 1,000.00 0.00 7.000000 % 0.00
M-1 760944RL4 9,349,300.00 9,118,959.14 7.000000 % 8,676.16
M-2 760944RM2 4,674,600.00 4,566,760.50 7.000000 % 4,345.01
M-3 760944RN0 3,739,700.00 3,656,841.04 7.000000 % 3,479.27
B-1 2,804,800.00 2,745,232.16 7.000000 % 2,611.93
B-2 935,000.00 915,142.63 7.000000 % 0.00
B-3 1,870,098.07 1,794,704.33 7.000000 % 0.00
- -------------------------------------------------------------------------------
373,968,498.07 310,287,065.05 1,124,607.61
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 157,398.27 473,773.43 0.00 0.00 26,701,099.19
A-2 0.00 0.00 0.00 0.00 0.00
A-3 85,492.20 400,828.61 0.00 0.00 14,359,432.25
A-4 71,389.30 71,389.30 0.00 0.00 12,254,000.00
A-5 42,679.78 42,679.78 0.00 0.00 7,326,000.00
A-6 428,469.77 428,469.77 0.00 0.00 73,547,000.00
A-7 49,810.55 49,810.55 0.00 0.00 8,550,000.00
A-8 512,816.69 986,600.36 0.00 0.00 87,551,398.57
A-9 192,577.49 192,577.49 0.00 0.00 33,056,000.00
A-10 134,220.50 134,220.50 0.00 0.00 23,039,000.00
A-11 49,683.44 49,683.44 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 53,125.19 61,801.35 0.00 0.00 9,110,282.98
M-2 26,605.02 30,950.03 0.00 0.00 4,562,415.49
M-3 21,304.00 24,783.27 0.00 0.00 3,653,361.77
B-1 30,679.97 33,291.90 0.00 0.00 2,742,620.23
B-2 3,678.45 3,678.45 0.00 0.00 915,142.63
B-3 0.00 0.00 0.00 0.00 1,792,126.07
- -------------------------------------------------------------------------------
1,859,930.62 2,984,538.23 0.00 0.00 309,159,879.18
===============================================================================
Run: 12/27/95 09:10:27
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-1 599.362743 7.018550 3.491765 10.510315 0.000000 592.344193
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 863.984025 18.565582 5.033394 23.598976 0.000000 845.418443
A-4 1000.000000 0.000000 5.825796 5.825796 0.000000 1000.000000
A-5 1000.000000 0.000000 5.825796 5.825796 0.000000 1000.000000
A-6 1000.000000 0.000000 5.825795 5.825795 0.000000 1000.000000
A-7 1000.000000 0.000000 5.825795 5.825795 0.000000 1000.000000
A-8 764.970733 4.117352 4.456563 8.573915 0.000000 760.853381
A-9 1000.000000 0.000000 5.825795 5.825795 0.000000 1000.000000
A-10 1000.000000 0.000000 5.825795 5.825795 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 975.362769 0.928001 5.682264 6.610265 0.000000 974.434768
M-2 976.930753 0.929493 5.691400 6.620893 0.000000 976.001260
M-3 977.843421 0.930361 5.696714 6.627075 0.000000 976.913060
B-1 978.762179 0.931236 10.938381 11.869617 0.000000 977.830943
B-2 978.762171 0.000000 3.934171 3.934171 0.000000 978.762171
B-3 959.684606 0.000000 0.000000 0.000000 0.000000 958.305930
_______________________________________________________________________________
DETERMINATION DATE 20-December-95
DISTRIBUTION DATE 26-December-95
Run: 12/27/95 09:10:28 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 69,857.05
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 32,732.18
SUBSERVICER ADVANCES THIS MONTH 33,619.76
MASTER SERVICER ADVANCES THIS MONTH 6,342.72
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 9 2,419,012.91
(B) TWO MONTHLY PAYMENTS: 5 1,376,291.12
(C) THREE OR MORE MONTHLY PAYMENTS: 1 264,347.41
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 818,565.64
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 309,159,879.18
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,051
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 929,462.35
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 831,965.66
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.65272630 % 5.58919900 % 1.75807490 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.63295440 % 5.60423956 % 1.76280600 %
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 7.58892974
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 323.56
POOL TRADING FACTOR: 82.67003258
................................................................................
Run: 12/27/95 09:10:28 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-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 76,181,442.23 6.500000 % 2,625,502.04
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 4,484,328.34 6.500000 % 11,165.03
A-7 760944RW0 0.00 0.00 0.299852 % 0.00
R 760944SA7 100.00 0.00 6.500000 % 0.00
M-1 760944RX8 2,337,700.00 2,109,564.53 6.500000 % 8,858.08
M-2 760944RY6 779,000.00 702,977.61 6.500000 % 2,951.81
M-3 760944RZ3 779,100.00 703,067.86 6.500000 % 2,952.19
B-1 701,100.00 632,679.86 6.500000 % 2,656.63
B-2 389,500.00 351,488.80 6.500000 % 1,475.90
B-3 467,420.45 421,805.00 6.500000 % 1,771.16
- -------------------------------------------------------------------------------
155,801,920.45 120,341,100.03 2,657,332.84
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 407,444.23 3,032,946.27 0.00 0.00 73,555,940.19
A-2 27,811.37 27,811.37 0.00 0.00 5,200,000.00
A-3 59,970.93 59,970.93 0.00 0.00 11,213,000.00
A-4 73,841.88 73,841.88 0.00 0.00 13,246,094.21
A-5 24,250.66 24,250.66 0.00 0.00 5,094,651.59
A-6 23,983.71 35,148.74 0.00 0.00 4,473,163.31
A-7 29,691.07 29,691.07 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 11,282.67 20,140.75 0.00 0.00 2,100,706.45
M-2 3,759.77 6,711.58 0.00 0.00 700,025.80
M-3 3,760.24 6,712.43 0.00 0.00 700,115.67
B-1 3,383.79 6,040.42 0.00 0.00 630,023.23
B-2 1,879.88 3,355.78 0.00 0.00 350,012.90
B-3 2,255.94 4,027.10 0.00 0.00 420,033.84
- -------------------------------------------------------------------------------
673,316.14 3,330,648.98 0.00 0.00 117,683,767.19
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 767.687230 26.457420 4.105852 30.563272 0.000000 741.229810
A-2 1000.000000 0.000000 5.348340 5.348340 0.000000 1000.000000
A-3 1000.000000 0.000000 5.348339 5.348339 0.000000 1000.000000
A-4 617.533530 0.000000 3.442512 3.442512 0.000000 617.533530
A-5 617.533526 0.000000 2.939474 2.939474 0.000000 617.533526
A-6 896.865668 2.233006 4.796742 7.029748 0.000000 894.632662
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 902.410288 3.789229 4.826398 8.615627 0.000000 898.621059
M-2 902.410282 3.789230 4.826406 8.615636 0.000000 898.621053
M-3 902.410294 3.789231 4.826389 8.615620 0.000000 898.621063
B-1 902.410298 3.789231 4.826401 8.615632 0.000000 898.621067
B-2 902.410270 3.789217 4.826393 8.615610 0.000000 898.621053
B-3 902.410239 3.789222 4.826404 8.615626 0.000000 898.621017
_______________________________________________________________________________
DETERMINATION DATE 20-December-95
DISTRIBUTION DATE 26-December-95
Run: 12/27/95 09:10:29 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S25 (POOL # 4118)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4118
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 27,128.61
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 12,792.90
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 117,683,767.19
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 445
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,152,019.51
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 95.91030520 % 2.92137100 % 1.16832380 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 95.83551920 % 2.97479253 % 1.18968830 %
CLASS A-7 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2988 %
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 7.19806268
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 147.16
POOL TRADING FACTOR: 75.53422118
................................................................................
Run: 12/27/95 09:10:30 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 35,696,169.41 7.050000 % 1,172,660.53
A-4 760944SE9 24,745,827.00 24,745,827.00 7.250000 % 0.00
A-5 760944SF6 47,058,123.00 11,124,866.40 6.625000 % 263,848.62
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 0.081307 % 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 10,100,801.14 7.500000 % 18,418.77
M-2 760944SP4 5,640,445.00 5,509,527.78 7.500000 % 3,319.75
M-3 760944SQ2 3,760,297.00 3,679,498.47 7.500000 % 0.00
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 1,816,034.92 7.500000 % 0.00
- -------------------------------------------------------------------------------
376,029,704.99 241,222,267.38 1,458,247.67
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 208,985.82 1,381,646.35 0.00 0.00 34,523,508.88
A-4 148,986.20 148,986.20 0.00 0.00 24,745,827.00
A-5 61,204.98 325,053.60 0.00 0.00 10,861,017.78
A-6 26,560.66 26,560.66 0.00 0.00 0.00
A-7 340,453.52 340,453.52 0.00 0.00 54,662,626.00
A-8 225,635.90 225,635.90 0.00 0.00 36,227,709.00
A-9 213,921.72 213,921.72 0.00 0.00 34,346,901.00
A-10 122,231.59 122,231.59 0.00 0.00 19,625,291.00
A-11 16,287.44 16,287.44 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 62,910.51 81,329.28 0.00 0.00 10,082,382.37
M-2 34,314.82 37,634.57 0.00 0.00 5,506,208.03
M-3 0.00 0.00 0.00 0.00 3,679,498.47
B-1 0.00 0.00 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 1,792,563.74
- -------------------------------------------------------------------------------
1,461,493.16 2,919,740.83 0.00 0.00 239,740,548.53
===============================================================================
Run: 12/27/95 09:10:30
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-3 720.652088 23.674256 4.219110 27.893366 0.000000 696.977832
A-4 1000.000000 0.000000 6.020660 6.020660 0.000000 1000.000000
A-5 236.406930 5.606867 1.300625 6.907492 0.000000 230.800064
A-7 1000.000000 0.000000 6.228269 6.228269 0.000000 1000.000000
A-8 1000.000000 0.000000 6.228269 6.228269 0.000000 1000.000000
A-9 1000.000000 0.000000 6.228268 6.228268 0.000000 1000.000000
A-10 1000.000000 0.000000 6.228269 6.228269 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-1 976.789563 1.781172 6.083708 7.864880 0.000000 975.008391
M-2 976.789558 0.588562 6.083708 6.672270 0.000000 976.200997
M-3 978.512727 0.000000 0.000000 0.000000 0.000000 978.512727
B-1 980.104304 0.000000 0.000000 0.000000 0.000000 980.104304
B-2 981.734991 0.000000 0.000000 0.000000 0.000000 981.734991
B-3 965.898446 0.000000 0.000000 0.000000 0.000000 953.414779
_______________________________________________________________________________
DETERMINATION DATE 20-December-95
DISTRIBUTION DATE 26-December-95
Run: 12/27/95 09:10:31 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S26 (POOL # 4119)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4119
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 58,542.95
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 25,347.41
SUBSERVICER ADVANCES THIS MONTH 37,543.87
MASTER SERVICER ADVANCES THIS MONTH 1,750.16
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 3,002,193.96
(B) TWO MONTHLY PAYMENTS: 2 837,718.70
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,325,755.83
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 239,740,548.53
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 801
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 246,270.28
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,041,851.14
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 89.72197810 % 7.99670300 % 2.28131930 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 89.67731240 % 8.03705881 % 2.28562880 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.0813 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 3,480,462.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,482,113.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.99906513
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 322.28
POOL TRADING FACTOR: 63.75574731
................................................................................
Run: 12/27/95 09:12:18 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 38,461,133.10 6.970000 % 96,618.87
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 68,482,446.22 96,618.87
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 223,051.58 319,670.45 0.00 0.00 38,364,514.23
A-2 174,105.66 174,105.66 0.00 0.00 30,021,313.12
S 13,594.55 13,594.55 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
- -------------------------------------------------------------------------------
410,751.79 507,370.66 0.00 0.00 68,385,827.35
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 946.920407 2.378775 5.491572 7.870347 0.000000 944.541632
A-2 1000.000000 0.000000 5.799402 5.799402 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
_______________________________________________________________________________
DETERMINATION DATE 26-December-95
DISTRIBUTION DATE 29-December-95
Run: 12/27/95 09:12:19 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 1,712.06
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 68,385,827.35
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 1,775,131.52
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: 96.81100677
................................................................................
Run: 12/27/95 09:10:32 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 15,652,282.26 9.860000 % 77,506.95
A-2 760944SZ2 24,926,000.00 0.00 6.350000 % 0.00
A-3 760944TA6 25,850,000.00 21,944,041.88 6.350000 % 341,030.60
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 6.611000 % 0.00
A-9 760944TH1 1,757,369.00 1,757,369.00 8.089190 % 0.00
A-10 760944TC2 0.00 0.00 0.107479 % 0.00
R 760944TM0 100.00 0.00 7.000000 % 0.00
M-1 760944TJ7 5,350,000.00 5,231,214.57 7.000000 % 4,934.69
M-2 760944TK4 3,210,000.00 3,138,728.75 7.000000 % 2,960.82
M-3 760944TL2 2,141,000.00 2,093,463.61 7.000000 % 1,974.80
B-1 1,070,000.00 1,046,242.92 7.000000 % 986.94
B-2 642,000.00 627,745.74 7.000000 % 592.16
B-3 963,170.23 941,785.01 7.000000 % 888.41
- -------------------------------------------------------------------------------
214,013,270.23 178,331,504.74 430,875.37
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 128,500.88 206,007.83 0.00 0.00 15,574,775.31
A-2 0.00 0.00 0.00 0.00 0.00
A-3 116,022.40 457,053.00 0.00 0.00 21,603,011.28
A-4 248,106.85 248,106.85 0.00 0.00 46,926,000.00
A-5 227,307.70 227,307.70 0.00 0.00 39,000,000.00
A-6 24,992.19 24,992.19 0.00 0.00 4,288,000.00
A-7 179,304.98 179,304.98 0.00 0.00 30,764,000.00
A-8 27,085.67 27,085.67 0.00 0.00 4,920,631.00
A-9 11,836.40 11,836.40 0.00 0.00 1,757,369.00
A-10 15,958.93 15,958.93 0.00 0.00 0.00
R 0.01 0.01 0.00 0.00 0.00
M-1 30,489.63 35,424.32 0.00 0.00 5,226,279.88
M-2 18,293.77 21,254.59 0.00 0.00 3,135,767.93
M-3 12,201.55 14,176.35 0.00 0.00 2,091,488.81
B-1 6,097.92 7,084.86 0.00 0.00 1,045,255.98
B-2 3,658.75 4,250.91 0.00 0.00 627,153.58
B-3 5,489.09 6,377.50 0.00 0.00 940,896.60
- -------------------------------------------------------------------------------
1,055,346.72 1,486,222.09 0.00 0.00 177,900,629.37
===============================================================================
Run: 12/27/95 09:10:32
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-1 704.898998 3.490518 5.787025 9.277543 0.000000 701.408481
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 848.899106 13.192673 4.488294 17.680967 0.000000 835.706433
A-4 1000.000000 0.000000 5.287194 5.287194 0.000000 1000.000000
A-5 1000.000000 0.000000 5.828403 5.828403 0.000000 1000.000000
A-6 1000.000000 0.000000 5.828403 5.828403 0.000000 1000.000000
A-7 1000.000000 0.000000 5.828403 5.828403 0.000000 1000.000000
A-8 1000.000000 0.000000 5.504512 5.504512 0.000000 1000.000000
A-9 1000.000000 0.000000 6.735296 6.735296 0.000000 1000.000000
R 0.000000 0.000000 0.100000 0.100000 0.000000 0.000000
M-1 977.797116 0.922372 5.698996 6.621368 0.000000 976.874744
M-2 977.797118 0.922374 5.698994 6.621368 0.000000 976.874745
M-3 977.797109 0.922373 5.698996 6.621369 0.000000 976.874736
B-1 977.797121 0.922374 5.698991 6.621365 0.000000 976.874748
B-2 977.797103 0.922368 5.698988 6.621356 0.000000 976.874735
B-3 977.797050 0.922371 5.699003 6.621374 0.000000 976.874680
_______________________________________________________________________________
DETERMINATION DATE 20-December-95
DISTRIBUTION DATE 26-December-95
Run: 12/27/95 09:10:33 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S28 (POOL # 4120)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4120
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 52,393.10
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 18,797.51
SUBSERVICER ADVANCES THIS MONTH 19,225.02
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 2,238,532.71
(B) TWO MONTHLY PAYMENTS: 2 584,689.85
(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 177,900,629.37
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 262,652.20
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.66580480 % 5.86739100 % 1.46680400 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.65497660 % 5.87605376 % 1.46896960 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1076 %
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 7.58554665
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 324.43
POOL TRADING FACTOR: 83.12598054
................................................................................
Run: 12/27/95 09:10:34 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-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 40,887,240.13 6.038793 % 817,272.60
A-2 760944UF3 47,547,000.00 36,522,551.38 6.525000 % 392,784.09
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 25,966,230.15 7.000000 % 230,151.63
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 0.123333 % 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 3,537,665.98 7.000000 % 14,975.94
M-2 760944UR7 1,948,393.00 1,768,830.23 7.000000 % 7,487.96
M-3 760944US5 1,298,929.00 1,179,220.47 7.000000 % 4,991.97
B-1 909,250.00 825,454.02 7.000000 % 3,494.38
B-2 389,679.00 353,766.41 7.000000 % 1,497.59
B-3 649,465.07 589,610.83 7.000000 % 2,496.00
- -------------------------------------------------------------------------------
259,785,708.07 157,378,569.60 1,475,152.16
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 205,147.94 1,022,420.54 0.00 0.00 40,069,967.53
A-2 198,002.58 590,786.67 0.00 0.00 36,129,767.29
A-3 75,104.43 75,104.43 0.00 0.00 0.00
A-4 105,487.16 105,487.16 0.00 0.00 22,048,000.00
A-5 44,098.04 44,098.04 0.00 0.00 8,492,000.00
A-6 88,450.31 88,450.31 0.00 0.00 15,208,000.00
A-7 0.00 0.00 0.00 0.00 0.00
A-8 151,020.60 381,172.23 0.00 0.00 25,736,078.52
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 16,126.95 16,126.95 0.00 0.00 0.00
R-I 0.01 0.01 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 20,575.20 35,551.14 0.00 0.00 3,522,690.04
M-2 10,287.59 17,775.55 0.00 0.00 1,761,342.27
M-3 6,858.40 11,850.37 0.00 0.00 1,174,228.50
B-1 4,800.87 8,295.25 0.00 0.00 821,959.64
B-2 2,057.52 3,555.11 0.00 0.00 352,268.82
B-3 3,429.17 5,925.17 0.00 0.00 587,114.83
- -------------------------------------------------------------------------------
931,446.77 2,406,598.93 0.00 0.00 155,903,417.44
===============================================================================
Run: 12/27/95 09:10:34
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-1 640.604771 12.804697 3.214175 16.018872 0.000000 627.800074
A-2 768.135768 8.260965 4.164355 12.425320 0.000000 759.874804
A-4 1000.000000 0.000000 4.784432 4.784432 0.000000 1000.000000
A-5 1000.000000 0.000000 5.192892 5.192892 0.000000 1000.000000
A-6 1000.000000 0.000000 5.816038 5.816038 0.000000 1000.000000
A-7 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-8 399.935775 3.544830 2.326042 5.870872 0.000000 396.390945
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 0.100000 0.100000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 907.840598 3.843146 5.280035 9.123181 0.000000 903.997452
M-2 907.840579 3.843147 5.280038 9.123185 0.000000 903.997433
M-3 907.840590 3.843143 5.280042 9.123185 0.000000 903.997447
B-1 907.840550 3.843145 5.280033 9.123178 0.000000 903.997405
B-2 907.840582 3.843138 5.280038 9.123176 0.000000 903.997444
B-3 907.840710 3.843147 5.280038 9.123185 0.000000 903.997562
_______________________________________________________________________________
DETERMINATION DATE 20-December-95
DISTRIBUTION DATE 26-December-95
Run: 12/27/95 09:10:35 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S29 (POOL # 4121)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4121
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 37,038.98
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 17,451.86
SUBSERVICER ADVANCES THIS MONTH 7,030.85
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 484,876.33
(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 155,903,417.44
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 611
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 808,924.16
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.75497330 % 4.12109300 % 1.12393400 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.72775890 % 4.14247546 % 1.12976570 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1237 %
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 7.53205380
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 146.11
POOL TRADING FACTOR: 60.01231500
................................................................................
Run: 12/27/95 09:10:36 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-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 26,222,396.24 7.500000 % 632,834.86
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 16,184,460.58 7.500000 % 70,415.16
A-11 760944TR9 3,400,000.00 3,400,000.00 7.500000 % 0.00
A-12 760944TS7 0.00 0.00 0.035526 % 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 8,659,389.01 7.500000 % 7,795.96
M-2 760944TY4 4,823,973.00 4,723,302.28 7.500000 % 4,252.34
M-3 760944TZ1 3,215,982.00 3,148,868.21 7.500000 % 2,834.89
B-1 1,929,589.00 1,889,320.72 7.500000 % 1,700.94
B-2 803,995.00 787,216.54 7.500000 % 708.72
B-3 1,286,394.99 1,133,622.54 7.500000 % 1,020.59
- -------------------------------------------------------------------------------
321,598,232.99 215,935,576.12 721,563.46
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 163,618.61 796,453.47 0.00 0.00 25,589,561.38
A-3 255,986.77 255,986.77 0.00 0.00 49,628,000.00
A-4 227,697.10 227,697.10 0.00 0.00 41,944,779.00
A-5 103,815.91 103,815.91 0.00 0.00 446,221.00
A-6 186,666.24 186,666.24 0.00 0.00 32,053,000.00
A-7 69,646.99 69,646.99 0.00 0.00 11,162,000.00
A-8 84,422.48 84,422.48 0.00 0.00 13,530,000.00
A-9 6,383.16 6,383.16 0.00 0.00 1,023,000.00
A-10 100,985.39 171,400.55 0.00 0.00 16,114,045.42
A-11 21,214.81 21,214.81 0.00 0.00 3,400,000.00
A-12 6,382.26 6,382.26 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 54,031.57 61,827.53 0.00 0.00 8,651,593.05
M-2 29,471.76 33,724.10 0.00 0.00 4,719,049.94
M-3 19,647.84 22,482.73 0.00 0.00 3,146,033.32
B-1 11,788.70 13,489.64 0.00 0.00 1,887,619.78
B-2 4,911.95 5,620.67 0.00 0.00 786,507.82
B-3 7,073.44 8,094.03 0.00 0.00 1,132,601.95
- -------------------------------------------------------------------------------
1,353,744.98 2,075,308.44 0.00 0.00 215,214,012.66
===============================================================================
Run: 12/27/95 09:10:36
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-2 511.656512 12.347997 3.192558 15.540555 0.000000 499.308515
A-3 1000.000000 0.000000 5.158112 5.158112 0.000000 1000.000000
A-4 1000.000000 0.000000 5.428497 5.428497 0.000000 1000.000000
A-5 1000.000000 0.000000 232.655814 232.655814 0.000000 1000.000000
A-6 1000.000000 0.000000 5.823675 5.823675 0.000000 1000.000000
A-7 1000.000000 0.000000 6.239651 6.239651 0.000000 1000.000000
A-8 1000.000000 0.000000 6.239651 6.239651 0.000000 1000.000000
A-9 1000.000000 0.000000 6.239648 6.239648 0.000000 1000.000000
A-10 606.841417 2.640238 3.786479 6.426717 0.000000 604.201178
A-11 1000.000000 0.000000 6.239650 6.239650 0.000000 1000.000000
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 979.131163 0.881502 6.109437 6.990939 0.000000 978.249662
M-2 979.131160 0.881502 6.109437 6.990939 0.000000 978.249659
M-3 979.131167 0.881501 6.109437 6.990938 0.000000 978.249667
B-1 979.131162 0.881504 6.109436 6.990940 0.000000 978.249658
B-2 979.131139 0.881498 6.109429 6.990927 0.000000 978.249641
B-3 881.239859 0.793372 5.498630 6.292002 0.000000 880.446487
_______________________________________________________________________________
DETERMINATION DATE 20-December-95
DISTRIBUTION DATE 26-December-95
Run: 12/27/95 09:10:37 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S30 (POOL # 4122)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4122
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 50,737.95
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 22,951.21
SUBSERVICER ADVANCES THIS MONTH 48,019.98
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 10 3,732,343.90
(B) TWO MONTHLY PAYMENTS: 2 1,614,663.88
(C) THREE OR MORE MONTHLY PAYMENTS: 1 224,702.78
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,155,855.76
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 215,214,012.66
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 744
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 527,158.85
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 90.57972770 % 7.65578300 % 1.76448910 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 90.55665310 % 7.67453574 % 1.76881120 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.0348 %
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 7.94227838
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 323.24
POOL TRADING FACTOR: 66.92014774
................................................................................
Run: 12/27/95 09:10:38 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 78,616,389.68 8.399243 % 1,218,493.98
M 760944SU3 3,678,041.61 3,559,265.22 8.399243 % 2,559.83
R 760944SV1 100.00 0.00 8.399243 % 0.00
B-1 4,494,871.91 4,349,717.29 8.399243 % 3,128.32
B-2 1,225,874.16 660,549.87 8.399243 % 475.07
- -------------------------------------------------------------------------------
163,449,887.68 87,185,922.06 1,224,657.20
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 546,106.34 1,764,600.32 0.00 0.00 77,397,895.70
M 24,724.33 27,284.16 0.00 0.00 3,556,705.39
R 0.00 0.00 0.00 0.00 0.00
B-1 30,215.18 33,343.50 0.00 0.00 4,346,588.97
B-2 4,588.48 5,063.55 0.00 0.00 660,074.80
- -------------------------------------------------------------------------------
605,634.33 1,830,291.53 0.00 0.00 85,961,264.86
===============================================================================
Run: 12/27/95 09:10:38
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 510.327032 7.909679 3.544971 11.454650 0.000000 502.417353
M 967.706621 0.695976 6.722145 7.418121 0.000000 967.010645
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B-1 967.706617 0.695975 6.722145 7.418120 0.000000 967.010642
B-2 538.839868 0.387528 3.743035 4.130563 0.000000 538.452332
_______________________________________________________________________________
DETERMINATION DATE 20-December-95
DISTRIBUTION DATE 26-December-95
Run: 12/27/95 09:10:38 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S33 (POOL # 4123)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4123
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 22,981.24
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 8,915.83
SUBSERVICER ADVANCES THIS MONTH 43,984.56
MASTER SERVICER ADVANCES THIS MONTH 10,739.03
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 10 3,131,958.89
(B) TWO MONTHLY PAYMENTS: 1 561,859.50
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 2,034,572.86
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 85,961,264.86
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 282
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 1,474,472.18
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,161,952.95
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 90.17096780 % 4.08238500 % 5.74664700 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 90.03810710 % 4.13756754 % 5.82432540 %
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 8.85066968
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 328.53
POOL TRADING FACTOR: 52.59181642
................................................................................
Run: 12/27/95 09:10:39 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 28,491,629.51 7.000000 % 1,471,931.55
A-2 760944VV7 41,000,000.00 30,604,575.46 7.000000 % 236,331.23
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 1,390,217.79 0.000000 % 1,606.19
A-9 760944WC8 0.00 0.00 0.252115 % 0.00
R 760944WG9 100.00 0.00 7.000000 % 0.00
M-1 760944WD6 9,616,700.00 9,398,626.98 7.000000 % 8,734.71
M-2 760944WE4 7,479,800.00 7,310,184.39 7.000000 % 6,793.80
M-3 760944WF1 4,274,200.00 4,177,276.16 7.000000 % 3,882.20
B-1 2,564,500.00 2,506,346.15 7.000000 % 2,329.30
B-2 854,800.00 835,416.15 7.000000 % 776.40
B-3 1,923,420.54 1,259,246.33 7.000000 % 1,170.29
- -------------------------------------------------------------------------------
427,416,329.03 350,929,518.92 1,733,555.67
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 165,778.33 1,637,709.88 0.00 0.00 27,019,697.96
A-2 178,072.49 414,403.72 0.00 0.00 30,368,244.23
A-3 844,059.60 844,059.60 0.00 0.00 145,065,000.00
A-4 210,193.04 210,193.04 0.00 0.00 36,125,000.00
A-5 280,759.71 280,759.71 0.00 0.00 48,253,000.00
A-6 161,050.05 161,050.05 0.00 0.00 27,679,000.00
A-7 45,582.07 45,582.07 0.00 0.00 7,834,000.00
A-8 0.00 1,606.19 0.00 0.00 1,388,611.60
A-9 73,541.25 73,541.25 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 54,685.84 63,420.55 0.00 0.00 9,389,892.27
M-2 42,534.25 49,328.05 0.00 0.00 7,303,390.59
M-3 24,305.45 28,187.65 0.00 0.00 4,173,393.96
B-1 14,583.15 16,912.45 0.00 0.00 2,504,016.85
B-2 4,860.86 5,637.26 0.00 0.00 834,639.75
B-3 7,326.91 8,497.20 0.00 0.00 1,258,076.04
- -------------------------------------------------------------------------------
2,107,333.00 3,840,888.67 0.00 0.00 349,195,963.25
===============================================================================
Run: 12/27/95 09:10:39
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-1 305.582864 15.786990 1.778032 17.565022 0.000000 289.795875
A-2 746.453060 5.764176 4.343231 10.107407 0.000000 740.688884
A-3 1000.000000 0.000000 5.818492 5.818492 0.000000 1000.000000
A-4 1000.000000 0.000000 5.818492 5.818492 0.000000 1000.000000
A-5 1000.000000 0.000000 5.818492 5.818492 0.000000 1000.000000
A-6 1000.000000 0.000000 5.818492 5.818492 0.000000 1000.000000
A-7 1000.000000 0.000000 5.818492 5.818492 0.000000 1000.000000
A-8 920.790815 1.063837 0.000000 1.063837 0.000000 919.726978
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 977.323508 0.908286 5.686549 6.594835 0.000000 976.415223
M-2 977.323510 0.908286 5.686549 6.594835 0.000000 976.415224
M-3 977.323513 0.908287 5.686550 6.594837 0.000000 976.415226
B-1 977.323513 0.908286 5.686547 6.594833 0.000000 976.415227
B-2 977.323526 0.908283 5.686547 6.594830 0.000000 976.415243
B-3 654.691111 0.608442 3.809313 4.417755 0.000000 654.082669
_______________________________________________________________________________
DETERMINATION DATE 20-December-95
DISTRIBUTION DATE 26-December-95
Run: 12/27/95 09:10:40 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S31 (POOL # 4125)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4125
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 83,902.40
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 36,931.95
SUBSERVICER ADVANCES THIS MONTH 36,204.55
MASTER SERVICER ADVANCES THIS MONTH 2,256.43
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 9 2,501,505.17
(B) TWO MONTHLY PAYMENTS: 2 1,119,631.36
(C) THREE OR MORE MONTHLY PAYMENTS: 1 251,996.53
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,454,433.46
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 349,195,963.25
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,186
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 327,070.80
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,407,415.58
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.73726070 % 5.95164700 % 1.31109190 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.70798860 % 5.97563518 % 1.31637620 %
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 7.63681747
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 325.47
POOL TRADING FACTOR: 81.69925656
................................................................................
Run: 12/27/95 09:10:41 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 52,835,226.52 6.500000 % 1,727,557.54
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 29,519,413.14 6.500000 % 472,763.71
A-6 760944VG0 64,049,000.00 57,558,122.72 6.500000 % 384,514.48
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 0.255324 % 0.00
R 760944VM7 100.00 0.00 6.500000 % 0.00
M 760944VL9 10,156,500.00 9,226,510.03 6.500000 % 38,807.95
B 781,392.32 709,843.35 6.500000 % 2,985.70
- -------------------------------------------------------------------------------
312,503,992.32 243,815,115.76 2,626,629.38
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 285,290.95 2,012,848.49 0.00 0.00 51,107,668.98
A-2 201,406.40 201,406.40 0.00 0.00 37,300,000.00
A-3 94,396.43 94,396.43 0.00 0.00 17,482,000.00
A-4 27,646.13 27,646.13 0.00 0.00 5,120,000.00
A-5 159,394.06 632,157.77 0.00 0.00 29,046,649.43
A-6 310,792.86 695,307.34 0.00 0.00 57,173,608.24
A-7 183,933.17 183,933.17 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 51,713.37 51,713.37 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 49,819.79 88,627.74 0.00 0.00 9,187,702.08
B 3,832.88 6,818.58 0.00 0.00 706,857.65
- -------------------------------------------------------------------------------
1,368,226.04 3,994,855.42 0.00 0.00 241,188,486.38
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 597.170154 19.525719 3.224501 22.750220 0.000000 577.644434
A-2 1000.000000 0.000000 5.399635 5.399635 0.000000 1000.000000
A-3 1000.000000 0.000000 5.399636 5.399636 0.000000 1000.000000
A-4 1000.000000 0.000000 5.399635 5.399635 0.000000 1000.000000
A-5 787.184350 12.607032 4.250508 16.857540 0.000000 774.577318
A-6 898.657633 6.003442 4.852423 10.855865 0.000000 892.654190
A-7 1000.000000 0.000000 5.399635 5.399635 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 908.434011 3.820996 4.905212 8.726208 0.000000 904.613014
B 908.433999 3.821000 4.905206 8.726206 0.000000 904.612999
_______________________________________________________________________________
DETERMINATION DATE 20-December-95
DISTRIBUTION DATE 26-December-95
Run: 12/27/95 09:10:42 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S32 (POOL # 4126)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4126
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 56,058.89
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 25,816.57
SUBSERVICER ADVANCES THIS MONTH 3,334.13
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 347,120.81
(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 241,188,486.38
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 903
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,601,109.94
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 95.92463600 % 3.78422400 % 0.29114000 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 95.89758210 % 3.80934522 % 0.29307270 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2561 %
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 7.15792346
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 148.33
POOL TRADING FACTOR: 77.17932964
................................................................................
Run: 12/27/95 09:10:43 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-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 45,466,991.60 5.400000 % 616,590.16
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 6.261000 % 0.00
A-9 760944WY0 8,653,500.00 7,320,688.44 8.724335 % 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 0.156155 % 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 5,224,147.81 7.000000 % 4,938.21
M-2 760944WQ7 3,209,348.00 3,134,472.49 7.000000 % 2,962.91
M-3 760944WR5 2,139,566.00 2,089,648.98 7.000000 % 1,975.28
B-1 1,390,718.00 1,358,271.92 7.000000 % 1,283.93
B-2 320,935.00 313,447.46 7.000000 % 296.29
B-3 962,805.06 940,342.37 7.000000 % 888.88
- -------------------------------------------------------------------------------
213,956,513.06 186,941,197.87 628,935.66
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 204,214.37 820,804.53 0.00 0.00 44,850,401.44
A-2 97,484.35 97,484.35 0.00 0.00 18,171,000.00
A-3 25,088.28 25,088.28 0.00 0.00 4,309,000.00
A-4 195,029.06 195,029.06 0.00 0.00 33,496,926.28
A-5 2,609.67 2,609.67 0.00 0.00 448,220.39
A-6 133,895.45 133,895.45 0.00 0.00 26,829,850.30
A-7 74,386.36 74,386.36 0.00 0.00 8,943,283.44
A-8 88,954.67 88,954.67 0.00 0.00 17,081,606.39
A-9 53,122.76 53,122.76 0.00 0.00 7,320,688.44
A-10 51,585.40 51,585.40 0.00 0.00 8,704,536.00
A-11 17,195.14 17,195.14 0.00 0.00 3,108,764.00
A-12 0.00 0.00 0.00 0.00 0.00
A-13 68,820.58 68,820.58 0.00 0.00 0.00
A-14 24,280.48 24,280.48 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 30,416.55 35,354.76 0.00 0.00 5,219,209.60
M-2 18,249.83 21,212.74 0.00 0.00 3,131,509.58
M-3 12,166.56 14,141.84 0.00 0.00 2,087,673.70
B-1 7,908.26 9,192.19 0.00 0.00 1,356,987.99
B-2 1,824.98 2,121.27 0.00 0.00 313,151.17
B-3 5,474.93 6,363.81 0.00 0.00 939,453.49
- -------------------------------------------------------------------------------
1,112,707.68 1,741,643.34 0.00 0.00 186,312,262.21
===============================================================================
Run: 12/27/95 09:10:43
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-1 768.659728 10.424002 3.452425 13.876427 0.000000 758.235726
A-2 1000.000000 0.000000 5.364831 5.364831 0.000000 1000.000000
A-3 1000.000000 0.000000 5.822298 5.822298 0.000000 1000.000000
A-4 963.172558 0.000000 5.607877 5.607877 0.000000 963.172558
A-5 912.872485 0.000000 5.315010 5.315010 0.000000 912.872485
A-6 918.909163 0.000000 4.585853 4.585853 0.000000 918.909164
A-7 918.909164 0.000000 7.643089 7.643089 0.000000 918.909164
A-8 845.980060 0.000000 4.405550 4.405550 0.000000 845.980060
A-9 845.980059 0.000000 6.138876 6.138876 0.000000 845.980059
A-10 1000.000000 0.000000 5.926266 5.926266 0.000000 1000.000000
A-11 1000.000000 0.000000 5.531182 5.531182 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-1 976.669552 0.923213 5.686462 6.609675 0.000000 975.746339
M-2 976.669557 0.923212 5.686460 6.609672 0.000000 975.746345
M-3 976.669558 0.923215 5.686462 6.609677 0.000000 975.746343
B-1 976.669548 0.923214 5.686458 6.609672 0.000000 975.746334
B-2 976.669606 0.923209 5.686447 6.609656 0.000000 975.746397
B-3 976.669535 0.923209 5.686457 6.609666 0.000000 975.746326
_______________________________________________________________________________
DETERMINATION DATE 20-December-95
DISTRIBUTION DATE 26-December-95
Run: 12/27/95 09:10:44 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S34 (POOL # 4127)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4127
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 40,157.31
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 19,599.73
SUBSERVICER ADVANCES THIS MONTH 3,524.82
MASTER SERVICER ADVANCES THIS MONTH 2,712.90
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 295,779.26
(B) TWO MONTHLY PAYMENTS: 1 216,213.22
(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 186,312,262.21
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 402,507.05
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 452,226.35
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.01366890 % 5.58906700 % 1.39726380 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.99671130 % 5.60263332 % 1.40065530 %
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 7.53970121
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 325.74
POOL TRADING FACTOR: 87.07950020
................................................................................
Run: 12/27/95 09:10:45 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-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 72,087,971.93 8.122038 % 2,683,602.74
M 760944VP0 3,025,700.00 2,926,129.38 8.122038 % 2,166.60
R 760944VQ8 100.00 0.00 8.122038 % 0.00
B-1 3,429,100.00 3,316,254.15 8.122038 % 2,455.46
B-2 941,300.03 761,284.98 8.122038 % 563.69
- -------------------------------------------------------------------------------
134,473,200.03 79,091,640.44 2,688,788.49
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 477,051.80 3,160,654.54 0.00 0.00 69,404,369.19
M 19,364.05 21,530.65 0.00 0.00 2,923,962.78
R 0.00 0.00 0.00 0.00 0.00
B-1 21,945.76 24,401.22 0.00 0.00 3,313,798.69
B-2 5,037.92 5,601.61 0.00 0.00 760,721.29
- -------------------------------------------------------------------------------
523,399.53 3,212,188.02 0.00 0.00 76,402,851.95
===============================================================================
Run: 12/27/95 09:10:45
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 567.277886 21.117926 3.754037 24.871963 0.000000 546.159960
M 967.091708 0.716066 6.399858 7.115924 0.000000 966.375642
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B-1 967.091700 0.716065 6.399860 7.115925 0.000000 966.375635
B-2 808.759116 0.598831 5.352066 5.950897 0.000000 808.160274
_______________________________________________________________________________
DETERMINATION DATE 20-December-95
DISTRIBUTION DATE 26-December-95
Run: 12/27/95 09:10:45 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 20,806.80
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 8,674.77
SUBSERVICER ADVANCES THIS MONTH 55,672.73
MASTER SERVICER ADVANCES THIS MONTH 6,336.48
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 9 2,843,196.06
(B) TWO MONTHLY PAYMENTS: 3 2,042,388.23
(C) THREE OR MORE MONTHLY PAYMENTS: 1 638,088.38
FORECLOSURES
NUMBER OF LOANS 6
AGGREGATE PRINCIPAL BALANCE 1,847,823.15
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 76,402,851.95
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 250
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 3
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 909,397.46
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,630,226.41
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 91.14486880 % 3.69967000 % 5.15546160 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 90.84002420 % 3.82703355 % 5.33294230 %
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 8.57532164
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 331.26
POOL TRADING FACTOR: 56.81641541
................................................................................
Run: 12/27/95 09:10:46 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 19,850,265.64 6.849013 % 84,382.01
A-2 760944XA1 25,550,000.00 25,550,000.00 6.849013 % 0.00
A-3 760944XB9 15,000,000.00 13,526,294.23 6.849013 % 17,148.21
A-4 32,700,000.00 32,700,000.00 6.849013 % 0.00
A-5 760944XC7 0.00 0.00 0.050800 % 0.00
R 760944XD5 100.00 0.00 6.849013 % 0.00
B-1 2,684,092.00 2,616,381.14 6.849013 % 2,562.29
B-2 1,609,940.00 1,569,326.48 6.849013 % 1,536.88
B-3 1,341,617.00 1,307,772.38 6.849013 % 1,280.74
B-4 536,646.00 523,108.19 6.849013 % 512.29
B-5 375,652.00 366,175.55 6.849013 % 358.61
B-6 429,317.20 418,486.90 6.849013 % 409.83
- -------------------------------------------------------------------------------
107,329,364.20 98,427,810.51 108,190.86
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 113,282.00 197,664.01 0.00 0.00 19,765,883.63
A-2 145,809.40 145,809.40 0.00 0.00 25,550,000.00
A-3 77,192.20 94,340.41 0.00 0.00 13,509,146.02
A-4 186,613.20 186,613.20 0.00 0.00 32,700,000.00
A-5 4,166.28 4,166.28 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B-1 14,931.23 17,493.52 0.00 0.00 2,613,818.85
B-2 8,955.87 10,492.75 0.00 0.00 1,567,789.60
B-3 7,463.22 8,743.96 0.00 0.00 1,306,491.64
B-4 2,985.29 3,497.58 0.00 0.00 522,595.90
B-5 2,089.70 2,448.31 0.00 0.00 365,816.94
B-6 2,388.23 2,798.06 0.00 0.00 418,077.07
- -------------------------------------------------------------------------------
565,876.62 674,067.48 0.00 0.00 98,319,619.65
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 732.428073 3.113498 4.179839 7.293337 0.000000 729.314576
A-2 1000.000000 0.000000 5.706826 5.706826 0.000000 1000.000000
A-3 901.752949 1.143214 5.146147 6.289361 0.000000 900.609735
A-4 1000.000000 0.000000 5.706826 5.706826 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B-1 974.773272 0.954621 5.562861 6.517482 0.000000 973.818651
B-2 974.773271 0.954619 5.562859 6.517478 0.000000 973.818652
B-3 974.773262 0.954624 5.562854 6.517478 0.000000 973.818638
B-4 974.773296 0.954614 5.562866 6.517480 0.000000 973.818681
B-5 974.773327 0.954634 5.562861 6.517495 0.000000 973.818694
B-6 974.773198 0.954632 5.562857 6.517489 0.000000 973.818566
_______________________________________________________________________________
DETERMINATION DATE 20-December-95
DISTRIBUTION DATE 26-December-95
Run: 12/27/95 09:10:47 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 20,175.49
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 10,320.85
SUBSERVICER ADVANCES THIS MONTH 6,593.01
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 220,189.21
(B) TWO MONTHLY PAYMENTS: 1 293,802.73
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 469,081.07
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 98,319,619.65
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 11,797.95
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 93.09011280 % 6.90988720 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 93.08928370 % 6.91071630 %
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 7.27081642
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 327.68
POOL TRADING FACTOR: 91.60551764
................................................................................
Run: 12/27/95 09:10:48 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S35 (POOL # 4130)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4130
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944XE3 5,100,000.00 3,752,910.16 7.089225 % 24,398.60
A-2 760944XF0 25,100,000.00 12,081,949.90 7.089225 % 235,783.96
A-3 760944XG8 29,000,000.00 13,959,224.97 5.999225 % 272,419.71
A-4 760944ZC5 0.00 0.00 1.090000 % 0.00
A-5 760944XH6 52,129,000.00 52,129,000.00 7.089225 % 0.00
A-6 760944XJ2 35,266,000.00 35,266,000.00 7.089225 % 0.00
A-7 760944XK9 41,282,000.00 41,282,000.00 7.089225 % 0.00
R-I 760944XL7 100.00 0.00 7.089225 % 0.00
R-II 760944XQ6 210,347.00 0.00 7.089225 % 0.00
M-1 760944XM5 5,029,000.00 4,924,357.32 7.089225 % 4,678.73
M-2 760944XN3 3,520,000.00 3,446,756.38 7.089225 % 3,274.84
M-3 760944XP8 2,012,000.00 1,970,134.60 7.089225 % 1,871.87
B-1 760944B80 1,207,000.00 1,181,884.93 7.089225 % 1,122.93
B-2 760944B98 402,000.00 393,635.23 7.089225 % 374.00
B-3 905,558.27 886,715.56 7.089225 % 842.49
- -------------------------------------------------------------------------------
201,163,005.27 171,274,569.05 544,767.13
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 22,131.42 46,530.02 0.00 0.00 3,728,511.56
A-2 71,248.89 307,032.85 0.00 0.00 11,846,165.94
A-3 69,662.46 342,082.17 0.00 0.00 13,686,805.26
A-4 12,656.98 12,656.98 0.00 0.00 0.00
A-5 307,411.77 307,411.77 0.00 0.00 52,129,000.00
A-6 207,968.38 207,968.38 0.00 0.00 35,266,000.00
A-7 243,445.55 243,445.55 0.00 0.00 41,282,000.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 29,039.60 33,718.33 0.00 0.00 4,919,678.59
M-2 20,325.99 23,600.83 0.00 0.00 3,443,481.54
M-3 11,618.15 13,490.02 0.00 0.00 1,968,262.73
B-1 6,969.74 8,092.67 0.00 0.00 1,180,762.00
B-2 2,321.32 2,695.32 0.00 0.00 393,261.23
B-3 5,229.08 6,071.57 0.00 0.00 885,873.07
- -------------------------------------------------------------------------------
1,010,029.33 1,554,796.46 0.00 0.00 170,729,801.92
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 735.864737 4.784039 4.339494 9.123533 0.000000 731.080698
A-2 481.352586 9.393783 2.838601 12.232384 0.000000 471.958802
A-3 481.352585 9.393783 2.402154 11.795937 0.000000 471.958802
A-5 1000.000000 0.000000 5.897135 5.897135 0.000000 1000.000000
A-6 1000.000000 0.000000 5.897135 5.897135 0.000000 1000.000000
A-7 1000.000000 0.000000 5.897136 5.897136 0.000000 1000.000000
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 979.192150 0.930350 5.774428 6.704778 0.000000 978.261800
M-2 979.192153 0.930352 5.774429 6.704781 0.000000 978.261801
M-3 979.192147 0.930353 5.774428 6.704781 0.000000 978.261794
B-1 979.192154 0.930348 5.774432 6.704780 0.000000 978.261806
B-2 979.192114 0.930348 5.774428 6.704776 0.000000 978.261766
B-3 979.192162 0.930354 5.774427 6.704781 0.000000 978.261808
_______________________________________________________________________________
DETERMINATION DATE 20-December-95
DISTRIBUTION DATE 26-December-95
Run: 12/27/95 09:10:49 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S35 (POOL # 4130)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4130
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 35,508.22
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 19,368.44
SUBSERVICER ADVANCES THIS MONTH 12,699.26
MASTER SERVICER ADVANCES THIS MONTH 2,986.85
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,021,815.95
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 832,693.04
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 170,729,801.92
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 593
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 397,920.10
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 382,035.58
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.52458550 % 6.03781900 % 1.43759560 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.50785800 % 6.05132949 % 1.44081250 %
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 7.46322042
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 327.20
POOL TRADING FACTOR: 84.87137170
................................................................................
Run: 12/27/95 09:10:49 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S36 (POOL # 4131)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4131
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944YV4 35,100,000.00 9,417,768.42 6.573370 % 1,261,510.36
A-2 760944XR4 6,046,000.00 6,046,000.00 4.450000 % 0.00
A-3 760944XS2 17,312,000.00 17,312,000.00 5.065000 % 0.00
A-4 760944YL6 53,021,000.00 42,411,531.12 6.250000 % 521,136.76
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 31,001,734.15 7.000000 % 75,430.35
A-12 760944YX0 16,300,192.00 11,995,104.41 6.575000 % 0.00
A-13 760944YY8 8,444,808.00 6,214,427.03 4.680775 % 0.00
A-14 760944YZ5 0.00 0.00 0.212092 % 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 7,570,950.97 6.500000 % 31,927.06
B 777,263.95 537,033.83 6.500000 % 2,264.69
- -------------------------------------------------------------------------------
259,085,063.95 206,293,549.93 1,892,269.22
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 51,351.92 1,312,862.28 0.00 0.00 8,156,258.06
A-2 22,317.66 22,317.66 0.00 0.00 6,046,000.00
A-3 72,735.64 72,735.64 0.00 0.00 17,312,000.00
A-4 219,879.40 741,016.16 0.00 0.00 41,890,394.36
A-5 126,709.27 126,709.27 0.00 0.00 24,343,000.00
A-6 44,928.79 44,928.79 0.00 0.00 0.00
A-7 23,188.86 23,188.86 0.00 0.00 4,877,000.00
A-8 39,769.45 39,769.45 0.00 0.00 7,400,000.00
A-9 139,730.49 139,730.49 0.00 0.00 26,000,000.00
A-10 58,400.24 58,400.24 0.00 0.00 11,167,000.00
A-11 180,013.30 255,443.65 0.00 0.00 30,926,303.80
A-12 65,421.48 65,421.48 0.00 0.00 11,995,104.41
A-13 24,129.01 24,129.01 0.00 0.00 6,214,427.03
A-14 36,293.58 36,293.58 0.00 0.00 0.00
R-I 1.79 1.79 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 40,821.07 72,748.13 0.00 0.00 7,539,023.91
B 2,895.60 5,160.29 0.00 0.00 534,769.14
- -------------------------------------------------------------------------------
1,148,587.55 3,040,856.77 0.00 0.00 204,401,280.71
===============================================================================
Run: 12/27/95 09:10:49
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S36 (POOL # 4131)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4131
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 268.312491 35.940466 1.463018 37.403484 0.000000 232.372025
A-2 1000.000000 0.000000 3.691310 3.691310 0.000000 1000.000000
A-3 1000.000000 0.000000 4.201458 4.201458 0.000000 1000.000000
A-4 799.900627 9.828875 4.147025 13.975900 0.000000 790.071752
A-5 1000.000000 0.000000 5.205162 5.205162 0.000000 1000.000000
A-7 1000.000000 0.000000 4.754739 4.754739 0.000000 1000.000000
A-8 1000.000000 0.000000 5.374250 5.374250 0.000000 1000.000000
A-9 1000.000000 0.000000 5.374250 5.374250 0.000000 1000.000000
A-10 1000.000000 0.000000 5.229716 5.229716 0.000000 1000.000000
A-11 774.946485 1.885523 4.499770 6.385293 0.000000 773.060962
A-12 735.887308 0.000000 4.013540 4.013540 0.000000 735.887308
A-13 735.887309 0.000000 2.857260 2.857260 0.000000 735.887309
R-I 0.000000 0.000000 17.940000 17.940000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 913.086855 3.850531 4.923184 8.773715 0.000000 909.236325
B 690.928519 2.913682 3.725350 6.639032 0.000000 688.014850
_______________________________________________________________________________
DETERMINATION DATE 20-December-95
DISTRIBUTION DATE 26-December-95
Run: 12/27/95 09:10:50 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S36 (POOL # 4131)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4131
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 50,227.59
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 22,488.71
SUBSERVICER ADVANCES THIS MONTH 15,051.71
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,270,961.49
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 294,068.46
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 204,401,280.71
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 809
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,022,319.58
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.06968580 % 3.66998900 % 0.26032510 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.05002810 % 3.68834475 % 0.26162710 %
CLASS A-14 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2120 %
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 7.13053202
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 149.16
POOL TRADING FACTOR: 78.89350223
................................................................................
Run: 12/27/95 09:10:51 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S37 (POOL # 4132)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4132
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944ZL5 53,944,000.00 24,952,544.70 7.000000 % 1,327,274.99
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 0.125262 % 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 6,520,387.17 7.000000 % 6,029.94
M-2 760944ZS0 4,012,200.00 3,912,115.30 7.000000 % 3,617.85
M-3 760944ZT8 2,674,800.00 2,608,076.87 7.000000 % 2,411.90
B-1 1,604,900.00 1,564,865.63 7.000000 % 1,447.16
B-2 534,900.00 521,556.88 7.000000 % 482.33
B-3 1,203,791.32 1,140,373.69 7.000000 % 1,054.59
- -------------------------------------------------------------------------------
267,484,931.32 238,042,860.24 1,342,318.76
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 145,169.13 1,472,444.12 0.00 0.00 23,625,269.71
A-2 149,625.23 149,625.23 0.00 0.00 29,037,000.00
A-3 194,861.35 194,861.35 0.00 0.00 36,634,000.00
A-4 103,237.31 103,237.31 0.00 0.00 18,679,000.00
A-5 249,210.66 249,210.66 0.00 0.00 43,144,000.00
A-6 116,931.02 116,931.02 0.00 0.00 21,561,940.00
A-7 53,313.38 53,313.38 0.00 0.00 0.00
A-8 98,902.75 98,902.75 0.00 0.00 17,000,000.00
A-9 122,173.98 122,173.98 0.00 0.00 21,000,000.00
A-10 56,822.54 56,822.54 0.00 0.00 9,767,000.00
A-11 24,781.93 24,781.93 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 37,934.36 43,964.30 0.00 0.00 6,514,357.23
M-2 22,759.94 26,377.79 0.00 0.00 3,908,497.45
M-3 15,173.29 17,585.19 0.00 0.00 2,605,664.97
B-1 9,104.09 10,551.25 0.00 0.00 1,563,418.47
B-2 3,034.32 3,516.65 0.00 0.00 521,074.55
B-3 6,634.49 7,689.08 0.00 0.00 1,139,319.10
- -------------------------------------------------------------------------------
1,409,669.77 2,751,988.53 0.00 0.00 236,700,541.48
===============================================================================
Run: 12/27/95 09:10:51
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S37 (POOL # 4132)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4132
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 462.563857 24.604682 2.691108 27.295790 0.000000 437.959175
A-2 1000.000000 0.000000 5.152916 5.152916 0.000000 1000.000000
A-3 1000.000000 0.000000 5.319139 5.319139 0.000000 1000.000000
A-4 1000.000000 0.000000 5.526918 5.526918 0.000000 1000.000000
A-5 1000.000000 0.000000 5.776253 5.776253 0.000000 1000.000000
A-6 1000.000000 0.000000 5.423029 5.423029 0.000000 1000.000000
A-8 1000.000000 0.000000 5.817809 5.817809 0.000000 1000.000000
A-9 1000.000000 0.000000 5.817809 5.817809 0.000000 1000.000000
A-10 1000.000000 0.000000 5.817809 5.817809 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-1 975.054906 0.901714 5.672682 6.574396 0.000000 974.153193
M-2 975.054908 0.901712 5.672683 6.574395 0.000000 974.153195
M-3 975.054909 0.901712 5.672682 6.574394 0.000000 974.153197
B-1 975.054913 0.901714 5.672684 6.574398 0.000000 974.153200
B-2 975.054926 0.901720 5.672686 6.574406 0.000000 974.153206
B-3 947.318419 0.876065 5.511321 6.387386 0.000000 946.442362
_______________________________________________________________________________
DETERMINATION DATE 20-December-95
DISTRIBUTION DATE 26-December-95
Run: 12/27/95 09:10:52 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S37 (POOL # 4132)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4132
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 57,691.02
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 25,024.55
SUBSERVICER ADVANCES THIS MONTH 12,641.88
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 939,445.07
(B) TWO MONTHLY PAYMENTS: 0 0.00
(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 236,700,541.48
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 818
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,122,181.03
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.16619890 % 5.47824800 % 1.35555260 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.13380030 % 5.50422047 % 1.36197920 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1248 %
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 7.54152170
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 327.48
POOL TRADING FACTOR: 88.49116857
................................................................................
Run: 12/27/95 09:10:53 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 70,675,701.06 6.375000 % 249,745.51
A-2 760944ZB7 0.00 0.00 2.625000 % 0.00
A-3 760944ZD3 59,980,000.00 48,444,965.19 5.500000 % 332,994.02
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 5.410000 % 0.00
A-10 760944ZW1 11,262,000.00 11,262,000.00 12.564718 % 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 4,741,246.81 0.000000 % 10,637.54
A-16 760944A40 0.00 0.00 0.076888 % 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 7,033,848.01 7.000000 % 6,724.12
M-2 760944B49 4,801,400.00 4,688,906.48 7.000000 % 4,482.44
M-3 760944B56 3,200,900.00 3,125,905.13 7.000000 % 2,988.26
B-1 1,920,600.00 1,875,601.65 7.000000 % 1,793.01
B-2 640,200.00 625,200.56 7.000000 % 597.67
B-3 1,440,484.07 1,406,734.43 7.000000 % 1,344.81
- -------------------------------------------------------------------------------
320,088,061.92 280,921,131.33 611,307.38
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 375,385.38 625,130.89 0.00 0.00 70,425,955.55
A-2 154,570.45 154,570.45 0.00 0.00 0.00
A-3 221,992.53 554,986.55 0.00 0.00 48,111,971.17
A-4 200,370.68 200,370.68 0.00 0.00 34,356,514.27
A-5 63,202.48 63,202.48 0.00 0.00 10,837,000.00
A-6 14,842.70 14,842.70 0.00 0.00 2,545,000.00
A-7 37,208.81 37,208.81 0.00 0.00 6,380,000.00
A-8 40,279.49 40,279.49 0.00 0.00 6,906,514.27
A-9 177,658.44 177,658.44 0.00 0.00 39,415,000.00
A-10 117,894.97 117,894.97 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 97,915.15 97,915.15 0.00 0.00 16,789,000.00
A-15 0.00 10,637.54 0.00 0.00 4,730,609.27
A-16 17,995.75 17,995.75 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 41,022.12 47,746.24 0.00 0.00 7,027,123.89
M-2 27,346.17 31,828.61 0.00 0.00 4,684,424.04
M-3 18,230.60 21,218.86 0.00 0.00 3,122,916.87
B-1 10,938.70 12,731.71 0.00 0.00 1,873,808.64
B-2 3,646.23 4,243.90 0.00 0.00 624,602.89
B-3 8,204.24 9,549.05 0.00 0.00 1,405,389.62
- -------------------------------------------------------------------------------
1,628,704.89 2,240,012.27 0.00 0.00 280,309,823.95
===============================================================================
Run: 12/27/95 09:10:53
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-1 878.460997 3.104203 4.665839 7.770042 0.000000 875.356795
A-3 807.685315 5.551751 3.701109 9.252860 0.000000 802.133564
A-4 803.491996 0.000000 4.686047 4.686047 0.000000 803.491996
A-5 1000.000000 0.000000 5.832101 5.832101 0.000000 1000.000000
A-6 1000.000000 0.000000 5.832102 5.832102 0.000000 1000.000000
A-7 1000.000000 0.000000 5.832102 5.832102 0.000000 1000.000000
A-8 451.140785 0.000000 2.631099 2.631099 0.000000 451.140785
A-9 1000.000000 0.000000 4.507381 4.507381 0.000000 1000.000000
A-10 1000.000000 0.000000 10.468387 10.468387 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 5.832101 5.832101 0.000000 1000.000000
A-15 944.908572 2.120013 0.000000 2.120013 0.000000 942.788559
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-1 976.570684 0.933568 5.695460 6.629028 0.000000 975.637116
M-2 976.570684 0.933569 5.695458 6.629027 0.000000 975.637114
M-3 976.570693 0.933569 5.695461 6.629030 0.000000 975.637124
B-1 976.570681 0.933568 5.695460 6.629028 0.000000 975.637113
B-2 976.570697 0.933568 5.695455 6.629023 0.000000 975.637129
B-3 976.570626 0.933568 5.695460 6.629028 0.000000 975.637044
_______________________________________________________________________________
DETERMINATION DATE 20-December-95
DISTRIBUTION DATE 26-December-95
Run: 12/27/95 09:10:55 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S39 (POOL # 4133)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4133
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 76,500.03
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 29,525.82
SUBSERVICER ADVANCES THIS MONTH 28,079.08
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 2,339,787.08
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 254,293.96
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,585,090.53
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 280,309,823.95
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 984
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 342,535.98
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.20870300 % 5.37644500 % 1.41485200 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.20040670 % 5.29216729 % 1.41658040 %
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 7.41076289
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 327.63
POOL TRADING FACTOR: 87.57272054
................................................................................
Run: 12/27/95 09:10:55 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 23,413,995.02 6.000000 % 1,452,333.68
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 6.161000 % 0.00
A-9 760944YF9 3,770,880.00 3,530,467.90 4.622713 % 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 6.261000 % 0.00
A-12 760944XX1 987,000.00 987,000.00 5.552571 % 0.00
A-13 760944XY9 0.00 0.00 0.373009 % 0.00
R 760944YK8 109,869.00 0.00 6.000000 % 0.00
M-1 760944YH5 2,008,172.00 1,829,109.43 6.000000 % 7,793.79
M-2 760944YJ1 3,132,748.00 2,853,410.37 6.000000 % 12,158.32
B 481,961.44 438,986.38 6.000000 % 1,870.51
- -------------------------------------------------------------------------------
160,653,750.44 136,722,216.96 1,474,156.30
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 116,548.81 1,568,882.49 0.00 0.00 21,961,661.34
A-2 116,404.47 116,404.47 0.00 0.00 23,385,000.00
A-3 175,963.14 175,963.14 0.00 0.00 35,350,000.00
A-4 17,929.82 17,929.82 0.00 0.00 3,602,000.00
A-5 50,399.63 50,399.63 0.00 0.00 10,125,000.00
A-6 72,033.07 72,033.07 0.00 0.00 14,471,035.75
A-7 24,367.05 24,367.05 0.00 0.00 4,895,202.95
A-8 44,160.03 44,160.03 0.00 0.00 8,639,669.72
A-9 13,539.73 13,539.73 0.00 0.00 3,530,467.90
A-10 10,393.12 10,393.12 0.00 0.00 1,509,339.44
A-11 8,788.71 8,788.71 0.00 0.00 1,692,000.00
A-12 4,546.66 4,546.66 0.00 0.00 987,000.00
A-13 42,309.68 42,309.68 0.00 0.00 0.00
R 0.01 0.01 0.00 0.00 0.00
M-1 9,104.84 16,898.63 0.00 0.00 1,821,315.64
M-2 14,203.54 26,361.86 0.00 0.00 2,841,252.05
B 2,185.15 4,055.66 0.00 0.00 437,115.87
- -------------------------------------------------------------------------------
722,877.46 2,197,033.76 0.00 0.00 135,248,060.66
===============================================================================
Run: 12/27/95 09:10:55
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-1 672.294341 41.701372 3.346507 45.047879 0.000000 630.592969
A-2 1000.000000 0.000000 4.977741 4.977741 0.000000 1000.000000
A-3 1000.000000 0.000000 4.977741 4.977741 0.000000 1000.000000
A-4 1000.000000 0.000000 4.977740 4.977740 0.000000 1000.000000
A-5 1000.000000 0.000000 4.977741 4.977741 0.000000 1000.000000
A-6 578.841430 0.000000 2.881323 2.881323 0.000000 578.841430
A-7 916.361466 0.000000 4.561410 4.561410 0.000000 916.361466
A-8 936.245093 0.000000 4.785439 4.785439 0.000000 936.245093
A-9 936.245094 0.000000 3.590602 3.590602 0.000000 936.245094
A-10 936.245093 0.000000 6.446865 6.446865 0.000000 936.245093
A-11 1000.000000 0.000000 5.194273 5.194273 0.000000 1000.000000
A-12 1000.000000 0.000000 4.606545 4.606545 0.000000 1000.000000
R 0.000000 0.000000 0.000091 0.000091 0.000000 0.000000
M-1 910.833051 3.881037 4.533895 8.414932 0.000000 906.952014
M-2 910.833035 3.881040 4.533892 8.414932 0.000000 906.951996
B 910.832991 3.881037 4.533890 8.414927 0.000000 906.951955
_______________________________________________________________________________
DETERMINATION DATE 20-December-95
DISTRIBUTION DATE 26-December-95
Run: 12/27/95 09:10:56 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S42 (POOL # 4134)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4134
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 26,978.53
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 14,400.39
SUBSERVICER ADVANCES THIS MONTH 0.00
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 135,248,060.66
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 891,586.07
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.25407900 % 0.32107900 % 3.42484190 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.22938510 % 0.32319567 % 3.44741930 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3731 %
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 6.73588099
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 149.99
POOL TRADING FACTOR: 84.18605871
................................................................................
Run: 12/27/95 09:10:57 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-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 135,538,060.00 106,852,856.04 6.275000 % 541,603.64
A-2 760944C30 0.00 0.00 1.225000 % 0.00
A-3 760944C48 30,006,995.00 19,980,970.83 4.750000 % 203,103.01
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 38,365,440.02 6.750000 % 0.00
A-11 760944D47 4,850,379.00 4,470,601.49 0.000000 % 8,188.46
A-12 760944D54 0.00 0.00 0.136320 % 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 10,582,087.52 6.750000 % 10,473.81
M-2 760944E20 6,487,300.00 6,349,056.78 6.750000 % 6,284.09
M-3 760944E38 4,325,000.00 4,232,835.02 6.750000 % 4,189.52
B-1 2,811,100.00 2,751,195.95 6.750000 % 2,723.05
B-2 865,000.00 846,567.00 6.750000 % 837.90
B-3 1,730,037.55 1,549,053.12 6.750000 % 1,533.21
- -------------------------------------------------------------------------------
432,489,516.55 388,348,795.09 778,936.69
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 558,498.89 1,100,102.53 0.00 0.00 106,311,252.40
A-2 54,367.62 54,367.62 0.00 0.00 0.00
A-3 79,055.60 282,158.61 0.00 0.00 19,777,867.82
A-4 54,662.05 54,662.05 0.00 0.00 0.00
A-5 309,414.53 309,414.53 0.00 0.00 59,913,758.57
A-6 33,977.52 33,977.52 0.00 0.00 6,579,267.84
A-7 132,214.25 132,214.25 0.00 0.00 24,049,823.12
A-8 316,997.02 316,997.02 0.00 0.00 56,380,504.44
A-9 255,511.35 255,511.35 0.00 0.00 45,444,777.35
A-10 0.00 0.00 215,708.08 0.00 38,581,148.10
A-11 0.00 8,188.46 0.00 0.00 4,462,413.03
A-12 44,096.60 44,096.60 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 59,497.34 69,971.15 0.00 0.00 10,571,613.71
M-2 35,697.30 41,981.39 0.00 0.00 6,342,772.69
M-3 23,798.94 27,988.46 0.00 0.00 4,228,645.50
B-1 15,468.49 18,191.54 0.00 0.00 2,748,472.90
B-2 4,759.79 5,597.69 0.00 0.00 845,729.10
B-3 8,709.48 10,242.69 0.00 0.00 1,547,519.91
- -------------------------------------------------------------------------------
1,986,726.77 2,765,663.46 215,708.08 0.00 387,785,566.48
===============================================================================
Run: 12/27/95 09:10:57
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-1 788.360524 3.995952 4.120606 8.116558 0.000000 784.364572
A-3 665.877101 6.768522 2.634572 9.403094 0.000000 659.108579
A-5 963.750404 0.000000 4.977127 4.977127 0.000000 963.750404
A-6 966.588862 0.000000 4.991785 4.991785 0.000000 966.588862
A-7 973.681464 0.000000 5.352828 5.352828 0.000000 973.681465
A-8 990.697237 0.000000 5.570154 5.570154 0.000000 990.697237
A-9 984.076044 0.000000 5.532926 5.532926 0.000000 984.076044
A-10 1001.734772 0.000000 0.000000 0.000000 5.632212 1007.366984
A-11 921.701477 1.688210 0.000000 1.688210 0.000000 920.013267
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-1 978.690175 0.968676 5.502644 6.471320 0.000000 977.721499
M-2 978.690176 0.968676 5.502644 6.471320 0.000000 977.721501
M-3 978.690178 0.968675 5.502645 6.471320 0.000000 977.721503
B-1 978.690175 0.968678 5.502647 6.471325 0.000000 977.721497
B-2 978.690173 0.968671 5.502647 6.471318 0.000000 977.721503
B-3 895.386993 0.886224 5.034272 5.920496 0.000000 894.500764
_______________________________________________________________________________
DETERMINATION DATE 20-December-95
DISTRIBUTION DATE 26-December-95
Run: 12/27/95 09:10:58 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S40 (POOL # 4135)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4135
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 114,652.43
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 41,412.17
SUBSERVICER ADVANCES THIS MONTH 37,708.18
MASTER SERVICER ADVANCES THIS MONTH 2,384.39
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 9 3,223,168.89
(B) TWO MONTHLY PAYMENTS: 3 1,067,332.25
(C) THREE OR MORE MONTHLY PAYMENTS: 2 520,212.02
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 829,965.05
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 387,785,566.48
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,405
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 2
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 351,315.82
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 178,571.46
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.14605630 % 5.51320200 % 1.34074200 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.14292560 % 5.45224829 % 1.34135440 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1364 %
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 7.28849280
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 327.11
POOL TRADING FACTOR: 89.66357603
................................................................................
Run: 12/27/95 09:10:59 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 32,567,029.17 6.500000 % 240,872.24
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 26,140,605.52 6.500000 % 25,166.13
A-11 760944G28 0.00 0.00 0.340235 % 0.00
R 760944G36 5,463,000.00 31,869.65 6.500000 % 0.00
M-1 760944G44 6,675,300.00 6,535,445.10 6.500000 % 6,291.82
M-2 760944G51 4,005,100.00 3,921,188.72 6.500000 % 3,775.01
M-3 760944G69 2,670,100.00 2,614,158.45 6.500000 % 2,516.71
B-1 1,735,600.00 1,699,237.27 6.500000 % 1,635.89
B-2 534,100.00 522,910.01 6.500000 % 503.42
B-3 1,068,099.02 1,045,721.17 6.500000 % 1,006.73
- -------------------------------------------------------------------------------
267,002,299.02 244,876,165.06 281,767.95
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 176,371.53 417,243.77 0.00 0.00 32,326,156.93
A-2 133,658.16 133,658.16 0.00 0.00 16,042,000.00
A-3 172,487.77 172,487.77 0.00 0.00 34,794,000.00
A-4 181,559.81 181,559.81 0.00 0.00 36,624,000.00
A-5 152,063.29 152,063.29 0.00 0.00 30,674,000.00
A-6 68,735.39 68,735.39 0.00 0.00 12,692,000.00
A-7 175,564.44 175,564.44 0.00 0.00 32,418,000.00
A-8 15,792.03 15,792.03 0.00 0.00 2,916,000.00
A-9 19,702.12 19,702.12 0.00 0.00 3,638,000.00
A-10 141,568.29 166,734.42 0.00 0.00 26,115,439.39
A-11 69,416.47 69,416.47 0.00 0.00 0.00
R 3.01 3.01 172.59 0.00 32,042.24
M-1 35,393.67 41,685.49 0.00 0.00 6,529,153.28
M-2 21,235.77 25,010.78 0.00 0.00 3,917,413.71
M-3 14,157.35 16,674.06 0.00 0.00 2,611,641.74
B-1 9,202.47 10,838.36 0.00 0.00 1,697,601.38
B-2 2,831.90 3,335.32 0.00 0.00 522,406.59
B-3 5,663.25 6,669.98 0.00 0.00 1,044,714.44
- -------------------------------------------------------------------------------
1,395,406.72 1,677,174.67 172.59 0.00 244,594,569.70
===============================================================================
Run: 12/27/95 09:10:59
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-1 673.526548 4.981537 3.647582 8.629119 0.000000 668.545011
A-2 1000.000000 0.000000 8.331764 8.331764 0.000000 1000.000000
A-3 1000.000000 0.000000 4.957400 4.957400 0.000000 1000.000000
A-4 1000.000000 0.000000 4.957400 4.957400 0.000000 1000.000000
A-5 1000.000000 0.000000 4.957400 4.957400 0.000000 1000.000000
A-6 1000.000000 0.000000 5.415647 5.415647 0.000000 1000.000000
A-7 1000.000000 0.000000 5.415647 5.415647 0.000000 1000.000000
A-8 1000.000000 0.000000 5.415648 5.415648 0.000000 1000.000000
A-9 1000.000000 0.000000 5.415646 5.415646 0.000000 1000.000000
A-10 979.048896 0.942552 5.302183 6.244735 0.000000 978.106344
R 5.833727 0.000000 0.000551 0.000551 0.031593 5.865319
M-1 979.048897 0.942552 5.302184 6.244736 0.000000 978.106344
M-2 979.048893 0.942551 5.302182 6.244733 0.000000 978.106342
M-3 979.048893 0.942553 5.302180 6.244733 0.000000 978.106341
B-1 979.048900 0.942550 5.302184 6.244734 0.000000 978.106349
B-2 979.048886 0.942558 5.302191 6.244749 0.000000 978.106328
B-3 979.048899 0.942553 5.302177 6.244730 0.000000 978.106355
_______________________________________________________________________________
DETERMINATION DATE 20-December-95
DISTRIBUTION DATE 26-December-95
Run: 12/27/95 09:11:00 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S43 (POOL # 4136)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4136
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 63,682.97
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 25,770.76
SUBSERVICER ADVANCES THIS MONTH 14,532.77
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,215,573.43
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 972,968.53
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 244,594,569.70
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 876
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 45,847.75
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.32778640 % 5.33771500 % 1.33449840 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.32653580 % 5.33871571 % 1.33474850 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3402 %
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 7.27736856
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 329.07
POOL TRADING FACTOR: 91.60766428
................................................................................
Run: 12/27/95 09:11:01 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 9,102,991.65 6.500000 % 82,938.43
A-2 760944G85 50,000,000.00 42,189,828.69 6.375000 % 722,137.47
A-3 760944G93 16,984,000.00 15,411,484.43 6.425000 % 145,396.61
A-4 760944H27 0.00 0.00 2.575000 % 0.00
A-5 760944H35 85,916,000.00 78,528,079.97 6.100000 % 683,095.63
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 6.261000 % 0.00
A-10 760944H84 5,731,923.00 5,041,226.65 6.943842 % 0.00
A-11 760944H92 5,000,000.00 4,397,500.33 6.461000 % 0.00
A-12 760944J25 1,923,077.00 1,691,346.35 6.601400 % 0.00
A-13 760944J33 0.00 0.00 0.315718 % 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 5,878,865.23 6.500000 % 5,736.91
M-2 760944J74 3,601,003.00 3,525,853.19 6.500000 % 3,440.71
M-3 760944J82 2,400,669.00 2,350,569.11 6.500000 % 2,293.81
B-1 760944J90 1,560,435.00 1,527,870.06 6.500000 % 1,490.98
B-2 760944K23 480,134.00 470,114.01 6.500000 % 458.76
B-3 760944K31 960,268.90 940,228.97 6.500000 % 917.51
- -------------------------------------------------------------------------------
240,066,876.90 219,278,236.83 1,647,906.82
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 49,152.29 132,090.72 0.00 0.00 9,020,053.22
A-2 223,426.24 945,563.71 0.00 0.00 41,467,691.22
A-3 82,255.29 227,651.90 0.00 0.00 15,266,087.82
A-4 32,966.13 32,966.13 0.00 0.00 0.00
A-5 397,924.84 1,081,020.47 0.00 0.00 77,844,984.34
A-6 78,175.68 78,175.68 0.00 0.00 14,762,000.00
A-7 99,557.37 99,557.37 0.00 0.00 18,438,000.00
A-8 30,561.59 30,561.59 0.00 0.00 5,660,000.00
A-9 48,693.56 48,693.56 0.00 0.00 9,362,278.19
A-10 29,079.18 29,079.18 0.00 0.00 5,041,226.65
A-11 23,602.16 23,602.16 0.00 0.00 4,397,500.33
A-12 9,275.02 9,275.02 0.00 0.00 1,691,346.35
A-13 57,509.66 57,509.66 0.00 0.00 0.00
R-I 1.31 1.31 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 31,743.37 37,480.28 0.00 0.00 5,873,128.32
M-2 19,038.11 22,478.82 0.00 0.00 3,522,412.48
M-3 12,692.08 14,985.89 0.00 0.00 2,348,275.30
B-1 8,249.85 9,740.83 0.00 0.00 1,526,379.08
B-2 2,538.42 2,997.18 0.00 0.00 469,655.25
B-3 5,076.82 5,994.33 0.00 0.00 939,311.46
- -------------------------------------------------------------------------------
1,241,518.97 2,889,425.79 0.00 0.00 217,630,330.01
===============================================================================
Run: 12/27/95 09:11:01
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-1 910.299165 8.293843 4.915229 13.209072 0.000000 902.005322
A-2 843.796574 14.442749 4.468525 18.911274 0.000000 829.353824
A-3 907.411942 8.560799 4.843105 13.403904 0.000000 898.851143
A-5 914.009963 7.950738 4.631557 12.582295 0.000000 906.059225
A-6 1000.000000 0.000000 5.295738 5.295738 0.000000 1000.000000
A-7 1000.000000 0.000000 5.399575 5.399575 0.000000 1000.000000
A-8 1000.000000 0.000000 5.399574 5.399574 0.000000 1000.000000
A-9 879.500065 0.000000 4.574313 4.574313 0.000000 879.500065
A-10 879.500065 0.000000 5.073198 5.073198 0.000000 879.500065
A-11 879.500066 0.000000 4.720432 4.720432 0.000000 879.500066
A-12 879.500067 0.000000 4.823010 4.823010 0.000000 879.500067
R-I 0.000000 0.000000 13.100000 13.100000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 979.130865 0.955488 5.286890 6.242378 0.000000 978.175377
M-2 979.130867 0.955487 5.286891 6.242378 0.000000 978.175381
M-3 979.130863 0.955488 5.286893 6.242381 0.000000 978.175375
B-1 979.130858 0.955490 5.286891 6.242381 0.000000 978.175368
B-2 979.130847 0.955483 5.286899 6.242382 0.000000 978.175364
B-3 979.130918 0.955482 5.286894 6.242376 0.000000 978.175436
_______________________________________________________________________________
DETERMINATION DATE 20-December-95
DISTRIBUTION DATE 26-December-95
Run: 12/27/95 09:11:02 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S44 (POOL # 4137)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4137
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 56,606.76
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 23,159.67
SUBSERVICER ADVANCES THIS MONTH 0.00
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 217,630,330.01
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 5
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,367,900.93
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.29915240 % 5.36090000 % 1.33994740 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.25500180 % 5.39622216 % 1.34877610 %
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 7.25249784
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 327.41
POOL TRADING FACTOR: 90.65404308
................................................................................
Run: 12/27/95 09:11:03 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-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 82,012,843.57 8.027091 % 4,886,244.32
M-1 760944E61 2,987,500.00 2,871,796.34 8.027091 % 2,037.55
M-2 760944E79 1,991,700.00 1,914,562.94 8.027091 % 1,358.39
R 760944E53 100.00 0.00 8.027091 % 0.00
B-1 863,100.00 829,672.78 8.027091 % 588.65
B-2 332,000.00 319,141.87 8.027091 % 226.43
B-3 796,572.42 765,721.80 8.027091 % 543.28
- -------------------------------------------------------------------------------
132,777,672.42 88,713,739.30 4,890,998.62
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 529,635.93 5,415,880.25 0.00 0.00 77,126,599.25
M-1 18,545.95 20,583.50 0.00 0.00 2,869,758.79
M-2 12,364.18 13,722.57 0.00 0.00 1,913,204.55
R 0.00 0.00 0.00 0.00 0.00
B-1 5,357.99 5,946.64 0.00 0.00 829,084.13
B-2 2,061.01 2,287.44 0.00 0.00 318,915.44
B-3 4,945.01 5,488.29 0.00 0.00 765,178.52
- -------------------------------------------------------------------------------
572,910.07 5,463,908.69 0.00 0.00 83,822,740.68
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 651.895675 38.839301 4.209918 43.049219 0.000000 613.056373
M-1 961.270741 0.682025 6.207849 6.889874 0.000000 960.588716
M-2 961.270744 0.682025 6.207853 6.889878 0.000000 960.588718
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B-1 961.270745 0.682018 6.207844 6.889862 0.000000 960.588727
B-2 961.270693 0.682018 6.207861 6.889879 0.000000 960.588675
B-3 961.270791 0.682022 6.207847 6.889869 0.000000 960.588769
_______________________________________________________________________________
DETERMINATION DATE 20-December-95
DISTRIBUTION DATE 26-December-95
Run: 12/27/95 09:11:04 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S46 (POOL # 4138)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4138
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 23,136.04
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 8,921.31
SUBSERVICER ADVANCES THIS MONTH 36,450.39
MASTER SERVICER ADVANCES THIS MONTH 3,305.08
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 2,729,705.37
(B) TWO MONTHLY PAYMENTS: 1 197,176.47
(C) THREE OR MORE MONTHLY PAYMENTS: 1 301,268.43
FORECLOSURES
NUMBER OF LOANS 6
AGGREGATE PRINCIPAL BALANCE 1,675,132.81
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 83,822,740.68
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 294
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 513,739.74
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 4,828,056.04
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.44660890 % 5.39528500 % 2.15810590 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.01154560 % 5.70604504 % 2.28240940 %
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 8.47326226
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 333.25
POOL TRADING FACTOR: 63.13014768
................................................................................
Run: 12/27/95 09:11:04 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-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 23,560,100.86 6.500000 % 234,454.31
A-2 760944M39 10,308,226.00 7,896,106.79 5.200000 % 157,351.78
A-3 760944M47 53,602,774.00 41,059,754.38 6.750000 % 818,229.24
A-4 760944M54 19,600,000.00 17,306,805.39 6.500000 % 149,593.87
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 % 0.00
A-8 760944M96 122,726,000.00 108,881,140.00 6.500000 % 0.00
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 59,095,705.85 6.500000 % 0.00
A-16 760944N95 1,000,000.00 1,132,065.26 6.500000 % 0.00
A-17 760944P28 2,791,590.78 2,609,747.64 0.000000 % 3,139.09
A-18 760944P36 0.00 0.00 0.378102 % 0.00
R 760944P44 100.00 0.00 6.500000 % 0.00
M-1 760944P51 13,235,200.00 12,946,266.30 6.500000 % 12,586.52
M-2 760944P69 5,294,000.00 5,178,428.27 6.500000 % 5,034.53
M-3 760944P77 5,294,000.00 5,178,428.27 6.500000 % 5,034.53
B-1 2,382,300.00 2,330,292.71 6.500000 % 2,265.54
B-2 794,100.00 776,764.23 6.500000 % 755.18
B-3 2,117,643.10 1,660,309.39 6.500000 % 1,614.17
- -------------------------------------------------------------------------------
529,391,833.88 482,334,962.37 1,390,058.76
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 127,511.15 361,965.46 0.00 0.00 23,325,646.55
A-2 34,188.02 191,539.80 0.00 0.00 7,738,755.01
A-3 230,769.17 1,048,998.41 0.00 0.00 40,241,525.14
A-4 93,667.29 243,261.16 0.00 0.00 17,157,211.52
A-5 68,187.86 68,187.86 0.00 0.00 12,599,000.00
A-6 240,927.93 240,927.93 0.00 0.00 44,516,000.00
A-7 160,606.79 160,606.79 0.00 0.00 29,675,147.03
A-8 589,282.69 589,282.69 0.00 0.00 108,881,140.00
A-9 102,191.18 102,191.18 0.00 0.00 19,481,177.00
A-10 72,811.59 72,811.59 0.00 0.00 10,930,823.00
A-11 124,896.11 124,896.11 0.00 0.00 25,000,000.00
A-12 92,060.93 92,060.93 0.00 0.00 17,010,000.00
A-13 70,374.38 70,374.38 0.00 0.00 13,003,000.00
A-14 110,992.14 110,992.14 0.00 0.00 20,507,900.00
A-15 0.00 0.00 319,835.71 0.00 59,415,541.56
A-16 0.00 0.00 6,126.92 0.00 1,138,192.18
A-17 0.00 3,139.09 0.00 0.00 2,606,608.55
A-18 151,850.27 151,850.27 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 70,067.33 82,653.85 0.00 0.00 12,933,679.78
M-2 28,026.51 33,061.04 0.00 0.00 5,173,393.74
M-3 28,026.51 33,061.04 0.00 0.00 5,173,393.74
B-1 12,611.93 14,877.47 0.00 0.00 2,328,027.17
B-2 4,203.97 4,959.15 0.00 0.00 776,009.05
B-3 8,985.86 10,600.03 0.00 0.00 1,658,695.22
- -------------------------------------------------------------------------------
2,422,239.61 3,812,298.37 325,962.63 0.00 481,270,866.24
===============================================================================
Run: 12/27/95 09:11:04
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-1 785.336695 7.815144 4.250372 12.065516 0.000000 777.521552
A-2 766.000550 15.264681 3.316576 18.581257 0.000000 750.735870
A-3 766.000550 15.264681 4.305172 19.569853 0.000000 750.735869
A-4 883.000275 7.632340 4.778943 12.411283 0.000000 875.367935
A-5 1000.000000 0.000000 5.412164 5.412164 0.000000 1000.000000
A-6 1000.000000 0.000000 5.412165 5.412165 0.000000 1000.000000
A-7 759.712937 0.000000 4.111692 4.111692 0.000000 759.712937
A-8 887.188860 0.000000 4.801612 4.801612 0.000000 887.188860
A-9 1000.000000 0.000000 5.245637 5.245637 0.000000 1000.000000
A-10 1000.000000 0.000000 6.661126 6.661126 0.000000 1000.000000
A-11 1000.000000 0.000000 4.995844 4.995844 0.000000 1000.000000
A-12 1000.000000 0.000000 5.412165 5.412165 0.000000 1000.000000
A-13 1000.000000 0.000000 5.412165 5.412165 0.000000 1000.000000
A-14 1000.000000 0.000000 5.412165 5.412165 0.000000 1000.000000
A-15 1016.490460 0.000000 0.000000 0.000000 5.501414 1021.991874
A-16 1132.065260 0.000000 0.000000 0.000000 6.126920 1138.192180
A-17 934.860388 1.124481 0.000000 1.124481 0.000000 933.735907
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 978.169299 0.950988 5.294014 6.245002 0.000000 977.218310
M-2 978.169299 0.950988 5.294014 6.245002 0.000000 977.218311
M-3 978.169299 0.950988 5.294014 6.245002 0.000000 977.218311
B-1 978.169294 0.950989 5.294014 6.245003 0.000000 977.218306
B-2 978.169286 0.950989 5.294006 6.244995 0.000000 977.218297
B-3 784.036455 0.762248 4.243335 5.005583 0.000000 783.274207
_______________________________________________________________________________
DETERMINATION DATE 20-December-95
DISTRIBUTION DATE 26-December-95
Run: 12/27/95 09:11:06 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S45 (POOL # 4139)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4139
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 112,144.50
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 50,790.83
SUBSERVICER ADVANCES THIS MONTH 43,527.32
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 14 3,833,075.62
(B) TWO MONTHLY PAYMENTS: 5 1,314,320.82
(C) THREE OR MORE MONTHLY PAYMENTS: 1 321,896.20
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,029,227.44
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 481,270,866.24
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,685
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 594,861.24
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.14863170 % 4.85759800 % 0.99377020 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.14136350 % 4.83728995 % 0.99500460 %
CLASS A-18 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3783 %
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 7.24732268
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 329.15
POOL TRADING FACTOR: 90.91014168
................................................................................
Run: 12/27/95 09:11:07 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-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 8,700,881.95 6.500000 % 46,839.12
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 88,282,785.90 5.650000 % 475,249.26
A-9 760944S58 43,941,000.00 37,519,671.70 6.475000 % 201,978.18
A-10 760944S66 0.00 0.00 2.025000 % 0.00
A-11 760944S74 16,684,850.00 16,614,005.06 6.411000 % 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 5.488474 % 0.00
A-14 760944T24 10,093,055.55 10,050,199.79 6.875000 % 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 4.113281 % 0.00
A-17 760944T57 78,019,000.00 63,796,820.54 6.500000 % 430,836.88
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 39,673,945.96 6.500000 % 172,552.33
A-24 760944U48 0.00 0.00 0.235100 % 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 15,809,350.18 6.500000 % 15,588.31
M-2 760944U89 5,867,800.00 5,748,801.20 6.500000 % 5,668.42
M-3 760944U97 5,867,800.00 5,748,801.20 6.500000 % 5,668.42
B-1 2,640,500.00 2,586,950.75 6.500000 % 2,550.78
B-2 880,200.00 862,349.55 6.500000 % 850.29
B-3 2,347,160.34 2,299,560.08 6.500000 % 2,267.40
- -------------------------------------------------------------------------------
586,778,060.34 542,083,094.44 1,360,049.39
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 47,086.02 93,925.14 0.00 0.00 8,654,042.83
A-2 28,086.40 28,086.40 0.00 0.00 5,190,000.00
A-3 16,229.50 16,229.50 0.00 0.00 2,999,000.00
A-4 172,967.95 172,967.95 0.00 0.00 31,962,221.74
A-5 267,416.05 267,416.05 0.00 0.00 49,415,000.00
A-6 12,793.11 12,793.11 0.00 0.00 2,364,000.00
A-7 63,543.06 63,543.06 0.00 0.00 11,741,930.42
A-8 415,278.83 890,528.09 0.00 0.00 87,807,536.64
A-9 202,261.92 404,240.10 0.00 0.00 37,317,693.52
A-10 63,255.66 63,255.66 0.00 0.00 0.00
A-11 88,677.90 88,677.90 0.00 0.00 16,614,005.06
A-12 23,514.66 23,514.66 0.00 0.00 3,227,863.84
A-13 26,128.93 26,128.93 0.00 0.00 5,718,138.88
A-14 57,525.81 57,525.81 0.00 0.00 10,050,199.79
A-15 8,367.39 8,367.39 0.00 0.00 1,116,688.87
A-16 9,413.31 9,413.31 0.00 0.00 2,748,772.60
A-17 345,245.24 776,082.12 0.00 0.00 63,365,983.66
A-18 251,965.83 251,965.83 0.00 0.00 46,560,000.00
A-19 195,057.05 195,057.05 0.00 0.00 36,044,000.00
A-20 21,673.61 21,673.61 0.00 0.00 4,005,000.00
A-21 13,599.44 13,599.44 0.00 0.00 2,513,000.00
A-22 209,881.44 209,881.44 0.00 0.00 38,783,354.23
A-23 214,701.00 387,253.33 0.00 0.00 39,501,393.63
A-24 106,104.61 106,104.61 0.00 0.00 0.00
R-I 0.85 0.85 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 85,554.47 101,142.78 0.00 0.00 15,793,761.87
M-2 31,110.43 36,778.85 0.00 0.00 5,743,132.78
M-3 31,110.43 36,778.85 0.00 0.00 5,743,132.78
B-1 13,999.64 16,550.42 0.00 0.00 2,584,399.97
B-2 4,666.72 5,517.01 0.00 0.00 861,499.26
B-3 12,444.38 14,711.78 0.00 0.00 2,297,292.68
- -------------------------------------------------------------------------------
3,039,661.64 4,399,711.03 0.00 0.00 540,723,045.05
===============================================================================
Run: 12/27/95 09:11:07
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-1 853.864764 4.596577 4.620807 9.217384 0.000000 849.268187
A-2 1000.000000 0.000000 5.411638 5.411638 0.000000 1000.000000
A-3 1000.000000 0.000000 5.411637 5.411637 0.000000 1000.000000
A-4 976.571901 0.000000 5.284853 5.284853 0.000000 976.571901
A-5 1000.000000 0.000000 5.411637 5.411637 0.000000 1000.000000
A-6 1000.000000 0.000000 5.411637 5.411637 0.000000 1000.000000
A-7 995.753937 0.000000 5.388658 5.388658 0.000000 995.753937
A-8 853.864766 4.596577 4.016547 8.613124 0.000000 849.268189
A-9 853.864766 4.596577 4.603034 9.199611 0.000000 849.268190
A-11 995.753936 0.000000 5.314875 5.314875 0.000000 995.753936
A-12 995.753936 0.000000 7.253966 7.253966 0.000000 995.753936
A-13 995.753935 0.000000 4.550079 4.550079 0.000000 995.753935
A-14 995.753936 0.000000 5.699544 5.699544 0.000000 995.753936
A-15 995.753937 0.000000 7.461220 7.461220 0.000000 995.753937
A-16 995.753937 0.000000 3.410009 3.410009 0.000000 995.753937
A-17 817.708770 5.522205 4.425143 9.947348 0.000000 812.186566
A-18 1000.000000 0.000000 5.411637 5.411637 0.000000 1000.000000
A-19 1000.000000 0.000000 5.411637 5.411637 0.000000 1000.000000
A-20 1000.000000 0.000000 5.411638 5.411638 0.000000 1000.000000
A-21 1000.000000 0.000000 5.411635 5.411635 0.000000 1000.000000
A-22 997.770883 0.000000 5.399574 5.399574 0.000000 997.770883
A-23 874.453294 3.803225 4.732224 8.535449 0.000000 870.650069
R-I 0.000000 0.000000 1.700000 1.700000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 979.720027 0.966022 5.301889 6.267911 0.000000 978.754005
M-2 979.720031 0.966021 5.301890 6.267911 0.000000 978.754010
M-3 979.720031 0.966021 5.301890 6.267911 0.000000 978.754010
B-1 979.720034 0.966022 5.301890 6.267912 0.000000 978.754013
B-2 979.720007 0.966019 5.301886 6.267905 0.000000 978.753988
B-3 979.720065 0.966023 5.301887 6.267910 0.000000 978.754042
_______________________________________________________________________________
DETERMINATION DATE 20-December-95
DISTRIBUTION DATE 26-December-95
Run: 12/27/95 09:11:08 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S47 (POOL # 4140)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4140
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 126,022.28
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 56,977.19
SUBSERVICER ADVANCES THIS MONTH 39,888.17
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 13 4,236,273.15
(B) TWO MONTHLY PAYMENTS: 1 251,730.61
(C) THREE OR MORE MONTHLY PAYMENTS: 1 534,942.02
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 1,028,721.18
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 540,723,045.05
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,886
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 825,545.57
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.90207640 % 5.03741100 % 1.06051280 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.89276640 % 5.04510168 % 1.06213190 %
CLASS A-24 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2352 %
BANKRUPTCY AMOUNT AVAILABLE 138,899.00
FRAUD AMOUNT AVAILABLE 5,055,864.00
SPECIAL HAZARD AMOUNT AVAILABLE 5,669,206.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.13947635
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 329.44
POOL TRADING FACTOR: 92.15120360
................................................................................
Run: 12/27/95 09:11:09 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 6,265,658.00 6.500000 % 150,994.84
A-2 760944K56 85,878,000.00 64,687,733.04 6.500000 % 866,321.36
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 0.164018 % 0.00
R 760944L71 100.00 0.00 6.500000 % 0.00
M-1 760944L89 3,099,138.00 2,847,273.03 6.500000 % 11,721.38
M-2 760944L97 3,305,815.00 3,037,153.51 6.500000 % 12,503.06
B 826,454.53 759,289.10 6.500000 % 3,125.77
- -------------------------------------------------------------------------------
206,613,407.53 174,495,156.41 1,044,666.41
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 33,899.21 184,894.05 0.00 0.00 6,114,663.16
A-2 349,981.27 1,216,302.63 0.00 0.00 63,821,411.68
A-3 70,117.73 70,117.73 0.00 0.00 12,960,000.00
A-4 14,932.48 14,932.48 0.00 0.00 2,760,000.00
A-5 122,017.60 122,017.60 0.00 0.00 24,031,624.90
A-6 60,008.65 60,008.65 0.00 0.00 9,612,649.95
A-7 28,544.84 28,544.84 0.00 0.00 5,276,000.00
A-8 118,656.82 118,656.82 0.00 0.00 21,931,576.52
A-9 76,111.66 76,111.66 0.00 0.00 13,907,398.73
A-10 33,858.47 33,858.47 0.00 0.00 6,418,799.63
A-11 23,822.35 23,822.35 0.00 0.00 0.00
R 1.08 1.08 0.00 0.00 0.00
M-1 15,404.66 27,126.04 0.00 0.00 2,835,551.65
M-2 16,431.97 28,935.03 0.00 0.00 3,024,650.45
B 4,107.99 7,233.76 0.00 0.00 756,163.33
- -------------------------------------------------------------------------------
967,896.78 2,012,563.19 0.00 0.00 173,450,490.00
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 629.145296 15.161647 3.403877 18.565524 0.000000 613.983649
A-2 753.251508 10.087815 4.075331 14.163146 0.000000 743.163694
A-3 1000.000000 0.000000 5.410319 5.410319 0.000000 1000.000000
A-4 1000.000000 0.000000 5.410319 5.410319 0.000000 1000.000000
A-5 908.224675 0.000000 4.611398 4.611398 0.000000 908.224675
A-6 908.224674 0.000000 5.669752 5.669752 0.000000 908.224674
A-7 1000.000000 0.000000 5.410318 5.410318 0.000000 1000.000000
A-8 946.060587 0.000000 5.118489 5.118489 0.000000 946.060587
A-9 910.553663 0.000000 4.983229 4.983229 0.000000 910.553663
A-10 910.553663 0.000000 4.803072 4.803072 0.000000 910.553663
R 0.000000 0.000000 10.810000 10.810000 0.000000 0.000000
M-1 918.730637 3.782142 4.970627 8.752769 0.000000 914.948495
M-2 918.730634 3.782141 4.970626 8.752767 0.000000 914.948492
B 918.730641 3.782144 4.970630 8.752774 0.000000 914.948497
_______________________________________________________________________________
DETERMINATION DATE 20-December-95
DISTRIBUTION DATE 26-December-95
Run: 12/27/95 09:11:10 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S48 (POOL # 4141)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4141
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 39,337.32
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 18,485.04
SUBSERVICER ADVANCES THIS MONTH 10,825.57
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 491,111.79
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 308,562.62
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 258,469.36
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 173,450,490.00
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 629
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 326,321.42
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.19260740 % 3.37225800 % 0.43513480 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.18544440 % 3.37860222 % 0.43595340 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1639 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,902,979.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,510,874.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.05973783
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 151.44
POOL TRADING FACTOR: 83.94929065
................................................................................
Run: 12/27/95 09:11:11 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-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 18,546,133.39 6.000000 % 526,228.40
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 35,485,526.76 6.000000 % 35,305.79
A-5 760944Q43 10,500,000.00 7,025,224.09 6.000000 % 178,342.66
A-6 760944Q50 25,817,000.00 19,551,628.43 6.000000 % 84,216.77
A-7 760944Q68 11,470,000.00 11,470,000.00 6.000000 % 0.00
A-8 760944Q76 13,328,000.00 14,945,633.51 6.000000 % 0.00
A-9 760944Q84 0.00 0.00 0.237916 % 0.00
R 760944Q92 100.00 0.00 6.000000 % 0.00
M-1 760944R26 1,938,400.00 1,778,654.45 6.000000 % 7,517.64
M-2 760944R34 775,500.00 711,590.24 6.000000 % 3,007.60
M-3 760944R42 387,600.00 355,657.50 6.000000 % 1,503.22
B-1 542,700.00 497,975.53 6.000000 % 2,104.74
B-2 310,100.00 284,544.35 6.000000 % 1,202.65
B-3 310,260.75 284,691.79 6.000000 % 1,203.28
- -------------------------------------------------------------------------------
155,046,660.75 135,394,260.04 840,632.75
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 92,616.73 618,845.13 0.00 0.00 18,019,904.99
A-2 113,894.89 113,894.89 0.00 0.00 22,807,000.00
A-3 8,239.86 8,239.86 0.00 0.00 1,650,000.00
A-4 177,209.63 212,515.42 0.00 0.00 35,450,220.97
A-5 35,082.96 213,425.62 0.00 0.00 6,846,881.43
A-6 97,638.03 181,854.80 0.00 0.00 19,467,411.66
A-7 57,279.54 57,279.54 0.00 0.00 11,470,000.00
A-8 0.00 0.00 74,636.35 0.00 15,020,269.86
A-9 26,810.68 26,810.68 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 8,882.34 16,399.98 0.00 0.00 1,771,136.81
M-2 3,553.58 6,561.18 0.00 0.00 708,582.64
M-3 1,776.11 3,279.33 0.00 0.00 354,154.28
B-1 2,486.82 4,591.56 0.00 0.00 495,870.79
B-2 1,420.97 2,623.62 0.00 0.00 283,341.70
B-3 1,421.71 2,624.99 0.00 0.00 283,488.51
- -------------------------------------------------------------------------------
628,313.85 1,468,946.60 74,636.35 0.00 134,628,263.64
===============================================================================
Run: 12/27/95 09:11:11
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-1 667.799704 18.948164 3.334896 22.283060 0.000000 648.851541
A-2 1000.000000 0.000000 4.993857 4.993857 0.000000 1000.000000
A-3 1000.000000 0.000000 4.993855 4.993855 0.000000 1000.000000
A-4 947.847822 0.943047 4.733416 5.676463 0.000000 946.904775
A-5 669.068961 16.985015 3.341234 20.326249 0.000000 652.083946
A-6 757.316049 3.262066 3.781928 7.043994 0.000000 754.053982
A-7 1000.000000 0.000000 4.993857 4.993857 0.000000 1000.000000
A-8 1121.371062 0.000000 0.000000 0.000000 5.599966 1126.971028
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 917.588965 3.878271 4.582305 8.460576 0.000000 913.710694
M-2 917.588962 3.878272 4.582308 8.460580 0.000000 913.710690
M-3 917.589009 3.878277 4.582327 8.460604 0.000000 913.710733
B-1 917.588963 3.878275 4.582311 8.460586 0.000000 913.710687
B-2 917.589004 3.878265 4.582296 8.460561 0.000000 913.710739
B-3 917.588802 3.878286 4.582307 8.460593 0.000000 913.710516
_______________________________________________________________________________
DETERMINATION DATE 20-December-95
DISTRIBUTION DATE 26-December-95
Run: 12/27/95 09:11:12 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S49 (POOL # 4142)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4142
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 30,195.55
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 14,428.16
SUBSERVICER ADVANCES THIS MONTH 661.26
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 72,764.63
(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 134,628,263.64
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 533
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 193,740.26
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 97.10983770 % 2.10193700 % 0.78822520 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 97.10567850 % 2.10496195 % 0.78935950 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2378 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,456,678.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,918,440.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 6.63072787
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 151.86
POOL TRADING FACTOR: 86.83080499
................................................................................
Run: 12/27/95 09:11:13 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-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 17,045,832.84 4.750000 % 846,444.48
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 48,688,091.24 6.750000 % 46,949.16
A-20 7609442A5 5,593,279.30 5,190,046.51 0.000000 % 12,663.44
A-21 7609442B3 0.00 0.00 0.166456 % 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 14,365,941.53 6.750000 % 13,852.85
M-2 7609442F4 5,330,500.00 5,223,756.01 6.750000 % 5,037.19
M-3 7609442G2 5,330,500.00 5,223,756.01 6.750000 % 5,037.19
B-1 2,665,200.00 2,611,829.00 6.750000 % 2,518.55
B-2 799,500.00 783,489.92 6.750000 % 755.51
B-3 1,865,759.44 1,828,397.41 6.750000 % 1,763.09
- -------------------------------------------------------------------------------
533,047,438.74 492,836,715.77 935,021.46
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 67,454.78 913,899.26 0.00 0.00 16,199,388.36
A-2 28,402.01 28,402.01 0.00 0.00 0.00
A-3 284,375.31 284,375.31 0.00 0.00 59,364,000.00
A-4 63,472.15 63,472.15 0.00 0.00 11,287,000.00
A-5 86,883.22 86,883.22 0.00 0.00 20,857,631.08
A-6 30,409.13 30,409.13 0.00 0.00 0.00
A-7 205,052.41 205,052.41 0.00 0.00 37,443,000.00
A-8 115,275.59 115,275.59 0.00 0.00 20,499,000.00
A-9 13,327.63 13,327.63 0.00 0.00 2,370,000.00
A-10 270,034.30 270,034.30 0.00 0.00 48,019,128.22
A-11 116,591.48 116,591.48 0.00 0.00 20,733,000.00
A-12 271,180.27 271,180.27 0.00 0.00 48,222,911.15
A-13 307,860.16 307,860.16 0.00 0.00 52,230,738.70
A-14 105,521.34 105,521.34 0.00 0.00 21,279,253.46
A-15 90,774.31 90,774.31 0.00 0.00 15,185,886.80
A-16 23,089.29 23,089.29 0.00 0.00 5,062,025.89
A-17 122,141.84 122,141.84 0.00 0.00 29,322,000.00
A-18 97,713.48 97,713.48 0.00 0.00 0.00
A-19 273,796.19 320,745.35 0.00 0.00 48,641,142.08
A-20 0.00 12,663.44 0.00 0.00 5,177,383.07
A-21 68,344.47 68,344.47 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-1 80,786.49 94,639.34 0.00 0.00 14,352,088.68
M-2 29,375.66 34,412.85 0.00 0.00 5,218,718.82
M-3 29,375.66 34,412.85 0.00 0.00 5,218,718.82
B-1 14,687.55 17,206.10 0.00 0.00 2,609,310.45
B-2 4,405.93 5,161.44 0.00 0.00 782,734.41
B-3 10,281.95 12,045.04 0.00 0.00 1,826,634.32
- -------------------------------------------------------------------------------
2,810,612.60 3,745,634.06 0.00 0.00 491,901,694.31
===============================================================================
Run: 12/27/95 09:11:13
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-1 374.041798 18.573784 1.480180 20.053964 0.000000 355.468015
A-3 1000.000000 0.000000 4.790366 4.790366 0.000000 1000.000000
A-4 1000.000000 0.000000 5.623474 5.623474 0.000000 1000.000000
A-5 839.172443 0.000000 3.495603 3.495603 0.000000 839.172443
A-7 1000.000000 0.000000 5.476388 5.476388 0.000000 1000.000000
A-8 1000.000000 0.000000 5.623474 5.623474 0.000000 1000.000000
A-9 1000.000000 0.000000 5.623473 5.623473 0.000000 1000.000000
A-10 992.376792 0.000000 5.580605 5.580605 0.000000 992.376792
A-11 1000.000000 0.000000 5.623474 5.623474 0.000000 1000.000000
A-12 983.117799 0.000000 5.528537 5.528537 0.000000 983.117799
A-13 954.414928 0.000000 5.625544 5.625544 0.000000 954.414928
A-14 954.414928 0.000000 4.732832 4.732832 0.000000 954.414928
A-15 954.414928 0.000000 5.705057 5.705057 0.000000 954.414928
A-16 954.414927 0.000000 4.353349 4.353349 0.000000 954.414927
A-17 1000.000000 0.000000 4.165536 4.165536 0.000000 1000.000000
A-19 979.974865 0.944974 5.510863 6.455837 0.000000 979.029891
A-20 927.907625 2.264046 0.000000 2.264046 0.000000 925.643579
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-1 979.974865 0.944974 5.510863 6.455837 0.000000 979.029891
M-2 979.974864 0.944975 5.510864 6.455839 0.000000 979.029888
M-3 979.974864 0.944975 5.510864 6.455839 0.000000 979.029888
B-1 979.974861 0.944976 5.510862 6.455838 0.000000 979.029885
B-2 979.974884 0.944978 5.510857 6.455835 0.000000 979.029906
B-3 979.974894 0.944972 5.510866 6.455838 0.000000 979.029923
_______________________________________________________________________________
DETERMINATION DATE 20-December-95
DISTRIBUTION DATE 26-December-95
Run: 12/27/95 09:11:14 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S1 (POOL # 4143)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4143
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 108,405.84
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 51,896.58
SUBSERVICER ADVANCES THIS MONTH 22,843.75
MASTER SERVICER ADVANCES THIS MONTH 2,939.74
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 9 2,229,100.54
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 208,492.75
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 990,505.68
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 491,901,694.31
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,687
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 441,159.60
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 459,520.76
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.84038240 % 5.08840800 % 1.07120930 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.83466060 % 5.03952855 % 1.07220430 %
CLASS A-21 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1665 %
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 7.22348759
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 331.19
POOL TRADING FACTOR: 92.28103515
................................................................................
Run: 12/27/95 09:11:15 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-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 18,102,761.18 10.500000 % 37,303.71
A-2 760944V96 67,648,000.00 46,403,104.06 6.625000 % 348,167.96
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 0.126138 % 0.00
R 760944X37 267,710.00 23,501.47 7.000000 % 41.05
M-1 760944X45 7,801,800.00 7,658,575.85 7.000000 % 7,101.20
M-2 760944X52 2,600,600.00 2,552,858.62 7.000000 % 2,367.07
M-3 760944X60 2,600,600.00 2,552,858.62 7.000000 % 2,367.07
B-1 1,300,350.00 1,276,478.39 7.000000 % 1,183.58
B-2 390,100.00 382,938.61 7.000000 % 355.07
B-3 910,233.77 813,625.96 7.000000 % 754.41
- -------------------------------------------------------------------------------
260,061,393.77 235,929,702.76 399,641.12
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 158,301.45 195,605.16 0.00 0.00 18,065,457.47
A-2 256,025.77 604,193.73 0.00 0.00 46,054,936.10
A-3 112,467.25 112,467.25 0.00 0.00 20,384,000.00
A-4 290,591.88 290,591.88 0.00 0.00 52,668,000.00
A-5 273,134.74 273,134.74 0.00 0.00 49,504,000.00
A-6 58,757.90 58,757.90 0.00 0.00 10,079,000.00
A-7 112,414.78 112,414.78 0.00 0.00 19,283,000.00
A-8 6,121.22 6,121.22 0.00 0.00 1,050,000.00
A-9 18,626.00 18,626.00 0.00 0.00 3,195,000.00
A-10 24,784.53 24,784.53 0.00 0.00 0.00
R 137.01 178.06 0.00 0.00 23,460.42
M-1 44,647.47 51,748.67 0.00 0.00 7,651,474.65
M-2 14,882.49 17,249.56 0.00 0.00 2,550,491.55
M-3 14,882.49 17,249.56 0.00 0.00 2,550,491.55
B-1 7,441.53 8,625.11 0.00 0.00 1,275,294.81
B-2 2,232.43 2,587.50 0.00 0.00 382,583.54
B-3 4,743.23 5,497.64 0.00 0.00 812,871.55
- -------------------------------------------------------------------------------
1,400,192.17 1,799,833.29 0.00 0.00 235,530,061.64
===============================================================================
Run: 12/27/95 09:11:15
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-1 888.304685 1.830498 7.767871 9.598369 0.000000 886.474188
A-2 685.949386 5.146759 3.784676 8.931435 0.000000 680.802627
A-3 1000.000000 0.000000 5.517428 5.517428 0.000000 1000.000000
A-4 1000.000000 0.000000 5.517428 5.517428 0.000000 1000.000000
A-5 1000.000000 0.000000 5.517428 5.517428 0.000000 1000.000000
A-6 1000.000000 0.000000 5.829735 5.829735 0.000000 1000.000000
A-7 1000.000000 0.000000 5.829735 5.829735 0.000000 1000.000000
A-8 1000.000000 0.000000 5.829733 5.829733 0.000000 1000.000000
A-9 1000.000000 0.000000 5.829734 5.829734 0.000000 1000.000000
R 87.787046 0.153338 0.511785 0.665123 0.000000 87.633708
M-1 981.642166 0.910200 5.722714 6.632914 0.000000 980.731966
M-2 981.642167 0.910201 5.722714 6.632915 0.000000 980.731966
M-3 981.642167 0.910201 5.722714 6.632915 0.000000 980.731966
B-1 981.642166 0.910201 5.722713 6.632914 0.000000 980.731965
B-2 981.642169 0.910203 5.722712 6.632915 0.000000 980.731966
B-3 893.864837 0.828809 5.210991 6.039800 0.000000 893.036027
_______________________________________________________________________________
DETERMINATION DATE 20-December-95
DISTRIBUTION DATE 26-December-95
Run: 12/27/95 09:11:16 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S2 (POOL # 4144)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4144
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 48,300.09
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 25,145.07
SUBSERVICER ADVANCES THIS MONTH 25,359.45
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 10 2,806,961.74
(B) TWO MONTHLY PAYMENTS: 2 466,038.27
(C) THREE OR MORE MONTHLY PAYMENTS: 1 384,295.45
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 235,530,061.64
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 894
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 180,881.81
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.54157790 % 5.41021000 % 1.04821180 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.53661800 % 5.41436522 % 1.04901680 %
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 7.49692458
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 329.97
POOL TRADING FACTOR: 90.56709965
................................................................................
Run: 12/27/95 09:11:17 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-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 205,549,492.00 180,737,881.13 6.746607 % 1,628,660.02
A-2 7609442W7 76,450,085.00 85,995,694.00 6.746607 % 0.00
A-3 7609442R8 0.00 0.00 0.186000 % 0.00
R 7609442S6 100.00 0.00 6.746607 % 0.00
M-1 7609442T4 8,228,000.00 8,081,369.61 6.746607 % 7,557.71
M-2 7609442U1 2,992,100.00 2,938,778.10 6.746607 % 2,748.35
M-3 7609442V9 1,496,000.00 1,469,339.94 6.746607 % 1,374.13
B-1 2,244,050.00 2,204,059.03 6.746607 % 2,061.24
B-2 1,047,225.00 1,028,562.52 6.746607 % 961.91
B-3 1,196,851.02 1,175,522.01 6.746607 % 1,099.35
- -------------------------------------------------------------------------------
299,203,903.02 283,631,206.34 1,644,462.71
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 1,015,953.93 2,644,613.95 0.00 0.00 179,109,221.11
A-2 0.00 0.00 482,999.50 0.00 86,478,693.50
A-3 43,918.91 43,918.91 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 45,389.45 52,947.16 0.00 0.00 8,073,811.90
M-2 16,505.81 19,254.16 0.00 0.00 2,936,029.75
M-3 8,252.63 9,626.76 0.00 0.00 1,467,965.81
B-1 12,379.22 14,440.46 0.00 0.00 2,201,997.79
B-2 5,776.98 6,738.89 0.00 0.00 1,027,600.61
B-3 6,602.39 7,701.74 0.00 0.00 1,174,422.66
- -------------------------------------------------------------------------------
1,154,779.32 2,799,242.03 482,999.50 0.00 282,469,743.13
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 879.291305 7.923445 4.942624 12.866069 0.000000 871.367861
A-2 1124.860672 0.000000 0.000000 0.000000 6.317841 1131.178513
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 982.179097 0.918535 5.516462 6.434997 0.000000 981.260562
M-2 982.179105 0.918535 5.516463 6.434998 0.000000 981.260570
M-3 982.179104 0.918536 5.516464 6.435000 0.000000 981.260568
B-1 982.179109 0.918536 5.516464 6.435000 0.000000 981.260574
B-2 982.179111 0.918532 5.516465 6.434997 0.000000 981.260579
B-3 982.179060 0.918535 5.516468 6.435003 0.000000 981.260525
_______________________________________________________________________________
DETERMINATION DATE 20-December-95
DISTRIBUTION DATE 26-December-95
Run: 12/27/95 09:11:18 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S3 (POOL # 4145)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4145
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 61,923.02
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 28,988.53
SUBSERVICER ADVANCES THIS MONTH 17,399.22
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,570,868.23
(B) TWO MONTHLY PAYMENTS: 2 567,442.53
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 425,506.57
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 282,469,743.13
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,015
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 896,210.95
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.04239350 % 4.40342500 % 1.55418140 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.02349140 % 4.41739612 % 1.55911250 %
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 7.32108849
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 331.90
POOL TRADING FACTOR: 94.40710508
................................................................................
Run: 12/27/95 09:12:20 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 29,964,518.07 6.475000 % 217,475.12
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 29,964,518.07 217,475.12
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 161,616.78 379,091.90 0.00 0.00 29,747,042.95
A-2 87,984.42 87,984.42 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
- -------------------------------------------------------------------------------
249,601.20 467,076.32 0.00 0.00 29,747,042.95
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 819.392118 5.946947 4.419478 10.366425 0.000000 813.445172
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
_______________________________________________________________________________
DETERMINATION DATE 26-December-95
DISTRIBUTION DATE 29-December-95
Run: 12/27/95 09:12:20 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 29,747,042.95
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 365,705.25
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 179,434.64
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 0.00000000 % 0.00000000 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 100.00000000 % 0.00000000 %
BANKRUPTCY AMOUNT AVAILABLE 0.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 0.00000000
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 0.00
POOL TRADING FACTOR: 81.34429472
................................................................................
Run: 12/27/95 09:11:19 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 92,837,614.43 6.500000 % 516,327.01
A-2 7609443C0 22,306,000.00 16,988,869.80 6.500000 % 254,310.32
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 25,054,581.79 6.500000 % 23,260.46
A-9 7609443K2 0.00 0.00 0.531839 % 0.00
R 7609443L0 100.00 0.00 6.500000 % 0.00
M-1 7609443M8 6,635,000.00 6,519,103.95 6.500000 % 6,052.28
M-2 7609443N6 3,317,000.00 3,259,060.71 6.500000 % 3,025.68
M-3 7609443P1 1,990,200.00 1,955,436.43 6.500000 % 1,815.41
B-1 1,326,800.00 1,303,624.29 6.500000 % 1,210.27
B-2 398,000.00 391,048.00 6.500000 % 363.05
B-3 928,851.36 912,626.71 6.500000 % 847.28
- -------------------------------------------------------------------------------
265,366,951.36 248,553,966.11 807,211.76
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 502,493.31 1,018,820.32 0.00 0.00 92,321,287.42
A-2 91,954.03 346,264.35 0.00 0.00 16,734,559.48
A-3 173,425.27 173,425.27 0.00 0.00 32,041,000.00
A-4 243,480.61 243,480.61 0.00 0.00 44,984,000.00
A-5 56,832.35 56,832.35 0.00 0.00 10,500,000.00
A-6 58,277.51 58,277.51 0.00 0.00 10,767,000.00
A-7 5,629.11 5,629.11 0.00 0.00 1,040,000.00
A-8 135,610.55 158,871.01 0.00 0.00 25,031,321.33
A-9 110,076.39 110,076.39 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 35,285.33 41,337.61 0.00 0.00 6,513,051.67
M-2 17,640.01 20,665.69 0.00 0.00 3,256,035.03
M-3 10,584.01 12,399.42 0.00 0.00 1,953,621.02
B-1 7,056.00 8,266.27 0.00 0.00 1,302,414.02
B-2 2,116.59 2,479.64 0.00 0.00 390,684.95
B-3 4,939.69 5,786.97 0.00 0.00 911,779.43
- -------------------------------------------------------------------------------
1,455,400.76 2,262,612.52 0.00 0.00 247,746,754.35
===============================================================================
Run: 12/27/95 09:11:19
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-1 895.830618 4.982264 4.848777 9.831041 0.000000 890.848354
A-2 761.627804 11.400983 4.122390 15.523373 0.000000 750.226822
A-3 1000.000000 0.000000 5.412605 5.412605 0.000000 1000.000000
A-4 1000.000000 0.000000 5.412605 5.412605 0.000000 1000.000000
A-5 1000.000000 0.000000 5.412605 5.412605 0.000000 1000.000000
A-6 1000.000000 0.000000 5.412604 5.412604 0.000000 1000.000000
A-7 1000.000000 0.000000 5.412606 5.412606 0.000000 1000.000000
A-8 982.532619 0.912175 5.318061 6.230236 0.000000 981.620444
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 982.532622 0.912175 5.318060 6.230235 0.000000 981.620448
M-2 982.532623 0.912174 5.318062 6.230236 0.000000 981.620449
M-3 982.532625 0.912175 5.318064 6.230239 0.000000 981.620450
B-1 982.532627 0.912172 5.318058 6.230230 0.000000 981.620455
B-2 982.532663 0.912186 5.318065 6.230251 0.000000 981.620477
B-3 982.532566 0.912170 5.318052 6.230222 0.000000 981.620383
_______________________________________________________________________________
DETERMINATION DATE 20-December-95
DISTRIBUTION DATE 26-December-95
Run: 12/27/95 09:11:20 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S5 (POOL # 4146)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4146
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 57,536.54
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 26,056.05
SUBSERVICER ADVANCES THIS MONTH 24,540.60
MASTER SERVICER ADVANCES THIS MONTH 2,110.67
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 10 3,317,651.31
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 266,641.30
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 247,746,754.35
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 872
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 299,065.91
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 576,456.40
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.23026710 % 4.72074600 % 1.04898710 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.21684210 % 4.73173009 % 1.05142790 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.5321 %
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 7.43540441
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 331.38
POOL TRADING FACTOR: 93.36006352
................................................................................
Run: 12/27/95 09:11:20 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-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 153,070,000.00 109,495,459.82 6.692188 % 4,688,447.17
M-1 7609442K3 3,625,500.00 3,524,225.14 6.692188 % 3,304.63
M-2 7609442L1 2,416,900.00 2,349,386.23 6.692188 % 2,202.99
R 7609442J6 100.00 0.00 6.692188 % 0.00
B-1 886,200.00 861,444.85 6.692188 % 807.77
B-2 322,280.00 313,277.42 6.692188 % 293.76
B-3 805,639.55 783,134.78 6.692188 % 734.33
- -------------------------------------------------------------------------------
161,126,619.55 117,326,928.24 4,695,790.65
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 594,634.61 5,283,081.78 0.00 0.00 104,807,012.65
M-1 19,138.93 22,443.56 0.00 0.00 3,520,920.51
M-2 12,758.76 14,961.75 0.00 0.00 2,347,183.24
R 0.00 0.00 0.00 0.00 0.00
B-1 4,678.23 5,486.00 0.00 0.00 860,637.08
B-2 1,701.31 1,995.07 0.00 0.00 312,983.66
B-3 4,252.95 4,987.28 0.00 0.00 782,400.45
- -------------------------------------------------------------------------------
637,164.79 5,332,955.44 0.00 0.00 112,631,137.59
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 715.329325 30.629432 3.884723 34.514155 0.000000 684.699893
M-1 972.065961 0.911496 5.278977 6.190473 0.000000 971.154464
M-2 972.065965 0.911494 5.278977 6.190471 0.000000 971.154471
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B-1 972.065956 0.911499 5.278978 6.190477 0.000000 971.154457
B-2 972.065967 0.911506 5.278981 6.190487 0.000000 971.154462
B-3 972.065957 0.911499 5.278974 6.190473 0.000000 971.154457
_______________________________________________________________________________
DETERMINATION DATE 20-December-95
DISTRIBUTION DATE 26-December-95
Run: 12/27/95 09:11:21 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S6 (POOL # 4147)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4147
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 29,550.27
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 12,567.45
SUBSERVICER ADVANCES THIS MONTH 35,861.96
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 3,821,537.07
(B) TWO MONTHLY PAYMENTS: 1 272,211.99
(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 112,631,137.59
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 371
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 4,585,774.52
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.32508870 % 5.00619200 % 1.66871930 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.05331980 % 5.21001907 % 1.73666110 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,403,480.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,223,488.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.64675066
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 336.27
POOL TRADING FACTOR: 69.90225321
................................................................................
Run: 12/27/95 09:12:21 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 46,816,131.96 6.470000 % 139,504.32
A-2 7609443R7 61,308,403.22 61,308,403.22 6.470000 % 0.00
A-3 7609443S5 5,000,000.00 5,566,766.13 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
- -------------------------------------------------------------------------------
115,808,503.22 113,691,301.31 139,504.32
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 252,138.98 391,643.30 0.00 0.00 46,676,627.64
A-2 330,190.41 330,190.41 0.00 0.00 61,308,403.22
A-3 0.00 0.00 29,981.09 0.00 5,596,747.22
S-1 14,915.04 14,915.04 0.00 0.00 0.00
S-2 5,191.79 5,191.79 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
- -------------------------------------------------------------------------------
602,436.22 741,940.54 29,981.09 0.00 113,581,778.08
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 945.780444 2.818269 5.093717 7.911986 0.000000 942.962175
A-2 1000.000000 0.000000 5.385728 5.385728 0.000000 1000.000000
A-3 1113.353226 0.000000 0.000000 0.000000 5.996218 1119.349444
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
_______________________________________________________________________________
DETERMINATION DATE 26-December-95
DISTRIBUTION DATE 29-December-95
Run: 12/27/95 09:12:22 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 2,842.28
SUBSERVICER ADVANCES THIS MONTH 0.00
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 113,581,778.08
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 1,522,053.27
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 0.00000000 % 0.00000000 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 100.00000000 % 0.00000000 %
BANKRUPTCY AMOUNT AVAILABLE 0.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 0.00000000
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 0.00
POOL TRADING FACTOR: 98.07723520
................................................................................
Run: 12/27/95 09:11:22 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-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 7,626,709.31 4.500000 % 868,026.28
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 38,449,367.44 6.375000 % 694,421.02
A-9 7609445W4 0.00 0.00 2.625000 % 0.00
A-10 7609445X2 43,420,000.00 39,197,399.10 6.500000 % 223,399.11
A-11 7609445Y0 66,266,000.00 66,266,000.00 6.500000 % 0.00
A-12 7609445Z7 32,444,000.00 36,139,957.75 6.500000 % 0.00
A-13 7609446A1 4,623,000.00 5,149,643.22 6.500000 % 0.00
A-14 7609446B9 478,414.72 425,288.32 0.000000 % 478.05
A-15 7609446C7 0.00 0.00 0.502278 % 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 11,498,400.42 6.500000 % 10,714.58
M-2 7609446G8 4,252,700.00 4,181,030.94 6.500000 % 3,896.02
M-3 7609446H6 4,252,700.00 4,181,030.94 6.500000 % 3,896.02
B-1 2,126,300.00 2,090,466.28 6.500000 % 1,947.96
B-2 638,000.00 627,248.04 6.500000 % 584.49
B-3 1,488,500.71 1,463,415.65 6.500000 % 1,363.66
- -------------------------------------------------------------------------------
425,269,315.43 398,036,594.75 1,808,727.19
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 28,567.82 896,594.10 0.00 0.00 6,758,683.03
A-2 263,312.34 263,312.34 0.00 0.00 57,515,000.00
A-3 208,089.43 208,089.43 0.00 0.00 41,665,000.00
A-4 52,492.66 52,492.66 0.00 0.00 10,090,000.00
A-5 39,735.02 39,735.02 0.00 0.00 7,344,000.00
A-6 243,867.38 243,867.38 0.00 0.00 45,072,637.34
A-7 103,092.47 103,092.47 0.00 0.00 19,054,000.00
A-8 204,031.29 898,452.31 0.00 0.00 37,754,946.42
A-9 84,012.88 84,012.88 0.00 0.00 0.00
A-10 212,079.17 435,478.28 0.00 0.00 38,973,999.99
A-11 358,534.95 358,534.95 0.00 0.00 66,266,000.00
A-12 0.00 0.00 195,536.74 0.00 36,335,494.49
A-13 0.00 0.00 27,862.36 0.00 5,177,505.58
A-14 0.00 478.05 0.00 0.00 424,810.27
A-15 166,415.80 166,415.80 0.00 0.00 0.00
R-I 0.01 0.01 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 62,212.57 72,927.15 0.00 0.00 11,487,685.84
M-2 22,621.64 26,517.66 0.00 0.00 4,177,134.92
M-3 22,621.64 26,517.66 0.00 0.00 4,177,134.92
B-1 11,310.56 13,258.52 0.00 0.00 2,088,518.32
B-2 3,393.75 3,978.24 0.00 0.00 626,663.55
B-3 7,917.87 9,281.53 0.00 0.00 1,462,051.99
- -------------------------------------------------------------------------------
2,094,309.25 3,903,036.44 223,399.10 0.00 396,451,266.66
===============================================================================
Run: 12/27/95 09:11:22
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-1 342.081602 38.933675 1.281355 40.215030 0.000000 303.147927
A-2 1000.000000 0.000000 4.578151 4.578151 0.000000 1000.000000
A-3 1000.000000 0.000000 4.994346 4.994346 0.000000 1000.000000
A-4 1000.000000 0.000000 5.202444 5.202444 0.000000 1000.000000
A-5 1000.000000 0.000000 5.410542 5.410542 0.000000 1000.000000
A-6 991.980926 0.000000 5.367154 5.367154 0.000000 991.980926
A-7 1000.000000 0.000000 5.410542 5.410542 0.000000 1000.000000
A-8 766.167851 13.837498 4.065664 17.903162 0.000000 752.330353
A-10 902.749864 5.145074 4.884366 10.029440 0.000000 897.604790
A-11 1000.000000 0.000000 5.410542 5.410542 0.000000 1000.000000
A-12 1113.918067 0.000000 0.000000 0.000000 6.026900 1119.944966
A-13 1113.918066 0.000000 0.000000 0.000000 6.026900 1119.944967
A-14 888.953250 0.999238 0.000000 0.999238 0.000000 887.954012
R-I 0.000000 0.000000 0.100000 0.100000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 983.147400 0.916128 5.319360 6.235488 0.000000 982.231272
M-2 983.147398 0.916129 5.319359 6.235488 0.000000 982.231270
M-3 983.147398 0.916129 5.319359 6.235488 0.000000 982.231270
B-1 983.147383 0.916127 5.319362 6.235489 0.000000 982.231256
B-2 983.147398 0.916129 5.319357 6.235486 0.000000 982.231270
B-3 983.147432 0.916130 5.319359 6.235489 0.000000 982.231302
_______________________________________________________________________________
DETERMINATION DATE 20-December-95
DISTRIBUTION DATE 26-December-95
Run: 12/27/95 09:11:23 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 78,581.65
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 41,781.45
SUBSERVICER ADVANCES THIS MONTH 49,041.17
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 14 4,162,074.49
(B) TWO MONTHLY PAYMENTS: 5 1,213,138.64
(C) THREE OR MORE MONTHLY PAYMENTS: 1 936,371.49
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 864,302.02
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 396,451,266.66
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,377
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,214,382.27
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.95349380 % 4.99494400 % 1.05156210 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.93495330 % 5.00489148 % 1.05478660 %
CLASS A-15 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.5023 %
BANKRUPTCY AMOUNT AVAILABLE 142,572.00
FRAUD AMOUNT AVAILABLE 4,146,765.00
SPECIAL HAZARD AMOUNT AVAILABLE 4,430,721.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.35749764
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 332.38
POOL TRADING FACTOR: 93.22357675
................................................................................
Run: 12/27/95 09:11:24 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-S8 (POOL # 4149)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4149
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 7609444Z8 17,088,000.00 17,088,000.00 6.000000 % 0.00
A-2 7609445A2 54,914,000.00 42,109,875.06 6.000000 % 1,235,359.77
A-3 7609445B0 15,096,000.00 12,411,476.39 6.000000 % 259,006.57
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 5.510000 % 0.00
A-8 7609445G9 3,452,000.00 3,156,682.26 6.839898 % 0.00
A-9 7609445H7 0.00 0.00 0.321303 % 0.00
R 7609445J3 100.00 0.00 6.000000 % 0.00
M-1 7609445K0 775,800.00 719,645.11 6.000000 % 2,925.27
M-2 7609445L8 2,868,200.00 2,660,590.45 6.000000 % 10,814.98
B 620,201.82 575,309.59 6.000000 % 2,338.56
- -------------------------------------------------------------------------------
155,035,301.82 136,910,473.92 1,510,445.15
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 85,064.59 85,064.59 0.00 0.00 17,088,000.00
A-2 209,624.26 1,444,984.03 0.00 0.00 40,874,515.29
A-3 61,784.71 320,791.28 0.00 0.00 12,152,469.82
A-4 30,978.29 30,978.29 0.00 0.00 6,223,000.00
A-5 46,053.87 46,053.87 0.00 0.00 9,251,423.55
A-6 185,698.82 185,698.82 0.00 0.00 37,303,669.38
A-7 24,735.44 24,735.44 0.00 0.00 5,410,802.13
A-8 17,913.76 17,913.76 0.00 0.00 3,156,682.26
A-9 36,497.07 36,497.07 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 3,582.42 6,507.69 0.00 0.00 716,719.84
M-2 13,244.50 24,059.48 0.00 0.00 2,649,775.47
B 2,863.91 5,202.47 0.00 0.00 572,971.03
- -------------------------------------------------------------------------------
718,041.64 2,228,486.79 0.00 0.00 135,400,028.77
===============================================================================
_______________________________________________________________________________
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 4.978031 4.978031 0.000000 1000.000000
A-2 766.833140 22.496263 3.817319 26.313582 0.000000 744.336878
A-3 822.169872 17.157298 4.092787 21.250085 0.000000 805.012574
A-4 1000.000000 0.000000 4.978031 4.978031 0.000000 1000.000000
A-5 972.298849 0.000000 4.840133 4.840133 0.000000 972.298849
A-6 967.268303 0.000000 4.815092 4.815092 0.000000 967.268303
A-7 914.450250 0.000000 4.180402 4.180402 0.000000 914.450250
A-8 914.450249 0.000000 5.189386 5.189386 0.000000 914.450249
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 927.616796 3.770650 4.617711 8.388361 0.000000 923.846146
M-2 927.616781 3.770651 4.617704 8.388355 0.000000 923.846130
B 927.616739 3.770644 4.617707 8.388351 0.000000 923.846096
_______________________________________________________________________________
DETERMINATION DATE 20-December-95
DISTRIBUTION DATE 26-December-95
Run: 12/27/95 09:11:25 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S8 (POOL # 4149)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4149
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 28,601.98
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 14,593.05
SUBSERVICER ADVANCES THIS MONTH 2,443.67
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 265,876.97
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 135,400,028.77
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 522
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 953,920.74
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 97.11085280 % 2.46893900 % 0.42020860 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 97.09049820 % 2.48633279 % 0.42316910 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3213 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,449,516.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,746,619.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 6.69747205
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 154.42
POOL TRADING FACTOR: 87.33496641
................................................................................
Run: 12/27/95 09:11:26 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 14,823,485.34 6.500000 % 282,967.82
A-2 7609443X4 70,702,000.00 54,323,666.75 6.500000 % 934,098.06
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 28,999,874.40 6.500000 % 26,971.28
A-9 7609444E5 0.00 0.00 0.447005 % 0.00
R 7609444F2 100.00 0.00 6.500000 % 0.00
M-1 7609444G0 8,605,600.00 8,459,705.73 6.500000 % 7,867.93
M-2 7609444H8 3,129,000.00 3,075,952.79 6.500000 % 2,860.78
M-3 7609444J4 3,129,000.00 3,075,952.79 6.500000 % 2,860.78
B-1 1,251,600.00 1,230,381.11 6.500000 % 1,144.31
B-2 625,800.00 615,190.55 6.500000 % 572.16
B-3 1,251,647.88 1,184,501.50 6.500000 % 1,101.66
- -------------------------------------------------------------------------------
312,906,747.88 290,715,710.96 1,260,444.78
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 80,176.11 363,143.93 0.00 0.00 14,540,517.52
A-2 293,821.59 1,227,919.65 0.00 0.00 53,389,568.69
A-3 60,647.99 60,647.99 0.00 0.00 11,213,000.00
A-4 442,184.64 442,184.64 0.00 0.00 81,754,000.00
A-5 342,707.42 342,707.42 0.00 0.00 63,362,000.00
A-6 95,182.69 95,182.69 0.00 0.00 17,598,000.00
A-7 5,408.73 5,408.73 0.00 0.00 1,000,000.00
A-8 156,852.25 183,823.53 0.00 0.00 28,972,903.12
A-9 108,134.05 108,134.05 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 45,756.20 53,624.13 0.00 0.00 8,451,837.80
M-2 16,636.97 19,497.75 0.00 0.00 3,073,092.01
M-3 16,636.97 19,497.75 0.00 0.00 3,073,092.01
B-1 6,654.78 7,799.09 0.00 0.00 1,229,236.80
B-2 3,327.39 3,899.55 0.00 0.00 614,618.39
B-3 6,406.67 7,508.33 0.00 0.00 1,183,399.84
- -------------------------------------------------------------------------------
1,680,534.45 2,940,979.23 0.00 0.00 289,455,266.18
===============================================================================
Run: 12/27/95 09:11:26
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-1 749.228473 14.302139 4.052368 18.354507 0.000000 734.926334
A-2 768.346960 13.211763 4.155775 17.367538 0.000000 755.135197
A-3 1000.000000 0.000000 5.408721 5.408721 0.000000 1000.000000
A-4 1000.000000 0.000000 5.408722 5.408722 0.000000 1000.000000
A-5 1000.000000 0.000000 5.408722 5.408722 0.000000 1000.000000
A-6 1000.000000 0.000000 5.408722 5.408722 0.000000 1000.000000
A-7 1000.000000 0.000000 5.408730 5.408730 0.000000 1000.000000
A-8 983.046590 0.914281 5.317025 6.231306 0.000000 982.132309
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 983.046589 0.914280 5.317026 6.231306 0.000000 982.132309
M-2 983.046593 0.914279 5.317025 6.231304 0.000000 982.132314
M-3 983.046593 0.914279 5.317025 6.231304 0.000000 982.132314
B-1 983.046588 0.914278 5.317018 6.231296 0.000000 982.132311
B-2 983.046580 0.914286 5.317018 6.231304 0.000000 982.132295
B-3 946.353618 0.880152 5.118564 5.998716 0.000000 945.473451
_______________________________________________________________________________
DETERMINATION DATE 20-December-95
DISTRIBUTION DATE 26-December-95
Run: 12/27/95 09:11:27 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 61,540.68
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 31,056.14
SUBSERVICER ADVANCES THIS MONTH 28,904.81
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 12 3,742,451.18
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 2 573,473.26
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 289,455,266.18
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,003
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 990,065.14
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.93163710 % 5.02608200 % 1.04228050 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.91088060 % 5.04327388 % 1.04584560 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.4469 %
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 7.32610706
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 332.94
POOL TRADING FACTOR: 92.50528093
................................................................................
Run: 12/27/95 09:11:27 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-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 14,701,149.16 6.500000 % 1,727,118.84
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 6.361000 % 0.00
A-8 7609444S4 5,178,948.00 4,846,170.25 6.800701 % 0.00
A-9 7609444T2 16,947,000.00 16,947,000.00 6.500000 % 0.00
A-10 7609444U9 0.00 0.00 0.205262 % 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 785,000.00 730,550.71 6.500000 % 2,925.26
M-2 7609444Y1 2,903,500.00 2,702,107.01 6.500000 % 10,819.72
B 627,984.63 584,426.26 6.500000 % 2,340.14
- -------------------------------------------------------------------------------
156,939,684.63 138,604,543.64 1,743,203.96
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 79,149.04 1,806,267.88 0.00 0.00 12,974,030.32
A-2 145,468.80 145,468.80 0.00 0.00 29,271,000.00
A-3 150,725.06 150,725.06 0.00 0.00 28,657,000.00
A-4 25,465.69 25,465.69 0.00 0.00 4,730,000.00
A-5 15,682.83 15,682.83 0.00 0.00 0.00
A-6 134,247.32 134,247.32 0.00 0.00 24,935,106.59
A-7 55,321.91 55,321.91 0.00 0.00 10,500,033.66
A-8 27,298.16 27,298.16 0.00 0.00 4,846,170.25
A-9 91,240.41 91,240.41 0.00 0.00 16,947,000.00
A-10 23,565.00 23,565.00 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 3,933.19 6,858.45 0.00 0.00 727,625.45
M-2 14,547.78 25,367.50 0.00 0.00 2,691,287.29
B 3,146.48 5,486.62 0.00 0.00 582,086.12
- -------------------------------------------------------------------------------
769,793.54 2,512,997.50 0.00 0.00 136,861,339.68
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 473.741594 55.656060 2.550562 58.206622 0.000000 418.085535
A-2 1000.000000 0.000000 4.969724 4.969724 0.000000 1000.000000
A-3 1000.000000 0.000000 5.259625 5.259625 0.000000 1000.000000
A-4 1000.000000 0.000000 5.383867 5.383867 0.000000 1000.000000
A-6 974.560564 0.000000 5.246905 5.246905 0.000000 974.560564
A-7 935.744141 0.000000 4.930189 4.930189 0.000000 935.744141
A-8 935.744141 0.000000 5.270986 5.270986 0.000000 935.744142
A-9 1000.000000 0.000000 5.383868 5.383868 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-1 930.637847 3.726446 5.010433 8.736879 0.000000 926.911401
M-2 930.637854 3.726441 5.010429 8.736870 0.000000 926.911414
B 930.637841 3.726445 5.010425 8.736870 0.000000 926.911396
_______________________________________________________________________________
DETERMINATION DATE 20-December-95
DISTRIBUTION DATE 26-December-95
Run: 12/27/95 09:11:28 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 31,610.28
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 14,704.98
SUBSERVICER ADVANCES THIS MONTH 14,727.85
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 1,284,173.10
(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 136,861,339.68
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 1,188,206.60
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 97.10176600 % 2.47658400 % 0.42165020 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 97.07660410 % 2.49808510 % 0.42531080 %
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 7.10618490
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 153.59
POOL TRADING FACTOR: 87.20633026
................................................................................
Run: 12/27/95 09:11:29 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-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 167,000,000.00 146,784,497.90 6.995449 % 790,260.69
A-2 760947LS8 99,787,000.00 87,707,692.76 6.995449 % 472,202.06
A-3 7609446Y9 100,000,000.00 111,664,364.82 6.995449 % 0.00
A-4 7609446Z6 0.00 0.00 0.133000 % 0.00
R 7609447A0 100.00 0.00 6.995449 % 0.00
M-1 7609447B8 10,702,300.00 10,527,516.33 6.995449 % 9,646.11
M-2 7609447C6 3,891,700.00 3,828,143.02 6.995449 % 3,507.64
M-3 7609447D4 3,891,700.00 3,828,143.02 6.995449 % 3,507.64
B-1 1,751,300.00 1,722,698.79 6.995449 % 1,578.47
B-2 778,400.00 765,687.63 6.995449 % 701.58
B-3 1,362,164.15 1,339,918.12 6.995449 % 1,227.73
- -------------------------------------------------------------------------------
389,164,664.15 368,168,662.39 1,282,631.92
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 854,989.12 1,645,249.81 0.00 0.00 145,994,237.21
A-2 510,879.04 983,081.10 0.00 0.00 87,235,490.70
A-3 0.00 0.00 650,421.66 0.00 112,314,786.48
A-4 40,772.12 40,772.12 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 61,320.59 70,966.70 0.00 0.00 10,517,870.22
M-2 22,298.14 25,805.78 0.00 0.00 3,824,635.38
M-3 22,298.14 25,805.78 0.00 0.00 3,824,635.38
B-1 10,034.36 11,612.83 0.00 0.00 1,721,120.32
B-2 4,459.97 5,161.55 0.00 0.00 764,986.05
B-3 7,804.73 9,032.46 0.00 0.00 1,338,690.39
- -------------------------------------------------------------------------------
1,534,856.21 2,817,488.13 650,421.66 0.00 367,536,452.13
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 878.949089 4.732100 5.119695 9.851795 0.000000 874.216989
A-2 878.949089 4.732100 5.119695 9.851795 0.000000 874.216989
A-3 1116.643648 0.000000 0.000000 0.000000 6.504217 1123.147865
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 983.668588 0.901312 5.729665 6.630977 0.000000 982.767276
M-2 983.668582 0.901313 5.729666 6.630979 0.000000 982.767269
M-3 983.668582 0.901313 5.729666 6.630979 0.000000 982.767269
B-1 983.668583 0.901313 5.729664 6.630977 0.000000 982.767270
B-2 983.668589 0.901310 5.729663 6.630973 0.000000 982.767279
B-3 983.668613 0.901308 5.729669 6.630977 0.000000 982.767305
_______________________________________________________________________________
DETERMINATION DATE 20-December-95
DISTRIBUTION DATE 26-December-95
Run: 12/27/95 09:11:30 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S11 (POOL # 4152)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4152
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 69,876.81
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 24,934.62
SUBSERVICER ADVANCES THIS MONTH 35,646.59
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 16 4,462,001.42
(B) TWO MONTHLY PAYMENTS: 1 244,187.62
(C) THREE OR MORE MONTHLY PAYMENTS: 1 121,993.93
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 297,217.14
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 367,536,452.13
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,418
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 294,866.14
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.02118940 % 4.93898700 % 1.03982360 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.01639280 % 4.94294943 % 1.04065780 %
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 7.43614870
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 332.95
POOL TRADING FACTOR: 94.44240086
................................................................................
Run: 12/27/95 09:11:31 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-S12 (POOL # 4153)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4153
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947AA9 43,484,000.00 32,113,437.99 6.500000 % 1,105,511.61
A-2 760947AB7 16,923,000.00 16,923,000.00 6.500000 % 0.00
A-3 760947AC5 28,000,000.00 22,770,231.79 6.500000 % 508,468.22
A-4 760947AD3 73,800,000.00 71,495,997.20 6.500000 % 78,951.75
A-5 760947AE1 13,209,000.00 14,635,186.92 6.500000 % 0.00
A-6 760947AF8 1,749,506.64 1,580,676.50 0.000000 % 6,717.54
A-7 760947AG6 0.00 0.00 0.045000 % 0.00
A-8 760947AH4 0.00 0.00 0.216948 % 0.00
R 760947AJ0 100.00 0.00 6.500000 % 0.00
M-1 760947AK7 909,200.00 849,400.49 6.500000 % 3,365.03
M-2 760947AL5 2,907,400.00 2,716,175.74 6.500000 % 10,760.56
B 726,864.56 679,057.48 6.500000 % 2,690.20
- -------------------------------------------------------------------------------
181,709,071.20 163,763,164.11 1,716,464.91
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 173,240.83 1,278,752.44 0.00 0.00 31,007,926.38
A-2 91,293.70 91,293.70 0.00 0.00 16,923,000.00
A-3 122,837.48 631,305.70 0.00 0.00 22,261,763.57
A-4 385,696.03 464,647.78 0.00 0.00 71,417,045.45
A-5 0.00 0.00 78,951.74 0.00 14,714,138.66
A-6 0.00 6,717.54 0.00 0.00 1,573,958.96
A-7 6,116.16 6,116.16 0.00 0.00 0.00
A-8 29,486.41 29,486.41 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 4,582.22 7,947.25 0.00 0.00 846,035.46
M-2 14,652.82 25,413.38 0.00 0.00 2,705,415.18
B 3,663.29 6,353.49 0.00 0.00 676,367.28
- -------------------------------------------------------------------------------
831,568.94 2,548,033.85 78,951.74 0.00 162,125,650.94
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 738.511590 25.423411 3.984013 29.407424 0.000000 713.088179
A-2 1000.000000 0.000000 5.394652 5.394652 0.000000 1000.000000
A-3 813.222564 18.159579 4.387053 22.546632 0.000000 795.062985
A-4 968.780450 1.069807 5.226233 6.296040 0.000000 967.710643
A-5 1107.970847 0.000000 0.000000 0.000000 5.977117 1113.947964
A-6 903.498429 3.839677 0.000000 3.839677 0.000000 899.658752
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 934.228432 3.701089 5.039837 8.740926 0.000000 930.527343
M-2 934.228431 3.701094 5.039836 8.740930 0.000000 930.527337
B 934.228352 3.701088 5.039839 8.740927 0.000000 930.527250
_______________________________________________________________________________
DETERMINATION DATE 20-December-95
DISTRIBUTION DATE 26-December-95
Run: 12/27/95 09:11:31 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S12 (POOL # 4153)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4153
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 30,505.68
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 11,197.01
SUBSERVICER ADVANCES THIS MONTH 6,200.56
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 646,165.29
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 162,125,650.94
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 654
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 988,412.95
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 97.38280390 % 2.19849600 % 0.41869960 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 97.36669360 % 2.19055444 % 0.42127700 %
CLASS A-8 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2180 %
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 7.00450202
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 154.91
POOL TRADING FACTOR: 89.22265128
................................................................................
Run: 12/27/95 09:11:32 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 205,217,561.00 172,252,848.20 7.000000 % 2,081,005.98
A-2 760947AS0 49,338,300.00 49,338,300.00 7.000000 % 0.00
A-3 760947AT8 12,500,000.00 10,881,263.29 7.000000 % 102,188.08
A-4 760947BA8 100,000,000.00 111,035,110.63 7.000000 % 0.00
A-5 760947AU5 2,381,928.79 2,218,835.97 0.000000 % 5,501.64
A-6 760947AV3 0.00 0.00 0.373652 % 0.00
R 760947AW1 100.00 0.00 7.000000 % 0.00
M-1 760947AX9 11,822,000.00 11,637,390.90 7.000000 % 10,187.98
M-2 760947AY7 3,940,650.00 3,879,113.88 7.000000 % 3,395.98
M-3 760947AZ4 3,940,700.00 3,879,163.09 7.000000 % 3,396.02
B-1 2,364,500.00 2,327,576.59 7.000000 % 2,037.68
B-2 788,200.00 775,891.70 7.000000 % 679.26
B-3 1,773,245.53 1,722,377.19 7.000000 % 1,507.85
- -------------------------------------------------------------------------------
394,067,185.32 369,947,871.44 2,209,900.47
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 1,003,595.40 3,084,601.38 0.00 0.00 170,171,842.22
A-2 287,459.35 287,459.35 0.00 0.00 49,338,300.00
A-3 63,397.42 165,585.50 0.00 0.00 10,779,075.21
A-4 0.00 0.00 646,922.98 0.00 111,682,033.61
A-5 0.00 5,501.64 0.00 0.00 2,213,334.33
A-6 115,054.21 115,054.21 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 67,802.84 77,990.82 0.00 0.00 11,627,202.92
M-2 22,600.85 25,996.83 0.00 0.00 3,875,717.90
M-3 22,601.14 25,997.16 0.00 0.00 3,875,767.07
B-1 13,561.14 15,598.82 0.00 0.00 2,325,538.91
B-2 4,520.57 5,199.83 0.00 0.00 775,212.44
B-3 10,035.07 11,542.92 0.00 0.00 1,720,869.34
- -------------------------------------------------------------------------------
1,610,627.99 3,820,528.46 646,922.98 0.00 368,384,893.95
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 839.366998 10.140487 4.890397 15.030884 0.000000 829.226512
A-2 1000.000000 0.000000 5.826292 5.826292 0.000000 1000.000000
A-3 870.501063 8.175046 5.071794 13.246840 0.000000 862.326017
A-4 1110.351106 0.000000 0.000000 0.000000 6.469230 1116.820336
A-5 931.529095 2.309742 0.000000 2.309742 0.000000 929.219353
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 984.384275 0.861781 5.735310 6.597091 0.000000 983.522494
M-2 984.384272 0.861782 5.735310 6.597092 0.000000 983.522490
M-3 984.384269 0.861781 5.735311 6.597092 0.000000 983.522488
B-1 984.384263 0.861781 5.735310 6.597091 0.000000 983.522483
B-2 984.384293 0.861786 5.735308 6.597094 0.000000 983.522507
B-3 971.313426 0.850339 5.659154 6.509493 0.000000 970.463092
_______________________________________________________________________________
DETERMINATION DATE 20-December-95
DISTRIBUTION DATE 26-December-95
Run: 12/27/95 09:11:33 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 63,670.99
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 24,521.35
SUBSERVICER ADVANCES THIS MONTH 36,551.14
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 15 3,358,024.51
(B) TWO MONTHLY PAYMENTS: 5 1,113,905.68
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 561,138.69
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 368,384,893.95
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,363
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,238,905.63
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.41321710 % 5.27444600 % 1.31233740 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.39099180 % 5.26044586 % 1.31676550 %
CLASS A-6 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3734 %
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 7.61818387
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 333.81
POOL TRADING FACTOR: 93.48276326
................................................................................
Run: 12/27/95 09:11:34 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-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 150,068,000.00 135,779,605.99 6.500000 % 1,238,545.28
A-2 760947BC4 1,321,915.43 1,217,022.21 0.000000 % 5,642.44
A-3 760947BD2 0.00 0.00 0.317803 % 0.00
R 760947BE0 100.00 0.00 6.500000 % 0.00
M-1 760947BF7 1,168,000.00 1,094,663.78 6.500000 % 4,351.83
M-2 760947BG5 2,491,000.00 2,334,595.40 6.500000 % 9,281.17
B 622,704.85 583,606.51 6.500000 % 2,320.13
- -------------------------------------------------------------------------------
155,671,720.28 141,009,493.89 1,260,140.85
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 734,784.49 1,973,329.77 0.00 0.00 134,541,060.71
A-2 0.00 5,642.44 0.00 0.00 1,211,379.77
A-3 37,309.42 37,309.42 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 5,923.88 10,275.71 0.00 0.00 1,090,311.95
M-2 12,633.89 21,915.06 0.00 0.00 2,325,314.23
B 3,158.24 5,478.37 0.00 0.00 581,286.38
- -------------------------------------------------------------------------------
793,809.92 2,053,950.77 0.00 0.00 139,749,353.04
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 904.787203 8.253227 4.896344 13.149571 0.000000 896.533976
A-2 920.650582 4.268382 0.000000 4.268382 0.000000 916.382200
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 937.212140 3.725882 5.071815 8.797697 0.000000 933.486259
M-2 937.212124 3.725881 5.071815 8.797696 0.000000 933.486243
B 937.212084 3.725874 5.071809 8.797683 0.000000 933.486193
_______________________________________________________________________________
DETERMINATION DATE 20-December-95
DISTRIBUTION DATE 26-December-95
Run: 12/27/95 09:11:34 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S14 (POOL # 4155)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4155
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 26,985.11
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 7,694.71
SUBSERVICER ADVANCES THIS MONTH 3,758.04
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 379,265.13
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 139,749,353.04
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 564
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 699,343.32
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 97.12941220 % 2.45310700 % 0.41748060 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 97.11493360 % 2.44410876 % 0.41958630 %
CLASS A-3 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3172 %
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 7.05640429
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 154.92
POOL TRADING FACTOR: 89.77183061
................................................................................
Run: 12/27/95 09:11:35 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 20,845,653.45 7.750000 % 458,374.51
A-2 760947BS9 40,324,000.00 35,375,022.87 7.750000 % 531,724.46
A-3 760947BT7 6,500,000.00 6,500,000.00 7.750000 % 0.00
A-4 760947BU4 5,000,000.00 4,048,968.62 7.750000 % 102,180.03
A-5 760947BV2 15,371,000.00 15,371,000.00 7.750000 % 0.00
A-6 760947BW0 19,487,000.00 17,360,718.04 7.750000 % 1,018,928.96
A-7 760947BX8 21,500,000.00 23,831,252.14 7.750000 % 0.00
A-8 760947BY6 15,537,000.00 12,701,417.00 7.750000 % 279,291.11
A-9 760947BZ3 2,074,847.12 2,026,157.45 0.000000 % 2,100.60
A-10 760947CE9 0.00 0.00 0.363164 % 0.00
R 760947CA7 355,000.00 45,337.41 7.750000 % 745.44
M-1 760947CB5 4,463,000.00 4,399,746.94 7.750000 % 3,441.31
M-2 760947CC3 2,028,600.00 1,999,849.13 7.750000 % 1,564.20
M-3 760947CD1 1,623,000.00 1,599,997.59 7.750000 % 1,251.46
B-1 974,000.00 960,195.72 7.750000 % 751.03
B-2 324,600.00 319,999.52 7.750000 % 250.29
B-3 730,456.22 720,103.70 7.750000 % 563.24
- -------------------------------------------------------------------------------
162,292,503.34 148,105,419.58 2,401,166.64
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 134,546.19 592,920.70 0.00 0.00 20,387,278.94
A-2 228,324.55 760,049.01 0.00 0.00 34,843,298.41
A-3 41,953.60 41,953.60 0.00 0.00 6,500,000.00
A-4 26,133.66 128,313.69 0.00 0.00 3,946,788.59
A-5 99,210.58 99,210.58 0.00 0.00 15,371,000.00
A-6 112,053.01 1,130,981.97 0.00 0.00 16,341,789.08
A-7 0.00 0.00 153,816.43 0.00 23,985,068.57
A-8 81,980.02 361,271.13 0.00 0.00 12,422,125.89
A-9 0.00 2,100.60 0.00 0.00 2,024,056.85
A-10 44,794.83 44,794.83 0.00 0.00 0.00
R 292.62 1,038.06 0.00 0.00 44,591.97
M-1 28,397.72 31,839.03 0.00 0.00 4,396,305.63
M-2 12,907.82 14,472.02 0.00 0.00 1,998,284.93
M-3 10,327.03 11,578.49 0.00 0.00 1,598,746.13
B-1 6,197.48 6,948.51 0.00 0.00 959,444.69
B-2 2,065.40 2,315.69 0.00 0.00 319,749.23
B-3 4,647.84 5,211.08 0.00 0.00 719,540.46
- -------------------------------------------------------------------------------
833,832.35 3,234,998.99 153,816.43 0.00 145,858,069.37
===============================================================================
Run: 12/27/95 09:11:35
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-1 801.755902 17.629789 5.174853 22.804642 0.000000 784.126113
A-2 877.269687 13.186302 5.662250 18.848552 0.000000 864.083385
A-3 1000.000000 0.000000 6.454400 6.454400 0.000000 1000.000000
A-4 809.793724 20.436006 5.226732 25.662738 0.000000 789.357718
A-5 1000.000000 0.000000 6.454400 6.454400 0.000000 1000.000000
A-6 890.887158 52.287626 5.750142 58.037768 0.000000 838.599532
A-7 1108.430332 0.000000 0.000000 0.000000 7.154253 1115.584585
A-8 817.494819 17.975871 5.276438 23.252309 0.000000 799.518948
A-9 976.533370 1.012412 0.000000 1.012412 0.000000 975.520958
R 127.711014 2.099831 0.824282 2.924113 0.000000 125.611183
M-1 985.827233 0.771076 6.362922 7.133998 0.000000 985.056157
M-2 985.827236 0.771074 6.362920 7.133994 0.000000 985.056162
M-3 985.827227 0.771078 6.362927 7.134005 0.000000 985.056149
B-1 985.827228 0.771078 6.362916 7.133994 0.000000 985.056150
B-2 985.827234 0.771072 6.362908 7.133980 0.000000 985.056161
B-3 985.827323 0.771080 6.362928 7.134008 0.000000 985.056243
_______________________________________________________________________________
DETERMINATION DATE 20-December-95
DISTRIBUTION DATE 26-December-95
Run: 12/27/95 09:11:36 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 28,819.15
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,383.24
SUBSERVICER ADVANCES THIS MONTH 20,498.47
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 9 2,675,856.04
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 145,858,069.37
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 545
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,131,344.05
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.15447490 % 5.47620100 % 1.36932440 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.05305410 % 5.48021561 % 1.38961180 %
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 8.30191282
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 333.83
POOL TRADING FACTOR: 89.87357171
................................................................................
Run: 12/27/95 09:12:25 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 23,680,740.47 6.500000 % 100,063.22
A-II 760947BJ9 22,971,650.00 20,632,535.69 7.000000 % 126,846.62
A-II 760947BK6 31,478,830.00 28,368,620.96 7.500000 % 121,742.38
IO 760947BL4 0.00 0.00 0.349260 % 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 1,040,530.00 985,782.26 7.036395 % 3,648.28
M-2 760947BQ3 1,539,985.00 1,458,958.33 7.036395 % 5,399.46
B 332,976.87 315,457.21 7.036396 % 1,167.48
- -------------------------------------------------------------------------------
83,242,471.87 75,442,094.92 358,867.44
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-I 128,133.62 228,196.84 0.00 0.00 23,580,677.25
A-II 120,227.86 247,074.48 0.00 0.00 20,505,689.07
A-III 177,114.43 298,856.81 0.00 0.00 28,246,878.58
IO 21,933.93 21,933.93 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 5,774.11 9,422.39 0.00 0.00 982,133.98
M-2 8,545.70 13,945.16 0.00 0.00 1,453,558.87
B 1,847.75 3,015.23 0.00 0.00 314,289.73
- -------------------------------------------------------------------------------
463,577.40 822,444.84 0.00 0.00 75,083,227.48
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-I 915.080993 3.866685 4.951392 8.818077 0.000000 911.214309
A-II 898.173866 5.521877 5.233749 10.755626 0.000000 892.651989
A-II 901.196803 3.867437 5.626462 9.493899 0.000000 897.329366
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-1 947.384756 3.506178 5.549205 9.055383 0.000000 943.878578
M-2 947.384767 3.506178 5.549209 9.055387 0.000000 943.878589
B 947.384754 3.506178 5.549199 9.055377 0.000000 943.878576
_______________________________________________________________________________
DETERMINATION DATE 20-December-95
DISTRIBUTION DATE 26-December-95
Run: 12/27/95 09:12:25 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S16 (POOL # 4157)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4157
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 13,501.12
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,422.37
SUBSERVICER ADVANCES THIS MONTH 4,558.90
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 465,572.32
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 75,083,227.48
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 342
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 79,510.41
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.34130280 % 3.24055200 % 0.41814480 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.33742090 % 3.24399061 % 0.41858850 %
CLASS IO - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3493 %
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 7.65910900
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 157.58
POOL TRADING FACTOR: 90.19821948
Run: 12/27/95 09:12:26 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S16 (POOL # 4157)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4157
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 5,190.43
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,396.61
SUBSERVICER ADVANCES THIS MONTH 0.00
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 24,462,653.81
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 6,033.76
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.39548890 % 3.19256200 % 0.41194870 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 0.00000000 % 3.19334965 % 0.00000000 %
BANKRUPTCY AMOUNT AVAILABLE 0.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.04588028
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 155.33
POOL TRADING FACTOR: 91.22035758
Run: 12/27/95 09:12:26 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S16 (POOL # 4158)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4158
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 3,607.52
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,429.01
SUBSERVICER ADVANCES THIS MONTH 2,477.99
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 260,152.49
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 21,291,027.01
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 49,381.55
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.31994890 % 3.25946000 % 0.42059140 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 0.00000000 % 3.26701967 % 0.00000000 %
BANKRUPTCY AMOUNT AVAILABLE 0.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.44778442
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 157.53
POOL TRADING FACTOR: 89.43997622
Run: 12/27/95 09:12:26 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S16 (POOL # 4159)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4159
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 4,703.17
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,596.75
SUBSERVICER ADVANCES THIS MONTH 2,080.91
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 205,419.83
(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 29,329,546.66
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 138
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 24,095.10
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.31163970 % 3.26682700 % 0.42153330 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 0.00000000 % 3.26951088 % 0.00000000 %
BANKRUPTCY AMOUNT AVAILABLE 0.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.32398503
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 159.49
POOL TRADING FACTOR: 89.91125520
................................................................................
Run: 12/27/95 09:11:37 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 8,620,524.28 8.000000 % 2,584,486.25
A-2 760947CG4 28,854,000.00 23,308,164.22 8.000000 % 1,369,563.76
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 2,680,869.89 0.000000 % 59,196.72
A-12 760947CW9 0.00 0.00 0.354062 % 0.00
R 760947CS8 100.00 0.00 8.000000 % 0.00
M-1 760947CT6 5,660,500.00 5,603,489.16 8.000000 % 4,079.80
M-2 760947CU3 2,572,900.00 2,546,986.51 8.000000 % 1,854.41
M-3 760947CV1 2,058,400.00 2,037,668.40 8.000000 % 1,483.59
B-1 1,029,200.00 1,018,834.19 8.000000 % 741.79
B-2 617,500.00 611,280.73 8.000000 % 445.06
B-3 926,311.44 916,981.96 8.000000 % 667.64
- -------------------------------------------------------------------------------
205,832,763.60 189,594,799.34 4,022,519.02
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 57,428.55 2,641,914.80 0.00 0.00 6,036,038.03
A-2 155,275.25 1,524,839.01 0.00 0.00 21,938,600.46
A-3 33,333.33 33,333.33 0.00 0.00 5,000,000.00
A-4 6,458.33 6,458.33 0.00 0.00 1,000,000.00
A-5 6,870.02 6,870.02 0.00 0.00 1,000,000.00
A-6 126,666.67 126,666.67 0.00 0.00 19,000,000.00
A-7 332,072.72 332,072.72 0.00 0.00 49,847,000.00
A-8 13,989.86 13,989.86 0.00 0.00 2,100,000.00
A-9 90,374.52 90,374.52 0.00 0.00 13,566,000.00
A-10 338,001.76 338,001.76 0.00 0.00 50,737,000.00
A-11 0.00 59,196.72 0.00 0.00 2,621,673.17
A-12 55,899.69 55,899.69 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 37,329.54 41,409.34 0.00 0.00 5,599,409.36
M-2 16,967.62 18,822.03 0.00 0.00 2,545,132.10
M-3 13,574.62 15,058.21 0.00 0.00 2,036,184.81
B-1 6,787.31 7,529.10 0.00 0.00 1,018,092.40
B-2 4,072.25 4,517.31 0.00 0.00 610,835.67
B-3 6,108.78 6,776.42 0.00 0.00 916,314.32
- -------------------------------------------------------------------------------
1,301,210.82 5,323,729.84 0.00 0.00 185,572,280.32
===============================================================================
Run: 12/27/95 09:11:37
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-1 451.667415 135.412672 3.008936 138.421608 0.000000 316.254743
A-2 807.796639 47.465300 5.381412 52.846712 0.000000 760.331339
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 6.870020 6.870020 0.000000 1000.000000
A-6 1000.000000 0.000000 6.666667 6.666667 0.000000 1000.000000
A-7 1000.000000 0.000000 6.661840 6.661840 0.000000 1000.000000
A-8 1000.000000 0.000000 6.661838 6.661838 0.000000 1000.000000
A-9 1000.000000 0.000000 6.661840 6.661840 0.000000 1000.000000
A-10 1000.000000 0.000000 6.661840 6.661840 0.000000 1000.000000
A-11 965.087318 21.310249 0.000000 21.310249 0.000000 943.777069
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 989.928303 0.720749 6.594743 7.315492 0.000000 989.207554
M-2 989.928295 0.720747 6.594745 7.315492 0.000000 989.207548
M-3 989.928294 0.720749 6.594743 7.315492 0.000000 989.207545
B-1 989.928284 0.720744 6.594743 7.315487 0.000000 989.207540
B-2 989.928308 0.720745 6.594737 7.315482 0.000000 989.207563
B-3 989.928355 0.720751 6.594737 7.315488 0.000000 989.207604
_______________________________________________________________________________
DETERMINATION DATE 20-December-95
DISTRIBUTION DATE 26-December-95
Run: 12/27/95 09:11:38 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S17 (POOL # 4160)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4160
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 36,231.25
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 185,572,280.32
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 0
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 3,745,865.46
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.18657470 % 5.45071400 % 1.36271110 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.04404130 % 5.48612446 % 1.39121830 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3504 %
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 8.51948513
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 334.65
POOL TRADING FACTOR: 90.15682298
................................................................................
Run: 12/27/95 09:11:39 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-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 11,049,164.99 8.000000 % 1,085,715.24
A-2 760947CY5 21,457,000.00 21,457,000.00 8.000000 % 596,606.74
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 1,343,930.97 0.000000 % 1,350.68
A-8 760947DD0 0.00 0.00 0.402903 % 0.00
R 760947DE8 160,000.00 22,996.89 8.000000 % 335.45
M-1 760947DF5 4,067,400.00 4,030,664.87 8.000000 % 2,862.46
M-2 760947DG3 1,355,800.00 1,343,554.95 8.000000 % 954.15
M-3 760947DH1 1,694,700.00 1,679,394.15 8.000000 % 1,192.65
B-1 611,000.00 605,481.70 8.000000 % 429.99
B-2 474,500.00 470,214.51 8.000000 % 333.93
B-3 610,170.76 604,660.36 8.000000 % 429.42
- -------------------------------------------------------------------------------
135,580,848.50 125,433,063.39 1,690,210.71
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 73,647.97 1,159,363.21 0.00 0.00 9,963,449.75
A-2 143,021.18 739,627.92 0.00 0.00 20,860,393.26
A-3 57,023.17 57,023.17 0.00 0.00 8,555,000.00
A-4 325,082.06 325,082.06 0.00 0.00 48,771,000.00
A-5 103,314.92 103,314.92 0.00 0.00 15,500,000.00
A-6 66,666.67 66,666.67 0.00 0.00 10,000,000.00
A-7 0.00 1,350.68 0.00 0.00 1,342,580.29
A-8 42,106.95 42,106.95 0.00 0.00 0.00
R 153.28 488.73 0.00 0.00 22,661.44
M-1 26,866.31 29,728.77 0.00 0.00 4,027,802.41
M-2 8,955.43 9,909.58 0.00 0.00 1,342,600.80
M-3 11,193.96 12,386.61 0.00 0.00 1,678,201.50
B-1 4,035.82 4,465.81 0.00 0.00 605,051.71
B-2 3,134.20 3,468.13 0.00 0.00 469,880.58
B-3 4,030.35 4,459.77 0.00 0.00 604,230.94
- -------------------------------------------------------------------------------
869,232.27 2,559,442.98 0.00 0.00 123,742,852.68
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 527.154818 51.799391 3.513739 55.313130 0.000000 475.355427
A-2 1000.000000 27.804760 6.665479 34.470239 0.000000 972.195240
A-3 1000.000000 0.000000 6.665479 6.665479 0.000000 1000.000000
A-4 1000.000000 0.000000 6.665479 6.665479 0.000000 1000.000000
A-5 1000.000000 0.000000 6.665479 6.665479 0.000000 1000.000000
A-6 1000.000000 0.000000 6.666667 6.666667 0.000000 1000.000000
A-7 985.086050 0.990033 0.000000 0.990033 0.000000 984.096017
R 143.730563 2.096563 0.958000 3.054563 0.000000 141.634000
M-1 990.968400 0.703757 6.605279 7.309036 0.000000 990.264643
M-2 990.968395 0.703754 6.605274 7.309028 0.000000 990.264641
M-3 990.968401 0.703753 6.605275 7.309028 0.000000 990.264649
B-1 990.968412 0.703748 6.605270 7.309018 0.000000 990.264665
B-2 990.968409 0.703751 6.605269 7.309020 0.000000 990.264658
B-3 990.969085 0.703737 6.605282 7.309019 0.000000 990.265315
_______________________________________________________________________________
DETERMINATION DATE 20-December-95
DISTRIBUTION DATE 26-December-95
Run: 12/27/95 09:11:40 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S18 (POOL # 4161)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4161
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 25,500.10
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 254.88
SUBSERVICER ADVANCES THIS MONTH 24,638.90
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 1,643,486.30
(B) TWO MONTHLY PAYMENTS: 2 1,169,193.74
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 343,558.43
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 123,742,852.68
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 474
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,600,940.03
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.96153470 % 5.68431200 % 1.35415290 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.86948650 % 5.69617118 % 1.37186230 %
CLASS A-8 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.4032 %
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 8.61963569
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 337.82
POOL TRADING FACTOR: 91.26868142
................................................................................
Run: 12/27/95 09:11:41 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 60,557,979.46 7.883307 % 1,339,634.12
R 760947DP3 100.00 0.00 7.883307 % 0.00
M-1 760947DL2 12,120,000.00 9,742,122.11 7.883307 % 215,510.48
M-2 760947DM0 3,327,400.00 3,292,472.59 7.883307 % 2,319.18
M-3 760947DN8 2,139,000.00 2,116,547.11 7.883307 % 1,490.87
B-1 951,000.00 941,017.45 7.883307 % 662.84
B-2 142,700.00 141,202.10 7.883307 % 99.46
B-3 95,100.00 94,101.74 7.883307 % 66.28
B-4 950,747.29 940,767.39 7.883307 % 662.69
- -------------------------------------------------------------------------------
95,065,047.29 77,826,209.95 1,560,445.92
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 397,773.45 1,737,407.57 0.00 0.00 59,218,345.34
R 0.00 0.00 0.00 0.00 0.00
M-1 63,990.87 279,501.35 0.00 0.00 9,526,611.63
M-2 21,626.51 23,945.69 0.00 0.00 3,290,153.41
M-3 13,902.48 15,393.35 0.00 0.00 2,115,056.24
B-1 6,181.05 6,843.89 0.00 0.00 940,354.61
B-2 927.49 1,026.95 0.00 0.00 141,102.64
B-3 618.10 684.38 0.00 0.00 94,035.46
B-4 6,179.41 6,842.10 0.00 0.00 940,104.70
- -------------------------------------------------------------------------------
511,199.36 2,071,645.28 0.00 0.00 76,265,764.03
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 803.806521 17.781416 5.279781 23.061197 0.000000 786.025104
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 803.805455 17.781393 5.279775 23.061168 0.000000 786.024062
M-2 989.503093 0.696995 6.499522 7.196517 0.000000 988.806098
M-3 989.503090 0.696994 6.499523 7.196517 0.000000 988.806096
B-1 989.503102 0.696993 6.499527 7.196520 0.000000 988.806109
B-2 989.503153 0.696987 6.499580 7.196567 0.000000 988.806167
B-3 989.503049 0.696951 6.499474 7.196425 0.000000 988.806099
B-4 989.503099 0.696999 6.499529 7.196528 0.000000 988.806100
_______________________________________________________________________________
DETERMINATION DATE 20-December-95
DISTRIBUTION DATE 26-December-95
Run: 12/27/95 09:11:42 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 23,937.17
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 589.82
SUBSERVICER ADVANCES THIS MONTH 53,411.24
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 18 3,582,475.90
(B) TWO MONTHLY PAYMENTS: 10 1,636,224.40
(C) THREE OR MORE MONTHLY PAYMENTS: 5 1,011,450.32
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,081,381.16
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 76,265,764.03
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 454
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,505,625.93
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 77.81180590 % 19.46791700 % 2.72027730 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 77.64735080 % 19.57866871 % 2.77398050 %
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 8.51712942
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 342.99
POOL TRADING FACTOR: 80.22482101
................................................................................
Run: 12/27/95 09:11:42 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-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 78,645,468.52 7.292412 % 3,194,204.60
M-1 760947DR9 2,949,000.00 2,901,499.01 7.292412 % 2,406.28
M-2 760947DS7 1,876,700.00 1,846,471.07 7.292412 % 1,531.32
R 760947DT5 100.00 0.00 7.292412 % 0.00
B-1 1,072,500.00 1,055,224.73 7.292412 % 875.12
B-2 375,400.00 369,353.23 7.292412 % 306.31
B-3 965,295.81 949,747.30 7.292412 % 787.66
- -------------------------------------------------------------------------------
107,242,895.81 85,767,763.86 3,200,111.29
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 477,784.53 3,671,989.13 0.00 0.00 75,451,263.92
M-1 17,627.10 20,033.38 0.00 0.00 2,899,092.73
M-2 11,217.62 12,748.94 0.00 0.00 1,844,939.75
R 0.00 0.00 0.00 0.00 0.00
B-1 6,410.67 7,285.79 0.00 0.00 1,054,349.61
B-2 2,243.88 2,550.19 0.00 0.00 369,046.92
B-3 5,769.87 6,557.53 0.00 0.00 948,959.64
- -------------------------------------------------------------------------------
521,053.67 3,721,164.96 0.00 0.00 82,567,652.57
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 786.424015 31.940800 4.777659 36.718459 0.000000 754.483214
M-1 983.892509 0.815965 5.977314 6.793279 0.000000 983.076545
M-2 983.892508 0.815964 5.977311 6.793275 0.000000 983.076544
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B-1 983.892522 0.815963 5.977315 6.793278 0.000000 983.076559
B-2 983.892461 0.815956 5.977304 6.793260 0.000000 983.076505
B-3 983.892492 0.815967 5.977308 6.793275 0.000000 983.076525
_______________________________________________________________________________
DETERMINATION DATE 20-December-95
DISTRIBUTION DATE 26-December-95
Run: 12/27/95 09:11:43 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S20 (POOL # 4163)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4163
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 20,042.22
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 14,099.88
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 436,169.43
(B) TWO MONTHLY PAYMENTS: 4 1,208,041.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 260,043.88
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 67,670.30
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 82,567,652.57
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 3,128,982.07
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 91.69583650 % 5.53584500 % 2.76831900 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 91.38114210 % 5.74563080 % 2.87322710 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 2,144,858.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,989,773.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.65457402
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 339.48
POOL TRADING FACTOR: 76.99125611
................................................................................
Run: 12/27/95 09:11:44 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-S1 (POOL # 4164)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4164
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947EB3 38,811,257.00 37,278,791.92 7.850000 % 291,062.89
A-2 760947EC1 6,468,543.00 6,213,132.14 9.250000 % 48,510.48
A-3 760947ED9 8,732,000.00 8,732,000.00 8.250000 % 0.00
A-4 760947EE7 3,495,000.00 3,079,855.38 8.500000 % 88,266.48
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 28,830,314.06 0.000000 % 3,527,712.76
A-8 760947EH0 0.00 0.00 0.516016 % 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 3,087,905.53 8.500000 % 1,738.81
M-2 760947EN7 1,860,998.00 1,852,743.51 8.500000 % 1,043.29
M-3 760947EP2 1,550,831.00 1,543,952.27 8.500000 % 869.41
B-1 760947EQ0 558,299.00 555,822.67 8.500000 % 312.99
B-2 760947ER8 248,133.00 247,032.40 8.500000 % 139.11
B-3 124,066.00 123,515.70 8.500000 % 69.55
B-4 620,337.16 617,585.67 8.500000 % 347.76
- -------------------------------------------------------------------------------
124,066,559.16 92,162,651.25 3,960,073.53
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 240,201.45 531,264.34 0.00 0.00 36,987,729.03
A-2 47,173.32 95,683.80 0.00 0.00 6,164,621.66
A-3 59,130.54 59,130.54 0.00 0.00 8,732,000.00
A-4 21,487.87 109,754.35 0.00 0.00 2,991,588.90
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-7 222,443.41 3,750,156.17 0.00 0.00 25,302,601.30
A-8 29,276.79 29,276.79 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 21,544.03 23,282.84 0.00 0.00 3,086,166.72
M-2 12,926.42 13,969.71 0.00 0.00 1,851,700.22
M-3 10,772.02 11,641.43 0.00 0.00 1,543,082.86
B-1 3,877.93 4,190.92 0.00 0.00 555,509.68
B-2 1,723.52 1,862.63 0.00 0.00 246,893.29
B-3 861.75 931.30 0.00 0.00 123,446.15
B-4 4,308.84 4,656.60 0.00 0.00 617,237.91
- -------------------------------------------------------------------------------
675,727.89 4,635,801.42 0.00 0.00 88,202,577.72
===============================================================================
Run: 12/27/95 09:11:44
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-1 960.514933 7.499445 6.188963 13.688408 0.000000 953.015488
A-2 960.514932 7.499445 7.292727 14.792172 0.000000 953.015487
A-3 1000.000000 0.000000 6.771706 6.771706 0.000000 1000.000000
A-4 881.217562 25.255073 6.148175 31.403248 0.000000 855.962489
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-7 630.224013 77.114987 4.862562 81.977549 0.000000 553.109027
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-1 995.564486 0.560606 6.945961 7.506567 0.000000 995.003880
M-2 995.564482 0.560608 6.945961 7.506569 0.000000 995.003874
M-3 995.564488 0.560609 6.945966 7.506575 0.000000 995.003879
B-1 995.564509 0.560614 6.945973 7.506587 0.000000 995.003896
B-2 995.564476 0.560627 6.945952 7.506579 0.000000 995.003849
B-3 995.564458 0.560589 6.945900 7.506489 0.000000 995.003869
B-4 995.564525 0.560614 6.945965 7.506579 0.000000 995.003927
_______________________________________________________________________________
DETERMINATION DATE 20-December-95
DISTRIBUTION DATE 26-December-95
Run: 12/27/95 09:11:45 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 18,545.18
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 10,849.59
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 576,573.52
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 311,947.87
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 423,046.39
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 88,202,577.72
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 325
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 3,907,960.12
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 91.20226080 % 7.10586300 % 1.69187620 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 90.80843660 % 7.34780090 % 1.76761180 %
CLASS A-8 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.4991 %
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 9.22295556
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 345.46
POOL TRADING FACTOR: 71.09295068
................................................................................
Run: 12/27/95 09:11:46 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 301,391,044.00 256,846,286.97 7.394740 % 9,272,341.92
R 760947EA5 100.00 0.00 7.394740 % 0.00
B-1 4,660,688.00 4,623,552.00 7.394740 % 4,759.15
B-2 2,330,345.00 2,311,777.00 7.394740 % 2,379.58
B-3 2,330,343.10 2,311,775.11 7.394740 % 2,379.58
- -------------------------------------------------------------------------------
310,712,520.10 266,093,391.08 9,281,860.23
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 1,582,569.30 10,854,911.22 0.00 0.00 247,573,945.05
R 0.00 0.00 0.00 0.00 0.00
B-1 28,488.22 33,247.37 0.00 0.00 4,618,792.85
B-2 14,244.11 16,623.69 0.00 0.00 2,309,397.42
B-3 14,244.10 16,623.68 0.00 0.00 2,309,395.53
- -------------------------------------------------------------------------------
1,639,545.73 10,921,405.96 0.00 0.00 256,811,530.85
===============================================================================
Run: 12/27/95 09:11:46
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 852.202785 30.765154 5.250884 36.016038 0.000000 821.437631
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B-1 992.032078 1.021126 6.112449 7.133575 0.000000 991.010952
B-2 992.032081 1.021128 6.112447 7.133575 0.000000 991.010953
B-3 992.032079 1.021129 6.112448 7.133577 0.000000 991.010950
_______________________________________________________________________________
DETERMINATION DATE 20-December-95
DISTRIBUTION DATE 26-December-95
Run: 12/27/95 09:11:46 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1995-S2 (POOL # 4165)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4165
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 66,145.94
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 68,228.66
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 24 6,297,054.55
(B) TWO MONTHLY PAYMENTS: 5 1,365,018.74
(C) THREE OR MORE MONTHLY PAYMENTS: 5 931,131.70
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 986,133.47
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 256,811,530.85
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,021
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 9,007,962.78
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 75,568.06
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 96.52486520 % 3.47513480 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 96.40297080 % 3.59702920 %
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 8.08014853
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 344.01
POOL TRADING FACTOR: 82.65245661
................................................................................
Run: 12/27/95 09:11:47 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-S3 (POOL # 4167)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4167
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947FE6 34,803,800.00 32,123,699.19 7.650000 % 540,586.21
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 3,220,893.88 8.500000 % 141,827.88
A-5 760947FJ5 6,539,387.00 0.00 8.500000 % 0.00
A-6 760947FK2 16,968,000.00 5,591,202.05 8.500000 % 5,478,587.85
A-7 760947FR7 64,384,584.53 42,634,898.16 0.000000 % 2,298.18
A-8 760947FL0 0.00 0.00 8.500000 % 0.00
A-9 760947FM8 0.00 0.00 0.476637 % 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 4,706,511.34 8.500000 % 2,611.31
M-2 760947FT3 2,834,750.00 2,823,907.60 8.500000 % 1,566.79
M-3 760947FU0 2,362,291.00 2,353,255.66 8.500000 % 1,305.66
B-1 760947FV8 944,916.00 941,301.88 8.500000 % 522.26
B-2 760947FW6 566,950.00 564,781.52 8.500000 % 313.36
B-3 377,967.00 376,521.35 8.500000 % 208.91
B-4 944,921.62 941,307.44 8.500000 % 522.25
- -------------------------------------------------------------------------------
188,983,349.15 145,941,280.07 6,170,350.66
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 202,799.35 743,385.56 0.00 0.00 31,583,112.98
A-2 263,357.52 263,357.52 0.00 0.00 40,142,000.00
A-3 63,642.49 63,642.49 0.00 0.00 9,521,000.00
A-4 22,593.05 164,420.93 0.00 0.00 3,079,066.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 39,219.65 5,517,807.50 0.00 0.00 112,614.20
A-7 210,987.53 213,285.71 102,454.72 0.00 42,735,054.70
A-8 33,402.54 33,402.54 0.00 0.00 0.00
A-9 49,367.85 49,367.85 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 33,013.96 35,625.27 0.00 0.00 4,703,900.03
M-2 19,808.38 21,375.17 0.00 0.00 2,822,340.81
M-3 16,506.98 17,812.64 0.00 0.00 2,351,950.00
B-1 6,602.78 7,125.04 0.00 0.00 940,779.62
B-2 3,961.68 4,275.04 0.00 0.00 564,468.16
B-3 2,641.12 2,850.03 0.00 0.00 376,312.44
B-4 6,602.82 7,125.07 0.00 0.00 940,785.19
- -------------------------------------------------------------------------------
974,507.70 7,144,858.36 102,454.72 0.00 139,873,384.13
===============================================================================
Run: 12/27/95 09:11:47
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-1 922.994018 15.532390 5.826931 21.359321 0.000000 907.461627
A-2 1000.000000 0.000000 6.560648 6.560648 0.000000 1000.000000
A-3 1000.000000 0.000000 6.684433 6.684433 0.000000 1000.000000
A-4 832.702658 36.666980 5.841016 42.507996 0.000000 796.035677
A-5 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-6 329.514501 322.877643 2.311389 325.189032 0.000000 6.636858
A-7 662.191089 0.035695 3.276988 3.312683 1.591293 663.746687
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-1 996.175183 0.552707 6.987700 7.540407 0.000000 995.622476
M-2 996.175183 0.552708 6.987699 7.540407 0.000000 995.622475
M-3 996.175179 0.552709 6.987700 7.540409 0.000000 995.622470
B-1 996.175194 0.552705 6.987690 7.540395 0.000000 995.622489
B-2 996.175183 0.552712 6.987706 7.540418 0.000000 995.622471
B-3 996.175195 0.552720 6.987700 7.540420 0.000000 995.622475
B-4 996.175154 0.552660 6.987691 7.540351 0.000000 995.622462
_______________________________________________________________________________
DETERMINATION DATE 20-December-95
DISTRIBUTION DATE 26-December-95
Run: 12/27/95 09:11:48 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1995-S3 (POOL # 4167)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4167
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 29,928.99
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 19,039.23
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,221,048.50
(B) TWO MONTHLY PAYMENTS: 1 254,858.90
(C) THREE OR MORE MONTHLY PAYMENTS: 2 513,448.28
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 357,333.21
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 139,873,384.13
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 5,986,798.03
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 91.25721740 % 6.79993900 % 1.94284330 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 90.88154470 % 7.06223768 % 2.02632630 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.4801 %
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 9.24578069
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 345.27
POOL TRADING FACTOR: 74.01360213
................................................................................
Run: 12/27/95 09:11:49 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 40,099,262.03 8.000000 % 1,226,510.16
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 1,023,017.82 0.000000 % 4,336.28
A-6 760947EZ0 0.00 0.00 0.423635 % 0.00
R 760947FA4 100.00 0.00 8.000000 % 0.00
M-1 760947FB2 1,575,400.00 1,542,626.42 8.000000 % 4,926.99
M-2 760947FC0 525,100.00 514,176.18 8.000000 % 1,642.23
M-3 760947FD8 525,100.00 514,176.18 8.000000 % 1,642.23
B-1 630,100.00 616,991.82 8.000000 % 1,970.61
B-2 315,000.00 308,446.94 8.000000 % 985.15
B-3 367,575.59 359,928.77 8.000000 % 1,149.57
- -------------------------------------------------------------------------------
105,020,175.63 90,648,941.16 1,243,163.22
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 267,159.80 1,493,669.96 0.00 0.00 38,872,751.87
A-2 121,589.93 121,589.93 0.00 0.00 18,250,000.00
A-3 44,132.15 44,132.15 0.00 0.00 6,624,000.00
A-4 138,554.66 138,554.66 0.00 0.00 20,796,315.00
A-5 0.00 4,336.28 0.00 0.00 1,018,681.54
A-6 31,981.56 31,981.56 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 10,277.69 15,204.68 0.00 0.00 1,537,699.43
M-2 3,425.68 5,067.91 0.00 0.00 512,533.95
M-3 3,425.68 5,067.91 0.00 0.00 512,533.95
B-1 4,110.69 6,081.30 0.00 0.00 615,021.21
B-2 2,055.01 3,040.16 0.00 0.00 307,461.79
B-3 2,398.02 3,547.59 0.00 0.00 358,779.20
- -------------------------------------------------------------------------------
629,110.87 1,872,274.09 0.00 0.00 89,405,777.94
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 737.661185 22.562733 4.914639 27.477372 0.000000 715.098452
A-2 1000.000000 0.000000 6.662462 6.662462 0.000000 1000.000000
A-3 1000.000000 0.000000 6.662462 6.662462 0.000000 1000.000000
A-4 1000.000000 0.000000 6.662462 6.662462 0.000000 1000.000000
A-5 972.926652 4.123958 0.000000 4.123958 0.000000 968.802695
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 979.196661 3.127453 6.523861 9.651314 0.000000 976.069208
M-2 979.196686 3.127461 6.523862 9.651323 0.000000 976.069225
M-3 979.196686 3.127461 6.523862 9.651323 0.000000 976.069225
B-1 979.196667 3.127456 6.523869 9.651325 0.000000 976.069211
B-2 979.196635 3.127460 6.523841 9.651301 0.000000 976.069175
B-3 979.196606 3.127384 6.523883 9.651267 0.000000 976.069167
_______________________________________________________________________________
DETERMINATION DATE 20-December-95
DISTRIBUTION DATE 26-December-95
Run: 12/27/95 09:11:50 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 19,721.72
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,678.78
SUBSERVICER ADVANCES THIS MONTH 6,475.98
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 637,172.22
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 89,405,777.94
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 393
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 952,882.92
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 95.69728690 % 1.43414700 % 2.86856600 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 95.65091550 % 1.43308657 % 2.89948130 %
CLASS A-6 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.4226 %
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 8.65869766
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 163.92
POOL TRADING FACTOR: 85.13200193
................................................................................
Run: 12/27/95 09:11:51 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 84,230,755.42 7.092782 % 3,404,690.17
R 760947GA3 100.00 0.00 7.092782 % 0.00
M-1 760947GB1 16,170,335.00 14,213,940.78 7.092782 % 574,541.50
M-2 760947GC9 3,892,859.00 3,863,056.85 7.092782 % 4,018.61
M-3 760947GD7 1,796,704.00 1,782,949.16 7.092782 % 1,854.74
B-1 1,078,022.00 1,069,769.08 7.092782 % 1,112.84
B-2 299,451.00 297,158.52 7.092782 % 309.12
B-3 718,681.74 713,179.83 7.092782 % 741.91
- -------------------------------------------------------------------------------
119,780,254.74 106,170,809.64 3,987,268.89
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 497,316.95 3,902,007.12 0.00 0.00 80,826,065.25
R 0.00 0.00 0.00 0.00 0.00
M-1 83,922.24 658,463.74 0.00 0.00 13,639,399.28
M-2 22,808.34 26,826.95 0.00 0.00 3,859,038.24
M-3 10,526.92 12,381.66 0.00 0.00 1,781,094.42
B-1 6,316.15 7,428.99 0.00 0.00 1,068,656.24
B-2 1,754.49 2,063.61 0.00 0.00 296,849.40
B-3 4,210.77 4,952.68 0.00 0.00 712,437.92
- -------------------------------------------------------------------------------
626,855.86 4,614,124.75 0.00 0.00 102,183,540.75
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 879.014295 35.530624 5.189894 40.720518 0.000000 843.483670
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 879.013377 35.530587 5.189889 40.720476 0.000000 843.482790
M-2 992.344405 1.032303 5.859020 6.891323 0.000000 991.312103
M-3 992.344404 1.032301 5.859017 6.891318 0.000000 991.312103
B-1 992.344386 1.032298 5.859018 6.891316 0.000000 991.312088
B-2 992.344390 1.032289 5.859022 6.891311 0.000000 991.312101
B-3 992.344442 1.032307 5.859019 6.891326 0.000000 991.312135
_______________________________________________________________________________
DETERMINATION DATE 20-December-95
DISTRIBUTION DATE 26-December-95
Run: 12/27/95 09:11:51 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1995-S6 (POOL # 4169)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4169
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 32,527.31
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 12,630.22
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 15 1,344,401.99
(B) TWO MONTHLY PAYMENTS: 1 42,003.84
(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 102,183,540.75
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 891
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 3,876,822.99
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 79.33513530 % 18.70565600 % 1.95920840 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 79.09890840 % 18.86755127 % 2.03354040 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 3,593,408.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,316,337.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.59987205
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 318.86
POOL TRADING FACTOR: 85.30916967
................................................................................
Run: 12/27/95 09:12:27 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 79,376,131.67 7.536247 % 1,729,661.05
II A 760947GF2 199,529,000.00 172,796,837.23 6.489481 % 3,458,434.83
III 760947GG0 151,831,000.00 138,601,145.83 7.062248 % 3,014,338.35
R 760947GL9 1,000.00 843.84 7.536247 % 18.39
I M 760947GH8 10,069,000.00 9,946,831.90 7.536247 % 16,725.26
II M 760947GJ4 21,982,000.00 21,726,358.93 6.489481 % 43,126.78
III 760947GK1 12,966,000.00 12,782,399.79 7.062248 % 31,107.41
I B 1,855,785.84 1,833,269.43 7.536247 % 3,082.58
II B 3,946,359.39 3,900,464.95 6.489481 % 7,742.41
III 2,509,923.08 2,474,382.25 7.062248 % 6,021.69
- -------------------------------------------------------------------------------
498,755,068.31 443,438,665.82 8,310,258.75
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
I A 497,934.84 2,227,595.89 0.00 0.00 77,646,470.62
II A 933,411.64 4,391,846.47 0.00 0.00 169,338,402.40
III A 814,774.13 3,829,112.48 0.00 0.00 135,586,807.48
R 5.29 23.68 0.00 0.00 825.45
I M 62,397.52 79,122.78 0.00 0.00 9,930,106.64
II M 117,361.16 160,487.94 0.00 0.00 21,683,232.15
III M 75,142.01 106,249.42 0.00 0.00 12,751,292.38
I B 11,500.29 14,582.87 0.00 0.00 1,830,186.85
II B 21,069.48 28,811.89 0.00 0.00 3,892,722.54
III B 14,545.79 20,567.48 0.00 0.00 2,468,360.56
- -------------------------------------------------------------------------------
2,548,142.15 10,858,400.90 0.00 0.00 435,128,407.07
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
I A 843.843424 18.387934 5.293519 23.681453 0.000000 825.455490
II A 866.023672 17.332993 4.678075 22.011068 0.000000 848.690679
III 912.864605 19.853247 5.366323 25.219570 0.000000 893.011358
R 843.840000 18.390000 5.290000 23.680000 0.000000 825.450000
I M 987.866908 1.661065 6.196993 7.858058 0.000000 986.205843
II M 988.370436 1.961913 5.338966 7.300879 0.000000 986.408523
III 985.839873 2.399152 5.795312 8.194464 0.000000 983.440720
I B 987.866914 1.661065 6.196992 7.858057 0.000000 986.205849
II B 988.370436 1.961913 5.338966 7.300879 0.000000 986.408523
III 985.839873 2.399152 5.795313 8.194465 0.000000 983.440720
_______________________________________________________________________________
DETERMINATION DATE 20-December-95
DISTRIBUTION DATE 26-December-95
Run: 12/27/95 09:12:28 rept2.frg
Page: 2 of 2
THE FIFTH THIRD BANK (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1995-R5 (POOL # 10023)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 91,533.80
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 27,071.67
SUBSERVICER ADVANCES THIS MONTH 53,466.13
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 81 5,530,089.30
(B) TWO MONTHLY PAYMENTS: 17 1,210,350.89
(C) THREE OR MORE MONTHLY PAYMENTS: 2 64,745.41
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 91,114.52
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 435,128,407.06
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 4,532
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 7,388,680.02
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 88.12379000 % 10.02519500 % 1.85101510 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 87.92174900 % 10.19575611 % 1.88249490 %
BANKRUPTCY AMOUNT AVAILABLE 0.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.28508500
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 275.38
POOL TRADING FACTOR: 87.24290432
Run: 12/27/95 09:12:28 rept2.frg
Page: 2 of 2
THE FIFTH THIRD BANK (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1995-R5 (POOL # 10023 GROUP I)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 18,804.59
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,611.75
SUBSERVICER ADVANCES THIS MONTH 19,054.23
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 32 1,775,831.56
(B) TWO MONTHLY PAYMENTS: 8 582,747.28
(C) THREE OR MORE MONTHLY PAYMENTS: 1 29,077.69
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 89,407,589.56
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,198
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,596,209.71
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 87.07714010 % 10.91175000 % 2.01111040 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 0.00000000 % 11.10655895 % 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 7.92318493
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 285.46
POOL TRADING FACTOR: 84.35411517
Run: 12/27/95 09:12:29 rept2.frg
Page: 2 of 2
THE FIFTH THIRD BANK (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1995-R5 (POOL # 10023 GROUP II)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 41,089.71
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 8,172.84
SUBSERVICER ADVANCES THIS MONTH 18,826.45
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 23 2,262,921.75
(B) TWO MONTHLY PAYMENTS: 3 304,577.30
(C) THREE OR MORE MONTHLY PAYMENTS: 1 35,667.72
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 91,114.52
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 194,914,357.08
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,799
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 3,115,433.46
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 87.08479440 % 10.94948000 % 1.96572570 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 0.00000000 % 11.12449205 % 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 6.86515391
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 284.34
POOL TRADING FACTOR: 86.45286967
Run: 12/27/95 09:12:29 rept2.frg
Page: 2 of 2
THE FIFTH THIRD BANK (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1995-R5 (POOL # 10023 GROUP III)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 31,639.50
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 12,287.08
SUBSERVICER ADVANCES THIS MONTH 15,585.45
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 26 1,491,335.99
(B) TWO MONTHLY PAYMENTS: 6 323,026.31
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 150,806,460.42
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,535
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,677,036.85
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 90.08385060 % 8.30792400 % 1.60822540 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 0.00000000 % 8.45540194 % 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 7.44953105
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 257.83
POOL TRADING FACTOR: 90.13760916
................................................................................
Run: 12/27/95 09:11:52 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-S7 (POOL # 4170)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4170
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947HB0 10,285,000.00 6,516,472.06 8.250000 % 612,767.92
A-2 760947HC8 10,286,000.00 6,517,105.64 7.750000 % 612,827.50
A-3 760947HD6 25,078,000.00 15,889,167.34 8.000000 % 1,494,117.06
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 569,607.66 556,202.42 0.000000 % 2,236.92
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 1,548,301.34 8.000000 % 4,560.04
M-2 760947HQ7 1,049,900.00 1,032,233.66 8.000000 % 3,040.13
M-3 760947HR5 892,400.00 877,383.86 8.000000 % 2,584.06
B-1 209,800.00 206,269.76 8.000000 % 607.50
B-2 367,400.00 361,217.87 8.000000 % 1,063.86
B-3 367,731.33 361,543.62 8.000000 % 1,064.82
- -------------------------------------------------------------------------------
104,981,638.99 88,166,897.57 2,734,869.81
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 44,784.60 657,552.52 0.00 0.00 5,903,704.14
A-2 42,074.47 654,901.97 0.00 0.00 5,904,278.14
A-3 105,889.59 1,600,006.65 0.00 0.00 14,395,050.28
A-4 11,455.87 11,455.87 0.00 0.00 1,719,000.00
A-5 148,613.08 148,613.08 0.00 0.00 22,300,000.00
A-6 105,278.70 105,278.70 0.00 0.00 17,800,000.00
A-7 34,087.71 34,087.71 0.00 0.00 5,280,000.00
A-8 46,483.24 46,483.24 0.00 0.00 7,200,000.00
A-9 15,944.25 15,944.25 0.00 0.00 0.00
A-10 0.00 2,236.92 0.00 0.00 553,965.50
R-I 6.67 6.67 0.00 0.00 1,000.00
R-II 6.80 6.80 0.00 0.00 1,000.00
M-1 10,318.29 14,878.33 0.00 0.00 1,543,741.30
M-2 6,879.08 9,919.21 0.00 0.00 1,029,193.53
M-3 5,847.12 8,431.18 0.00 0.00 874,799.80
B-1 1,374.63 1,982.13 0.00 0.00 205,662.26
B-2 2,407.25 3,471.11 0.00 0.00 360,154.01
B-3 2,409.42 3,474.24 0.00 0.00 360,478.80
- -------------------------------------------------------------------------------
583,860.77 3,318,730.58 0.00 0.00 85,432,027.76
===============================================================================
Run: 12/27/95 09:11:52
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-1 633.589894 59.578796 4.354361 63.933157 0.000000 574.011098
A-2 633.589893 59.578796 4.090460 63.669256 0.000000 574.011097
A-3 633.589893 59.578797 4.222410 63.801207 0.000000 574.011097
A-4 1000.000000 0.000000 6.664264 6.664264 0.000000 1000.000000
A-5 1000.000000 0.000000 6.664264 6.664264 0.000000 1000.000000
A-6 1000.000000 0.000000 5.914534 5.914534 0.000000 1000.000000
A-7 1000.000000 0.000000 6.456006 6.456006 0.000000 1000.000000
A-8 1000.000000 0.000000 6.456006 6.456006 0.000000 1000.000000
A-10 976.465836 3.927124 0.000000 3.927124 0.000000 972.538712
R-I 1000.000000 0.000000 6.670000 6.670000 0.000000 1000.000000
R-II 1000.000000 0.000000 6.800000 6.800000 0.000000 1000.000000
M-1 983.173317 2.895631 6.552127 9.447758 0.000000 980.277686
M-2 983.173312 2.895638 6.552129 9.447767 0.000000 980.277674
M-3 983.173308 2.895630 6.552129 9.447759 0.000000 980.277678
B-1 983.173308 2.895615 6.552097 9.447712 0.000000 980.277693
B-2 983.173299 2.895645 6.552123 9.447768 0.000000 980.277654
B-3 983.173286 2.895565 6.552121 9.447686 0.000000 980.277639
_______________________________________________________________________________
DETERMINATION DATE 20-December-95
DISTRIBUTION DATE 26-December-95
Run: 12/27/95 09:11:53 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1995-S7 (POOL # 4170)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4170
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 18,074.40
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SPREAD 32,276.07
SUBSERVICER ADVANCES THIS MONTH 12,599.63
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 1,262,286.81
(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 85,432,027.76
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 307
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,474,851.10
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.99267740 % 3.94691400 % 1.06040850 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.84669000 % 4.03564649 % 1.09132450 %
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 8.70052550
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 168.45
POOL TRADING FACTOR: 81.37806628
................................................................................
Run: 12/27/95 09:11:54 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 26,945,271.36 7.650000 % 1,685,664.55
A-2 760947GP0 20,646,342.00 20,646,342.00 8.000000 % 0.00
A-3 760947GQ8 10,027,461.00 7,996,035.62 8.000000 % 215,332.96
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 0.871120 % 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 2,800,084.29 8.000000 % 1,636.77
M-2 760947GY1 1,277,000.00 1,272,765.59 8.000000 % 743.98
M-3 760947GZ8 1,277,000.00 1,272,765.59 8.000000 % 743.98
B-1 613,000.00 610,967.34 8.000000 % 357.14
B-2 408,600.00 407,245.12 8.000000 % 238.05
B-3 510,571.55 508,878.54 8.000000 % 297.47
- -------------------------------------------------------------------------------
102,156,471.55 84,199,623.45 1,905,014.90
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 171,538.62 1,857,203.17 0.00 0.00 25,259,606.81
A-2 137,451.99 137,451.99 0.00 0.00 20,646,342.00
A-3 53,233.20 268,566.16 0.00 0.00 7,780,702.66
A-4 144,728.08 144,728.08 0.00 0.00 21,739,268.00
A-5 7,848.17 7,848.17 0.00 0.00 0.00
A-6 61,038.79 61,038.79 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 18,641.42 20,278.19 0.00 0.00 2,798,447.52
M-2 8,473.37 9,217.35 0.00 0.00 1,272,021.61
M-3 8,473.37 9,217.35 0.00 0.00 1,272,021.61
B-1 4,067.49 4,424.63 0.00 0.00 610,610.20
B-2 2,711.22 2,949.27 0.00 0.00 407,007.07
B-3 3,387.83 3,685.30 0.00 0.00 508,581.07
- -------------------------------------------------------------------------------
621,593.55 2,526,608.45 0.00 0.00 82,294,608.55
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 628.862600 39.340906 4.003457 43.344363 0.000000 589.521694
A-2 1000.000000 0.000000 6.657450 6.657450 0.000000 1000.000000
A-3 797.413784 21.474325 5.308742 26.783067 0.000000 775.939459
A-4 1000.000000 0.000000 6.657450 6.657450 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-1 996.684093 0.582605 6.635374 7.217979 0.000000 996.101488
M-2 996.684096 0.582600 6.635372 7.217972 0.000000 996.101496
M-3 996.684096 0.582600 6.635372 7.217972 0.000000 996.101496
B-1 996.684078 0.582610 6.635383 7.217993 0.000000 996.101468
B-2 996.684092 0.582599 6.635389 7.217988 0.000000 996.101493
B-3 996.684089 0.582602 6.635368 7.217970 0.000000 996.101467
_______________________________________________________________________________
DETERMINATION DATE 20-December-95
DISTRIBUTION DATE 26-December-95
Run: 12/27/95 09:11:55 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 18,913.66
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 21,893.05
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 1,680,151.85
(B) TWO MONTHLY PAYMENTS: 1 465,966.80
(C) THREE OR MORE MONTHLY PAYMENTS: 2 511,498.48
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 82,294,608.55
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 318
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,855,796.68
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 91.83760430 % 6.34874000 % 1.81365540 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 91.65353700 % 6.49190856 % 1.85455450 %
CLASS A-6 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.8710 %
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 9.20161316
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 346.21
POOL TRADING FACTOR: 80.55741090
................................................................................
Run: 12/27/95 09:11:56 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-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 22,454,800.24 6.600000 % 207,737.26
A-2 760947HT1 23,921,333.00 23,432,533.15 7.000000 % 138,491.51
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 8,905,045.30 8.000000 % 94,534.88
A-9 760947JF9 63,512,857.35 59,490,447.63 0.000000 % 641,521.73
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 0.522461 % 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 5,483,841.03 8.000000 % 3,369.54
M-2 760947JH5 2,499,831.00 2,492,655.11 8.000000 % 1,531.61
M-3 760947JJ1 2,499,831.00 2,492,655.11 8.000000 % 1,531.61
B-1 760947JK8 799,945.00 797,648.71 8.000000 % 490.11
B-2 760947JL6 699,952.00 697,942.75 8.000000 % 428.85
B-3 999,934.64 997,064.28 8.000000 % 612.64
- -------------------------------------------------------------------------------
199,986,492.99 168,754,633.31 1,090,249.74
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 123,474.95 331,212.21 0.00 0.00 22,247,062.98
A-2 136,660.50 275,152.01 0.00 0.00 23,294,041.64
A-3 70,859.65 70,859.65 0.00 0.00 12,694,000.00
A-4 73,457.34 73,457.34 0.00 0.00 12,686,000.00
A-5 56,012.92 56,012.92 0.00 0.00 9,469,000.00
A-6 40,234.92 40,234.92 0.00 0.00 6,661,000.00
A-7 0.00 0.00 0.00 0.00 0.00
A-8 59,354.25 153,889.13 0.00 0.00 8,810,510.42
A-9 409,414.96 1,050,936.69 0.00 0.00 58,848,925.90
A-10 0.00 0.00 0.00 0.00 0.00
A-11 67,381.90 67,381.90 0.00 0.00 0.00
A-12 73,457.40 73,457.40 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 36,551.11 39,920.65 0.00 0.00 5,480,471.49
M-2 16,614.14 18,145.75 0.00 0.00 2,491,123.50
M-3 16,614.14 18,145.75 0.00 0.00 2,491,123.50
B-1 5,316.52 5,806.63 0.00 0.00 797,158.60
B-2 4,651.95 5,080.80 0.00 0.00 697,513.90
B-3 6,645.68 7,258.32 0.00 0.00 996,451.64
- -------------------------------------------------------------------------------
1,196,702.33 2,286,952.07 0.00 0.00 167,664,383.57
===============================================================================
Run: 12/27/95 09:11:56
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-1 968.380207 8.958826 5.324950 14.283776 0.000000 959.421381
A-2 979.566362 5.789456 5.712913 11.502369 0.000000 973.776906
A-3 1000.000000 0.000000 5.582137 5.582137 0.000000 1000.000000
A-4 1000.000000 0.000000 5.790426 5.790426 0.000000 1000.000000
A-5 1000.000000 0.000000 5.915400 5.915400 0.000000 1000.000000
A-6 1000.000000 0.000000 6.040372 6.040372 0.000000 1000.000000
A-7 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-8 476.460423 5.058046 3.175722 8.233768 0.000000 471.402377
A-9 936.667788 10.100659 6.446174 16.546833 0.000000 926.567129
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-1 997.129448 0.612685 6.646106 7.258791 0.000000 996.516763
M-2 997.129450 0.612685 6.646105 7.258790 0.000000 996.516765
M-3 997.129450 0.612685 6.646105 7.258790 0.000000 996.516765
B-1 997.129440 0.612680 6.646107 7.258787 0.000000 996.516761
B-2 997.129446 0.612685 6.646099 7.258784 0.000000 996.516761
B-3 997.129452 0.612680 6.646114 7.258794 0.000000 996.516772
_______________________________________________________________________________
DETERMINATION DATE 20-December-95
DISTRIBUTION DATE 26-December-95
Run: 12/27/95 09:11:57 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1995-S9 (POOL # 4172)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4172
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 33,869.60
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,475.40
SUBSERVICER ADVANCES THIS MONTH 29,959.24
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 9 3,319,610.25
(B) TWO MONTHLY PAYMENTS: 2 550,776.48
(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 167,664,383.57
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 563
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 986,536.26
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.30857530 % 6.21230400 % 1.47912050 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.26325790 % 6.24027493 % 1.48783540 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.5215 %
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 8.81430598
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 350.14
POOL TRADING FACTOR: 83.83785378
................................................................................
Run: 12/27/95 09:11:58 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-S10 (POOL # 4174)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4174
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947JM4 55,601,800.00 54,208,394.48 6.600000 % 470,395.64
A-2 760947JN2 8,936,000.00 8,936,000.00 5.700000 % 0.00
A-3 760947JP7 20,970,000.00 16,996,096.33 7.500000 % 1,181,214.80
A-4 760947JQ5 38,235,000.00 37,721,590.99 7.200000 % 200,649.15
A-5 760947JR3 6,989,000.00 3,702,181.93 7.500000 % 976,983.47
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 21.81 7.500000 % 21.81
A-9 760947JU6 142,330.60 141,768.55 0.000000 % 155.73
A-10 760947JV4 0.00 0.00 0.653400 % 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 5,753,293.53 7.500000 % 3,721.62
M-2 760947JZ5 2,883,900.00 2,876,646.75 7.500000 % 1,860.81
M-3 760947KA8 2,883,900.00 2,876,646.75 7.500000 % 1,860.81
B-1 922,800.00 920,479.08 7.500000 % 595.43
B-2 807,500.00 805,469.08 7.500000 % 521.03
B-3 1,153,493.52 1,150,592.41 7.500000 % 744.29
- -------------------------------------------------------------------------------
230,710,285.52 213,465,743.09 2,838,724.59
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 298,045.63 768,441.27 0.00 0.00 53,737,998.84
A-2 42,431.69 42,431.69 0.00 0.00 8,936,000.00
A-3 106,189.78 1,287,404.58 0.00 0.00 15,814,881.53
A-4 226,253.23 426,902.38 0.00 0.00 37,520,941.84
A-5 23,130.84 1,000,114.31 0.00 0.00 2,725,198.46
A-6 511,568.90 511,568.90 0.00 0.00 72,376,561.40
A-7 35,340.82 35,340.82 0.00 0.00 5,000,000.00
A-8 0.00 21.81 0.14 0.00 0.14
A-9 0.00 155.73 0.00 0.00 141,612.82
A-10 116,192.98 116,192.98 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 35,945.95 39,667.57 0.00 0.00 5,749,571.91
M-2 17,972.98 19,833.79 0.00 0.00 2,874,785.94
M-3 17,972.98 19,833.79 0.00 0.00 2,874,785.94
B-1 5,751.05 6,346.48 0.00 0.00 919,883.65
B-2 5,032.48 5,553.51 0.00 0.00 804,948.05
B-3 7,188.77 7,933.06 0.00 0.00 1,149,848.12
- -------------------------------------------------------------------------------
1,449,018.08 4,287,742.67 0.14 0.00 210,627,018.64
===============================================================================
Run: 12/27/95 09:11:58
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-1 974.939561 8.460079 5.360359 13.820438 0.000000 966.479482
A-2 1000.000000 0.000000 4.748399 4.748399 0.000000 1000.000000
A-3 810.495772 56.328794 5.063890 61.392684 0.000000 754.166978
A-4 986.572276 5.247787 5.917438 11.165225 0.000000 981.324489
A-5 529.715543 139.788735 3.309607 143.098342 0.000000 389.926808
A-6 1000.000000 0.000000 7.068157 7.068157 0.000000 1000.000000
A-7 1000.000000 0.000000 7.068164 7.068164 0.000000 1000.000000
A-8 0.002713 0.002713 0.000000 0.002713 0.000017 0.000017
A-9 996.051095 1.094143 0.000000 1.094143 0.000000 994.956952
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-1 997.484921 0.645241 6.232177 6.877418 0.000000 996.839681
M-2 997.484916 0.645241 6.232179 6.877420 0.000000 996.839675
M-3 997.484916 0.645241 6.232179 6.877420 0.000000 996.839675
B-1 997.484915 0.645243 6.232174 6.877417 0.000000 996.839673
B-2 997.484929 0.645238 6.232173 6.877411 0.000000 996.839690
B-3 997.484936 0.645240 6.232172 6.877412 0.000000 996.839687
_______________________________________________________________________________
DETERMINATION DATE 20-December-95
DISTRIBUTION DATE 26-December-95
Run: 12/27/95 09:11:59 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 42,953.73
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 14,506.01
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 1,077,408.09
(B) TWO MONTHLY PAYMENTS: 2 776,922.49
(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 210,627,018.64
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 682
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,700,622.97
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.25761320 % 5.39394900 % 1.34843750 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.17110680 % 5.45948182 % 1.36573830 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.6463 %
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 8.44587393
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 351.31
POOL TRADING FACTOR: 91.29502751
................................................................................
Run: 12/27/95 09:12:00 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-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 8,816,694.30 7.650000 % 494,299.43
A-2 760947KQ3 105,000,000.00 97,982,180.10 7.500000 % 1,396,889.79
A-3 760947KR1 47,939,000.00 44,734,930.78 7.250000 % 637,766.66
A-4 760947KS9 27,875,000.00 26,011,935.90 7.650000 % 370,840.98
A-5 760947KT7 30,655,000.00 30,655,000.00 7.650000 % 0.00
A-6 760947KU4 20,568,000.00 19,574,276.70 7.650000 % 197,799.59
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 32,823,346.79 7.500000 % 21,749.74
A-17 760947LF6 1,348,796.17 1,344,850.66 0.000000 % 1,166.23
A-18 760947LG4 0.00 0.00 0.510438 % 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 11,318,350.70 7.500000 % 7,499.88
M-2 760947LL3 5,670,200.00 5,659,225.25 7.500000 % 3,749.97
M-3 760947LM1 4,536,100.00 4,527,320.32 7.500000 % 2,999.94
B-1 2,041,300.00 2,037,349.03 7.500000 % 1,350.01
B-2 1,587,600.00 1,584,527.19 7.500000 % 1,049.96
B-3 2,041,838.57 2,037,886.60 7.500000 % 1,350.37
- -------------------------------------------------------------------------------
453,612,334.74 437,929,874.32 3,138,512.55
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 56,197.91 550,497.34 0.00 0.00 8,322,394.87
A-2 612,295.79 2,009,185.58 0.00 0.00 96,585,290.31
A-3 270,232.57 907,999.23 0.00 0.00 44,097,164.12
A-4 165,800.95 536,641.93 0.00 0.00 25,641,094.92
A-5 195,396.00 195,396.00 0.00 0.00 30,655,000.00
A-6 124,767.09 322,566.68 0.00 0.00 19,376,477.11
A-7 31,250.00 31,250.00 0.00 0.00 5,000,000.00
A-8 13,385.47 13,385.47 0.00 0.00 2,100,000.00
A-9 79,537.94 79,537.94 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-15 624,905.25 624,905.25 0.00 0.00 100,000,000.00
A-16 205,114.82 226,864.56 0.00 0.00 32,801,597.05
A-17 0.00 1,166.23 0.00 0.00 1,343,684.43
A-18 186,251.72 186,251.72 0.00 0.00 0.00
A-19 59,366.00 59,366.00 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 70,728.97 78,228.85 0.00 0.00 11,310,850.82
M-2 35,364.80 39,114.77 0.00 0.00 5,655,475.28
M-3 28,291.46 31,291.40 0.00 0.00 4,524,320.38
B-1 12,731.50 14,081.51 0.00 0.00 2,035,999.02
B-2 9,901.79 10,951.75 0.00 0.00 1,583,477.23
B-3 12,734.86 14,085.23 0.00 0.00 2,036,536.23
- -------------------------------------------------------------------------------
2,914,516.56 6,053,029.11 0.00 0.00 434,791,361.77
===============================================================================
Run: 12/27/95 09:12:00
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-1 780.238434 43.743312 4.973266 48.716578 0.000000 736.495121
A-2 933.163620 13.303712 5.831388 19.135100 0.000000 919.859908
A-3 933.163620 13.303712 5.637009 18.940721 0.000000 919.859908
A-4 933.163620 13.303712 5.948016 19.251728 0.000000 919.859907
A-5 1000.000000 0.000000 6.374034 6.374034 0.000000 1000.000000
A-6 951.685954 9.616861 6.066078 15.682939 0.000000 942.069093
A-7 1000.000000 0.000000 6.250000 6.250000 0.000000 1000.000000
A-8 1000.000000 0.000000 6.374033 6.374033 0.000000 1000.000000
A-9 1000.000000 0.000000 6.165732 6.165732 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 6.249053 6.249053 0.000000 1000.000000
A-16 998.064487 0.661348 6.236957 6.898305 0.000000 997.403140
A-17 997.074792 0.864645 0.000000 0.864645 0.000000 996.210146
A-19 1000.000000 0.000000 6.249053 6.249053 0.000000 1000.000000
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 998.064487 0.661348 6.236958 6.898306 0.000000 997.403139
M-2 998.064486 0.661347 6.236958 6.898305 0.000000 997.403139
M-3 998.064487 0.661348 6.236957 6.898305 0.000000 997.403139
B-1 998.064483 0.661348 6.236957 6.898305 0.000000 997.403135
B-2 998.064494 0.661350 6.236955 6.898305 0.000000 997.403143
B-3 998.064504 0.661350 6.236957 6.898307 0.000000 997.403154
_______________________________________________________________________________
DETERMINATION DATE 20-December-95
DISTRIBUTION DATE 26-December-95
Run: 12/27/95 09:12:01 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 92,303.89
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 8,815.71
SUBSERVICER ADVANCES THIS MONTH 42,563.78
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 18 5,175,911.66
(B) TWO MONTHLY PAYMENTS: 1 449,452.85
(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 434,791,361.77
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,516
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,848,159.24
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.77792240 % 4.92570600 % 1.29637130 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.73703900 % 4.94274918 % 1.30488930 %
CLASS A-18 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.5062 %
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 8.29495376
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 352.90
POOL TRADING FACTOR: 95.85086835
................................................................................
Run: 12/27/95 09:12:02 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 33,267,915.83 7.250000 % 1,151,831.30
A-2 760947KH3 23,594,900.00 23,594,900.00 7.250000 % 0.00
A-3 760947KJ9 56,568,460.00 54,851,344.70 7.250000 % 1,111,086.30
A-4 760947KE0 434,639.46 422,550.39 0.000000 % 1,469.58
A-5 760947KF7 0.00 0.00 0.602430 % 0.00
R 760947KK6 100.00 0.00 7.250000 % 0.00
M-1 760947KL4 1,803,000.00 1,787,012.74 7.250000 % 5,365.90
M-2 760947KM2 901,000.00 893,010.81 7.250000 % 2,681.46
M-3 760947KN0 721,000.00 714,606.87 7.250000 % 2,145.77
B-1 360,000.00 356,807.87 7.250000 % 1,071.40
B-2 361,000.00 357,799.00 7.250000 % 1,074.37
B-3 360,674.91 357,476.79 7.250000 % 1,073.41
- -------------------------------------------------------------------------------
120,152,774.37 116,603,425.00 2,277,799.49
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 200,913.82 1,352,745.12 0.00 0.00 32,116,084.53
A-2 142,495.90 142,495.90 0.00 0.00 23,594,900.00
A-3 331,261.91 1,442,348.21 0.00 0.00 53,740,258.40
A-4 0.00 1,469.58 0.00 0.00 421,080.81
A-5 58,514.57 58,514.57 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 10,792.25 16,158.15 0.00 0.00 1,781,646.84
M-2 5,393.13 8,074.59 0.00 0.00 890,329.35
M-3 4,315.71 6,461.48 0.00 0.00 712,461.10
B-1 2,154.85 3,226.25 0.00 0.00 355,736.47
B-2 2,160.84 3,235.21 0.00 0.00 356,724.63
B-3 2,158.90 3,232.31 0.00 0.00 356,403.38
- -------------------------------------------------------------------------------
760,161.88 3,037,961.37 0.00 0.00 114,325,625.51
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 949.210107 32.864395 5.732533 38.596928 0.000000 916.345713
A-2 1000.000000 0.000000 6.039267 6.039267 0.000000 1000.000000
A-3 969.645359 19.641445 5.855947 25.497392 0.000000 950.003914
A-4 972.185981 3.381147 0.000000 3.381147 0.000000 968.804834
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 991.132967 2.976095 5.985718 8.961813 0.000000 988.156872
M-2 991.132974 2.976093 5.985716 8.961809 0.000000 988.156881
M-3 991.132968 2.976103 5.985728 8.961831 0.000000 988.156866
B-1 991.132972 2.976111 5.985694 8.961805 0.000000 988.156861
B-2 991.132964 2.976094 5.985706 8.961800 0.000000 988.156870
B-3 991.132957 2.976087 5.985723 8.961810 0.000000 988.156842
_______________________________________________________________________________
DETERMINATION DATE 20-December-95
DISTRIBUTION DATE 26-December-95
Run: 12/27/95 09:12:03 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 23,620.12
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,042.55
SUBSERVICER ADVANCES THIS MONTH 18,813.59
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,584,607.89
(B) TWO MONTHLY PAYMENTS: 1 397,780.91
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 114,325,625.51
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 412
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,927,552.55
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.15537920 % 2.92185000 % 0.92277120 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.09032130 % 2.96034881 % 0.93838620 %
CLASS A-5 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.5955 %
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 8.12324382
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 172.50
POOL TRADING FACTOR: 95.15021697
................................................................................
Run: 12/27/95 09:12:04 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 87,321,404.05 6.395000 % 3,672,842.61
R 0.00 0.00 0.000000 % 0.00
B-1 1,156,700.00 1,138,809.33 7.375000 % 6,539.24
B-2 1,257,300.00 1,237,853.35 7.375000 % 7,107.97
B-3 604,098.39 594,754.81 7.375000 % 3,415.18
- -------------------------------------------------------------------------------
100,579,098.39 90,292,821.54 3,689,905.00
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 461,691.51 4,134,534.12 0.00 0.00 83,648,561.44
R 122,207.54 122,207.54 0.00 0.00 0.00
B-1 6,943.90 13,483.14 0.00 0.00 1,132,270.09
B-2 7,547.82 14,655.79 0.00 0.00 1,230,745.38
B-3 3,626.52 7,041.70 0.00 0.00 591,339.63
- -------------------------------------------------------------------------------
602,017.29 4,291,922.29 0.00 0.00 86,602,916.54
===============================================================================
Run: 12/27/95 09:12:04
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 895.044168 37.646627 4.732337 42.378964 0.000000 857.397540
B-1 984.533008 5.653359 6.003199 11.656558 0.000000 978.879649
B-2 984.533007 5.653360 6.003197 11.656557 0.000000 978.879647
B-3 984.533016 5.653351 6.003194 11.656545 0.000000 978.879666
_______________________________________________________________________________
DETERMINATION DATE 20-December-95
DISTRIBUTION DATE 26-December-95
Run: 12/27/95 09:12:04 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 24,440.83
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 7,212.18
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 920,131.31
(B) TWO MONTHLY PAYMENTS: 1 57,676.54
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 86,602,916.54
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 458
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 3,171,428.13
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 448,260.53
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 96.70913210 % 3.29086790 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 96.58861940 % 3.41138060 %
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 8.59097459
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 329.76
POOL TRADING FACTOR: 86.10428799
................................................................................
Run: 12/27/95 09:12:05 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 65,176,935.53 7.500000 % 2,467,523.33
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 17,622,534.80 7.500000 % 1,627,860.58
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 1,173,631.61 0.000000 % 951.48
R 760947MG3 100.00 0.00 7.500000 % 0.00
M-1 760947MH1 10,777,500.00 10,758,768.07 7.500000 % 7,146.43
M-2 760947MJ7 5,987,500.00 5,977,093.37 7.500000 % 3,970.24
M-3 760947MK4 4,790,000.00 4,781,674.70 7.500000 % 3,176.19
B-1 2,395,000.00 2,390,837.35 7.500000 % 1,588.10
B-2 1,437,000.00 1,434,502.41 7.500000 % 952.86
B-3 2,155,426.27 2,151,680.01 7.500000 % 1,429.23
- -------------------------------------------------------------------------------
478,999,910.73 473,846,358.85 4,114,598.44
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 407,226.38 2,874,749.71 0.00 0.00 62,709,412.20
A-2 355,355.77 355,355.77 0.00 0.00 56,875,000.00
A-3 146,828.32 146,828.32 0.00 0.00 23,500,000.00
A-4 110,105.83 1,737,966.41 0.00 0.00 15,994,674.22
A-5 468,601.02 468,601.02 0.00 0.00 75,000,000.00
A-6 607,381.90 607,381.90 0.00 0.00 97,212,000.00
A-7 77,644.07 77,644.07 0.00 0.00 12,427,000.00
A-8 332,286.24 332,286.24 0.00 0.00 53,182,701.00
A-9 256,671.06 256,671.06 0.00 0.00 41,080,426.00
A-10 19,378.68 19,378.68 0.00 0.00 3,101,574.00
A-11 0.00 951.48 0.00 0.00 1,172,680.13
R 0.00 0.00 0.00 0.00 0.00
M-1 67,220.93 74,367.36 0.00 0.00 10,751,621.64
M-2 37,344.96 41,315.20 0.00 0.00 5,973,123.13
M-3 29,875.97 33,052.16 0.00 0.00 4,778,498.51
B-1 14,937.98 16,526.08 0.00 0.00 2,389,249.25
B-2 8,962.79 9,915.65 0.00 0.00 1,433,549.55
B-3 13,443.73 14,872.96 0.00 0.00 2,150,250.79
- -------------------------------------------------------------------------------
2,953,265.63 7,067,864.07 0.00 0.00 469,731,760.42
===============================================================================
Run: 12/27/95 09:12:05
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-1 954.945431 36.153129 5.966512 42.119641 0.000000 918.792302
A-2 1000.000000 0.000000 6.248014 6.248014 0.000000 1000.000000
A-3 1000.000000 0.000000 6.248014 6.248014 0.000000 1000.000000
A-4 896.766391 82.837723 5.603008 88.440731 0.000000 813.928668
A-5 1000.000000 0.000000 6.248014 6.248014 0.000000 1000.000000
A-6 1000.000000 0.000000 6.248014 6.248014 0.000000 1000.000000
A-7 1000.000000 0.000000 6.248014 6.248014 0.000000 1000.000000
A-8 1000.000000 0.000000 6.248014 6.248014 0.000000 1000.000000
A-9 1000.000000 0.000000 6.248014 6.248014 0.000000 1000.000000
A-10 1000.000000 0.000000 6.248015 6.248015 0.000000 1000.000000
A-11 998.423756 0.809436 0.000000 0.809436 0.000000 997.614320
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 998.261941 0.663088 6.237154 6.900242 0.000000 997.598853
M-2 998.261941 0.663088 6.237154 6.900242 0.000000 997.598853
M-3 998.261942 0.663088 6.237154 6.900242 0.000000 997.598854
B-1 998.261942 0.663090 6.237152 6.900242 0.000000 997.598852
B-2 998.261942 0.663090 6.237154 6.900244 0.000000 997.598852
B-3 998.261940 0.663085 6.237156 6.900241 0.000000 997.598860
_______________________________________________________________________________
DETERMINATION DATE 20-December-95
DISTRIBUTION DATE 26-December-95
Run: 12/27/95 09:12:06 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1995-S14 (POOL # 4178)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4178
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 97,101.79
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 13,319.45
SPREAD 181,341.50
SUBSERVICER ADVANCES THIS MONTH 85,469.62
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 36 11,486,961.52
(B) TWO MONTHLY PAYMENTS: 2 258,839.63
(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 469,731,760.42
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,596
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 3,799,737.73
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.18317280 % 1.26451500 % 4.55231180 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.13600250 % 1.27158734 % 4.58922770 %
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 8.23788353
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 354.32
POOL TRADING FACTOR: 98.06510396
................................................................................
Run: 12/27/95 09:12:07 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 99,920,175.27 7.000000 % 3,851,838.68
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 1,216,674.39 0.000000 % 11,185.46
R 760947MU2 100.00 0.00 7.000000 % 0.00
M-1 760947MR9 2,277,000.00 2,269,965.55 7.000000 % 7,001.49
M-2 760947MS7 911,000.00 908,185.60 7.000000 % 2,801.21
M-3 760947MT5 1,367,000.00 1,362,776.86 7.000000 % 4,203.36
B-1 455,000.00 453,594.35 7.000000 % 1,399.07
B-2 455,000.00 453,594.35 7.000000 % 1,399.07
B-3 455,670.95 454,263.23 7.000000 % 1,401.06
SPRE 0.00 0.00 0.565349 % 0.00
- -------------------------------------------------------------------------------
182,156,882.70 180,554,229.60 3,881,229.40
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 582,395.68 4,434,234.36 0.00 0.00 96,068,336.59
A-2 198,172.72 198,172.72 0.00 0.00 34,000,000.00
A-3 81,600.54 81,600.54 0.00 0.00 14,000,000.00
A-4 148,716.97 148,716.97 0.00 0.00 25,515,000.00
A-5 0.00 11,185.46 0.00 0.00 1,205,488.93
R 0.00 0.00 0.00 0.00 0.00
M-1 13,230.75 20,232.24 0.00 0.00 2,262,964.06
M-2 5,293.46 8,094.67 0.00 0.00 905,384.39
M-3 7,943.09 12,146.45 0.00 0.00 1,358,573.50
B-1 2,643.83 4,042.90 0.00 0.00 452,195.28
B-2 2,643.83 4,042.90 0.00 0.00 452,195.28
B-3 2,647.72 4,048.78 0.00 0.00 452,862.10
SPRED 84,994.51 84,994.51 0.00 0.00 0.00
- -------------------------------------------------------------------------------
1,130,283.10 5,011,512.50 0.00 0.00 176,673,000.13
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 984.435224 37.949150 5.737888 43.687038 0.000000 946.486075
A-2 1000.000000 0.000000 5.828609 5.828609 0.000000 1000.000000
A-3 1000.000000 0.000000 5.828610 5.828610 0.000000 1000.000000
A-4 1000.000000 0.000000 5.828609 5.828609 0.000000 1000.000000
A-5 996.366131 9.160063 0.000000 9.160063 0.000000 987.206069
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 996.910650 3.074875 5.810606 8.885481 0.000000 993.835775
M-2 996.910648 3.074874 5.810604 8.885478 0.000000 993.835774
M-3 996.910651 3.074879 5.810600 8.885479 0.000000 993.835772
B-1 996.910659 3.074879 5.810615 8.885494 0.000000 993.835780
B-2 996.910659 3.074879 5.810615 8.885494 0.000000 993.835780
B-3 996.910665 3.074719 5.810596 8.885315 0.000000 993.835793
_______________________________________________________________________________
DETERMINATION DATE 20-December-95
DISTRIBUTION DATE 26-December-95
Run: 12/27/95 09:12:08 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 35,979.11
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 35,518.57
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 10 3,383,944.64
(B) TWO MONTHLY PAYMENTS: 2 425,273.21
(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 176,673,000.13
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 631
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 3,323,648.92
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.70878760 % 2.53205600 % 0.75915610 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.64657320 % 2.56231679 % 0.77350650 %
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 7.79493662
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 173.19
POOL TRADING FACTOR: 96.98947276
................................................................................
Run: 12/27/95 09:12:09 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-S16 (POOL # 4184)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4184
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947MV0 15,150,000.00 15,009,044.52 7.500000 % 385,986.29
A-2 760947MW8 152,100,000.00 150,820,195.39 7.500000 % 3,504,560.70
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 42,398,310.81 7.500000 % 28,276.46
A-8 760947NC1 22,189,665.00 22,040,561.59 8.500000 % 408,298.23
A-9 760947ND9 24,993,667.00 24,826,487.62 7.000000 % 457,796.66
A-10 760947NE7 9,694,332.00 9,628,818.28 7.250000 % 179,399.88
A-11 760947NF4 19,384,664.00 19,253,636.56 7.125000 % 358,799.79
A-12 760947NG2 917,418.09 916,668.61 0.000000 % 816.37
R 760947NH0 100.00 0.00 7.500000 % 0.00
M-1 760947NK3 10,149,774.00 10,143,501.24 7.500000 % 6,764.95
M-2 760947NL1 5,638,762.00 5,635,277.13 7.500000 % 3,758.30
M-3 760947NM9 4,511,009.00 4,508,221.11 7.500000 % 3,006.64
B-1 760947NN7 2,255,508.00 2,254,114.05 7.500000 % 1,503.32
B-2 760947NP2 1,353,299.00 1,352,462.63 7.500000 % 901.99
B-3 760947NQ0 2,029,958.72 2,028,704.23 7.500000 % 1,352.99
SPRE 0.00 0.00 0.551838 % 0.00
- -------------------------------------------------------------------------------
451,101,028.81 449,124,345.77 5,341,222.57
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 93,783.20 479,769.49 0.00 0.00 14,623,058.23
A-2 942,391.74 4,446,952.44 0.00 0.00 147,315,634.69
A-3 59,874.11 59,874.11 0.00 0.00 9,582,241.00
A-4 215,247.41 215,247.41 0.00 0.00 34,448,155.00
A-5 311,939.55 311,939.55 0.00 0.00 49,922,745.00
A-6 277,151.05 277,151.05 0.00 0.00 44,355,201.00
A-7 264,923.52 293,199.98 0.00 0.00 42,370,034.35
A-8 156,081.80 564,380.03 0.00 0.00 21,632,263.36
A-9 144,785.16 602,581.82 0.00 0.00 24,368,690.96
A-10 58,159.64 237,559.52 0.00 0.00 9,449,418.40
A-11 114,290.03 473,089.82 0.00 0.00 18,894,836.77
A-12 0.00 816.37 0.00 0.00 915,852.24
R 0.00 0.00 0.00 0.00 0.00
M-1 63,381.11 70,146.06 0.00 0.00 10,136,736.29
M-2 35,211.72 38,970.02 0.00 0.00 5,631,518.83
M-3 28,169.37 31,176.01 0.00 0.00 4,505,214.47
B-1 14,084.71 15,588.03 0.00 0.00 2,252,610.73
B-2 8,450.79 9,352.78 0.00 0.00 1,351,560.64
B-3 12,676.25 14,029.24 0.00 0.00 2,027,351.24
SPRED 206,485.24 206,485.24 0.00 0.00 0.00
- -------------------------------------------------------------------------------
3,007,086.40 8,348,308.97 0.00 0.00 443,783,123.20
===============================================================================
Run: 12/27/95 09:12:09
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-1 990.696008 25.477643 6.190310 31.667953 0.000000 965.218365
A-2 991.585769 23.041162 6.195869 29.237031 0.000000 968.544607
A-3 1000.000000 0.000000 6.248445 6.248445 0.000000 1000.000000
A-4 1000.000000 0.000000 6.248445 6.248445 0.000000 1000.000000
A-5 1000.000000 0.000000 6.248445 6.248445 0.000000 1000.000000
A-6 1000.000000 0.000000 6.248445 6.248445 0.000000 1000.000000
A-7 999.381980 0.666512 6.244583 6.911095 0.000000 998.715468
A-8 993.280502 18.400378 7.033986 25.434364 0.000000 974.880124
A-9 993.311130 18.316506 5.792874 24.109380 0.000000 974.994624
A-10 993.242059 18.505646 5.999345 24.504991 0.000000 974.736413
A-11 993.240665 18.509467 5.895899 24.405366 0.000000 974.731198
A-12 999.183055 0.889856 0.000000 0.889856 0.000000 998.293199
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 999.381980 0.666512 6.244583 6.911095 0.000000 998.715468
M-2 999.381980 0.666512 6.244583 6.911095 0.000000 998.715468
M-3 999.381981 0.666512 6.244583 6.911095 0.000000 998.715469
B-1 999.381980 0.666511 6.244584 6.911095 0.000000 998.715469
B-2 999.381977 0.666512 6.244585 6.911097 0.000000 998.715465
B-3 999.382012 0.666511 6.244585 6.911096 0.000000 998.715501
_______________________________________________________________________________
DETERMINATION DATE
DISTRIBUTION DATE
Run: 12/27/95 09:12:10 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 89,850.28
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 18,608.38
SUBSERVICER ADVANCES THIS MONTH 47,384.44
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 17 6,337,939.14
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 443,783,123.20
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,566
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 5,041,574.94
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.02416070 % 4.51701200 % 1.25472620 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.15061940 % 4.56832821 % 1.27160510 %
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 8.32164962
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 355.00
POOL TRADING FACTOR: 98.37776792
................................................................................
Run: 12/27/95 09:12:11 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 161,500,000.00 161,500,000.00 7.500000 % 2,809,363.35
A-2 760947PD7 7,348,151.00 7,348,151.00 7.500000 % 0.00
A-3 760947PE5 24,828,814.00 24,828,814.00 8.500000 % 344,908.13
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 24,828,814.00 7.000000 % 344,908.13
A-8 760947PK1 42,208,985.00 42,208,985.00 7.500000 % 26,989.52
A-9 760947PL9 49,657,668.00 49,657,668.00 7.250000 % 689,817.30
A-10 760947PM7 479,655.47 479,655.47 0.000000 % 397.90
R 760947PN5 100.00 100.00 7.500000 % 100.00
M-1 760947PP0 10,087,900.00 10,087,900.00 7.500000 % 6,450.47
M-2 760947PQ8 5,604,400.00 5,604,400.00 7.500000 % 3,583.60
M-3 760947PR6 4,483,500.00 4,483,500.00 7.500000 % 2,866.87
B-1 2,241,700.00 2,241,700.00 7.500000 % 1,433.40
B-2 1,345,000.00 1,345,000.00 7.500000 % 860.03
B-3 2,017,603.30 2,017,603.30 7.500000 % 1,290.09
SPRE 0.00 0.00 0.497117 % 0.00
- -------------------------------------------------------------------------------
448,349,608.77 448,349,608.77 4,232,968.79
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 1,009,169.22 3,818,532.57 0.00 0.00 158,690,636.65
A-2 45,916.58 45,916.58 0.00 0.00 7,348,151.00
A-3 175,834.92 520,743.05 0.00 0.00 24,483,905.87
A-4 99,462.96 99,462.96 0.00 0.00 15,917,318.00
A-5 273,694.19 273,694.19 0.00 0.00 43,800,000.00
A-6 324,933.74 324,933.74 0.00 0.00 52,000,000.00
A-7 144,805.22 489,713.35 0.00 0.00 24,483,905.87
A-8 263,752.38 290,741.90 0.00 0.00 42,181,995.48
A-9 299,953.92 989,771.22 0.00 0.00 48,967,850.70
A-10 0.00 397.90 0.00 0.00 479,257.57
R 0.63 100.63 0.00 0.00 0.00
M-1 63,036.53 69,487.00 0.00 0.00 10,081,449.53
M-2 35,020.36 38,603.96 0.00 0.00 5,600,816.40
M-3 28,016.17 30,883.04 0.00 0.00 4,480,633.13
B-1 14,007.77 15,441.17 0.00 0.00 2,240,266.60
B-2 8,404.54 9,264.57 0.00 0.00 1,344,139.97
B-3 12,607.45 13,897.54 0.00 0.00 2,016,313.21
SPRED 185,697.18 185,697.18 0.00 0.00 0.00
- -------------------------------------------------------------------------------
2,984,313.76 7,217,282.55 0.00 0.00 444,116,639.98
===============================================================================
Run: 12/27/95 09:12:11
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 1000.000000 17.395439 6.248726 23.644165 0.000000 982.604561
A-2 1000.000000 0.000000 6.248726 6.248726 0.000000 1000.000000
A-3 1000.000000 13.891446 7.081890 20.973336 0.000000 986.108554
A-4 1000.000000 0.000000 6.248726 6.248726 0.000000 1000.000000
A-5 1000.000000 0.000000 6.248726 6.248726 0.000000 1000.000000
A-6 1000.000000 0.000000 6.248726 6.248726 0.000000 1000.000000
A-7 1000.000000 13.891446 5.832144 19.723590 0.000000 986.108554
A-8 1000.000000 0.639426 6.248726 6.888152 0.000000 999.360574
A-9 1000.000000 13.891456 6.040435 19.931891 0.000000 986.108544
A-10 1000.000000 0.829554 0.000000 0.829554 0.000000 999.170446
R 1000.000000 1000.00000 6.300000 1006.300000 0.000000 0.000000
M-1 1000.000000 0.639426 6.248727 6.888153 0.000000 999.360574
M-2 1000.000000 0.639426 6.248726 6.888152 0.000000 999.360574
M-3 1000.000000 0.639427 6.248728 6.888155 0.000000 999.360573
B-1 1000.000000 0.639425 6.248726 6.888151 0.000000 999.360575
B-2 1000.000000 0.639428 6.248729 6.888157 0.000000 999.360573
B-3 1000.000000 0.639427 6.248726 6.888153 0.000000 999.360583
_______________________________________________________________________________
DETERMINATION DATE 20-December-95
DISTRIBUTION DATE 26-December-95
Run: 12/27/95 09:12:12 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 92,889.12
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 10,444.87
SUBSERVICER ADVANCES THIS MONTH 19,570.40
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 2,639,893.89
(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 444,116,639.98
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,599
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 3,946,228.34
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.24384170 % 4.50483400 % 1.25132380 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.19264020 % 4.54000081 % 1.26245440 %
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 8.28778776
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 356.88
POOL TRADING FACTOR: 99.05587767
................................................................................
Run: 12/27/95 09:12:13 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 26,815,000.00 7.000000 % 886,960.46
A-2 760947NS6 45,874,000.00 45,874,000.00 7.000000 % 0.00
A-3 760947NT4 14,000,000.00 14,000,000.00 7.000000 % 125,527.31
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 416,148.36 416,148.36 0.000000 % 1,409.62
R 760947NX5 100.00 100.00 7.000000 % 100.00
M-1 760947NY3 2,110,000.00 2,110,000.00 7.000000 % 6,429.30
M-2 760947NZ0 1,054,500.00 1,054,500.00 7.000000 % 3,213.12
M-3 760947PA3 773,500.00 773,500.00 7.000000 % 2,356.90
B-1 351,000.00 351,000.00 7.000000 % 1,069.52
B-2 281,200.00 281,200.00 7.000000 % 856.83
B-3 350,917.39 350,917.39 7.000000 % 1,069.27
SPRE 0.00 0.00 0.531350 % 0.00
- -------------------------------------------------------------------------------
140,600,865.75 140,600,865.75 1,028,992.33
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 156,347.36 1,043,307.82 0.00 0.00 25,928,039.54
A-2 267,472.63 267,472.63 0.00 0.00 45,874,000.00
A-3 81,628.31 207,155.62 0.00 0.00 13,874,472.69
A-4 63,017.06 63,017.06 0.00 0.00 10,808,000.00
A-5 138,776.86 138,776.86 0.00 0.00 23,801,500.00
A-6 81,424.24 81,424.24 0.00 0.00 13,965,000.00
A-7 0.00 1,409.62 0.00 0.00 414,738.74
R 0.58 100.58 0.00 0.00 0.00
M-1 12,302.55 18,731.85 0.00 0.00 2,103,570.70
M-2 6,148.36 9,361.48 0.00 0.00 1,051,286.88
M-3 4,509.96 6,866.86 0.00 0.00 771,143.10
B-1 2,046.54 3,116.06 0.00 0.00 349,930.48
B-2 1,639.56 2,496.39 0.00 0.00 280,343.17
B-3 2,046.06 3,115.33 0.00 0.00 349,848.12
SPRED 62,227.70 62,227.70 0.00 0.00 0.00
- -------------------------------------------------------------------------------
879,587.77 1,908,580.10 0.00 0.00 139,571,873.42
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 1000.000000 33.077026 5.830593 38.907619 0.000000 966.922974
A-2 1000.000000 0.000000 5.830593 5.830593 0.000000 1000.000000
A-3 1000.000000 8.966236 5.830594 14.796830 0.000000 991.033764
A-4 1000.000000 0.000000 5.830594 5.830594 0.000000 1000.000000
A-5 1000.000000 0.000000 5.830593 5.830593 0.000000 1000.000000
A-6 1000.000000 0.000000 5.800000 5.800000 0.000000 1000.000000
A-7 1000.000000 3.387302 0.000000 3.387302 0.000000 996.612698
R 1000.000000 1000.00000 5.800000 1005.800000 0.000000 0.000000
M-1 1000.000000 3.047062 5.830592 8.877654 0.000000 996.952938
M-2 1000.000000 3.047055 5.830593 8.877648 0.000000 996.952945
M-3 1000.000000 3.047059 5.830588 8.877647 0.000000 996.952941
B-1 1000.000000 3.047066 5.830598 8.877664 0.000000 996.952935
B-2 1000.000000 3.047048 5.830583 8.877631 0.000000 996.952952
B-3 1000.000000 3.047070 5.830603 8.877673 0.000000 996.952930
_______________________________________________________________________________
DETERMINATION DATE 20-December-95
DISTRIBUTION DATE 26-December-95
Run: 12/27/95 09:12:14 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 28,651.48
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,210.48
SUBSERVICER ADVANCES THIS MONTH 7,733.84
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 840,082.06
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 139,571,873.42
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 600,470.68
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.48954790 % 2.80915100 % 0.70130140 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.47440110 % 2.81288814 % 0.70432740 %
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 7.81332002
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 174.64
POOL TRADING FACTOR: 99.26814652
................................................................................
