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)
June 25, 1995
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(Exact name of the registrant as specified in its
charter)
2-99554, 33-9518, 33-10349
33-20826, 33-26683, 33-31592
33-35340, 33-40243, 33-44591
33-49296, 33-49689, 33-52603,
33-54227
(Commission File Number)
Delaware 75-2006294
(State or other (I.R.S Employee
jurisdiction of Identification No.)
incorporation)
8400 Normandale Lake Boulevard 55437
Minneapolis, Minnesota (Zip Code)
(Address of Principal
Executive Offices)
Registrant's telephone number, including area code
(612) 832-7000
Item 5. Other Events
See the respective monthly reports, each reflecting the
required information for the June 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
Item 7. Financial Statements and Exhibits
(a) See attached monthly reports
SIGNATURES
Pursuant to the requirements of the Securities Exchange
Act of 1934, the registrant has duly caused this
report to be signed onits behalf by the undersigned
thereunto duly authorized.
RESIDENTIAL FUNDING MORTGAGE
SECURITIES I, INC.
By: /s/Davee Olson
Name: Davee Olson
Title: Executive Vice President and
Chief Financial Officer
Dated: June 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: 06/01/95
GROSS INTEREST RATE: 12.233504
NET INTEREST RATE: 10.500000
TOTAL NUMBER OF LOANS: 16
REPORT DATE: 06/26/95
***SECTION 1***REMITTANCE DATA POOL TOTAL PER UNIT CERT TOTAL
GROSS INTEREST 10,663.86 10,663.86 10,663.86
LESS SERVICE FEE 1,511.08 1,511.08 1,511.08
NET INTEREST 9,152.78 9,152.78 9,152.78
PAYOFF NET INTEREST 0.00 0.00 0.00
PLUS REO NET INT GAIN 0.00 0.00 0.00
LESS REO REIMBURSEMENT 0.00 0.00 0.00
PRINCIPAL INSTALLMENT 12,740.33 12,740.33 12,740.33
ADDITIONAL PRINCIPAL 1,096.78 1,096.78 1,096.78
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 22,989.89 22,989.89 22,989.89
***SECTION 2***PRINCIPAL BALANCE DATA
1) BEGINNING PRINCIPAL BALANCE 1,047,128.44 1,047,128.44 1,047,128.44
LESS PAYOFF PRINCIPAL BALANCE 0.00 0.00 0.00
2) LESS REO BALANCE REMOVAL 0.00 0.00 0.00
LESS REO BALANCE FOR CURRENT
MONTHS P&I PAYMENTS NOT ADVANCED 0.00 0.00 0.00
ADJ BEGINNING PRINCIPAL
CURRENT MONTHS P&I CALCULATION 1,047,128.44 1,047,128.44 1,047,128.44
PRINCIPAL REMITTANCE:
REGULAR INSTALLMENTS 12,740.33 12,740.33 12,740.33
PRINCIPAL PREPAYMENT
ADDITIONAL PRINCIPAL 1,096.78 1,096.78 1,096.78
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 13,837.11 13,837.11 13,837.11
ENDING PRINCIPAL BALANCE 1,033,291.33 1,033,291.33 1,033,291.33
***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: 06/01/95
GROSS INTEREST RATE: 12.156661
NET INTEREST RATE: 10.000000
TOTAL NUMBER OF LOANS: 15
REPORT DATE: 06/26/95
***SECTION 1***REMITTANCE DATA POOL TOTAL PER UNIT CERT TOTAL
GROSS INTEREST 23,770.62 23,770.62 23,770.62
LESS SERVICE FEE 4,217.04 4,217.04 4,217.04
NET INTEREST 19,553.58 19,553.58 19,553.58
PAYOFF NET INTEREST 35.31 35.31 35.31
PLUS REO NET INT GAIN 0.00 0.00 0.00
LESS REO REIMBURSEMENT 0.00 0.00 0.00
PRINCIPAL INSTALLMENT 2,183.00 2,183.00 2,183.00
ADDITIONAL PRINCIPAL 0.00 0.00 0.00
PAYOFF PRINCIPAL 128,873.67 128,873.67 128,873.67
REO PRINCIPAL 0.00 0.00 0.00
ADJUSTMENT + OR- 0.00 0.00 0.00
TOTAL REMITTANCE 150,645.56 150,645.56 150,645.56
***SECTION 2***PRINCIPAL BALANCE DATA
1) BEGINNING PRINCIPAL BALANCE 2,475,303.03 2,475,303.03 2,475,303.03
LESS PAYOFF PRINCIPAL BALANCE 128,873.67 128,873.67 128,873.67
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 2,346,429.36 2,346,429.36 2,346,429.36
PRINCIPAL REMITTANCE:
REGULAR INSTALLMENTS 2,183.00 2,183.00 2,183.00
PRINCIPAL PREPAYMENT
ADDITIONAL PRINCIPAL 0.00 0.00 0.00
PAYOFF PRINCIPAL 128,873.67 128,873.67 128,873.67
REO PRINCIPAL 0.00 0.00 0.00
PRINCIPAL ADJUSTMENT + OR - 0.00 0.00 0.00
3) TOTAL PRINCIPAL REMITTANCE 131,056.67 131,056.67 131,056.67
ENDING PRINCIPAL BALANCE 2,344,246.36 2,344,246.36 2,344,246.36
***SECTION 3***DELINQUENCY DATA
#LOANS AGGREGATGE PR BAL
DELINQ ON LOANS DELINQ
30-59 DAYS 2 198,334.52
PRINCIPAL 369.17 369.17 369.17
INTEREST 4,154.03 4,154.03 4,154.03
60-89 DAYS 0 0.00
PRINCIPAL 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
OVER 90 DAYS 0 0.00
PRINCIPAL 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
FORECLOSURE 1 193,864.80
PRINCIPAL 6,008.91 6,008.91 6,008.91
INTEREST 77,549.09 77,549.09 77,549.09
REO 0 0.00
PRINICPAL 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
TOTAL 3 392,199.32 88,081.20 88,081.20 88,081.20
***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: 06/01/95
GROSS INTEREST RATE: 11.083262
NET INTEREST RATE: 10.000000
TOTAL NUMBER OF LOANS: 5
REPORT DATE: 06/26/95
***SECTION 1***REMITTANCE DATA POOL TOTAL PER UNIT CERT TOTAL
GROSS INTEREST 3,249.92 3,249.92 3,249.92
LESS SERVICE FEE 318.26 318.26 318.26
NET INTEREST 2,931.66 2,931.66 2,931.66
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 3,839.20 3,839.20 3,839.20
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 6,770.86 6,770.86 6,770.86
***SECTION 2***PRINCIPAL BALANCE DATA
1) BEGINNING PRINCIPAL BALANCE 352,559.75 352,559.75 352,559.75
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 352,559.75 352,559.75 352,559.75
PRINCIPAL REMITTANCE:
REGULAR INSTALLMENTS 3,839.20 3,839.20 3,839.20
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 3,839.20 3,839.20 3,839.20
ENDING PRINCIPAL BALANCE 348,720.55 348,720.55 348,720.55
***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: 06/01/95
GROSS INTEREST RATE: 10.834663
NET INTEREST RATE: 8.400000
TOTAL NUMBER OF LOANS: 5
REPORT DATE: 06/26/95
***SECTION 1***REMITTANCE DATA POOL TOTAL PER UNIT CERT TOTAL
GROSS INTEREST 3,646.22 3,646.22 3,646.22
LESS SERVICE FEE 819.34 819.34 819.34
NET INTEREST 2,826.88 2,826.88 2,826.88
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 7,211.75 7,211.75 7,211.75
ADDITIONAL PRINCIPAL 1,210.00 1,210.00 1,210.00
PAYOFF PRINCIPAL 0.00 0.00 0.00
REO PRINCIPAL 0.00 0.00 0.00
ADJUSTMENT + OR- 0.00 0.00 0.00
TOTAL REMITTANCE 11,248.63 11,248.63 11,248.63
***SECTION 2***PRINCIPAL BALANCE DATA
1) BEGINNING PRINCIPAL BALANCE 405,049.76 405,049.76 405,049.76
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 405,049.76 405,049.76 405,049.76
PRINCIPAL REMITTANCE:
REGULAR INSTALLMENTS 7,211.75 7,211.75 7,211.75
PRINCIPAL PREPAYMENT
ADDITIONAL PRINCIPAL 1,210.00 1,210.00 1,210.00
PAYOFF PRINCIPAL 0.00 0.00 0.00
REO PRINCIPAL 0.00 0.00 0.00
PRINCIPAL ADJUSTMENT + OR - 0.00 0.00 0.00
3) TOTAL PRINCIPAL REMITTANCE 8,421.75 8,421.75 8,421.75
ENDING PRINCIPAL BALANCE 396,628.01 396,628.01 396,628.01
***SECTION 3***DELINQUENCY DATA
#LOANS AGGREGATGE PR BAL
DELINQ ON LOANS DELINQ
30-59 DAYS 0 0.00
PRINCIPAL 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
60-89 DAYS 0 0.00
PRINCIPAL 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
OVER 90 DAYS 0 0.00
PRINCIPAL 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
FORECLOSURE 0 0.00
PRINCIPAL 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
REO 0 0.00
PRINICPAL 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
TOTAL 0 0.00 0.00 0.00 0.00
***SECTION 4***TOTAL DETAIL OF DELINQUENCY NOT ADVANCED
NET INTEREST 0.00 0.00 0.00
SERVICE FEE 0.00 0.00 0.00
PRINCIPAL 0.00 0.00 0.00
TOTAL NOT ADVANCED 0.00 0.00 0.00
IF ANY QUESTIONS, CONTACT CONVENTIONAL PASS
THROUGH DEPARTMENT (319-236-4797)
- --------------------------------------------------------------------------------
<PAGE>
GMAC MORTGAGE CORPORATION
PO BOX 780
WATERLOO, IA 50704
SERIES 1986-4 HL
PARTICIPATION CERTIFICATE REMITTANCE ADVICE
INVESTOR NAME: SALOMON BROTHERS INC
ADDRESS: DIVIDEND DEPT 44TH FLOOR
ONE NEW YORK PLAZA
NEW YORK, NY 10004
CONTROL NUMBER: 3506 MORTGAGE POOL INSURANCE
INVESTOR CERTIFICATE NUMBER: 000001 NON CALIFORNIA LOANS: 6,731,998.72
CERTIFICATE NUMBER OF UNITS: 0001 SPECIAL HAZARD INSURANCE: 368,860.56
BANKRUPTCY BOND: 342,969.66
SCHEDULED INSTALLMENTS OF: 06/01/95
GROSS INTEREST RATE: 12.238763
NET INTEREST RATE: 10.250000
TOTAL NUMBER OF LOANS: 14
REPORT DATE: 06/26/95
***SECTION 1***REMITTANCE DATA POOL TOTAL PER UNIT CERT TOTAL
GROSS INTEREST 12,393.35 12,393.35 12,393.35
LESS SERVICE FEE 2,014.97 2,014.97 2,014.97
NET INTEREST 10,378.38 10,378.38 10,378.38
PAYOFF NET INTEREST 0.00 0.00 0.00
PLUS REO NET INT GAIN 0.00 0.00 0.00
LESS REO REIMBURSEMENT 0.00 0.00 0.00
PRINCIPAL INSTALLMENT 1,175.60 1,175.60 1,175.60
ADDITIONAL PRINCIPAL 2.80 2.80 2.80
PAYOFF PRINCIPAL 0.00 0.00 0.00
REO PRINCIPAL 0.00 0.00 0.00
ADJUSTMENT + OR- 0.00 0.00 0.00
TOTAL REMITTANCE 11,556.78 11,556.78 11,556.78
***SECTION 2***PRINCIPAL BALANCE DATA
1) BEGINNING PRINCIPAL BALANCE 1,215,157.08 1,215,157.08 1,215,157.08
LESS PAYOFF PRINCIPAL BALANCE 0.00 0.00 0.00
2) LESS REO BALANCE REMOVAL 0.00 0.00 0.00
LESS REO BALANCE FOR CURRENT
MONTHS P&I PAYMENTS NOT ADVANCED 0.00 0.00 1,215,157.08
ADJ BEGINNING PRINCIPAL
CURRENT MONTHS P&I CALCULATION 1,215,157.08 1,215,157.08 0.00
PRINCIPAL REMITTANCE:
REGULAR INSTALLMENTS 1,175.60 1,175.60 1,175.60
PRINCIPAL PREPAYMENT
ADDITIONAL PRINCIPAL 2.80 2.80 2.80
PAYOFF PRINCIPAL 0.00 0.00 0.00
REO PRINCIPAL 0.00 0.00 0.00
PRINCIPAL ADJUSTMENT + OR - 0.00 0.00 0.00
3) TOTAL PRINCIPAL REMITTANCE 1,178.40 1,178.40 1,178.40
ENDING PRINCIPAL BALANCE 1,213,978.68 1,213,978.68 1,213,978.68
***SECTION 3***DELINQUENCY DATA
#LOANS AGGREGATGE PR BAL
DELINQ ON LOANS DELINQ
30-59 DAYS 0 0.00
PRINCIPAL 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
60-89 DAYS 0 0.00
PRINCIPAL 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
OVER 90 DAYS 0 0.00
PRINCIPAL 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
FORECLOSURE 2 136,353.27
PRINCIPAL 612.10 612.10 612.10
INTEREST 10,823.47 10,823.47 10,823.47
REO 0 0.00
PRINICPAL 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
TOTAL 2 136,353.27 11,435.57 11,435.57 11,435.57
***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: 06/01/95
GROSS INTEREST RATE: 11.986091
NET INTEREST RATE: 9.960000
TOTAL NUMBER OF LOANS: 35
REPORT DATE: 06/26/95
***SECTION 1***REMITTANCE DATA POOL TOTAL PER UNIT CERT TOTAL
GROSS INTEREST 13,634.65 13,634.65 13,634.65
LESS SERVICE FEE 2,303.62 2,303.62 2,303.62
NET INTEREST 11,331.03 11,331.03 11,331.03
PAYOFF NET INTEREST 509.51 509.51 509.51
PLUS REO NET INT GAIN 0.00 0.00 0.00
LESS REO REIMBURSEMENT (6,687.88) (6,687.88) (6,687.88)
PRINCIPAL INSTALLMENT 17,808.96 17,808.96 17,808.96
ADDITIONAL PRINCIPAL 1,187.27 1,187.27 1,187.27
PAYOFF PRINCIPAL 64,381.32 64,381.32 64,381.32
REO PRINCIPAL 0.00 0.00 0.00
ADJUSTMENT + OR- 0.00 0.00 0.00
TOTAL REMITTANCE 88,530.21 88,530.21 88,530.21
***SECTION 2***PRINCIPAL BALANCE DATA
1) BEGINNING PRINCIPAL BALANCE 1,429,428.47 1,429,428.47 1,429,428.47
LESS PAYOFF PRINCIPAL BALANCE 64,381.32 64,381.32 64,381.32
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 1,365,047.15 1,365,047.15 1,365,047.15
PRINCIPAL REMITTANCE:
REGULAR INSTALLMENTS 17,808.96 17,808.96 17,808.96
PRINCIPAL PREPAYMENT
ADDITIONAL PRINCIPAL 1,187.27 1,187.27 1,187.27
PAYOFF PRINCIPAL 64,381.32 64,381.32 64,381.32
REO PRINCIPAL 0.00 0.00 0.00
PRINCIPAL ADJUSTMENT + OR - 0.00 0.00 0.00
3) TOTAL PRINCIPAL REMITTANCE 83,377.55 83,377.55 83,377.55
ENDING PRINCIPAL BALANCE 1,346,050.92 1,346,050.92 1,346,050.92
***SECTION 3***DELINQUENCY DATA
#LOANS AGGREGATGE PR BAL
DELINQ ON LOANS DELINQ
30-59 DAYS 1 122,692.51
PRINCIPAL 2,636.67 2,636.67 2,636.67
INTEREST 2,491.59 2,491.59 2,491.59
60-89 DAYS 0 0.00
PRINCIPAL 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
OVER 90 DAYS 0 0.00
PRINCIPAL 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
FORECLOSURE 0 0.00
PRINCIPAL 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
REO 0 0.00
PRINICPAL 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
TOTAL 1 122,692.51 5,128.26 5,128.26 5,128.26
***SECTION 4***TOTAL DETAIL OF DELINQUENCY NOT ADVANCED
NET INTEREST 0.00 0.00 0.00
SERVICE FEE 0.00 0.00 0.00
PRINCIPAL 0.00 0.00 0.00
TOTAL NOT ADVANCED 0.00 0.00 0.00
IF ANY QUESTIONS, CONTACT CONVENTIONAL PASS
THROUGH DEPARTMENT (319-236-4797)
- --------------------------------------------------------------------------------
<PAGE>
GMAC MORTGAGE CORPORATION
PO BOX 780
WATERLOO, IA 50704
SERIES 1986-9 HC
PARTICIPATION CERTIFICATE REMITTANCE ADVICE
INVESTOR NAME: SALOMON BROTHERS INC
ADDRESS: DIVIDEND DEPT 44TH FLOOR
ONE NEW YORK PLAZA
NEW YORK, NY 10004
CONTROL NUMBER: 3503 MORTGAGE POOL INSURANCE
INVESTOR CERTIFICATE NUMBER: 000001 NON CALIFORNIA LOANS: 4,321,303.44
CERTIFICATE NUMBER OF UNITS: 0001 SPECIAL HAZARD INSURANCE: 557,517.94
BANKRUPTCY BOND: 397,835.15
SCHEDULED INSTALLMENTS OF: 06/01/95
GROSS INTEREST RATE: 10.793499
NET INTEREST RATE: 9.000000
TOTAL NUMBER OF LOANS: 4
REPORT DATE: 06/26/95
***SECTION 1***REMITTANCE DATA POOL TOTAL PER UNIT CERT TOTAL
GROSS INTEREST 3,329.37 3,329.37 3,329.37
LESS SERVICE FEE 553.22 553.22 553.22
NET INTEREST 2,776.15 2,776.15 2,776.15
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 3,856.66 3,856.66 3,856.66
ADDITIONAL PRINCIPAL 0.00 0.00 0.00
PAYOFF PRINCIPAL 0.00 0.00 0.00
REO PRINCIPAL 0.00 0.00 0.00
ADJUSTMENT + OR- 0.00 0.00 0.00
TOTAL REMITTANCE 6,632.81 6,632.81 6,632.81
***SECTION 2***PRINCIPAL BALANCE DATA
1) BEGINNING PRINCIPAL BALANCE 370,152.90 370,152.90 370,152.90
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 370,152.90 370,152.90 370,152.90
PRINCIPAL REMITTANCE:
REGULAR INSTALLMENTS 3,856.66 3,856.66 3,856.66
PRINCIPAL PREPAYMENT
ADDITIONAL PRINCIPAL 0.00 0.00 0.00
PAYOFF PRINCIPAL 0.00 0.00 0.00
REO PRINCIPAL 0.00 0.00 0.00
PRINCIPAL ADJUSTMENT + OR - 0.00 0.00 0.00
3) TOTAL PRINCIPAL REMITTANCE 3,856.66 3,856.66 3,856.66
ENDING PRINCIPAL BALANCE 366,296.24 366,296.24 366,296.24
***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: 06/01/95
GROSS INTEREST RATE: 11.502410
NET INTEREST RATE: 9.200000
TOTAL NUMBER OF LOANS: 21
REPORT DATE: 06/26/95
***SECTION 1***REMITTANCE DATA POOL TOTAL PER UNIT CERT TOTAL
GROSS INTEREST 17,843.14 17,843.14 17,843.14
LESS SERVICE FEE 3,569.81 3,569.81 3,569.81
NET INTEREST 14,273.33 14,273.33 14,273.33
PAYOFF NET INTEREST 328.99 328.99 328.99
PLUS REO NET INT GAIN 0.00 0.00 0.00
LESS REO REIMBURSEMENT 0.00 0.00 0.00
PRINCIPAL INSTALLMENT 1,814.65 1,814.65 1,814.65
ADDITIONAL PRINCIPAL 33.07 33.07 33.07
PAYOFF PRINCIPAL 43,508.11 43,508.11 43,508.11
REO PRINCIPAL 0.00 0.00 0.00
ADJUSTMENT + OR- 0.00 0.00 0.00
TOTAL REMITTANCE 59,958.15 59,958.15 59,958.15
***SECTION 2***PRINCIPAL BALANCE DATA
1) BEGINNING PRINCIPAL BALANCE 2,056,983.09 2,056,983.09 2,056,983.09
LESS PAYOFF PRINCIPAL BALANCE 43,508.11 43,508.11 43,508.11
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 1,861,502.77 1,861,502.77 1,861,502.77
PRINCIPAL REMITTANCE:
REGULAR INSTALLMENTS 1,814.65 1,814.65 1,814.65
PRINCIPAL PREPAYMENT
ADDITIONAL PRINCIPAL 33.07 33.07 33.07
PAYOFF PRINCIPAL 43,508.11 43,508.11 43,508.11
REO PRINCIPAL 0.00 0.00 0.00
PRINCIPAL ADJUSTMENT + OR - 0.00 0.00 0.00
3) TOTAL PRINCIPAL REMITTANCE 45,355.83 45,355.83 45,355.83
ENDING PRINCIPAL BALANCE 2,011,627.26 2,011,627.26 2,011,627.26
***SECTION 3***DELINQUENCY DATA
#LOANS AGGREGATGE PR BAL
DELINQ ON LOANS DELINQ
30-59 DAYS 1 33,375.13
PRINCIPAL 75.80 75.80 75.80
INTEREST 813.06 813.06 813.06
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 1 132,964.06
PRINCIPAL 326.67 326.67 326.67
INTEREST 4,525.41 4,525.41 4,525.41
REO 1 154,236.08
PRINICPAL 2,784.61 2,784.61 2,784.61
INTEREST 21,940.02 21,940.02 21,940.02
TOTAL 3 320,575.27 30,465.57 30,465.57 30,465.57
***SECTION 4***TOTAL DETAIL OF DELINQUENCY NOT ADVANCED
NET INTEREST 3,491.39 3,491.39 3,491.39
SERVICE FEE 351.04 351.04 351.04
PRINCIPAL 520.74 520.74 520.74
TOTAL NOT ADVANCED 4,012.13 4,012.13 4,012.13
IF ANY QUESTIONS, CONTACT CONVENTIONAL PASS
THROUGH DEPARTMENT (319-236-4797)
- --------------------------------------------------------------------------------
<PAGE>
Run: 06/27/95 14:57:08 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 51,185,471.15 996,675.74 8.0000 1,265.03
STRIP 0.00 0.00 1.3791 0.00
- --------------------------------------------------------------------------------
51,185,471.15 996,675.74 1,265.03
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
6,644.50 0.00 7,909.53 0.00 995,410.71
STRIP 1,145.46 0.00 1,145.46 0.00 0.00
7,789.96 0.00 9,054.99 0.00 995,410.71
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
19.471849 0.024715 0.129812 0.000000 0.154527 19.447134
STRIP 0.000000 0.000000 0.022379 0.000000 0.022379 0.000000
Determination Date 20-June-95
Distribution Date 26-June-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 06/27/95 14:57:08 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1986-12 (POOL 3010)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 217.58
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 373.75
SUBSERVICER ADVANCES THIS MONTH 0.00
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 995,410.71
ACTUAL UPAID PRINCIPAL BALANCE @ 05/31 996,575.74
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 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 1,165.03
MORTGAGE POOL INSURANCE 3,273,620.71
SPECIAL HAZARD LOSS COVERAGE 973,995.52
BANKRUPTCY BOND 0.00
MORTGAGE REPURCHASE BOND 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 10.0911%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.0000%
POOL TRADING FACTOR 0.019447134
................................................................................
Run: 06/27/95 14:57:08 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1986-15 (POOL 3014)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3014
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
795483AR7 50,250,749.71 2,033,640.55 8.0000 4,708.88
STRIP 0.00 0.00 1.5816 0.00
- --------------------------------------------------------------------------------
50,250,749.71 2,033,640.55 4,708.88
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
13,557.60 0.00 18,266.48 0.00 2,028,931.67
STRIP 2,706.82 0.00 2,706.82 0.00 0.00
16,264.42 0.00 20,973.30 0.00 2,028,931.67
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
40.469855 0.093708 0.269799 0.000000 0.363507 40.376147
STRIP 0.000000 0.000000 0.053866 0.000000 0.053866 0.000000
Determination Date 20-June-95
Distribution Date 26-June-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 06/27/95 14:57:08 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 539.38
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 674.29
SUBSERVICER ADVANCES THIS MONTH 2,576.80
MASTER SERVICER ADVANCES THIS MONTH 1,595.13
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 142,083.46
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 132,396.57
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 2,028,931.67
ACTUAL UPAID PRINCIPAL BALANCE @ 05/31 1,859,328.31
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 12
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 173,360.45
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 1,219.13
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 3,489.75
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 10.3645%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.0000%
POOL TRADING FACTOR 0.040376147
................................................................................
Run: 06/27/95 14:57:08 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 6,889,330.71 8.5000 8,180.70
STRIP 0.00 0.00 0.8810 0.00
- --------------------------------------------------------------------------------
96,428,600.14 6,889,330.71 8,180.70
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
48,799.43 0.00 56,980.13 0.00 6,881,150.01
STRIP 5,057.69 0.00 5,057.69 0.00 0.00
53,857.12 0.00 62,037.82 0.00 6,881,150.01
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
71.444890 0.084837 0.506068 0.000000 0.590905 71.360053
STRIP 0.000000 0.000000 0.052450 0.000000 0.052450 0.000000
Determination Date 20-June-95
Distribution Date 26-June-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 06/27/95 14:57:08 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 2,955.65
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,267.74
SUBSERVICER ADVANCES THIS MONTH 6,846.33
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 155,298.64
(B) TWO MONTHLY PAYMENTS: 2 288,051.02
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 2 279,041.96
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 6,881,150.01
ACTUAL UPAID PRINCIPAL BALANCE @ 05/31 6,893,692.33
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 48
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 200.00
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 7,980.70
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 10.2908%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.5000%
POOL TRADING FACTOR 0.071360053
................................................................................
Run: 06/27/95 14:57:08 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1987-2 (POOL 3030)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3030
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
795483AZ9 138,082,868.43 5,874,828.11 8.0000 200,620.70
STRIP 0.00 0.00 1.0692 0.00
- --------------------------------------------------------------------------------
138,082,868.43 5,874,828.11 200,620.70
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
39,002.00 0.00 239,622.70 0.00 5,674,207.41
STRIP 5,276.29 0.00 5,276.29 0.00 0.00
44,278.29 0.00 244,898.99 0.00 5,674,207.41
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
42.545670 1.452901 0.282454 0.000000 1.735355 41.092769
STRIP 0.000000 0.000000 0.038211 0.000000 0.038211 0.000000
Determination Date 20-June-95
Distribution Date 26-June-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 06/27/95 14:57:08 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 2,707.22
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,909.59
SUBSERVICER ADVANCES THIS MONTH 7,440.32
MASTER SERVICER ADVANCES THIS MONTH 4,768.57
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 290,392.87
(B) TWO MONTHLY PAYMENTS: 1 139,357.10
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 5,674,207.41
ACTUAL UPAID PRINCIPAL BALANCE @ 05/31 5,473,287.28
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 55
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 258,586.20
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 137,739.34
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 2,928.01
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 59,953.35
MORTGAGE POOL INSURANCE 9,717,074.36
SPECIAL HAZARD LOSS COVERAGE 500,000.00
BANKRUPTCY BOND 100,000.00
MORTGAGE REPURCHASE BOND 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 10.0586%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.0000%
POOL TRADING FACTOR 0.041092769
................................................................................
Run: 06/27/95 14:57:08 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 3,558,852.47 6.5000 5,167.00
STRIP 0.00 0.00 2.9065 0.00
- --------------------------------------------------------------------------------
99,525,248.34 3,558,852.47 5,167.00
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
19,277.12 0.00 24,444.12 0.00 3,553,685.47
STRIP 8,619.95 0.00 8,619.95 0.00 0.00
27,897.07 0.00 33,064.07 0.00 3,553,685.47
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
35.758288 0.051916 0.193691 0.000000 0.245607 35.706371
STRIP 0.000000 0.000000 0.086611 0.000000 0.086611 0.000000
Determination Date 20-June-95
Distribution Date 26-June-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 06/27/95 14:57:08 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 1,407.16
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,230.77
SUBSERVICER ADVANCES THIS MONTH 9,504.96
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 319,808.12
(B) TWO MONTHLY PAYMENTS: 2 359,744.66
(C) THREE OR MORE MONTHLY PAYMENTS: 1 160,367.04
(D) LOANS IN FORECLOSURE 1 181,776.80
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 3,553,685.47
ACTUAL UPAID PRINCIPAL BALANCE @ 05/31 3,561,089.07
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 232.96
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 4,934.04
MORTGAGE POOL INSURANCE 7,415,287.30
SPECIAL HAZARD LOSS COVERAGE 976,420.16
BANKRUPTCY BOND 100,000.00
MORTGAGE REPURCHASE BOND 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 10.2960%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.5000%
POOL TRADING FACTOR 0.035706371
................................................................................
Run: 06/27/95 14:57:08 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1987-4 (POOL 3033)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3033
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
795483BB1 106,883,729.60 9,860,825.38 7.0000 14,215.82
STRIP 0.00 0.00 1.9689 0.00
- --------------------------------------------------------------------------------
106,883,729.60 9,860,825.38 14,215.82
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
57,521.48 0.00 71,737.30 0.00 9,846,609.56
STRIP 16,179.19 0.00 16,179.19 0.00 0.00
73,700.67 0.00 87,916.49 0.00 9,846,609.56
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
92.257497 0.133003 0.538169 0.000000 0.671172 92.124495
STRIP 0.000000 0.000000 0.151372 0.000000 0.151372 0.000000
Determination Date 20-June-95
Distribution Date 26-June-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 06/27/95 14:57:08 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1987-4 (POOL 3033)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 4,048.84
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,410.20
SUBSERVICER ADVANCES THIS MONTH 14,076.19
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 949,413.03
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 3 638,848.79
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 9,846,609.56
ACTUAL UPAID PRINCIPAL BALANCE @ 05/31 9,865,639.38
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 51
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.01
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 1,362.31
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 12,853.50
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 9.8766%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.0000%
POOL TRADING FACTOR 0.092124495
................................................................................
SEC REPORT
DISTRIBUTION DATE: 06/26/95
MONTHLY Cutoff: May-95
DETERMINATION DATE: 06/20/95
RUN TIME/DATE: 06/12/95 03:22 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 17,803.74 7,066.43
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 2,736.30
Total Principal Prepayments 84.29
Principal Payoffs-In-Full 0.00
Principal Curtailments 84.29
Principal Liquidations 0.00
Scheduled Principal Due 2,652.01
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 15,067.44 7,066.43
Prepayment Interest Shortfall 0.00 0.00
Unpaid Interest Shortfall Paid 0.00
Remaining Unpaid Interest Shortfall 0.00
BALANCES BY CLASS
INITIAL Scheduled Pool Balance 117,952,531.57
Current Period BEGINNING Prin Bal 2,127,168.61
Current Period ENDING Prin Bal 2,124,432.31
Change in Principal Balance 2,736.30
PER CERTIFICATE DATA BY CLASS
Principal Distributed 0.023198
Interest Distributed 0.127742
Total Distribution 0.150940
Total Principal Prepayments 0.000715
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 18.034107
ENDING Principal Balance 18.010909
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 8.500000% 1.585499%
Subordinated Unpaid Amounts
Period Ending Class Percentages 39.772480%
Prepayment Percentages 51.818278%
Trading Factors 1.801091%
Certificate Denominations 1,000
Sub-Servicer Fees 716.30
Master Servicer Fees 265.89
Percentage Interest
Current Period Master Servicer Advance 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Tot Principal and Interest Distr 25,190.29 117.96 50,178.42
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 3,856.22 6,592.52
Total Principal Prepayments 78.37 162.66
Principal Payoffs-In-Full 0.00 0.00
Principal Curtailments 78.37 162.66
Principal Liquidations 0.00 0.00
Scheduled Principal Due 4,015.89 6,667.90
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 21,334.07 117.96 43,585.90
Prepayment Interest Shortfall 0.00 0.00 0.00
Unpaid Interest Shortfall Paid 0.00 0.00
Remaining Unpaid Interest Shortfall 0.00 0.00
BALANCES BY CLASS
INITIAL Scheduled Pool Balance 8,878,147.54 126,830,679.11
Current Period BEGINNING Prin Bal 3,221,124.95 5,348,293.56
Current Period ENDING Prin Bal 3,217,030.69 5,341,463.00
Change in Principal Balance 4,094.26 6,830.56
PER CERTIFICATE DATA BY CLASS
Principal Distributed 108.587405
Interest Distributed 600.746662
Total Distribution 709.334067
Total Principal Prepayments 2.206823
Current Period Interest Shortfall
BEGINNING Principal Balance 362.814983
ENDING Principal Balance 362.353822
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 8.380000% 0.120000%
Subordinated Unpaid Amounts 440,966.67 3,563.66 444,530.33
Period Ending Class Percentages 60.227520%
Prepayment Percentages 48.181722%
Trading Factors 36.235382% 4.211491%
Certificate Denominations 250,000
Sub-Servicer Fees 1,084.69 1,800.99
Master Servicer Fees 402.65 668.54
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 190,986.65 1
Loans Delinquent TWO Payments 641,689.91 2
Loans Delinquent THREE + Payments 0.00 0
Tot Unpaid Principal on Delinq Loans 832,676.56 3
Loans in Foreclosure, INCL in Delinq 0.00 0
REO/Pending Cash Liquidations 0.00 0
Principal Balance New REO 0.00
6 Mo Avg Delinquencies 2+ Payments 9.5000%
Loans in Pool 30
Current Period Sub-Servicer Fee 1,800.99
Current Period Master Servicer Fee 668.54
Aggregate REO Losses (432,582.04)
................................................................................
SEC REPORT
DISTRIBUTION DATE: 06/26/95
MONTHLY Cutoff: May-95
DETERMINATION DATE: 06/20/95
RUN TIME/DATE: 06/12/95 03:28 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 74,311.17 4,099.87
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 44,501.06
Total Principal Prepayments 771.48
Principal Payoffs-In-Full 0.00
Principal Curtailments 771.48
Principal Liquidations 0.00
Scheduled Principal Due 43,729.58
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 29,810.11 4,099.87
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 4,208,486.72
Current Period ENDING Princ Bal 4,163,985.66
Change in Principal Balance 44,501.06
PER CERTIFICATE DATA BY CLASS
Principal Distributed 0.368722
Interest Distributed 0.246997
Total Distribution 0.615719
Total Principal Prepayments 0.006392
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 34.870188
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 8.500000% 0.835090%
Subordinated Unpaid Amounts
Period Ending Class Percentages 71.433462%
Prepayment Percentages 77.147554%
Trading Factors 3.450147%
Certificate Denominations 1,000
Sub-Servicer Fees 1,670.75
Master Servicer Fees 517.08
Percentage Interest
Curr Per Master Servicer Advance Amt 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Total Principal and Interest Distr 27,647.51 239.92 106,298.47
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 16,678.62 61,179.68
Total Principal Prepayments 228.52 1,000.00
Principal Payoffs-In-Full 0.00 0.00
Principal Curtailments 228.52 1,000.00
Principal Liquidations 0.00 0.00
Scheduled Principal Due 16,450.10 60,179.68
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 10,968.89 239.92 45,118.79
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 1,682,910.46 5,891,397.18
Current Period ENDING Princ Bal 1,665,195.14 5,829,180.80
Change in Principal Balance 17,715.32 62,216.38
PER CERTIFICATE DATA BY CLASS
Principal Distributed 656.420371
Interest Distributed 431.702554
Total Distribution 1,088.122924
Total Principal Prepayments 8.993861
Current Period Interest Shortfall
BEGINNING Principal Balance 264.937197
ENDING Principal Balance 262.148310
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 8.270000% 0.230000%
Subordinated Unpaid Amounts 76,590.60 865.90 77,456.50
Period Ending Class Percentages 76,590.60
Prepayment Percentages 22.852446%
Trading Factors 26.214831% 4.588381%
Certificate Denominations 250,000
Sub-Servicer Fees 668.14 2,338.89
Master Servicer Fees 206.78 723.86
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 295,106.35 1
Loans Delinquent TWO Payments 152,321.53 1
Loans Delinquent THREE + Payments 132,794.93 1
Tot Unpaid Princ on Delinquent Loans 580,222.81 3
Loans in Foreclosure, INCL in Delinq 0.00 0
REO/Pending Cash Liquidations 132,794.93 1
Principal Balance New REO 0.00
Six Month Avg Delinquencies 2+ Pmts 4.3946%
Loans in Pool 46
Current Period Sub-Servicer Fee 2,338.89
Current Period Master Servicer Fee 723.86
Aggregate REO Losses (16,785.18)
................................................................................
SEC REPORT
DISTRIBUTION DATE: 06/26/95
MONTHLY Cutoff: May-95
DETERMINATION DATE: 06/20/95
RUN TIME/DATE: 06/12/95 03:33 PM
CERTIFICATEHOLDER STATEMENT
CONDUIT SENIOR SUBORDINATED MORTGAGE PASSTHRU CERTIFICATES
POOL #: 4003
SERIES: 1987-S4
SELLER: RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC
MASTER SERVICER: RESIDENTIAL FUNDING CORPORATION
CLASS A STRIP
CUSIP Number 760920AF5 NA
Total Princ and Interest Distributed 50,661.21 3,861.71
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 7,288.93
Total Principal Prepayments 567.10
Principal Payoffs-In-Full 0.00
Principal Curtailments 567.10
Principal Liquidations 0.00
Scheduled Principal Due 6,721.83
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 43,372.28 3,861.71
Prepayment Interest Shortfall 0.00 0.00
Unpaid Interest Shortfall Distr (Paid) 0.00
Remaining Unpaid Interest Shortfall 0.00
BALANCES BY CLASS
INITIAL Scheduled Pool Balance 110,068,019.34
Curr Period BEGINNING Princ Balance 5,703,752.26
Curr Period ENDING Princ Balance 5,696,463.33
Change in Principal Balance 7,288.93
PER CERTIFICATE DATA BY CLASS
Principal Distributed 0.066222
Interest Distributed 0.394050
Total Distribution 0.460272
Total Principal Prepayments 0.005152
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 51.820250
ENDING Principal Balance 51.754028
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 9.125000% 0.507304%
Subordinated Unpaid Amounts
Period Ending Class Percentages 62.440128%
Prepayment Percentages 69.952636%
Trading Factors 5.175403%
Certificate Denominations 1,000
Sub-Servicer Fees 1,977.98
Master Servicer Fees 655.27
Percentage Interest
Curr Period Master Servicer Adv Amt 0.00
CLASS B CLASS C TOTALS
CUSIP Number
Total Princ and Interest Distributed 24,295.55 16.31 78,834.78
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 3,561.57 10,850.50
Total Principal Prepayments 243.59 810.69
Principal Payoffs-In-Full 0.00 0.00
Principal Curtailments 243.59 810.69
Principal Liquidations 0.00 0.00
Scheduled Principal Due 3,294.69 10,016.52
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 20,733.98 16.31 67,984.28
Prepayment Interest Shortfall 0.00 0.00 0.00
Unpaid Interest Shortfall Distr (Paid) 0.00 0.00
Remaining Unpaid Interest Shortfall 0.00 0.00
BALANCES BY CLASS
INITIAL Scheduled Pool Balance 7,967,390.14 118,035,409.48
Curr Period BEGINNING Princ Balance 3,430,904.42 9,134,656.68
Curr Period ENDING Princ Balance 3,426,617.54 9,123,080.87
Change in Principal Balance 4,286.88 11,575.81
PER CERTIFICATE DATA BY CLASS
Principal Distributed 111.754600
Interest Distributed 650.588826
Total Distribution 762.343427
Total Principal Prepayments 7.643344
Current Period Interest Shortfall
BEGINNING Principal Balance 430.618353
ENDING Principal Balance 430.080300
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 9.105000% 0.020000%
Subordinated Unpaid Amounts 1,108,511.69 1,263.64 1,109,775.33
Period Ending Class Percentages 37.559872%
Prepayment Percentages 30.047364%
Trading Factors 43.008030% 7.729105%
Certificate Denominations 250,000
Sub-Servicer Fees 1,189.82 3,167.80
Master Servicer Fees 394.17 1,049.44
Percentage Interest
Curr Period Master Servicer Adv Amt 0.00
MISCELLANEOUS POOL DATA
Initial Special Hazard Amount 3,571,751.49
Current Special Hazard Amount 3,426,617.54
POOL DELINQUENCY DATA Unpaid Princ Number of
Balance Loans
Loans Delinquent ONE Payment 154,866.19 1
Loans Delinquent TWO Payments 502,517.99 3
Loans Delinquent THREE + Payments 1,166,587.54 6
Tot Unpaid Principal on Delinq Loans 1,823,971.72 10
Loans in Foreclosure, INCL in Delinq 148,963.53 1
REO/Pending Cash Liquidations 752,383.62 4
Principal Balance New REO 0.00
Six Month Avg Delinquencies 2+ Pmts 16.7797%
Loans in Pool 43
Current Period Sub-Servicer Fee 3,167.80
Current Period Master Servicer Fee 1,049.44
Aggregate REO Losses (979,348.46)
................................................................................
Run: 06/27/95 14:57:08 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1987-6 (POOL 3042)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3042
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
760920AD0 126,773,722.44 10,485,983.74 8.5000 16,704.58
STRIP 0.00 0.00 0.3625 0.00
- --------------------------------------------------------------------------------
126,773,722.44 10,485,983.74 16,704.58
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
74,275.72 0.00 90,980.30 0.00 10,469,279.16
STRIP 3,167.38 0.00 3,167.38 0.00 0.00
77,443.10 0.00 94,147.68 0.00 10,469,279.16
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
82.714174 0.131767 0.585892 0.000000 0.717659 82.582407
STRIP 0.000000 0.000000 0.024985 0.000000 0.024985 0.000000
Determination Date 20-June-95
Distribution Date 26-June-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 06/27/95 14:57:08 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1987-6 (POOL 3042)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 4,490.57
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,822.14
SUBSERVICER ADVANCES THIS MONTH 14,039.35
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 713,041.58
(B) TWO MONTHLY PAYMENTS: 1 67,113.68
(C) THREE OR MORE MONTHLY PAYMENTS: 1 167,563.78
(D) LOANS IN FORECLOSURE 2 630,607.27
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 10,469,279.16
ACTUAL UPAID PRINCIPAL BALANCE @ 05/31 10,511,423.32
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 53
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 1,121.58
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 15,583.00
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 9.8138%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.5000%
POOL TRADING FACTOR 0.082582407
................................................................................
SEC REPORT
DISTRIBUTION DATE: 06/26/95
MONTHLY Cutoff: May-95
DETERMINATION DATE: 06/20/95
RUN TIME/DATE: 06/12/95 03:43 PM
CERTIFICATEHOLDER STATEMENT
CONDUIT SENIOR SUBORDINATED MORTGAGE PASSTHRU CERTIFICATES
POOL #: 4004
SERIES: 1987-S5
SELLER: RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC
MASTER SERVICER: RESIDENTIAL FUNDING CORPORATION
CLASS A STRIP
CUSIP Number 760920AH1 NA
Total Princ and Interest Distributed 61,934.66 2,012.65
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 34,394.80
Total Principal Prepayments 1,425.77
Principal Payoffs-In-Full 0.00
Principal Curtailments 1,425.77
Principal Liquidations 0.00
Scheduled Principal Due 32,969.03
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 27,539.86 2,012.65
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 3,776,895.22
Current Period ENDING Princ Balance 3,742,500.42
Change in Principal Balance 34,394.80
PER CERTIFICATE DATA BY CLASS
Principal Distributed 0.477277
Interest Distributed 0.382155
Total Distribution 0.859432
Total Principal Prepayments 0.019785
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 52.409808
ENDING Principal Balance 51.932531
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 8.750000% 0.487400%
Subordinated Unpaid Amounts
Period Ending Class Percentages 76.217188%
Prepayment Percentages 85.732246%
Trading Factors 5.193253%
Certificate Denominations 1,000
Sub-Servicer Fees 1,000.71
Master Servicer Fees 472.09
Percentage Interest
Curr Period Master Servicer Adv Amt 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Total Princ and Interest Distributed 16,069.43 34.96 80,051.70
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 8,902.27 43,297.07
Total Principal Prepayments 237.28 1,663.05
Principal Payoffs-In-Full 0.00 0.00
Principal Curtailments 237.28 1,663.05
Principal Liquidations 0.00 0.00
Scheduled Principal Due 10,285.83 43,254.86
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 7,167.16 34.96 36,754.63
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 1,178,332.96 4,955,228.18
Current Period ENDING Princ Balance 1,167,809.85 4,910,310.27
Change in Principal Balance 10,523.11 44,917.91
PER CERTIFICATE DATA BY CLASS
Principal Distributed 655.404256
Interest Distributed 527.661728
Total Distribution 1,183.065984
Total Principal Prepayments 17.469064
Current Period Interest Shortfall
BEGINNING Principal Balance 347.005623
ENDING Principal Balance 343.906687
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 8.690000% 0.060000%
Subordinated Unpaid Amounts 132,268.12 287.77 132,555.89
Period Ending Class Percentages 23.782812%
Prepayment Percentages 14.267754%
Trading Factors 34.390669% 6.507137%
Certificate Denominations 250,000
Sub-Servicer Fees 312.26 1,312.97
Master Servicer Fees 147.31 619.40
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 1,167,809.85
POOL DELINQUENCY DATA Unpaid Princ Number of
Balance Loans
Loans Delinquent ONE Payment 0.00 0
Loans Delinquent TWO Payments 0.00 0
Loans Delinquent THREE + Payments 304,512.17 2
Tot Unpaid Princ on Delinquent Loans 304,512.17 2
Loans in Foreclosure, INCL in Delinq 304,512.17 2
REO/Pending Cash Liquidations 0.00 0
Principal Balance New REO 0.00
Six Month Average Delinq 2+ Pmts 7.1791%
Loans in Pool 46
Curr Period Sub-Servicer Fee 1,312.97
Curr Period Master Servicer Fee 619.40
Aggregate REO Losses 0.00
................................................................................
SEC REPORT
DISTRIBUTION DATE: 06/26/95
MONTHLY Cutoff: May-95
DETERMINATION DATE: 06/20/95
RUN TIME/DATE: 06/12/95 03:58 PM
CERTIFICATEHOLDER STATEMENT
CONDUIT SENIOR SUBORDINATED MORTGAGE PASSTHRU CERTIFICATES
POOL #: 4005
SERIES: 1987-S6
SELLER: RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC
MASTER SERVICER: RESIDENTIAL FUNDING CORPORATION
CLASS A STRIP
CUSIP Number 760920AJ7 NA
Total Princ and Interest Distributed 26,423.23 770.18
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 3,709.68
Total Principal Prepayments 600.78
Principal Payoffs-In-Full 0.00
Principal Curtailments 600.78
Principal Liquidations 0.00
Scheduled Principal Due 3,108.90
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 22,713.55 770.18
Prepayment Interest Shortfall 0.00 0.00
Unpaid Interest Shortfall Distr (Paid) 0.00
Remaining Unpaid Interest Shortfall 0.00
BALANCES BY CLASS
INITIAL Scheduled Pool Balance 73,810,522.75
Curr Period BEGINNING Princ Balance 2,725,626.15
Curr Period ENDING Princ Balance 2,721,916.47
Change in Principal Balance 3,709.68
PER CERTIFICATE DATA BY CLASS
Principal Distributed 0.050260
Interest Distributed 0.307728
Total Distribution 0.357987
Total Principal Prepayments 0.008139
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 36.927338
ENDING Principal Balance 36.877079
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 10.000000% 0.177713%
Subordinated Unpaid Amounts
Period Ending Class Percentages 52.406566%
Prepayment Percentages 71.445789%
Trading Factors 3.687708%
Certificate Denominations 1,000
Sub-Servicer Fees 909.42
Master Servicer Fees 335.71
Percentage Interest
Curr Period Master Servicer Adv Amt 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Total Princ and Interest Distributed 20,038.81 25.84 47,258.06
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 2,711.21 6,420.89
Total Principal Prepayments 240.11 840.89
Principal Payoffs-In-Full 0.00 0.00
Principal Curtailments 240.11 840.89
Principal Liquidations 0.00 0.00
Scheduled Principal Due 2,758.10 5,867.00
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 17,327.60 25.84 40,837.17
Prepayment Interest Shortfall 0.00 0.00 0.00
Unpaid Interest Shortfall Distr (Paid) 0.00 0.00
Remaining Unpaid Interest Shortfall 0.00 0.00
BALANCES BY CLASS
INITIAL Scheduled Pool Balance 4,920,701.52 78,731,224.27
Curr Period BEGINNING Princ Balance 2,474,992.93 5,200,619.08
Curr Period ENDING Princ Balance 2,471,929.79 5,193,846.26
Change in Principal Balance 3,063.14 6,772.82
PER CERTIFICATE DATA BY CLASS
Principal Distributed 137.745095
Interest Distributed 880.341956
Total Distribution 1,018.087051
Total Principal Prepayments 12.198972
Current Period Interest Shortfall
BEGINNING Principal Balance 502.975627
ENDING Principal Balance 502.353126
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 9.970000% 0.030000%
Subordinated Unpaid Amounts 331,269.92 460.15 331,730.07
Period Ending Class Percentages 47.593434%
Prepayment Percentages 28.554211%
Trading Factors 50.235313% 6.596933%
Certificate Denominations 250,000
Sub-Servicer Fees 825.90 1,735.32
Master Servicer Fees 304.87 640.58
Percentage Interest
Curr Period Master Servicer Adv Amt 0.00
MISCELLANEOUS POOL DATA
Initial Special Hazard Amount 1,199,863.86
Current Special Hazard Amount 1,199,863.86
POOL DELINQUENCY DATA Unpaid Princ Number of
Balance Loans
Loans Delinquent ONE Payment 70,862.81 1
Loans Delinquent TWO Payments 76,410.59 1
Loans Delinquent THREE + Payments 396,077.34 3
Total Unpaid Princ on Delinquent Loans 543,350.74 5
Loans in Foreclosure, INCL in Delinq 0.00 0
REO Pending Cash Liquidations 78,329.83 1
Principal Balance New REO 0.00
Six Month Avg Delinquencies 2+ Pmts 12.4044%
Loans in Pool 42
Current Period Sub-Servicer Fee 1,735.32
Current Period Master Servicer Fee 640.58
Aggregate REO Losses (291,020.91)
................................................................................
SEC REPORT
DISTRIBUTION DATE: 06/26/95
MONTHLY Cutoff: May-95
DETERMINATION DATE: 06/20/95
RUN TIME/DATE: 06/12/95 04:12 PM
CERTIFICATEHOLDER STATEMENT
CONDUIT SENIOR SUBORDINATED MORTGAGE PASSTHRU CERTIFICATES
POOL #: 4006
SERIES: 1987-S7
SELLER: RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC
MASTER SERVICER: RESIDENTIAL FUNDING CORPORATION
CLASS A STRIP
CUSIP Number 760920AK4 NA
Total Princ and Interest Distributed 46,826.63 1,342.22
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 6,912.15
Total Principal Prepayments 455.44
Principal Payoffs-In-Full 0.00
Principal Curtailments 455.44
Principal Liquidations 0.00
Scheduled Principal Due 6,456.71
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 39,914.48 1,342.22
Prepayment Interest Shortfall 0.00 0.00
Unpaid Interest Shortfall Distr (Paid) 0.00
Remaining Unpaid Interest Shortfall 0.00
BALANCES BY CLASS
INITIAL Scheduled Pool Balance 95,187,665.32
Curr Period BEGINNING Princ Balance 5,321,930.05
Curr Period ENDING Princ Balance 5,315,017.90
Change in Principal Balance 6,912.15
PER CERTIFICATE DATA BY CLASS
Principal Distributed 0.072616
Interest Distributed 0.419324
Total Distribution 0.491940
Total Principal Prepayments 0.004785
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 55.909871
ENDING Principal Balance 55.837255
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 9.000000% 0.206500%
Subordinated Unpaid Amounts
Period Ending Class Percentages 68.230422%
Prepayment Percentages 80.938804%
Trading Factors 5.583725%
Certificate Denominations 1,000
Sub-Servicer Fees 1,241.66
Master Servicer Fees 554.36
Percentage Interest
Curr Period Master Servicer Adv Amt 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Total Princ and Interest Distributed 21,678.54 19.24 69,866.63
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 3,113.52 10,025.67
Total Principal Prepayments 107.26 562.70
Principal Payoffs-In-Full 0.00 0.00
Principal Curtailments 107.26 562.70
Principal Liquidations 0.00 0.00
Scheduled Principal Due 3,006.26 9,462.97
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 18,565.02 19.24 59,840.96
Prepayment Interest Shortfall 0.00 0.00 0.00
Unpaid Interest Shortfall Distr (Paid) 0.00 0.00
Remaining Unpaid Interest Shortfall 0.00 0.00
BALANCES BY CLASS
INITIAL Scheduled Pool Balance 5,807,205.05 100,994,870.37
Curr Period BEGINNING Princ Balance 2,477,902.15 7,799,832.20
Curr Period ENDING Princ Balance 2,474,788.63 7,789,806.53
Change in Principal Balance 3,113.52 10,025.67
PER CERTIFICATE DATA BY CLASS
Principal Distributed 134.036941
Interest Distributed 799.223544
Total Distribution 933.260485
Total Principal Prepayments 4.617540
Current Period Interest Shortfall
BEGINNING Principal Balance 426.694447
ENDING Principal Balance 426.158300
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 8.980000% 0.020000%
Subordinated Unpaid Amounts 318,673.38 404.94 319,078.32
Period Ending Class Percentages 31.769578%
Prepayment Percentages 19.061196%
Trading Factors 42.615830% 7.713071%
Certificate Denominations 250,000
Sub-Servicer Fees 578.14 1,819.80
Master Servicer Fees 258.12 812.48
Percentage Interest
Curr Period Master Servicer Adv Amt 0.00
MISCELLANEOUS POOL DATA
Initial Special Hazard Amount 1,201,838.96
Current Special Hazard Amount 1,201,838.96
POOL DELINQUENCY DATA
Unpaid Princ Number of
Balance Loans
Loans Delinquent ONE Payment 1,150,490.74 5
Loans Delinquent TWO Payments 0.00 0
Loans Delinquent THREE + Payments 0.00 0
Total Unpaid Principal on Delinq Loans 1,150,490.74 5
Loans in Foreclosure, INCL in Delinq 0.00 0
REO/Pending Cash Liquidations 0.00 0
Principal Balance New REO 0.00
Six Month Avg Delinquencies 2+ Pmts 2.3131%
Loans in Pool 48
Current Period Sub-Servicer Fee 1,819.80
Current Period Master Servicer Fee 812.48
Aggregate REO Losses (322,745.02)
................................................................................
SEC REPORT
DISTRIBUTION DATE: 06/26/95
MONTHLY Cutoff: May-95
DETERMINATION DATE: 06/20/95
RUN TIME/DATE: 06/12/95 04:18 PM
CERTIFICATEHOLDER STATEMENT
CONDUIT SENIOR SUBORDINATED MORTGAGE PASSTHRU CERTIFICATES
POOL #: 4007
SERIES: 1987-S8
SELLER: RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC
MASTER SERVICER: RESIDENTIAL FUNDING CORPORATION
CLASS A STRIP
CUSIP Number 760920AN8 NA
Total Princ and Interest Distributed 99,502.52 1,480.11
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 71,168.01
Total Principal Prepayments 66,783.32
Principal Payoffs-In-Full 66,534.34
Principal Curtailments 248.98
Principal Liquidations 0.00
Scheduled Principal Due 4,384.69
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 28,334.51 1,480.11
Prepayment Interest Shortfall 461.18 33.78
Unpaid Interest Shortfall Distr (Paid) 0.00
Remaining Unpaid Interest Shortfall 0.00
BALANCES BY CLASS
INITIAL Scheduled Pool Balance 67,567,852.48
Curr Period BEGINNING Princ Balance 3,371,202.33
Curr Period ENDING Principal Balance 3,300,034.32
Change in Principal Balance 71,168.01
PER CERTIFICATE DATA BY CLASS
Principal Distributed 1.053282
Interest Distributed 0.419349
Total Distribution 1.472631
Total Principal Prepayments 0.988389
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 49.893584
ENDING Principal Balance 48.840302
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 10.250000% 0.333293%
Subordinated Unpaid Amounts
Period Ending Class Percentages 63.020622%
Prepayment Percentages 77.956624%
Trading Factors 4.884030%
Certificate Denominations 1,000
Sub-Servicer Fees 1,103.40
Master Servicer Fees 413.07
Percentage Interest
Curr Period Master Servicer Adv Amt 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Total Princ and Interest Distributed 32,282.50 34.16 133,299.29
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 20,928.09 92,096.10
Total Principal Prepayments 18,883.96 85,667.28
Principal Payoffs-In-Full 18,813.56 85,347.90
Principal Curtailments 70.40 319.38
Principal Liquidations 0.00 0.00
Scheduled Principal Due 2,546.42 6,931.11
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 11,354.41 34.16 41,203.19
Prepayment Interest Shortfall 267.05 0.78 762.79
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 1,957,831.69 5,329,034.02
Curr Period ENDING Principal Balance 1,936,401.31 5,236,435.63
Change in Principal Balance 21,430.38 92,598.39
PER CERTIFICATE DATA BY CLASS
Principal Distributed 1,369.923524
Interest Distributed 743.243811
Total Distribution 2,113.167335
Total Principal Prepayments 1,236.117631
Current Period Interest Shortfall
BEGINNING Principal Balance 512.627705
ENDING Principal Balance 507.016495
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 10.220000% 0.030000%
Subordinated Unpaid Amounts 323,820.86 378.62 324,199.48
Period Ending Class Percentages 36.979378%
Prepayment Percentages 22.043376%
Trading Factors 50.701649% 7.335273%
Certificate Denominations 250,000
Sub-Servicer Fees 647.46 1,750.86
Master Servicer Fees 242.39 655.46
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 639,872.37 4
Loans Delinquent TWO Payments 238,052.40 1
Loans Delinquent THREE + Payments 600,593.75 4
Total Unpaid Princ on Delinquent Loans 1,478,518.52 9
Loans in Foreclosure, INCL in Delinq 600,593.75 4
REO/Pending Cash Liquidations 0.00 0
Principal Balance New REO 0.00
Six Month Avg Delinquencies 2+ Pmts 22.3386%
Loans in Pool 42
Current Period Sub-Servicer Fee 1,750.86
Current Period Master Servicer Fee 655.46
Aggregate REO Losses (239,909.07)
................................................................................
SEC REPORT
DISTRIBUTION DATE: 06/26/95
MONTHLY Cutoff: May-95
DETERMINATION DATE: 06/20/95
RUN TIME/DATE: 06/12/95 04:22 PM
CERTIFICATEHOLDER STATEMENT
CONDUIT SENIOR SUBORDINATED MORTGAGE PASSTHRU CERTIFICATES
POOL #: 4008
SERIES: 1987-S9
SELLER: RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC
MASTER SERVICER: RESIDENTIAL FUNDING CORPORATION
CLASS A STRIP
CUSIP Number 760920AP3 NA
Total Princ and Interest Distributed 48,935.16 956.96
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 5,047.19
Total Principal Prepayments 15.37
Principal Payoffs-In-Full 0.00
Principal Curtailments 15.37
Principal Liquidations 0.00
Scheduled Principal Due 5,031.82
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 43,887.97 956.96
Prepayment Interest Shortfall 0.00 0.00
Unpaid Interest Shortfall Distr (Paid) 0.00
Remaining Unpaid Interest Shortfall 0.00 0.00
BALANCES BY CLASS
INITIAL Scheduled Pool Balance 61,838,309.47
Curr Period BEGINNING Princ Balance 5,015,768.14
Curr Period ENDING Princ Balance 5,010,720.95
Change in Principal Balance 5,047.19
PER CERTIFICATE DATA BY CLASS
Principal Distributed 0.081619
Interest Distributed 0.709721
Total Distribution 0.791341
Total Principal Prepayments 0.000249
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 81.111017
ENDING Principal Balance 81.029397
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 10.500000% 0.157929%
Subordinated Unpaid Amounts
Period Ending Class Percentages 68.980151%
Prepayment Percentages 81.388110%
Trading Factors 8.102940%
Certificate Denominations 1,000
Sub-Servicer Fees 1,583.29
Master Servicer Fees 507.50
Percentage Interest
Curr Period Master Servicer Adv Amt 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Total Princ and Interest Distributed 14,777.14 21.43 64,690.69
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 1,124.61 6,171.80
Total Principal Prepayments 3.52 18.89
Principal Payoffs-In-Full 0.00 0.00
Principal Curtailments 3.52 18.89
Principal Liquidations 0.00 0.00
Scheduled Principal Due 1,592.66 6,624.48
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 13,652.53 21.43 58,518.89
Prepayment Interest Shortfall 0.00 0.00 0.00
Unpaid Interest Shortfall Distr (Paid) 0.00 0.00
Remaining Unpaid Interest Shortfall 0.00 0.00
BALANCES BY CLASS
INITIAL Scheduled Pool Balance 3,772,628.96 65,610,938.43
Curr Period BEGINNING Princ Balance 2,255,549.39 7,271,317.53
Curr Period ENDING Princ Balance 2,253,283.10 7,264,004.05
Change in Principal Balance 2,266.29 7,313.48
PER CERTIFICATE DATA BY CLASS
Principal Distributed 74.524291
Interest Distributed 904.709299
Total Distribution 979.233590
Total Principal Prepayments 0.233259
Current Period Interest Shortfall
BEGINNING Principal Balance 597.872045
ENDING Principal Balance 597.271326
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 10.470000% 0.030000%
Subordinated Unpaid Amounts 571,583.11 1,061.90 572,645.01
Period Ending Class Percentages 31.019849%
Prepayment Percentages 18.611890%
Trading Factors 59.727133% 11.071331%
Certificate Denominations 250,000
Sub-Servicer Fees 712.00 2,295.29
Master Servicer Fees 228.22 735.72
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 967,986.24 5
Loans Delinquent TWO Payments 342,328.58 2
Loans Delinquent THREE + Payments 860,033.37 6
Total Unpaid Princ on Delinquent Loans 2,170,348.19 13
Loans in Foreclosure, INCL in Delinq 640,048.90 5
REO/Pending Cash Liquidations 219,984.47 1
Principal Balance New REO 0.00
Six Month Avg Delinquencies 2+ Pmts 13.0404%
Loans in Pool 53
Current Period Sub-Servicer Fee 2,295.29
Current Period Master Servicer Fee 735.72
Aggregate REO Losses (482,770.04)
................................................................................
CONDUIT SENIOR MORTGAGE PASS-THROUGH CERTIFICATES 13-Jun-95
1987-SA1, CLASS A, 7.50959958% PASS-THROUGH RATE (POOL 4009) 12:34 PM
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (SELLER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
DETERMINATION DATE: JUNE 20, 1995
DISTRIBUTION DATE: JUNE 26, 1995
ORIGINAL POOL BALANCE: $43,895,323.25
BEGINNING POOL BALANCE $7,263,644.69
ENDING POOL BALANCE $7,251,771.97
PRINCIPAL DISTRIBUTIONS $11,872.72
PRINCIPAL DISTRIBUTIONS
PRINCIPAL PREPAYMENTS IN FULL $0.00
PARTIAL PRINCIPAL PREPAYMENTS $1,884.35
LIQUIDATED MORTGAGE LOAN $0.00
SCHEDULED PAYMENTS DUE 6/1 $9,988.37
$11,872.72
INTEREST DUE ON BEG POOL BALANCE $45,455.89
PREPAYMENT INTEREST SHORTFALL $0.00
$45,455.89
TOTAL DISTRIBUTION DUE THIS PERIOD $57,328.61
UNPAID INTEREST SHORTFALL $0.00
ADVANCE BY MASTER SERVICER $0.00
RFC MANAGEMENT FEE $756.63
PERCENTAGE OF PRINCIPAL DUE ON NEXT DISTRIBUTION DATE 71.519903%
TOTAL PRINCIPAL PASS-THROUGH PER SINGLE CERTIFICATE $0.270478017
TOTAL INTEREST PASS-THROUGH PER SINGLE CERTIFICATE $1.035552005
TOTAL PRINCIPAL PREPAYMENT PASS-THROUGH PER SINGLE CERTIFICATE $0.042928263
REMAINING SPECIAL HAZARD LOSS AMOUNT $1,412,181.98
SCHEDULED PRINCIPAL BALANCE OF LOANS AFTER DISTRIBUTION $10,139,515.93
TRADING FACTOR 0.165206027
NUMBER OF LOANS DELINQUENT ONE MONTH 0
NUMBER OF LOANS DELINQUENT TWO OR MORE MONTHS 0
NUMBER OF LOANS IN FORECLOSURE 2
NUMBER OF REO PROPERTIES 0
ACTUAL PRINCIPAL BALANCE DELINQUENT ONE MONTH $0.00
ACTUAL PRINCIPAL BALANCE DELINQUENT TWO OR MORE MONTHS $0.00
ACTUAL PRINCIPAL BALANCE IN FORECLOSURE $634,680.96
ACTUAL PRINCIPAL BALANCE REO PROPERTIES $0.00
CONDUIT SUBORDINATED MORTGAGE PASS-THROUGH CERTIFICATES 13-Jun-95
1987-SA1, CLASS B, 7.47959958% PASS-THROUGH RATE (POOL 4009) 12:34 PM
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (SELLER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
DETERMINATION DATE: JUNE 20, 1995
DISTRIBUTION DATE: JUNE 26, 1995
ORIGINAL POOL BALANCE: $3,177,409.46
BEGINNING POOL BALANCE $2,891,720.42
ENDING POOL BALANCE $2,887,743.96
NET CHANGE TO PRINCIPAL BALANCE $3,976.46
PRINCIPAL DISTRIBUTIONS
PRINCIPAL PREPAYMENTS IN FULL $0.00
PARTIAL PRINCIPAL PREPAYMENTS $0.00
LIQUIDATED MORTGAGE LOAN $0.00
SCHEDULED PAYMENTS DUE 6/1 $3,976.46
$3,976.46
INTEREST DUE ON BEGINNING POOL BALANCE $18,024.09
PREPAYMENT INTEREST SHORTFALL $0.00
LOSS ON LIQUIDATED MORTGAGE $0.00
$18,024.09
TOTAL DISTRIBUTION DUE THIS PERIOD $22,000.55
PRINCIPAL DISTRIBUTION PER SINGLE CERTIFICATE $312.87
INTEREST DISTRIBUTION PER SINGLE CERTIFICATE $1,418.14
ESTIMATED UNPAID AMOUNT (AFTER TAKING INTO ACCOUNT
CURRENT DISTRIBUTION) $0.00
ADVANCE BY MASTER SERVICER $0.00
RFC MANAGEMENT FEE $301.22
PERCENTAGE OF PRINCIPAL DUE ON NEXT DISTRIBUTION DATE 28.480097%
REMAINING SPECIAL HAZARD LOSS AMOUNT $1,412,181.98
SCHEDULED PRINCIPAL BALANCE OF LOANS AFTER DISTRIBUTION $10,139,515.93
NUMBER OF LOANS DELINQUENT ONE MONTH 0
NUMBER OF LOANS DELINQUENT TWO OR MORE MONTHS 0
NUMBER OF LOANS IN FORECLOSURE 2
NUMBER OF REO PROPERTIES 0
ACTUAL PRINCIPAL BALANCE DELINQUENT ONE MONTH $0.00
ACTUAL PRINCIPAL BALANCE DELINQUENT TWO OR MORE MONTHS $0.00
ACTUAL PRINCIPAL BALANCE IN FORECLOSURE $634,680.96
ACTUAL PRINCIPAL BALANCE REO PROPERTIES $0.00
CONDUIT SUBORDINATED MORTGAGE PASS-THROUGH CERTIFICATES 13-Jun-95
1987-SA1, CLASS C, 0.03% PASS-THROUGH RATE (POOL 4009) 12:34 PM
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (SELLER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
DETERMINATION DATE: JUNE 20, 1995
DISTRIBUTION DATE: JUNE 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 6/1 $0.00
$0.00
INTEREST DUE ON BEGINNING POOL BALANCE AFTER DEDUCTING
CURRENT MONTH CLASS C UNPAID INTEREST AMOUNT $72.29
PREPAYMENT INTEREST SHORTFALL $0.00
LOSS ON LIQUIDATED MORTGAGE $0.00
TOTAL DISTRIBUTION DUE THIS PERIOD $72.29
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 $10,139,515.93
NUMBER OF LOANS DELINQUENT ONE MONTH 0
NUMBER OF LOANS DELINQUENT TWO OR MORE MONTHS 0
NUMBER OF LOANS IN FORECLOSURE 2
NUMBER OF REO PROPERTIES 0
ACTUAL PRINCIPAL BALANCE DELINQUENT ONE MONTH $0.00
ACTUAL PRINCIPAL BALANCE DELINQUENT TWO OR MORE MONTHS $0.00
ACTUAL PRINCIPAL BALANCE IN FORECLOSURE $634,680.96
ACTUAL PRINCIPAL BALANCE REO PROPERTIES $0.00
................................................................................
DISTRIBUTION DATE: 06/26/95
MONTHLY Cutoff: May-95
DETERMINATION DATE: 06/20/95
RUN TIME/DATE: 06/12/95 04:52 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 302,641.18
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 221,288.13
Total Principal Prepayments 201,397.85
Principal Payoffs-In-Full 198,625.23
Principal Curtailments 2,772.62
Principal Liquidations 0.00
Scheduled Principal Due 19,890.28
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 81,353.05
Prepayment Interest Shortfall 287.93
Unpaid Interest Shortfall Distr (Paid) 0.00
Remaining Unpaid Interest Shortfall 0.00
BALANCES BY CLASS
INITIAL Scheduled Pool Balance 173,064,503.72
Curr Period BEGINNING Princ Balance 9,511,885.83
Curr Period ENDING Princ Balance 9,290,597.70
Change in Principal Balance 221,288.13
PER CERTIFICATE DATA BY CLASS
Principal Distributed 1.278645
Interest Distributed 0.470074
Total Distribution 1.748719
Total Principal Prepayments 1.163716
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 54.961506
ENDING Principal Balance 53.682861
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 10.299659%
Subordinated Unpaid Amounts
Period Ending Class Percentages 65.186771%
Prepayment Percentages 79.259969%
Trading Factors 5.368286%
Certificate Denominations 1,000
Sub-Servicer Fees 2,721.24
Master Servicer Fees 968.47
Percentage Interest
Curr Period Master Servicer Adv Amt 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Total Princ and Interest Distributed 162,961.30 108.73 465,711.21
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 63,207.49 284,495.62
Total Principal Prepayments 52,699.97 254,097.82
Principal Payoffs-In-Full 51,974.45 250,599.68
Principal Curtailments 725.52 3,498.14
Principal Liquidations 0.00 0.00
Scheduled Principal Due 10,303.66 30,193.94
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 99,753.81 108.73 181,215.59
Prepayment Interest Shortfall 151.80 0.30 440.03
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 5,024,884.56 14,536,770.39
Curr Period ENDING Princ Balance 4,961,677.07 14,252,274.77
Change in Principal Balance 63,207.49 284,495.62
PER CERTIFICATE DATA BY CLASS
Principal Distributed 1,647.860590
Interest Distributed 2,600.647047
Total Distribution 4,248.507637
Total Principal Prepayments 1,373.922674
Current Period Interest Shortfall
BEGINNING Principal Balance 524.008103
ENDING Principal Balance 517.416661
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 10.279659% 0.020000%
Subordinated Unpaid Amounts 1,092,652.61 1,063.81 1,051,117.02
Period Ending Class Percentages 34.813229%
Prepayment Percentages 20.740031%
Trading Factors 51.741666% 7.802889%
Certificate Denominations 250,000
Sub-Servicer Fees 1,453.29 4,174.53
Master Servicer Fees 517.21 1,485.68
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 567,528.62 3
Loans Delinquent TWO Payments 71,445.15 1
Loans Delinquent THREE + Payments 785,275.90 5
Total Unpaid Principal on Delinq Loans 1,424,249.67 9
Loans in Foreclosure, INCL in Delinq 548,575.94 3
REO/Pending Cash Liquidations 236,699.96 2
Principal Balance New REO 0.00
Six Month Avg Delinquencies 2+ Pmts 10.5175%
Loans in Pool 106
Current Period Sub-Servicer Fee 4,174.53
Current Period Master Servicer Fee 1,485.68
Aggregate REO Losses (815,011.67)
................................................................................
Run: 06/27/95 14:57:08 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1988-3A (POOL 3085)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3085
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
760920AW8 25,441,326.74 5,114,960.25 7.4404 6,897.41
- --------------------------------------------------------------------------------
25,441,326.74 5,114,960.25 6,897.41
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
31,714.46 0.00 38,611.87 0.00 5,108,062.84
31,714.46 0.00 38,611.87 0.00 5,108,062.84
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
201.049273 0.271110 1.246573 0.000000 1.517683 200.778163
Determination Date 20-June-95
Distribution Date 26-June-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 06/27/95 14:57:08 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 1,581.42
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,545.14
SUBSERVICER ADVANCES THIS MONTH 1,162.10
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 1 152,876.09
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 5,108,062.84
ACTUAL UPAID PRINCIPAL BALANCE @ 05/31 5,115,217.62
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 39
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
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 527.00
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 6,370.41
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 8.1740%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.4404%
POOL TRADING FACTOR 0.200778163
................................................................................
Run: 06/27/95 14:57:08 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1988-3B (POOL 3086)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3086
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
760920AX6 38,297,875.16 8,294,497.51 7.5020 13,278.30
- --------------------------------------------------------------------------------
38,297,875.16 8,294,497.51 13,278.30
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
51,854.43 0.00 65,132.73 0.00 8,281,219.21
51,854.43 0.00 65,132.73 0.00 8,281,219.21
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
216.578530 0.346711 1.353977 0.000000 1.700688 216.231819
Determination Date 20-June-95
Distribution Date 26-June-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 06/27/95 14:57:08 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 2,721.96
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,728.02
SUBSERVICER ADVANCES THIS MONTH 2,428.03
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 191,300.97
(B) TWO MONTHLY PAYMENTS: 1 123,676.26
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 8,281,219.21
ACTUAL UPAID PRINCIPAL BALANCE @ 05/31 8,291,047.94
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 69
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
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 3,113.32
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 10,164.98
LOC AMOUNT AVAILABLE 1,959,799.33
BANKRUPTCY AMOUNT AVAILABLE 388,117.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,049,406.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.1458%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.5020%
POOL TRADING FACTOR 0.216231819
................................................................................
Run: 06/27/95 14:57:08 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1988-3C (POOL 3087)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3087
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
760920AY4 69,360,201.61 11,706,938.67 6.3239 177,883.85
- --------------------------------------------------------------------------------
69,360,201.61 11,706,938.67 177,883.85
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
61,480.80 0.00 239,364.65 0.00 11,529,054.82
61,480.80 0.00 239,364.65 0.00 11,529,054.82
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
168.784669 2.564639 0.886399 0.000000 3.451038 166.220030
Determination Date 20-June-95
Distribution Date 26-June-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 06/27/95 14:57:08 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1988-3C (POOL 3087)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 4,184.16
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,405.05
SUBSERVICER ADVANCES THIS MONTH 6,844.62
MASTER SERVICER ADVANCES THIS MONTH 773.72
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 684,627.10
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 2 319,025.69
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 11,529,054.82
ACTUAL UPAID PRINCIPAL BALANCE @ 05/31 11,423,474.11
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 84
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 123,333.09
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 160,558.90
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 881.99
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 16,442.96
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 7.0157%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.3315%
POOL TRADING FACTOR 0.166220030
................................................................................
Run: 06/27/95 14:57:08 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 1,187,975.97 8.5000 9,880.33
STRIP 0.00 0.00 0.2368 0.00
- --------------------------------------------------------------------------------
9,209,655.99 1,187,975.97 9,880.33
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
8,414.83 0.00 18,295.16 0.00 1,178,095.64
STRIP 234.45 0.00 234.45 0.00 0.00
8,649.28 0.00 18,529.61 0.00 1,178,095.64
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
128.992437 1.072823 0.913696 0.000000 1.986519 127.919614
STRIP 0.000000 0.000000 0.025457 0.000000 0.025457 0.000000
Determination Date 20-June-95
Distribution Date 26-June-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 06/27/95 14:57:08 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 247.49
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 217.80
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 1,178,095.64
ACTUAL UPAID PRINCIPAL BALANCE @ 05/31 1,186,636.35
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 7
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 9,880.33
LOC AMOUNT AVAILABLE 1,606,222.01
BANKRUPTCY AMOUNT AVAILABLE 696,851.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 640,045.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.2068%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.5000%
POOL TRADING FACTOR 0.127919614
................................................................................
Run: 06/27/95 14:57:08 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 3,025,378.86 9.2500 38,377.76
STRIP 0.00 0.00 0.0428 0.00
- --------------------------------------------------------------------------------
33,550,911.70 3,025,378.86 38,377.76
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
23,320.63 0.00 61,698.39 0.00 2,987,001.10
STRIP 107.81 0.00 107.81 0.00 0.00
23,428.44 0.00 61,806.20 0.00 2,987,001.10
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
90.172776 1.143866 0.695082 0.000000 1.838948 89.028910
STRIP 0.000000 0.000000 0.003213 0.000000 0.003213 0.000000
Determination Date 20-June-95
Distribution Date 26-June-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 06/27/95 14:57:08 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 630.29
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 554.65
SUBSERVICER ADVANCES THIS MONTH 0.00
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 2,987,001.10
ACTUAL UPAID PRINCIPAL BALANCE @ 05/31 3,013,753.19
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 24
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 4,955.20
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 33,422.56
LOC AMOUNT AVAILABLE 1,606,222.01
BANKRUPTCY AMOUNT AVAILABLE 696,851.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 640,045.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.7628%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 9.2500%
POOL TRADING FACTOR 0.089028910
................................................................................
Run: 06/27/95 14:57:08 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 1,266,460.51 9.7500 16,029.54
STRIP 0.00 0.00 0.1144 0.00
- --------------------------------------------------------------------------------
14,309,759.83 1,266,460.51 16,029.54
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
10,289.99 0.00 26,319.53 0.00 1,250,430.97
STRIP 120.78 0.00 120.78 0.00 0.00
10,410.77 0.00 26,440.31 0.00 1,250,430.97
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
88.503268 1.120182 0.719089 0.000000 1.839271 87.383086
STRIP 0.000000 0.000000 0.008440 0.000000 0.008440 0.000000
Determination Date 20-June-95
Distribution Date 26-June-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 06/27/95 14:57:08 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 263.85
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 232.18
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 1,250,430.97
ACTUAL UPAID PRINCIPAL BALANCE @ 05/31 1,265,531.57
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 9
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 928.95
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 15,100.59
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 10.3344%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 9.7500%
POOL TRADING FACTOR 0.087383086
................................................................................
Run: 06/27/95 14:57:08 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 33,154,687.63 6.4043 190,914.28
- --------------------------------------------------------------------------------
199,725,759.94 33,154,687.63 190,914.28
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
176,382.63 0.00 367,296.91 0.00 32,963,773.35
176,382.63 0.00 367,296.91 0.00 32,963,773.35
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
166.001059 0.955882 0.883124 0.000000 1.839006 165.045177
Determination Date 20-June-95
Distribution Date 26-June-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 06/27/95 14:57:08 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 12,086.35
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,889.33
SUBSERVICER ADVANCES THIS MONTH 17,401.83
MASTER SERVICER ADVANCES THIS MONTH 1,003.96
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 512,153.93
(B) TWO MONTHLY PAYMENTS: 2 218,746.56
(C) THREE OR MORE MONTHLY PAYMENTS: 2 499,088.31
(D) LOANS IN FORECLOSURE 6 1,305,709.93
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 32,963,773.35
ACTUAL UPAID PRINCIPAL BALANCE @ 05/31 32,868,477.41
AGGREGATE NUMBER 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 156,493.02
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 138,002.23
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 6,908.55
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 46,003.50
FSA GUARANTY INSURANCE POLICY 6,005,476.60
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 7.0979%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.4069%
POOL TRADING FACTOR 0.165045177
................................................................................
Run: 06/27/95 14:57:08 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-3A (POOL 3095)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3095
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
760920BH0 60,404,491.94 11,981,920.30 7.5526 102,832.66
- --------------------------------------------------------------------------------
60,404,491.94 11,981,920.30 102,832.66
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
74,869.77 0.00 177,702.43 0.00 11,879,087.64
74,869.77 0.00 177,702.43 0.00 11,879,087.64
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
198.361412 1.702401 1.239474 0.000000 2.941875 196.659011
Determination Date 20-June-95
Distribution Date 26-June-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 06/27/95 14:57:08 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-3A (POOL 3095)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 4,252.93
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,478.27
SUBSERVICER ADVANCES THIS MONTH 3,062.79
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 117,598.69
(B) TWO MONTHLY PAYMENTS: 1 57,670.70
(C) THREE OR MORE MONTHLY PAYMENTS: 1 127,987.78
(D) LOANS IN FORECLOSURE 1 102,674.22
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 11,879,087.64
ACTUAL UPAID PRINCIPAL BALANCE @ 05/31 11,895,496.90
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 91
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
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 86,185.73
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 2,173.27
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 14,473.66
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 8.2316%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.5526%
POOL TRADING FACTOR 0.196659011
................................................................................
Run: 06/27/95 14:57:08 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 4,707,302.85 7.7420 85,124.08
- --------------------------------------------------------------------------------
37,514,866.19 4,707,302.85 85,124.08
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
29,913.96 0.00 115,038.04 0.00 4,622,178.77
29,913.96 0.00 115,038.04 0.00 4,622,178.77
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
125.478332 2.269076 0.797389 0.000000 3.066465 123.209256
Determination Date 20-June-95
Distribution Date 26-June-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 06/27/95 14:57:08 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 1,668.74
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 965.96
SUBSERVICER ADVANCES THIS MONTH 1,365.93
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 176,550.87
(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 4,622,178.77
ACTUAL UPAID PRINCIPAL BALANCE @ 05/31 4,627,853.39
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 75,657.78
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 3,998.92
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 5,467.38
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 8.4240%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.7420%
POOL TRADING FACTOR 0.123209256
................................................................................
Run: 06/27/95 14:57:08 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-3C (POOL 3097)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3097
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
760920BJ6 80,948,485.59 15,571,259.63 5.8016 210,572.98
- --------------------------------------------------------------------------------
80,948,485.59 15,571,259.63 210,572.98
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
74,387.11 0.00 284,960.09 0.00 15,360,686.65
74,387.11 0.00 284,960.09 0.00 15,360,686.65
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
192.360111 2.601321 0.918944 0.000000 3.520265 189.758790
Determination Date 20-June-95
Distribution Date 26-June-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 06/27/95 14:57:08 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 4,991.73
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,176.31
SUBSERVICER ADVANCES THIS MONTH 4,776.30
MASTER SERVICER ADVANCES THIS MONTH 1,166.57
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 505,536.37
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 2 224,385.16
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 15,360,686.65
ACTUAL UPAID PRINCIPAL BALANCE @ 05/31 15,197,582.42
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 112
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 186,477.43
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 185,066.73
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 2,018.91
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 23,487.34
LOC AMOUNT AVAILABLE 11,922,835.93
BANKRUPTCY AMOUNT AVAILABLE 136,507.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,505,949.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 6.4478%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 5.8037%
POOL TRADING FACTOR 0.189758790
................................................................................
Run: 06/27/95 14:57:08 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 12,202,273.68 6.1001 551,030.06
- --------------------------------------------------------------------------------
42,805,537.40 12,202,273.68 551,030.06
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
61,909.42 0.00 612,939.48 0.00 11,651,243.62
61,909.42 0.00 612,939.48 0.00 11,651,243.62
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
285.062971 12.872869 1.446295 0.000000 14.319164 272.190103
Determination Date 20-June-95
Distribution Date 26-June-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 06/27/95 14:57:08 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 4,568.86
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,426.11
SUBSERVICER ADVANCES THIS MONTH 11,832.14
MASTER SERVICER ADVANCES THIS MONTH 1,125.38
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 9 1,178,046.66
(B) TWO MONTHLY PAYMENTS: 3 264,521.77
(C) THREE OR MORE MONTHLY PAYMENTS: 1 127,607.56
(D) LOANS IN FORECLOSURE 1 192,009.42
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 11,651,243.62
ACTUAL UPAID PRINCIPAL BALANCE @ 05/31 11,489,095.69
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 94
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 180,815.99
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 6,226.65
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 527,959.57
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 16,843.84
FSA GUARANTY INSURANCE POLICY 8,319,595.22
BANKRUPTCY AMOUNT AVAILABLE 497,233.28
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,002,097.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 6.8576%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.1076%
POOL TRADING FACTOR 0.272190103
................................................................................
Run: 06/27/95 14:57:08 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-SW1B (POOL 2001)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 2001
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
760920BL1 55,464,913.85 12,442,517.06 6.6942 12,404.57
- --------------------------------------------------------------------------------
55,464,913.85 12,442,517.06 12,404.57
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
69,405.85 0.00 81,810.42 0.00 12,430,112.49
69,405.85 0.00 81,810.42 0.00 12,430,112.49
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
224.331315 0.223647 1.251347 0.000000 1.474994 224.107668
Determination Date 20-June-95
Distribution Date 26-June-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 06/27/95 14:57:08 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-SW1B (POOL 2001)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 5,184.38
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,596.92
SUBSERVICER ADVANCES THIS MONTH 12,918.83
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 9 1,213,603.33
(B) TWO MONTHLY PAYMENTS: 1 203,666.10
(C) THREE OR MORE MONTHLY PAYMENTS: 2 218,427.51
(D) LOANS IN FORECLOSURE 2 295,140.26
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 12,430,112.49
ACTUAL UPAID PRINCIPAL BALANCE @ 05/31 12,456,948.88
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 88
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 848.33
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 11,556.24
FSA GUARANTY INSURANCE POLICY 8,319,595.22
BANKRUPTCY AMOUNT AVAILABLE 497,233.28
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,002,097.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.4442%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.6942%
POOL TRADING FACTOR 0.224107668
................................................................................
DISTRIBUTION DATE: 06/26/95
MONTHLY Cutoff: May-95
DETERMINATION DATE: 06/20/95
RUN TIME/DATE: 06/13/95 08:55 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 121,319.33
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 31,184.99
Total Principal Prepayments 5,023.42
Principal Payoffs-In-Full 0.00
Principal Curtailments 5,023.42
Principal Liquidations 0.00
Scheduled Principal Due 26,161.57
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 90,134.34
Prepayment Interest Shortfall 16.25
Unpaid Interest Shortfall Distr (Paid) 0.00
Remaining Unpaid Interest Shortfall 0.00
BALANCES BY CLASS
INITIAL Scheduled Pool Balance 151,041,172.86
Curr Period BEGINNING Princ Balance 17,571,947.09
Curr Period ENDING Princ Balance 17,540,762.10
Change in Principal Balance 31,184.99
PER CERTIFICATE DATA BY CLASS
Principal Distributed 0.206467
Interest Distributed 0.596753
Total Distribution 0.803220
Total Principal Prepayments 0.033259
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 116.338789
ENDING Principal Balance 116.132322
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 6.156444%
Subordinated Unpaid Amounts
Period Ending Class Percentages 63.041082%
Prepayment Percentages 100.000000%
Trading Factors 11.613232%
Certificate Denominations 1,000
Sub-Servicer Fees 6,396.68
Master Servicer Fees 1,806.78
Percentage Interest
Curr Period Master Servicer Adv Amt 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Total Princ and Interest Distributed 65,631.46 57.37 187,008.16
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 14,736.23 45,921.22
Total Principal Prepayments 0.00 5,023.42
Principal Payoffs-In-Full 0.00 0.00
Principal Curtailments 0.00 5,023.42
Principal Liquidations 0.00 0.00
Scheduled Principal Due 14,782.57 40,944.14
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 50,895.23 57.37 141,086.94
Prepayment Interest Shortfall 9.50 0.02 25.77
Unpaid Interest Shortfall Distr (Paid) 0.00 0.00
Remaining Unpaid Interest Shortfall 0.00 0.00
BALANCES BY CLASS
INITIAL Scheduled Pool Balance 12,070,244.91 163,111,417.77
Curr Period BEGINNING Princ Balance 10,298,906.68 27,870,853.77
Curr Period ENDING Princ Balance 10,283,573.40 27,824,335.50
Change in Principal Balance 15,333.28 46,518.27
PER CERTIFICATE DATA BY CLASS
Principal Distributed 305.218123
Interest Distributed 1,054.146589
Total Distribution 1,359.364712
Total Principal Prepayments 0.000000
Current Period Interest Shortfall
BEGINNING Principal Balance 853.247532
ENDING Principal Balance 851.977195
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 6.146444% 0.010000%
Subordinated Unpaid Amounts 966,925.26 749.01 769,170.99
Period Ending Class Percentages 36.958918%
Prepayment Percentages 0.000000%
Trading Factors 85.197719% 17.058484%
Certificate Denominations 250,000
Sub-Servicer Fees 3,750.16 10,146.84
Master Servicer Fees 1,059.25 2,866.03
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 1,354,299.55 7
Loans Delinquent TWO Payments 0.00 0
Loans Delinquent THREE + Payments 773,595.81 5
Total Unpaid Princ on Delinquent Loans 2,127,895.36 12
Loans in Foreclosure, INCL in Delinq 296,403.01 2
REO/Pending Cash Liquidations 367,810.77 2
Principal Balance New REO 0.00
Six Month Avg Delinquencies 2+ Pmts 5.4591%
Loans in Pool 171
Current Period Sub-Servicer Fee 10,146.84
Current Period Master Servicer Fee 2,866.03
Aggregate REO Losses (710,791.19)
................................................................................
SEC REPORT
DISTRIBUTION DATE: 06/26/95
MONTHLY Cutoff: May-95
DETERMINATION DATE: 06/20/95
RUN TIME/DATE: 06/19/95 10:26 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 482,412.14 425.35
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 471,960.29
Total Principal Prepayments 440,118.06
Principal Payoffs-In-Full 438,885.56
Principal Curtailments 1,232.50
Principal Liquidations 30,814.41
Scheduled Principal Due 1,027.82
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 10,451.85 425.35
Prepayment Interest Shortfall 423.37 71.46
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 1,245,636.01
Curr Period ENDING Princ Balance 773,675.72
Change in Principal Balance 471,960.29
PER CERTIFICATE DATA BY CLASS
Principal Distributed 4.313540
Interest Distributed 0.095526
Total Distribution 4.409066
Total Principal Prepayments 4.304146
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 11.384645
ENDING Principal Balance 7.071105
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 10.476786% 0.066397%
Subordinated Unpaid Amounts
Period Ending Class Percentages 10.972858%
Prepayment Percentages 100.000000%
Trading Factors 0.707111%
Certificate Denominations 1,000
Sub-Servicer Fees 208.18
Master Servicer Fees 81.22
Percentage Interest
Curr Period Master Servicer Adv Amt 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Total Princ and Interest Distributed 167,259.12 155.80 650,252.41
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 116,459.83 588,420.12
Total Principal Prepayments 0.00 440,118.06
Principal Payoffs-In-Full 0.00 438,885.56
Principal Curtailments 0.00 1,232.50
Principal Liquidations 111,259.45 142,073.86
Scheduled Principal Due 5,089.67 6,117.49
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 50,799.29 155.80 61,832.29
Prepayment Interest Shortfall 2,185.26 4.18 2,684.27
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 6,441,809.62 7,687,445.63
Curr Period ENDING Princ Balance 6,277,137.44 7,050,813.16
Change in Principal Balance 164,672.18 636,632.47
PER CERTIFICATE DATA BY CLASS
Principal Distributed 3,404.241836
Interest Distributed 1,484.916029
Total Distribution 4,889.157864
Total Principal Prepayments 0.000000
Current Period Interest Shortfall
BEGINNING Principal Balance 753.203154
ENDING Principal Balance 733.948998
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 10.456786% 0.020000%
Subordinated Unpaid Amounts 1,591,774.60 1,684.04 1,535,298.09
Period Ending Class Percentages 89.027142%
Prepayment Percentages 0.000000%
Trading Factors 73.394900% 5.976975%
Certificate Denominations 250,000
Sub-Servicer Fees 1,689.03 1,897.21
Master Servicer Fees 658.99 740.21
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 688,366.48 3
Loans Delinquent TWO Payments 0.00 0
Loans Delinquent THREE + Payments 1,565,543.11 6
Total Unpaid Princ on Delinquent Loans 2,253,909.59 9
Loans in Foreclosure, INCL in Delinq 1,053,086.13 3
REO/Pending Cash Liquidations 90,194.65 1
Principal Balance New REO 0.00
Six Month Avg Delinquencies 2+ Pmts 30.6870%
Loans in Pool 33
Current Period Sub-Servicer Fee 1,897.21
Current Period Master Servicer Fee 740.21
Aggregate REO Losses (1,244,433.38)
................................................................................
SEC REPORT
DISTRIBUTION DATE: 06/26/95
MONTHLY Cutoff: May-95
DETERMINATION DATE: 06/20/95
RUN TIME/DATE: 06/12/95 01:12 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 516,370.01
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 290,834.65
Total Principal Prepayments 237,422.20
Principal Payoffs-In-Full 0.00
Principal Curtailments 237,422.20
Principal Liquidations 0.00
Scheduled Principal Due 53,412.45
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 225,535.36
Prepayment Interest Shortfall 1,127.21
Unpaid Interest Shortfall Paid 0.00
Remaining Unpaid Interest Shortfall 0.00
BALANCES BY CLASS
INITIAL Scheduled Pool Balance 133,916,671.59
Current Period BEGINNING Prin Bal 35,377,653.95
Current Period ENDING Prin Bal 35,086,819.30
Change in Principal Balance 290,834.65
PER CERTIFICATE DATA BY CLASS
Principal Distributed 2.171758
Interest Distributed 1.684147
Total Distribution 3.855905
Total Principal Prepayments 1.772910
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 264.176622
ENDING Principal Balance 262.004864
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 7.688330%
Subordinated Unpaid Amounts
Period Ending Class Percentages 73.973046%
Prepayment Percentages 100.000000%
Trading Factors 26.200486%
Certificate Denominations 1,000
Sub-Servicer Fees 10,983.68
Master Servicer Fees 3,661.23
Percentage Interest
Current Period Master Servicer Advance 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Tot Prin & Int Distributed 89,324.14 88.29 605,782.44
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 17,119.49 307,954.14
Total Principal Prepayments 0.00 237,422.20
Principal Payoffs-In-Full 0.00 0.00
Principal Curtailments 0.00 237,422.20
Principal Liquidations 0.00 0.00
Scheduled Principal Due 18,262.58 71,675.03
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 72,204.65 88.29 297,828.30
Prepayment Interest Shortfall 393.43 0.51 1,521.15
Unpaid Interest Shortfall Paid 0.00 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 12,363,744.52 47,741,398.47
Current Period ENDING Prin Bal 12,345,077.99 47,431,897.29
Change in Principal Balance 18,666.53 309,501.18
PER CERTIFICATE DATA BY CLASS
Principal Distributed 300.949331
Interest Distributed 1,269.310073
Total Distribution 1,570.259404
Total Principal Prepayments 0.000000
Current Period Interest Shortfall
BEGINNING Principal Balance 869.385862
ENDING Principal Balance 868.073280
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 7.678330% 0.010000%
Subordinated Unpaid Amounts 1,804,875.71 1,517.57 1,806,393.28
Period Ending Class Percentages 26.026954%
Prepayment Percentages 0.000000%
Trading Factors 86.807328% 32.018743%
Certificate Denominations 250,000
Sub-Servicer Fees 3,864.54 14,848.22
Master Servicer Fees 1,288.18 4,949.41
Percentage Interest
Current Period Master Servicer Advance 0.00
MISCELLANEOUS POOL DATA
Initial Special Hazard Amount 1,483,753.94
Current Special Hazard Amount 1,108,839.00
Loans in Pool 216
Current Period Sub-Servicer Fee 14,848.22
Current Period Master Servicer Fee 4,949.41
POOL DELINQUENCY DATA Unpaid Number
Prin Bal of Loans
Loans Delinquent ONE Payment 1,313,307.42 5
Loans Delinquent TWO Payments 273,799.03 1
Loans Delinquent THREE + Payments 1,120,627.45 5
Tot Unpaid Prin on Delinquent Loans 2,707,733.90 11
Loans in Foreclosure, INCL in Delinq 1,107,927.98 5
REO/Pending Cash Liquidations 231,385.31 1
Principal Balance New REO 0.00
6 Mo Avg Delinquencies 2+ Payments 3.4259%
Aggregate REO Losses (1,706,014.33)
................................................................................
Run: 06/27/95 14:57:08 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-4A (POOL 3098)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3098
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
760920BS6 69,922,443.97 11,633,173.70 6.0467 19,261.01
- --------------------------------------------------------------------------------
69,922,443.97 11,633,173.70 19,261.01
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
58,618.59 0.00 77,879.60 0.00 11,613,912.69
58,618.59 0.00 77,879.60 0.00 11,613,912.69
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
166.372527 0.275462 0.838337 0.000000 1.113799 166.097065
Determination Date 20-June-95
Distribution Date 26-June-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 06/27/95 14:57:08 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-4A (POOL 3098)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 4,376.82
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,374.74
SUBSERVICER ADVANCES THIS MONTH 2,086.02
MASTER SERVICER ADVANCES THIS MONTH 1,594.89
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 159,556.89
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 148,165.53
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 11,613,912.69
ACTUAL UPAID PRINCIPAL BALANCE @ 05/31 11,395,797.00
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 55
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 234,057.23
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 2,542.01
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 16,719.00
LOC AMOUNT AVAILABLE 10,336,652.11
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 707,401.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 6.7481%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.0373%
POOL TRADING FACTOR 0.166097065
................................................................................
Run: 06/27/95 14:57:08 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 9,790,080.51 6.0008 15,143.40
- --------------------------------------------------------------------------------
74,994,327.48 9,790,080.51 15,143.40
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
48,956.93 0.00 64,100.33 0.00 9,774,937.11
48,956.93 0.00 64,100.33 0.00 9,774,937.11
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
130.544280 0.201927 0.652808 0.000000 0.854735 130.342353
Determination Date 20-June-95
Distribution Date 26-June-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 06/27/95 14:57:08 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 3,740.88
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,044.16
SUBSERVICER ADVANCES THIS MONTH 4,656.08
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 501,820.38
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 109,091.77
(D) LOANS IN FORECLOSURE 1 88,872.49
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 9,774,937.11
ACTUAL UPAID PRINCIPAL BALANCE @ 05/31 9,789,481.44
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 65
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 912.81
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 14,230.59
LOC AMOUNT AVAILABLE 10,336,652.11
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 707,401.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 6.7094%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.0008%
POOL TRADING FACTOR 0.130342353
................................................................................
Run: 06/27/95 14:57:08 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-4C (POOL 3100)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3100
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
760920BT4 37,402,303.81 8,667,222.95 7.7299 10,244.60
- --------------------------------------------------------------------------------
37,402,303.81 8,667,222.95 10,244.60
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
55,830.64 0.00 66,075.24 0.00 8,656,978.35
55,830.64 0.00 66,075.24 0.00 8,656,978.35
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
231.729655 0.273903 1.492706 0.000000 1.766609 231.455752
Determination Date 20-June-95
Distribution Date 26-June-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 06/27/95 14:57:08 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-4C (POOL 3100)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 3,106.60
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,756.63
SUBSERVICER ADVANCES THIS MONTH 4,380.87
MASTER SERVICER ADVANCES THIS MONTH 1,840.11
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 545,085.64
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 8,656,978.35
ACTUAL UPAID PRINCIPAL BALANCE @ 05/31 8,421,712.36
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 43
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 245,063.97
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 321.13
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 9,923.47
LOC AMOUNT AVAILABLE 10,336,652.11
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 707,401.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.4256%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.7329%
POOL TRADING FACTOR 0.231455752
................................................................................
Run: 06/27/95 14:57:08 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-4D (POOL 3101)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3101
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
760920BQ0 22,040,775.69 4,093,989.68 7.5301 11,035.18
- --------------------------------------------------------------------------------
22,040,775.69 4,093,989.68 11,035.18
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
25,690.13 0.00 36,725.31 0.00 4,082,954.50
25,690.13 0.00 36,725.31 0.00 4,082,954.50
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
185.746171 0.500671 1.165573 0.000000 1.666244 185.245499
Determination Date 20-June-95
Distribution Date 26-June-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 06/27/95 14:57:08 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 1,432.54
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 852.91
SUBSERVICER ADVANCES THIS MONTH 0.00
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 4,082,954.50
ACTUAL UPAID PRINCIPAL BALANCE @ 05/31 4,087,004.21
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 28
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 6,012.00
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 5,023.18
LOC AMOUNT AVAILABLE 10,336,652.11
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 707,401.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.2000%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.5301%
POOL TRADING FACTOR 0.185245499
................................................................................
Run: 06/27/95 14:57:08 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 2,900,545.80 8.5150 2,846.14
- --------------------------------------------------------------------------------
20,728,527.60 2,900,545.80 2,846.14
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
20,581.79 0.00 23,427.93 0.00 2,897,699.66
20,581.79 0.00 23,427.93 0.00 2,897,699.66
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
139.930142 0.137305 0.992921 0.000000 1.130226 139.792836
Determination Date 20-June-95
Distribution Date 26-June-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 06/27/95 14:57:08 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 1,255.62
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 604.28
SUBSERVICER ADVANCES THIS MONTH 5,755.95
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 1 226,923.56
(C) THREE OR MORE MONTHLY PAYMENTS: 2 456,861.84
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 2,897,699.66
ACTUAL UPAID PRINCIPAL BALANCE @ 05/31 2,902,055.19
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 13
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 2,846.14
LOC AMOUNT AVAILABLE 10,336,652.11
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 707,401.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.2845%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.5150%
POOL TRADING FACTOR 0.139792836
................................................................................
SEC REPORT
DISTRIBUTION DATE: 06/26/95
MONTHLY Cutoff: May-95
DETERMINATION DATE: 06/20/95
RUN TIME/DATE: 06/15/95 10:05 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 50,414.14 5,589.59
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 0.00 30,404.00 0.00
Total Principal Prepayments 0.00 28,645.50 0.00
Principal Payoffs-In-Full 0.00 28,645.50 0.00
Principal Curtailments 0.00 0.00 0.00
Principal Liquidations 0.00 0.00 0.00
Scheduled Principal Due 0.00 1,758.50 0.00
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 0.00 20,010.14 5,589.59
Prepayment Interest Shortfall 0.00 26.59 8.32
Unpaid Int Shortfall Distr (Paid) 0.00 0.00 0.00
Remaining Unpaid Interest Shortfall 0.00 0.00 0.00
Current Period Interest Shortfall 0.00 0.00 0.00
BALANCES BY CLASS
INITIAL Scheduled Pool Balance 40,158,085.00 41,198,000.00 10,000.00
Curr Period BEGINNING Princ Balance 0.00 2,434,843.40 10,000.00
Curr Period ENDING Princ Balance 0.00 2,404,439.40 10,000.00
Change in Principal Balance 0.00 30,404.00 0.00
PER CERTIFICATE DATA BY CLASS
Principal Distributed 0.000000 0.737997 0.000000
Interest Distributed 0.000000 0.485707 558.959000
Total Distribution 0.000000 1.223704 558.959000
Total Principal Prepayments 0.000000 0.695313 0.000000
Current Period Interest Shortfall 0.000000 0.000000 0.000000
BEGINNING Principal Balance 0.000000 59.101010 1,000.000000
ENDING Principal Balance 0.000000 58.363013 1,000.000000
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 9.875000% 9.875000% 1.003726%
Subordinated Unpaid Amounts
Period Ending Class Percentages 36.311956% 36.311956% 36.311956%
Prepayment Percentages 100.000000% 100.000000% 100.000000%
Trading Factors 0.000000% 5.836301% 100.000000%
Certificate Denominations 1,000 1,000 1,000
Sub-Servicer Fees 0.00 751.97 3.09
Master Servicer Fees 0.00 246.19 1.01
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 23,887.96 39.56 79,931.25
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 2,145.69 32,549.69
Total Principal Prepayments 0.00 28,645.50
Principal Payoffs-In-Full 0.00 28,645.50
Principal Curtailments 0.00 0.00
Principal Liquidations 0.00 0.00
Scheduled Principal Due 2,764.57 4,523.07
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 21,742.27 39.56 47,381.56
Prepayment Interest Shortfall 46.19 0.09 81.19
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 4,237,766.97 6,682,610.37
Curr Period ENDING Princ Balance 4,234,718.88 6,649,158.28
Change in Principal Balance 3,048.09 33,452.09
PER CERTIFICATE DATA BY CLASS
Principal Distributed 87.588780
Interest Distributed 887.536830
Total Distribution 975.125609
Total Principal Prepayments 0.000000
Current Period Interest Shortfall
BEGINNING Principal Balance 691.956132
ENDING Principal Balance 691.458430
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00 0.00
Passthru Rate 9.855000% 0.020000%
Subordinated Unpaid Amounts 1,207,052.61 1,701.25
Period Ending Class Percentages 63.688044%
Prepayment Percentages 0.000000%
Trading Factors 69.145843% 7.599871%
Certificate Denominations 250,000
Sub-Servicer Fees 1,308.79 2,063.85
Master Servicer Fees 428.48 675.68
Percentage Interest
Curr Period Master Servicer Adv Amt 0.00
Repurchased Principal Reprtd as Sch 0.00 0.00 0.00
MISCELLANEOUS POOL DATA
Initial Special Hazard Amount 1,749,808.00
Current Special Hazard Amount 1,058,166.00
POOL DELINQUENCY DATA
Unpaid Princ Number of
Balance Loans
Loans Delinquent ONE Payment 628,466.16 2
Loans Delinquent TWO Payments 196,512.98 1
Loans Delinquent THREE + Payments 1,202,215.87 4
Total Unpaid Princ on Delinq Loans 2,027,195.01 7
Lns in Foreclosure, INCL in Delinq 769,936.93 2
REO/Pending Cash Liquidations 432,278.94 2
Principal Balance New REO 243,126.43
Six Month Avg Delinquencies 2+ Pmts 25.4817%
Loans in Pool 28
Current Period Sub-Servicer Fee 2,063.85
Current Period Master Servicer Fee 695.19
Aggregate REO Losses (1,077,942.74)
................................................................................
SEC REPORT
DISTRIBUTION DATE: 06/26/95
MONTHLY Cutoff: May-95
DETERMINATION DATE: 06/20/95
RUN TIME/DATE: 06/13/95 11:24 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 594,551.29 5,847.43
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 457,470.35 63.44
Total Principal Prepayments 456,215.13 63.27
Principal Payoffs-In-Full 256,734.88 35.69
Principal Curtailments 12,156.96 1.69
Principal Liquidations 187,323.29 25.89
Scheduled Principal Due 1,255.22 0.17
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 137,080.94 5,783.99
Prepayment Interest Shortfall 372.24 14.09
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 21,345,030.77 2,961.31
Current Period ENDING Prin Bal 20,902,802.48 2,897.87
Change in Principal Balance 442,228.29 63.44
PER CERTIFICATE DATA BY CLASS
Principal Distributed 5.909835 6.344000
Interest Distributed 1.770881 578.399000
Total Distribution 5.893619 6.327000
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 270.033031 289.787000
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 8.5844% 0.2500%
Subordinated Unpaid Amounts
Period Ending Class Percentages 76.4669% 0.0106%
Prepayment Percentages 100.0000% 100.0000%
Trading Factors 27.0033% 28.9787%
Certificate Denominations 1,000 1,000
Sub-Servicer fees 9,639.79 1.34
Master Servicer Fees 2,181.41 0.30
Current Period Master Servicer Advanc 14,081.92 1.96
Deferred Interest Added to Principal 15,242.06
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Tot Principal and Interest Distr 0.00 0.00 600,398.72
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 0.00 0.00 457,533.79
Total Principal Prepayments
Principal Payoffs-In-Full
Principal Curtailments
Principal Liquidations
Scheduled Principal Due
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 0.00 0.00 142,864.93
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 6,482,558.26 151.96 27,830,702.30
Current Period ENDING Prin Bal 6,429,915.21 152.96 27,335,768.52
Change in Principal Balance 52,643.05 (1.00) 494,933.78
PER CERTIFICATE DATA BY CLASS
Principal Distributed 0.000000
Interest Distributed 0.000000
Total Principal Prepayments
Unpaid Interest Shortfall Paid
Current Period Interest Shortfall
Unpaid Interest Shortfall Remaining
ENDING Principal Balance 866.136498
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00 0.00
Passthru Rate 8.5844% 8.5844%
Subordinated Unpaid Amounts 1,336,083.38 436.95
Period Ending Class Percentages 23.5219% 0.0006% 100.0000%
Prepayment Percentages 0.0000% 0.0000%
Trading Factors 86.6137%
Certificate Denominations 250,000
Sub-Servicer fees 2,927.64 12,568.77
Master Servicer Fees 662.50 2,844.21
Cur Period Master Servicer Advance 14,083.88
Deferred Interest Added to Principal 4,629.08 2.21 19,873.35
OTHER OTHER
MISCELLANEOUS POOL DATA
Initial Special Hazard Amount 1,935,824.00
Current Special Hazard Amount 1,215,639.00
Suspense Net (charges)/Recoveries (5,286.70)
Unpaid Number
POOL DELINQUENCY DATA Prin Bal of Loans
Loans Delinquent ONE Payment 871,372.29 5
Loans Delinquent TWO Payments 578,945.33 2
Loans Delinquent THREE + Payments 1,063,285.36 6
Tot Unpaid Principal on Delinq Loans 2,513,602.98 13
Loans in Foreclosure (incl in delinq) 605,919.82 3
REO/Pending Cash Liquidations 457,365.54 3
6 Mo Avg Delinquencies 2+ Payments 7.9505%
Loans in Pool 136
Current Period Sub-Servicer Fee 12,568.83
Current Period Master Servicer Fee 2,844.23
Aggregate REO Losses (1,251,015.33)
................................................................................
Run: 06/27/95 14:57:08 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 29,022,139.86 7.4083 688,546.12
- --------------------------------------------------------------------------------
87,338,199.16 29,022,139.86 688,546.12
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
175,936.87 0.00 864,482.99 0.00 28,333,593.74
175,936.87 0.00 864,482.99 0.00 28,333,593.74
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
332.296065 7.883677 2.014432 0.000000 9.898109 324.412388
Determination Date 20-June-95
Distribution Date 26-June-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 06/27/95 14:57:08 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-5A (POOL 3105)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 9,786.42
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 8,923.97
SUBSERVICER ADVANCES THIS MONTH 21,344.82
MASTER SERVICER ADVANCES THIS MONTH 4,879.01
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,475,748.12
(B) TWO MONTHLY PAYMENTS: 2 208,456.23
(C) THREE OR MORE MONTHLY PAYMENTS: 1 312,014.56
(D) LOANS IN FORECLOSURE 4 808,727.46
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 28,333,593.74
ACTUAL UPAID PRINCIPAL BALANCE @ 05/31 27,632,637.96
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 126
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 741,515.66
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 649,527.64
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 6,530.13
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 32,488.35
MORTGAGE POOL INSURANCE 9,736,421.25
SPECIAL HAZARD LOSS COVERAGE 1,996,946.00
BANKRUPTCY BOND 107,688.00
MORTGAGE REPURCHASE BOND 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.2465%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.4371%
POOL TRADING FACTOR 0.324412388
................................................................................
Run: 06/27/95 14:57:08 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-5B (POOL 3106)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3106
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
760920CE6 62,922,765.27 15,355,498.73 7.8407 103,543.83
- --------------------------------------------------------------------------------
62,922,765.27 15,355,498.73 103,543.83
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
100,164.59 0.00 203,708.42 0.00 15,251,954.90
100,164.59 0.00 203,708.42 0.00 15,251,954.90
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
244.037252 1.645570 1.591866 0.000000 3.237436 242.391682
Determination Date 20-June-95
Distribution Date 26-June-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 06/27/95 14:57:08 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-5B (POOL 3106)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 6,132.44
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,769.55
SUBSERVICER ADVANCES THIS MONTH 12,565.11
MASTER SERVICER ADVANCES THIS MONTH 1,412.53
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 808,042.12
(B) TWO MONTHLY PAYMENTS: 1 303,867.81
(C) THREE OR MORE MONTHLY PAYMENTS: 1 200,499.33
(D) LOANS IN FORECLOSURE 2 296,473.84
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 15,251,954.90
ACTUAL UPAID PRINCIPAL BALANCE @ 05/31 15,086,843.67
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 97
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 184,648.35
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 84,947.93
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 2,685.91
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 15,909.99
MORTGAGE POOL INSURANCE 9,736,421.25
SPECIAL HAZARD LOSS COVERAGE 1,996,946.00
BANKRUPTCY BOND 107,688.00
MORTGAGE REPURCHASE BOND 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.7023%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.8388%
POOL TRADING FACTOR 0.242391682
................................................................................
SEC REPORT
DISTRIBUTION DATE: 06/26/95
MONTHLY Cutoff: May-95
DETERMINATION DATE: 06/20/95
RUN TIME/DATE: 06/13/95 11:31 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 171,452.30 6,167.00
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 112,890.93 0.00
Total Principal Prepayments 107,905.32 0.00
Principal Payoffs-In-Full 0.00 0.00
Principal Curtailments 52.34 0.00
Principal Liquidations 107,852.98 0.00
Scheduled Principal Due 4,985.61 0.00
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 58,561.37 6,167.00
Prepayment Interest Shortfall 0.24 (0.04)
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 7,027,393.12 10,000.00
Current Period ENDING Prin Bal 6,914,502.19 10,000.00
Change in Principal Balance 112,890.93 0.00
PER CERTIFICATE DATA BY CLASS
Principal Distributed 0.978858 0.000000
Interest Distributed 0.507776 616.700000
Total Distribution 1.486634 616.700000
Total Principal Prepayments 0.935629 0.000000
Current Period Interest Shortfall 0.000000 0.000000
BEGINNING Principal Balance 60.933354 1,000.000000
ENDING Principal Balance 59.954496 1,000.000000
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 10.000000% 0.579861%
Subordinated Unpaid Amounts
Period Ending Class Percentages 55.141528%
Prepayment Percentages 100.000000% 100.000000%
Trading Factors 5.995450% 100.000000%
Certificate Denominations 1,000 1,000
Sub-Servicer fees 1,636.64 2.33
Master Servicer Fees 628.28 0.89
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 66,296.43 42.52 243,958.25
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 60,504.86 173,395.79
Total Principal Prepayments 59,671.52 167,576.84
Principal Payoffs-In-Full 0.00 0.00
Principal Curtailments 0.00 52.34
Principal Liquidations 59,671.52 167,524.50
Scheduled Principal Due 2,839.53 7,825.14
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 5,791.57 42.52 70,562.46
Prepayment Interest Shortfall 0.20 0.00 0.40
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 5,724,983.15 12,762,376.27
Current Period ENDING Prin Bal 5,633,187.95 12,557,690.14
Change in Principal Balance 91,795.20 204,686.13
PER CERTIFICATE DATA BY CLASS
Principal Distributed 1,742.361866
Interest Distributed 166.780168
Total Distribution 1,909.142034
Total Principal Prepayments 0.000000
Current Period Interest Shortfall
BEGINNING Principal Balance 659.450651
ENDING Principal Balance 648.876925
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 10.000000% 10.000000%
Subordinated Unpaid Amounts 3,783,323.38 2,392.65
Period Ending Class Percentages 44.858472%
Prepayment Percentages 0.000000%
Trading Factors 64.887692% 10.125486%
Certificate Denominations 250,000.00
Sub-Servicer fees 1,333.31 2,972.28
Master Servicer Fees 511.84 1,141.01
Per Certificate % Interest in Pool
Cur Period Master Servicer Advance 0.00
MISCELLANEOUS POOL DATA
Initial Special Hazard Amount 2,232,371.00
Current Special Hazard Amount 1,280,734.00
Unpaid Number
POOL DELINQUENCY DATA Prin Bal of Loans
Loans Delinquent ONE Payment 685,641.19 3
Loans Delinquent TWO Payments 239,196.75 1
Loans Delinquent THREE + Payments 5,312,397.19 20
Tot Unpaid Principal on Delinq Loans 6,237,235.13 24
Loans in Foreclosure (incl in delinq) 3,387,978.37 11
REO/Pending Cash Liquidations 1,633,853.14 8
6 Mo Avg Delinquencies 2+ Payments 49.2920%
Loans in Pool 43
Current Period Sub-Servicer Fee 2,972.28
Current Period Master Servicer Fee 1,141.02
Aggregate REO Losses (3,039,605.43)
................................................................................
Run: 06/27/95 14:57:08 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-7 (POOL 3108)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3108
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
760920CG1 120,931,254.07 9,560,745.95 10.0000 6,323.64
- --------------------------------------------------------------------------------
120,931,254.07 9,560,745.95 6,323.64
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
79,672.88 0.00 85,996.52 0.00 9,554,422.31
79,672.88 0.00 85,996.52 0.00 9,554,422.31
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
79.059347 0.052291 0.658828 0.000000 0.711119 79.007056
Determination Date 20-June-95
Distribution Date 26-June-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 06/27/95 14:57:08 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-7 (POOL 3108)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 3,187.40
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 8,958.44
SUBSERVICER ADVANCES THIS MONTH 27,121.06
MASTER SERVICER ADVANCES THIS MONTH 6,278.42
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 472,709.41
(B) TWO MONTHLY PAYMENTS: 1 262,121.99
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 5 1,982,208.57
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 9,554,422.31
ACTUAL UPAID PRINCIPAL BALANCE @ 05/31 8,860,128.02
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 34
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 3
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 700,812.67
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 179.23
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 6,144.41
MORTGAGE POOL INSURANCE 4,526,839.03
SPECIAL HAZARD LOSS COVERAGE 1,516,886.00
BANKRUPTCY BOND 100,000.00
MORTGAGE REPURCHASE BOND 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 11.6450%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 10.0000%
POOL TRADING FACTOR 0.079007056
................................................................................
SEC REPORT
DISTRIBUTION DATE: 06/26/95
MONTHLY Cutoff: May-95
DETERMINATION DATE: 06/20/95
RUN TIME/DATE: 06/13/95 11:39 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 445,172.83 2,350.88
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 390,365.15
Total Principal Prepayments 250,532.81
Principal Payoffs-In-Full 250,003.24
Principal Curtailments 529.57
Principal Liquidations 135,607.09
Scheduled Principal Due 4,225.25
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 54,807.68 2,350.88
Prepayment Interest Shortfall 180.31 49.15
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 6,820,842.31
Current Period ENDING Prin Bal 6,430,477.16
Change in Principal Balance 390,365.15
PER CERTIFICATE DATA BY CLASS
Principal Distributed 2.602952
Interest Distributed 0.365457
Total Distribution 2.968409
Total Principal Prepayments 2.574778
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 45.481321
ENDING Principal Balance 42.878369
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 9.674112% 0.231562%
Subordinated Unpaid Amounts
Period Ending Class Percentages 55.043934%
Prepayment Percentages 100.000000%
Trading Factors 4.287837%
Certificate Denominations 1,000
Sub-Servicer Fees 1,936.49
Master Servicer Fees 604.65
Percentage Interest
Current Period Master Servicer Advance 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Tot Principal and Interest Distr 68,764.03 0.00 516,287.74
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 59,856.95 450,222.10
Total Principal Prepayments 0.00 250,532.81
Principal Payoffs-In-Full 0.00 250,003.24
Principal Curtailments 0.00 529.57
Principal Liquidations 59,101.39 194,708.48
Scheduled Principal Due 2,351.92 6,577.17
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 8,907.08 0.00 66,065.64
Prepayment Interest Shortfall 141.75 0.00 371.21
Unpaid Interest Shortfall Paid 0.00 0.00
Remaining Unpaid Interest Shortfall 0.00 0.00
BALANCES BY CLASS
INITIAL Scheduled Pool Balance 12,599,121.61 162,569,311.08
Current Period BEGINNING Prin Bal 5,361,890.39 12,182,732.70
Current Period ENDING Prin Bal 5,251,967.64 11,682,444.80
Change in Principal Balance 109,922.75 500,287.90
PER CERTIFICATE DATA BY CLASS
Principal Distributed 1,187.720697
Interest Distributed 176.740099
Total Distribution 1,364.460796
Total Principal Prepayments 0.000000
Current Period Interest Shortfall
BEGINNING Principal Balance 425.576525
ENDING Principal Balance 416.851889
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 9.674112% 0.000000%
Subordinated Unpaid Amounts 8,345,723.90 0.00 8,345,723.90
Period Ending Class Percentages 44.956066%
Prepayment Percentages 0.000000%
Trading Factors 41.685189% 7.186132%
Certificate Denominations 250,000
Sub-Servicer Fees 1,581.59 3,518.08
Master Servicer Fees 493.84 1,098.49
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 782,852.36 4
Loans Delinquent TWO Payments 246,768.48 1
Loans Delinquent THREE + Payments 4,319,094.57 14
Tot Unpaid Principal on Delinq Loans 5,348,715.41 19
Loans in Foreclosure, INCL in Delinq 2,952,696.18 9
REO/Pending Cash Liquidations 1,366,398.39 5
Principal Balance New REO 0.00
6 Mo Avg Delinquencies 2+ Payments 47.8872%
Loans in Pool 37
Current Period Sub-Servicer Fee 3,518.08
Current Period Master Servicer Fee 1,098.49
Aggregate REO Losses (7,489,578.91)
................................................................................
Run: 06/23/95 10:37:16 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 15,301,837.96 9.000000 % 508,283.80
A-5 760920CQ9 2,388,000.00 2,388,000.00 9.000000 % 0.00
A-6 760920CJ5 100,000.00 14,407.99 1237.750000 % 413.99
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 10,000.00 722.62 0.527073 % 20.76
B 17,727,586.62 8,611,751.16 10.000000 % 55,410.34
R-I 0.00 0.00 10.000000 % 0.00
R-II 0.00 0.00 0.000000 % 0.00
- -------------------------------------------------------------------------------
262,737,586.62 26,316,719.73 564,128.89
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 114,136.02 622,419.82 0.00 0.00 14,793,554.16
A-5 17,812.03 17,812.03 0.00 0.00 2,388,000.00
A-6 14,779.95 15,193.94 0.00 0.00 13,994.00
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 11,495.79 11,516.55 0.00 0.00 701.86
B 71,372.40 126,782.74 0.00 74,795.63 8,481,551.19
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
- -------------------------------------------------------------------------------
229,596.19 793,725.08 0.00 74,795.63 25,677,801.21
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 787.374599 26.154358 5.873007 32.027365 0.000000 761.220241
A-5 1000.000000 0.000000 7.458974 7.458974 0.000000 1000.000000
A-6 144.079900 4.139900 147.799500 151.939400 0.000000 139.940000
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 72.262000 2.076000 1149.579000 1151.655000 0.000000 70.186000
B 121445.620000 781.414035 1006.516024 1787.930059 0.000000 119609.501400
_______________________________________________________________________________
DETERMINATION DATE 20-June-95
DISTRIBUTION DATE 26-June-95
Run: 06/23/95 10:37:18 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1990-S1 (POOL # 4020)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4020
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 7,931.80
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,452.29
SUBSERVICER ADVANCES THIS MONTH 72,512.33
MASTER SERVICER ADVANCES THIS MONTH 18,340.80
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 2,059,644.26
(B) TWO MONTHLY PAYMENTS: 5 1,125,647.80
(C) THREE OR MORE MONTHLY PAYMENTS: 1 190,881.63
FORECLOSURES
NUMBER OF LOANS 17
AGGREGATE PRINCIPAL BALANCE 4,309,587.94
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 25,677,801.21
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 98
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 1,949,648.61
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 241,039.37
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 67.27650240 % 32.72349760 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 66.96932450 % 33.03067550 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.5174 %
BANKRUPTCY AMOUNT AVAILABLE 0.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,167,569.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 11.03862774
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 284.10
POOL TRADING FACTOR: 9.77317389
................................................................................
Run: 06/27/95 14:57:08 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 13,934,757.50 10.5000 2,000,050.44
- --------------------------------------------------------------------------------
193,971,603.35 13,934,757.50 2,000,050.44
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
111,139.31 0.00 2,111,189.75 5,597.90 11,929,109.16
111,139.31 0.00 2,111,189.75 5,597.90 11,929,109.16
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
71.839162 10.311048 0.572967 0.000000 10.884015 61.499255
Determination Date 20-June-95
Distribution Date 26-June-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 06/27/95 14:57:08 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 4,050.94
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,989.64
SUBSERVICER ADVANCES THIS MONTH 41,473.91
MASTER SERVICER ADVANCES THIS MONTH 15,318.56
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 434,051.72
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 3 847,059.86
(D) LOANS IN FORECLOSURE 9 2,940,859.51
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 11,929,109.16
ACTUAL UPAID PRINCIPAL BALANCE @ 05/31 10,207,930.19
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 36
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 7
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 1,737,988.87
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 1,651,893.48
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 28.99
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 346,736.64
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 1,391.33
MORTGAGE POOL INSURANCE 3,843,403.37
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 11.5380%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 10.5000%
POOL TRADING FACTOR 0.061499255
................................................................................
Run: 06/27/95 14:57:08 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1990-3A (POOL 3118)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3118
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
760920DB1 46,306,707.62 13,852,539.65 7.3554 174,548.94
- --------------------------------------------------------------------------------
46,306,707.62 13,852,539.65 174,548.94
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
84,717.79 0.00 259,266.73 0.00 13,677,990.71
84,717.79 0.00 259,266.73 0.00 13,677,990.71
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
299.147583 3.769409 1.829493 0.000000 5.598902 295.378173
Determination Date 20-June-95
Distribution Date 26-June-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 06/27/95 14:57:08 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1990-3A (POOL 3118)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 5,175.63
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,411.69
SUBSERVICER ADVANCES THIS MONTH 6,161.50
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 812,236.07
(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 13,677,990.71
ACTUAL UPAID PRINCIPAL BALANCE @ 05/31 13,693,744.61
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 60
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 153,161.54
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 5,969.66
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 15,417.74
FSA GUARANTY INSURANCE POLICY 5,564,361.10
BANKRUPTCY AMOUNT AVAILABLE 104,540.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,092,879.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.1858%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.3554%
POOL TRADING FACTOR 0.295378173
................................................................................
Run: 06/27/95 14:57:08 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 3,733,585.57 7.3180 5,484.89
- --------------------------------------------------------------------------------
19,212,019.52 3,733,585.57 5,484.89
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
22,768.65 0.00 28,253.54 0.00 3,728,100.68
22,768.65 0.00 28,253.54 0.00 3,728,100.68
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
194.335924 0.285493 1.185125 0.000000 1.470618 194.050432
Determination Date 20-June-95
Distribution Date 26-June-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 06/27/95 14:57:08 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 1,229.49
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,173.83
SUBSERVICER ADVANCES THIS MONTH 1,758.37
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 230,375.06
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 3,728,100.68
ACTUAL UPAID PRINCIPAL BALANCE @ 05/31 3,732,197.72
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 1,160.21
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 4,324.68
FSA GUARANTY INSURANCE POLICY 5,564,361.10
BANKRUPTCY AMOUNT AVAILABLE 104,540.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,092,879.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.0882%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.3180%
POOL TRADING FACTOR 0.194050432
................................................................................
Run: 06/27/95 14:57:08 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1990-3C (POOL 3120)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3120
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
760920DD7 15,507,832.37 3,119,966.26 7.8791 3,851.99
- --------------------------------------------------------------------------------
15,507,832.37 3,119,966.26 3,851.99
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
20,485.44 0.00 24,337.43 0.00 3,116,114.27
20,485.44 0.00 24,337.43 0.00 3,116,114.27
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
201.186483 0.248390 1.320974 0.000000 1.569364 200.938093
Determination Date 20-June-95
Distribution Date 26-June-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 06/27/95 14:57:08 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 1,184.58
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 979.55
SUBSERVICER ADVANCES THIS MONTH 1,903.97
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: 1 256,495.18
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 3,116,114.27
ACTUAL UPAID PRINCIPAL BALANCE @ 05/31 3,119,259.03
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 13
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 693.85
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 3,158.14
FSA GUARANTY INSURANCE POLICY 5,564,361.10
BANKRUPTCY AMOUNT AVAILABLE 104,540.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,092,879.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.7098%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.8791%
POOL TRADING FACTOR 0.200938093
................................................................................
Run: 06/23/95 10:37:19 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1990-4 (POOL # 4022)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4022
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A1 760920DE5 17,929,000.35 0.00 9.750000 % 0.00
A2 760920DF2 52,071,844.00 0.00 9.750000 % 0.00
Z1 760920DG0 30,000,000.00 0.00 9.750000 % 0.00
Z2 760920DH8 18,000,000.00 10,242,850.74 9.750000 % 1,010,198.92
R 0.00 0.00 0.000000 % 0.00
- -------------------------------------------------------------------------------
118,000,844.35 10,242,850.74 1,010,198.92
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A1 0.00 0.00 0.00 0.00 0.00
A2 0.00 0.00 0.00 0.00 0.00
Z1 0.00 0.00 0.00 0.00 0.00
Z2 80,070.81 1,090,269.73 0.00 0.00 9,232,651.82
R 0.00 0.00 0.00 0.00 0.00
- -------------------------------------------------------------------------------
80,070.81 1,090,269.73 0.00 0.00 9,232,651.82
===============================================================================
Run: 06/23/95 10:37:19
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1990-4 (POOL # 4022)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4022
___________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
Z1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
Z2 569.047264 56.122162 4.448378 60.570540 0.000000 512.925102
_______________________________________________________________________________
DETERMINATION DATE 20-June-95
DISTRIBUTION DATE 26-June-95
Run: 06/23/95 10:37:20 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1990-4 (POOL # 4022)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4022
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 2,456.81
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,922.64
SPREAD 3,602.92
SUBSERVICER ADVANCES THIS MONTH 16,405.99
MASTER SERVICER ADVANCES THIS MONTH 1,988.12
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 1 222,343.25
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 6
AGGREGATE PRINCIPAL BALANCE 1,579,030.31
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 9,232,651.82
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 42
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 214,660.65
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 548,891.40
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 100.00000000 % 0.00000000 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 100.00000000 % 0.00000000 %
LETTER OF CREDIT - TOTAL AVAILABLE AMOUNT 5,466,426.35
BANKRUPTCY AMOUNT AVAILABLE 103,288.00
FRAUD AMOUNT AVAILABLE 1,180,008.00
SPECIAL HAZARD AMOUNT AVAILABLE 990,168.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 10.77940000
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 297.48
POOL TRADING FACTOR: 7.82422522
................................................................................
Run: 06/27/95 14:57:08 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 21,307,468.52 9.9978 771,172.73
- --------------------------------------------------------------------------------
199,971,518.09 21,307,468.52 771,172.73
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
175,328.72 0.00 946,501.45 0.00 20,536,295.79
175,328.72 0.00 946,501.45 0.00 20,536,295.79
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
106.552517 3.856413 0.876768 0.000000 4.733181 102.696104
Determination Date 20-June-95
Distribution Date 26-June-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 06/27/95 14:57:08 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 5,449.71
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 10,321.86
SUBSERVICER ADVANCES THIS MONTH 63,072.76
MASTER SERVICER ADVANCES THIS MONTH 6,858.63
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 10 2,440,918.86
(B) TWO MONTHLY PAYMENTS: 2 726,179.70
(C) THREE OR MORE MONTHLY PAYMENTS: 2 639,712.30
(D) LOANS IN FORECLOSURE 8 2,674,863.23
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 20,536,295.79
ACTUAL UPAID PRINCIPAL BALANCE @ 05/31 19,822,870.54
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 72
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 741,298.58
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 519,261.76
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 593.13
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 237,163.29
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 14,154.55
LOC AMOUNT AVAILABLE 4,230,251.89
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 10.9336%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 9.9857%
POOL TRADING FACTOR 0.102696104
................................................................................
Run: 06/27/95 14:57:08 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1990-6 (POOL 3127)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3127
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
A 760920DK1 100,033,801.56 7,379,274.88 9.5000 5,205.33
S 760920DL9 0.00 0.00 0.8513 0.00
- --------------------------------------------------------------------------------
100,033,801.56 7,379,274.88 5,205.33
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 58,418.09 0.00 63,623.42 0.00 7,374,069.55
S 5,234.88 0.00 5,234.88 0.00 0.00
63,652.97 0.00 68,858.30 0.00 7,374,069.55
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 73.767814 0.052036 0.583984 0.000000 0.636020 73.715778
S 0.000000 0.000000 0.052331 0.000000 0.052331 0.000000
Determination Date 20-June-95
Distribution Date 26-June-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 06/27/95 14:57:08 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 1,936.23
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 746.99
SUBSERVICER ADVANCES THIS MONTH 17,139.17
MASTER SERVICER ADVANCES THIS MONTH 1,989.20
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 469,550.25
(B) TWO MONTHLY PAYMENTS: 2 621,461.73
(C) THREE OR MORE MONTHLY PAYMENTS: 1 233,475.60
(D) LOANS IN FORECLOSURE 2 496,984.06
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 7,374,069.55
ACTUAL UPAID PRINCIPAL BALANCE @ 05/31 7,162,790.81
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 27
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 220,252.74
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 145.61
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 5,059.72
LOC AMOUNT AVAILABLE 6,064,226.41
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,201,614.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 10.8117%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 9.5000%
POOL TRADING FACTOR 0.073715778
................................................................................
Run: 06/27/95 14:57:08 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 8,357,563.41 10.5000 842,436.90
S 760920ED6 0.00 0.00 0.5949 0.00
- --------------------------------------------------------------------------------
95,187,660.42 8,357,563.41 842,436.90
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 70,471.53 0.00 912,908.43 0.00 7,515,126.51
S 3,992.63 0.00 3,992.63 0.00 0.00
74,464.16 0.00 916,901.06 0.00 7,515,126.51
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 87.800912 8.850274 0.740343 0.000000 9.590617 78.950638
S 0.000000 0.000000 0.041945 0.000000 0.041945 0.000000
Determination Date 20-June-95
Distribution Date 26-June-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 06/27/95 14:57:08 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1990-8 (POOL 3129)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 2,659.10
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 670.82
SUBSERVICER ADVANCES THIS MONTH 16,359.03
MASTER SERVICER ADVANCES THIS MONTH 6,984.61
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 1 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 5 1,648,926.08
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 7,515,126.51
ACTUAL UPAID PRINCIPAL BALANCE @ 05/31 6,753,065.04
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 24
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 765,150.81
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 515,910.88
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 53.94
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 323,486.41
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 2,985.67
FSA GUARANTY INSURANCE POLICY 3,233,704.06
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 226,282.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,048,262.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 11.6582%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 10.5000%
POOL TRADING FACTOR 0.078950638
................................................................................
Run: 06/23/95 10:37:22 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1990-9 (POOL # 4024)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4024
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A 760920EK0 40,459,976.10 0.00 9.250000 % 0.00
B 760920EL8 40,328,000.00 0.00 9.250000 % 0.00
C 760920EM6 34,777,000.00 0.00 9.250000 % 0.00
D 760920EN4 19,280,000.00 0.00 9.250000 % 0.00
E 760920EP9 35,473,000.00 0.00 9.250000 % 0.00
F 760920EF1 18,232,000.00 17,218,579.05 7.112500 % 12,656.81
G 760920EG9 3,450,000.00 3,258,232.65 20.545506 % 2,395.02
H 760920EH7 49,250.00 5,119.20 1009.550600 % 3.76
I 760920EJ3 10,000.00 1,039.43 9.250000 % 0.76
Z 760920EQ7 5,000,000.00 0.00 9.250000 % 0.00
R 0.00 0.00 0.000000 % 0.00
- -------------------------------------------------------------------------------
197,059,226.10 20,482,970.33 15,056.35
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 0.00 0.00 0.00 0.00 0.00
B 0.00 0.00 0.00 0.00 0.00
C 0.00 0.00 0.00 0.00 0.00
D 0.00 0.00 0.00 0.00 0.00
E 0.00 0.00 0.00 0.00 0.00
F 102,051.49 114,708.30 0.00 0.00 17,205,922.24
G 55,782.59 58,177.61 0.00 0.00 3,255,837.63
H 4,306.55 4,310.31 0.00 0.00 5,115.44
I 12,900.73 12,901.49 0.00 0.00 1,038.67
Z 0.00 0.00 0.00 0.00 0.00
R 1.11 1.11 0.00 0.00 0.00
- -------------------------------------------------------------------------------
175,042.47 190,098.82 0.00 0.00 20,467,913.98
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
C 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
D 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
E 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
F 944.415262 0.694209 5.597383 6.291592 0.000000 943.721053
G 944.415261 0.694209 16.168867 16.863076 0.000000 943.721052
H 103.943147 0.076345 87.442640 87.518985 0.000000 103.866802
I 103.943000 0.076000 1290.073000 1290.149000 0.000000 103.867000
Z 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
_______________________________________________________________________________
DETERMINATION DATE 20-June-95
DISTRIBUTION DATE 26-June-95
Run: 06/23/95 10:37:24 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1990-9 (POOL # 4024)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4024
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 5,493.68
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,064.25
SUBSERVICER ADVANCES THIS MONTH 32,251.05
MASTER SERVICER ADVANCES THIS MONTH 6,954.56
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 619,624.47
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 2 476,617.87
FORECLOSURES
NUMBER OF LOANS 8
AGGREGATE PRINCIPAL BALANCE 2,396,552.10
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 20,467,913.98
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 74
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 738,886.40
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 916.37
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 100.00000000 % 0.00000000 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 100.00000000 % 0.00000000 %
LETTER OF CREDIT - TOTAL AVAILABLE AMOUNT 16,017,718.86
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 233,193.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,964,965.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 10.71255245
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 296.17
POOL TRADING FACTOR: 10.38668140
................................................................................
Run: 06/23/95 10:37:25 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1990-S14 (POOL # 4027)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4027
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A 760920FU7 98,165,276.00 5,413,203.37 9.500000 % 96,543.13
I 760920FV5 10,000.00 1,016.49 0.500000 % 18.01
B 11,825,033.00 5,767,143.16 9.500000 % 101,547.12
S 760920FW3 0.00 0.00 0.113405 % 0.00
- -------------------------------------------------------------------------------
110,000,309.00 11,181,363.02 198,108.26
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 42,849.88 139,393.01 0.00 0.00 5,316,660.24
I 4,658.39 4,676.40 0.00 0.00 998.48
B 45,651.60 147,198.72 0.00 0.00 5,665,596.04
S 1,064.61 1,064.61 0.00 0.00 0.00
- -------------------------------------------------------------------------------
94,224.48 292,332.74 0.00 0.00 10,983,254.76
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 55.143770 0.983475 0.436508 1.419983 0.000000 54.160294
I 101.649000 1.801000 465.839000 467.640000 0.000000 99.848000
B 487.706306 8.587471 3.860589 12.448060 0.000000 479.118835
_______________________________________________________________________________
DETERMINATION DATE 20-June-95
DISTRIBUTION DATE 26-June-95
Run: 06/23/95 10:37:26 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1990-S14 (POOL # 4027)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4027
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 3,165.12
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,174.97
SUBSERVICER ADVANCES THIS MONTH 6,268.44
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 499,086.04
(B) TWO MONTHLY PAYMENTS: 1 189,806.37
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 10,983,254.76
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 39
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,228.24
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 189,206.87
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 48.42182340 % 51.57817660 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 48.41605550 % 51.58394450 %
CLASS S - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1132 %
LETTER OF CREDIT - TOTAL AVAILABLE AMOUNT 7,793,896.34
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 133,791.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,139,065.00
LOSS AMOUNT COVERED BY LETTER OF CREDIT 216.46
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 10.58379687
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 302.25
POOL TRADING FACTOR: 9.98474901
................................................................................
Run: 06/27/95 14:57:08 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1990-R16 (POOL 2009)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 2009
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
760920FT0 190,576,742.37 30,462,509.17 7.3449 44,961.46
- --------------------------------------------------------------------------------
190,576,742.37 30,462,509.17 44,961.46
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
186,399.74 0.00 231,361.20 0.00 30,417,547.71
186,399.74 0.00 231,361.20 0.00 30,417,547.71
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
159.843792 0.235923 0.978082 0.000000 1.214005 159.607869
Determination Date 20-June-95
Distribution Date 26-June-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 06/27/95 14:57:08 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1990-R16 (POOL 2009)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 10,588.77
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 8,121.23
SUBSERVICER ADVANCES THIS MONTH 20,854.44
MASTER SERVICER ADVANCES THIS MONTH 1,674.40
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 660,319.57
(B) TWO MONTHLY PAYMENTS: 1 237,279.13
(C) THREE OR MORE MONTHLY PAYMENTS: 1 203,490.37
(D) LOANS IN FORECLOSURE 7 1,646,347.29
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 30,417,547.71
ACTUAL UPAID PRINCIPAL BALANCE @ 05/31 30,257,443.06
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 118
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 208,696.69
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 8,767.04
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 36,194.42
LOC AMOUNT AVAILABLE 3,738,685.41
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 336,386.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,868,486.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.0768%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.3368%
POOL TRADING FACTOR 0.159607869
................................................................................
Run: 06/27/95 14:57:08 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-3 (POOL 3142)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3142
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
760920HL5 149,985,269.74 15,987,521.26 10.1122 75,101.52
- --------------------------------------------------------------------------------
149,985,269.74 15,987,521.26 75,101.52
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
134,312.25 0.00 209,413.77 0.00 15,912,419.74
134,312.25 0.00 209,413.77 0.00 15,912,419.74
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
106.593943 0.500726 0.895503 0.000000 1.396229 106.093217
Determination Date 20-June-95
Distribution Date 26-June-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 06/27/95 14:57:08 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-3 (POOL 3142)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 3,576.53
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,213.63
SUBSERVICER ADVANCES THIS MONTH 18,075.39
MASTER SERVICER ADVANCES THIS MONTH 12,161.41
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 850,172.14
(B) TWO MONTHLY PAYMENTS: 1 188,515.51
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 3 891,666.54
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 15,912,419.74
ACTUAL UPAID PRINCIPAL BALANCE @ 05/31 14,616,777.04
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 68
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 1,314,674.95
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 60,379.66
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 982.10
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 13,739.76
LOC AMOUNT AVAILABLE 4,793,735.38
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 10.6500%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 10.0933%
POOL TRADING FACTOR 0.106093217
................................................................................
Run: 06/27/95 14:57:08 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-4 (POOL 3151)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3151
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
760920HN1 139,233,192.04 43,779,016.98 6.1073 191,869.14
- --------------------------------------------------------------------------------
139,233,192.04 43,779,016.98 191,869.14
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
222,793.16 0.00 414,662.30 0.00 43,587,147.84
222,793.16 0.00 414,662.30 0.00 43,587,147.84
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
314.429457 1.378042 1.600144 0.000000 2.978186 313.051415
Determination Date 20-June-95
Distribution Date 26-June-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 06/27/95 14:57:08 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-4 (POOL 3151)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 16,853.97
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 13,420.28
SUBSERVICER ADVANCES THIS MONTH 37,281.04
MASTER SERVICER ADVANCES THIS MONTH 4,451.95
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 752,143.86
(B) TWO MONTHLY PAYMENTS: 7 2,036,532.12
(C) THREE OR MORE MONTHLY PAYMENTS: 4 696,242.90
(D) LOANS IN FORECLOSURE 6 2,113,964.69
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 43,587,147.84
ACTUAL UPAID PRINCIPAL BALANCE @ 05/31 42,912,202.35
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 156
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 749,717.76
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 3,211.47
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 136,197.38
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 52,460.29
LOC AMOUNT AVAILABLE 4,128,804.52
BANKRUPTCY AMOUNT AVAILABLE 787,159.00
FRAUD AMOUNT AVAILABLE 453,278.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,938,146.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 6.9662%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.1181%
POOL TRADING FACTOR 0.313051415
................................................................................
Run: 06/23/95 10:37:27 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-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 7,443,029.52 9.500000 % 1,192,095.77
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 10,000.00 451.03 0.384979 % 72.24
B 16,822,037.00 13,379,502.60 9.500000 % 65,716.67
R-1 0.00 0.00 9.500000 % 0.00
R-2 0.00 0.00 0.000000 % 0.00
- -------------------------------------------------------------------------------
181,853,037.00 20,822,983.15 1,257,884.68
===============================================================================
_______________________________________________________________________________
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 56,339.85 1,248,435.62 0.00 0.00 6,250,933.75
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 6,387.37 6,459.61 0.00 0.00 378.79
B 101,275.87 166,992.54 0.00 240,593.29 13,073,196.06
R-1 0.00 0.00 0.00 0.00 0.00
R-2 0.00 0.00 0.00 0.00 0.00
- -------------------------------------------------------------------------------
164,003.09 1,421,887.77 0.00 240,593.29 19,324,508.60
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED 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-4 425.315973 68.119758 3.219420 71.339178 0.000000 357.196214
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 45.103000 7.224000 638.737000 645.961000 0.000000 37.879000
B 795.355675 3.906582 6.020428 9.927010 0.000000 777.147028
_______________________________________________________________________________
DETERMINATION DATE 20-June-95
DISTRIBUTION DATE 26-June-95
Run: 06/23/95 10:37:29 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-S8 (POOL # 4035)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4035
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 9,439.45
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,030.80
SUBSERVICER ADVANCES THIS MONTH 28,586.43
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 2 556,251.91
(C) THREE OR MORE MONTHLY PAYMENTS: 1 257,086.23
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 2,481,646.15
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 19,324,508.60
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 54
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,021,759.08
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 35.74646580 % 64.25353420 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 32.34914100 % 67.65085900 %
CLASS A-7 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3918 %
BANKRUPTCY AMOUNT AVAILABLE 918,960.00
FRAUD AMOUNT AVAILABLE 209,415.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,774,887.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 10.59978554
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 300.18
POOL TRADING FACTOR: 10.62644259
................................................................................
Run: 06/27/95 14:57:08 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 49,062,091.14 5.5083 284,280.14
S 760920JG4 0.00 0.00 0.5500 0.00
- --------------------------------------------------------------------------------
180,816,953.83 49,062,091.14 284,280.14
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 224,722.20 0.00 509,002.34 0.00 48,777,811.00
S 22,438.36 0.00 22,438.36 0.00 0.00
247,160.56 0.00 531,440.70 0.00 48,777,811.00
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 271.335680 1.572198 1.242816 0.000000 2.815014 269.763482
S 0.000000 0.000000 0.124094 0.000000 0.124094 0.000000
Determination Date 20-June-95
Distribution Date 26-June-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 06/27/95 14:57:08 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-R9 (POOL 2014)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 16,326.26
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 13,158.67
SUBSERVICER ADVANCES THIS MONTH 7,613.31
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 828,734.40
(B) TWO MONTHLY PAYMENTS: 1 305,445.37
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 48,777,811.00
ACTUAL UPAID PRINCIPAL BALANCE @ 05/31 48,841,947.01
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 184
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
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 188,807.21
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 20,079.06
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 75,393.87
LOC AMOUNT AVAILABLE 2,502,726.14
BANKRUPTCY AMOUNT AVAILABLE 1,022,179.00
FRAUD AMOUNT AVAILABLE 614,130.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,754,801.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 6.7774%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 5.5074%
POOL TRADING FACTOR 0.269763482
................................................................................
Run: 06/23/95 10:37:30 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1991-S11 (POOL # 4037)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4037
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760920JY5 41,630,000.00 0.00 10.000000 % 0.00
A-2 760920JZ2 8,734,000.00 3,801,839.61 10.000000 % 332,565.09
A-3 760920KA5 62,000,000.00 4,680,209.19 10.000000 % 409,400.28
A-4 760920KB3 10,000.00 714.80 0.777600 % 62.53
B 10,439,807.67 5,700,087.94 10.000000 % 0.00
R 0.00 40.09 10.000000 % 3.51
- -------------------------------------------------------------------------------
122,813,807.67 14,182,891.63 742,031.41
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 30,729.10 363,294.19 466.52 0.00 3,469,741.04
A-3 37,828.69 447,228.97 574.30 0.00 4,271,383.21
A-4 9,047.31 9,109.84 0.00 0.00 652.27
B 0.00 0.00 699.45 277,748.08 5,469,111.26
R 6.10 9.61 0.09 0.00 36.67
B RECOURSE OBLIGATION
277,748.08
- -------------------------------------------------------------------------------
77,611.20 1,097,390.69 1,740.36 277,748.08 13,210,924.45
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 435.291918 38.077065 3.518331 41.595396 0.053414 397.268267
A-3 75.487245 6.603230 0.610140 7.213370 0.009263 68.893278
A-4 71.480000 6.253000 904.731000 910.984000 0.000000 65.227000
B 545.995493 0.000000 0.000000 0.000000 0.066998 523.870883
B RECOURSE OBLIGATION 26.604712
_______________________________________________________________________________
DETERMINATION DATE 20-June-95
DISTRIBUTION DATE 26-June-95
Run: 06/23/95 10:37:32 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-S11 (POOL # 4037)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4037
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 3,590.95
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,023.88
SUBSERVICER ADVANCES THIS MONTH 35,967.25
MASTER SERVICER ADVANCES THIS MONTH 31,837.33
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 1,055,573.41
(B) TWO MONTHLY PAYMENTS: 1 783,680.48
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 7
AGGREGATE PRINCIPAL BALANCE 2,185,886.84
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 13,210,924.45
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 44
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 10
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 3,663,530.57
REMAINING SUBCLASS INTEREST SHORTFALL 46,071.95
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 504,572.99
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 59.81011430 % 40.18988570 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 58.60160070 % 41.39839930 %
CLASS A-4 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.7829 %
BANKRUPTCY AMOUNT AVAILABLE 489,203.00
FRAUD AMOUNT AVAILABLE 121,390.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,549,625.00
LOSS AMOUNT COVERED BY LOSS OBLIGATION 277,748.08
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 11.39540505
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 289.00
POOL TRADING FACTOR: 10.75687229
................................................................................
Run: 06/23/95 10:37:09 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1991-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 17,264,933.22 7.125323 % 716,982.13
R 760920KT4 100.00 0.00 7.125323 % 0.00
B 10,120,256.77 8,408,803.29 7.125323 % 0.00
- -------------------------------------------------------------------------------
155,696,256.77 25,673,736.51 716,982.13
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 100,966.33 817,948.46 0.00 0.00 16,547,951.09
R 0.00 0.00 0.00 0.00 0.00
B 6,352.50 6,352.50 0.00 166,738.89 8,284,887.07
- -------------------------------------------------------------------------------
107,318.83 824,300.96 0.00 166,738.89 24,832,838.16
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 118.597469 4.925143 0.693565 5.618708 0.000000 113.672326
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 830.888334 0.000000 0.627701 0.627701 0.000000 818.643959
_______________________________________________________________________________
DETERMINATION DATE 20-June-95
DISTRIBUTION DATE 26-June-95
Run: 06/23/95 10:37:10 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-R13 (POOL # 2015)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 2015
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 8,090.01
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,522.57
SPREAD 4,670.52
SUBSERVICER ADVANCES THIS MONTH 14,795.06
MASTER SERVICER ADVANCES THIS MONTH 7,072.89
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 761,615.05
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 196,025.26
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,085,772.59
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 24,832,838.16
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 937,723.98
REMAINING SUBCLASS INTEREST SHORTFALL 42,822.67
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 462,557.67
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 67.24745040 % 32.75254960 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 66.63737340 % 33.36262660 %
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 7.90312467
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 284.19
POOL TRADING FACTOR: 15.94954090
................................................................................
Run: 06/23/95 10:37:11 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1991-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 27,824,886.58 5.539955 % 967,041.11
R 760920KR8 100.00 0.00 5.539955 % 0.00
B 9,358,525.99 8,468,795.60 5.539955 % 14,286.79
- -------------------------------------------------------------------------------
120,755,165.99 36,293,682.18 981,327.90
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 126,312.06 1,093,353.17 0.00 0.00 26,857,845.47
R 0.00 0.00 0.00 0.00 0.00
B 38,444.40 52,731.19 0.00 0.00 8,454,508.81
- -------------------------------------------------------------------------------
164,756.46 1,146,084.36 0.00 0.00 35,312,354.28
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 249.782323 8.681070 1.133896 9.814966 0.000000 241.101254
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 904.928363 1.526607 4.107955 5.634562 0.000000 903.401756
_______________________________________________________________________________
DETERMINATION DATE 20-June-95
DISTRIBUTION DATE 26-June-95
Run: 06/23/95 10:37:12 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-R14 (POOL # 2016)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 2016
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 12,047.30
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,792.72
SPREAD 6,692.84
SUBSERVICER ADVANCES THIS MONTH 10,758.62
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 766,636.49
(B) TWO MONTHLY PAYMENTS: 4 901,698.31
(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 35,312,354.28
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 139
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 920,100.74
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 76.66592340 % 23.33407660 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 76.05792930 % 23.94207070 %
BANKRUPTCY AMOUNT AVAILABLE 931,279.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,901,930.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 6.47012792
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 264.72
POOL TRADING FACTOR: 29.24293465
................................................................................
Run: 06/23/95 10:37:33 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-S15 (POOL # 4039)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4039
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760920LE6 110,000,000.00 0.00 9.500000 % 0.00
A-2 760920LF3 26,129,000.00 0.00 9.500000 % 0.00
A-3 760920LG1 35,029,000.00 0.00 9.500000 % 0.00
A-4 760920LH9 29,011,000.00 7,092,804.31 9.500000 % 221,797.16
A-5 760920LJ5 50,045,000.00 1,773,298.53 9.500000 % 55,452.34
A-6 760920LD8 10,000.00 354.38 0.299483 % 11.08
R 760920LK2 0.00 0.00 9.500000 % 0.00
B 21,022,021.16 17,765,130.86 9.500000 % 12,043.38
- -------------------------------------------------------------------------------
271,246,021.16 26,631,588.08 289,303.96
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 55,991.65 277,788.81 0.00 0.00 6,871,007.15
A-5 13,998.68 69,451.02 0.00 0.00 1,717,846.19
A-6 6,627.51 6,638.59 0.00 0.00 343.30
R 2.80 2.80 0.00 0.00 0.00
B 140,240.56 152,283.94 0.00 0.00 17,753,087.48
- -------------------------------------------------------------------------------
216,861.20 506,165.16 0.00 0.00 26,342,284.12
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 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-4 244.486723 7.645278 1.930014 9.575292 0.000000 236.841445
A-5 35.434080 1.108050 0.279722 1.387772 0.000000 34.326030
A-6 35.438000 1.108000 662.751000 663.859000 0.000000 34.330000
B 845.072447 0.572893 6.671127 7.244020 0.000000 844.499553
_______________________________________________________________________________
DETERMINATION DATE 20-June-95
DISTRIBUTION DATE 26-June-95
Run: 06/23/95 10:37:34 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-S15 (POOL # 4039)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4039
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 7,245.33
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,753.13
SUBSERVICER ADVANCES THIS MONTH 44,548.52
MASTER SERVICER ADVANCES THIS MONTH 2,088.78
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 2,113,981.15
(B) TWO MONTHLY PAYMENTS: 4 1,025,399.05
(C) THREE OR MORE MONTHLY PAYMENTS: 1 392,964.67
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,488,674.07
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 26,342,284.12
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 92
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 243,592.20
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 271,249.81
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 33.29300980 % 66.70699020 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 32.60611950 % 67.39388050 %
CLASS A-6 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3000 %
BANKRUPTCY AMOUNT AVAILABLE 1,685,362.00
FRAUD AMOUNT AVAILABLE 369,360.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,827,622.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 10.25460552
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 2.87
POOL TRADING FACTOR: 9.71158360
LEVEL I PERCENT FOR CURRENT DISTRIBUTION: 79.9999 %
AGGREGATE AMOUNT OF RECOVERIES ON PREVIOUSLY
FORECLOSED LOANS FROM SELLERS DUE TO A BREACH
OF REPRESENTATION OR WARRANTY 0.00
................................................................................
Run: 06/23/95 10:37:36 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 9,703,968.62 9.000000 % 6,602.67
S 760920LY2 10,000.00 1,374.22 0.674916 % 0.94
R 0.00 0.00 9.000000 % 0.00
- -------------------------------------------------------------------------------
70,625,405.90 9,705,342.84 6,603.61
===============================================================================
_______________________________________________________________________________
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 72,778.98 79,381.65 0.00 0.00 9,697,365.95
S 5,458.51 5,459.45 0.00 0.00 1,373.28
R 10.31 10.31 0.00 0.00 0.00
- -------------------------------------------------------------------------------
78,247.80 84,851.41 0.00 0.00 9,698,739.23
===============================================================================
_______________________________________________________________________________
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-2 229.033321 0.155836 1.717731 1.873567 0.000000 228.877484
S 137.422000 0.094000 545.851000 545.945000 0.000000 137.328000
_______________________________________________________________________________
DETERMINATION DATE 20-June-95
DISTRIBUTION DATE 26-June-95
Run: 06/23/95 10:37:37 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-20 (POOL # 4043)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4043
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 2,974.57
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,011.84
SUBSERVICER ADVANCES THIS MONTH 12,889.42
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 1,464,964.61
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 9,698,739.23
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 31
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 100.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 100.00000000 % 0.00000000 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 100.00000000 % 0.00000000 %
CLASS S - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.6749 %
LETTER OF CREDIT - TOTAL AVAILABLE AMOUNT 7,175,498.84
BANKRUPTCY AMOUNT AVAILABLE 455,861.00
FRAUD AMOUNT AVAILABLE 137,942.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,850,012.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 10.16772142
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 310.42
POOL TRADING FACTOR: 13.73264919
................................................................................
Run: 06/27/95 14:57:08 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-21A (POOL 3152)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3152
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
A 760920MK1 114,708,718.07 39,820,606.99 6.0331 260,993.70
S 760920ML9 0.00 0.00 0.2500 0.00
- --------------------------------------------------------------------------------
114,708,718.07 39,820,606.99 260,993.70
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 199,706.55 0.00 460,700.25 0.00 39,559,613.29
S 8,275.45 0.00 8,275.45 0.00 0.00
207,982.00 0.00 468,975.70 0.00 39,559,613.29
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 347.145428 2.275273 1.740988 0.000000 4.016261 344.870154
S 0.000000 0.000000 0.072143 0.000000 0.072143 0.000000
Determination Date 20-June-95
Distribution Date 26-June-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 06/27/95 14:57:08 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-21A (POOL 3152)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 12,355.49
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,013.46
SUBSERVICER ADVANCES THIS MONTH 38,922.06
MASTER SERVICER ADVANCES THIS MONTH 8,267.47
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 10 2,750,296.13
(B) TWO MONTHLY PAYMENTS: 1 223,067.04
(C) THREE OR MORE MONTHLY PAYMENTS: 1 206,249.64
(D) LOANS IN FORECLOSURE 9 2,836,465.79
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 39,559,613.29
ACTUAL UPAID PRINCIPAL BALANCE @ 05/31 38,305,026.47
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 132
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 1,329,032.62
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 211,342.40
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 2,640.42
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 47,010.88
LOC AMOUNT AVAILABLE 16,134,715.67
BANKRUPTCY AMOUNT AVAILABLE 1,306,278.00
FRAUD AMOUNT AVAILABLE 817,819.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,890,846.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 6.8090%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.0477%
POOL TRADING FACTOR 0.344870154
................................................................................
Run: 06/27/95 14:57:08 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-21B (POOL 3153)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3153
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
A 760920MM7 56,810,233.31 24,467,286.45 7.4624 433,030.30
S 760920MN5 0.00 0.00 0.2500 0.00
- --------------------------------------------------------------------------------
56,810,233.31 24,467,286.45 433,030.30
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 149,640.20 0.00 582,670.50 0.00 24,034,256.15
S 5,013.14 0.00 5,013.14 0.00 0.00
154,653.34 0.00 587,683.64 0.00 24,034,256.15
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 430.684492 7.622400 2.634036 0.000000 10.256436 423.062092
S 0.000000 0.000000 0.088244 0.000000 0.088244 0.000000
Determination Date 20-June-95
Distribution Date 26-June-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 06/27/95 14:57:08 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-21B (POOL 3153)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 6,762.02
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,144.90
SUBSERVICER ADVANCES THIS MONTH 11,208.60
MASTER SERVICER ADVANCES THIS MONTH 2,877.56
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 1,049,741.49
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 2 435,418.56
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 24,034,256.15
ACTUAL UPAID PRINCIPAL BALANCE @ 05/31 23,588,381.79
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 93
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 2
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 470,146.33
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 405,735.22
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 2,872.64
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 24,422.44
LOC AMOUNT AVAILABLE 16,134,715.67
BANKRUPTCY AMOUNT AVAILABLE 1,306,278.00
FRAUD AMOUNT AVAILABLE 817,819.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,890,846.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.2567%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.5038%
POOL TRADING FACTOR 0.423062092
................................................................................
Run: 06/27/95 14:57:08 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 8,738,193.79 7.6983 9,032.10
S 760920MC9 0.00 0.00 0.2500 0.00
- --------------------------------------------------------------------------------
23,305,328.64 8,738,193.79 9,032.10
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 56,051.40 0.00 65,083.50 0.00 8,729,161.69
S 1,820.26 0.00 1,820.26 0.00 0.00
57,871.66 0.00 66,903.76 0.00 8,729,161.69
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 374.944028 0.387555 2.405089 0.000000 2.792644 374.556473
S 0.000000 0.000000 0.078105 0.000000 0.078105 0.000000
Determination Date 20-June-95
Distribution Date 26-June-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 06/27/95 14:57:08 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 2,927.05
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 848.01
SUBSERVICER ADVANCES THIS MONTH 7,701.38
MASTER SERVICER ADVANCES THIS MONTH 4,497.52
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 143,577.29
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 343,191.55
(D) LOANS IN FORECLOSURE 2 539,930.61
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 8,729,161.69
ACTUAL UPAID PRINCIPAL BALANCE @ 05/31 8,087,832.58
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 39
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 3
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 658,985.60
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 946.30
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 8,085.80
LOC AMOUNT AVAILABLE 16,134,715.67
BANKRUPTCY AMOUNT AVAILABLE 1,306,278.00
FRAUD AMOUNT AVAILABLE 817,819.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,890,846.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.5791%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.7693%
POOL TRADING FACTOR 0.374556473
................................................................................
Run: 06/27/95 14:57:08 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-25A (POOL 3159)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3159
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
A 760920NV6 56,799,660.28 18,399,369.20 5.9254 36,853.70
S 760920NX2 0.00 0.00 0.2750 0.00
- --------------------------------------------------------------------------------
56,799,660.28 18,399,369.20 36,853.70
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 90,771.82 0.00 127,625.52 0.00 18,362,515.50
S 4,212.75 0.00 4,212.75 0.00 0.00
94,984.57 0.00 131,838.27 0.00 18,362,515.50
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 323.934494 0.648837 1.598105 0.000000 2.246942 323.285657
S 0.000000 0.000000 0.074169 0.000000 0.074169 0.000000
Determination Date 20-June-95
Distribution Date 26-June-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 06/27/95 14:57:08 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 5,749.80
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,618.25
SUBSERVICER ADVANCES THIS MONTH 8,113.05
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 910,518.74
(B) TWO MONTHLY PAYMENTS: 1 196,114.39
(C) THREE OR MORE MONTHLY PAYMENTS: 1 169,628.77
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 18,362,515.50
ACTUAL UPAID PRINCIPAL BALANCE @ 05/31 18,384,966.35
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 69
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
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 15,053.06
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 21,800.64
LOC AMOUNT AVAILABLE 13,882,257.19
BANKRUPTCY AMOUNT AVAILABLE 951,412.00
FRAUD AMOUNT AVAILABLE 684,197.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,927,677.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 6.6754%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 5.9254%
POOL TRADING FACTOR 0.323285657
................................................................................
Run: 06/27/95 14:57:08 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 37,618,477.65 7.4357 838,535.19
S 760920NY0 0.00 0.00 0.2750 0.00
- --------------------------------------------------------------------------------
79,584,135.22 37,618,477.65 838,535.19
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 229,279.02 0.00 1,067,814.21 0.00 36,779,942.46
S 8,479.59 0.00 8,479.59 0.00 0.00
237,758.61 0.00 1,076,293.80 0.00 36,779,942.46
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 472.688150 10.536462 2.880964 0.000000 13.417426 462.151688
S 0.000000 0.000000 0.106549 0.000000 0.106549 0.000000
Determination Date 20-June-95
Distribution Date 26-June-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 06/27/95 14:57:08 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-25B (POOL 3160)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 9,473.47
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,369.70
SUBSERVICER ADVANCES THIS MONTH 10,079.82
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,246,390.30
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 95,945.81
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 36,779,942.46
ACTUAL UPAID PRINCIPAL BALANCE @ 05/31 36,812,312.44
AGGREGATE NUMBER 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
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 801,704.62
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 2,109.35
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 34,721.22
LOC AMOUNT AVAILABLE 13,882,257.19
BANKRUPTCY AMOUNT AVAILABLE 951,412.00
FRAUD AMOUNT AVAILABLE 684,197.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,927,677.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.1872%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.4316%
POOL TRADING FACTOR 0.462151688
................................................................................
Run: 06/27/95 14:57:08 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 13,128,119.14 9.2566 215,816.40
- --------------------------------------------------------------------------------
149,999,535.00 13,128,119.14 215,816.40
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
101,266.25 0.00 317,082.65 0.00 12,912,302.74
101,266.25 0.00 317,082.65 0.00 12,912,302.74
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
87.521066 1.438780 0.375110 0.000000 1.813890 86.082285
Determination Date 20-June-95
Distribution Date 26-June-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 06/27/95 14:57:08 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-23 (POOL 3161)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 4,435.53
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,557.41
SUBSERVICER ADVANCES THIS MONTH 6,271.58
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 256,377.01
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 244,283.36
(D) LOANS IN FORECLOSURE 1 213,309.36
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 12,912,302.74
ACTUAL UPAID PRINCIPAL BALANCE @ 05/31 12,921,969.62
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 54
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 241.32
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 206,463.16
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 9,111.92
FSA GUARANTY INSURANCE POLICY 8,199,503.37
BANKRUPTCY AMOUNT AVAILABLE 1,017,841.00
FRAUD AMOUNT AVAILABLE 157,197.00
SPECIAL HAZARD AMOUNT AVAILABLE 785,575.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.9984%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 9.2719%
POOL TRADING FACTOR 0.086082285
................................................................................
Run: 06/23/95 10:37:42 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 3,114,244.21 7.750000 % 392,441.59
A-13 760920QJ0 15,000,000.00 4,671,366.28 9.000000 % 588,662.38
A-14 760920QE1 10,000.00 221.15 17602.505000 % 27.87
A-15 760920QF8 0.00 0.00 0.195828 % 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 9,815,812.17 9.000000 % 7,179.72
B 19,082,367.41 17,331,191.25 9.000000 % 12,033.97
- -------------------------------------------------------------------------------
381,627,769.48 34,932,835.06 1,000,345.53
===============================================================================
_______________________________________________________________________________
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 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 19,559.09 412,000.68 0.00 0.00 2,721,802.62
A-13 34,070.67 622,733.05 0.00 0.00 4,082,703.90
A-14 3,154.68 3,182.55 0.00 0.00 193.28
A-15 5,543.74 5,543.74 0.00 0.00 0.00
R-I 1.53 1.53 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 71,591.75 78,771.47 0.00 0.00 9,808,632.45
B 126,405.37 138,439.34 0.00 642.84 17,318,514.45
B RECOURSE OBLIGATION
642.83
- -------------------------------------------------------------------------------
260,326.83 1,261,315.19 0.00 642.84 33,931,846.70
===============================================================================
Run: 06/23/95 10:37:42
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-12 311.424421 39.244159 1.955909 41.200068 0.000000 272.180262
A-13 311.424419 39.244159 2.271378 41.515537 0.000000 272.180260
A-14 22.115000 2.787000 315.468000 318.255000 0.000000 19.328000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 935.257709 0.684089 6.821314 7.505403 0.000000 934.573620
B 908.230665 0.630633 6.624197 7.254830 0.000000 907.566345
B RECOURSE OBLIGATION 0.033687
_______________________________________________________________________________
DETERMINATION DATE 20-June-95
DISTRIBUTION DATE 26-June-95
Run: 06/23/95 10:37:45 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-S24 (POOL # 4046)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4046
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 11,567.76
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,486.89
SUBSERVICER ADVANCES THIS MONTH 26,272.99
MASTER SERVICER ADVANCES THIS MONTH 5,094.54
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 1,974,504.17
(B) TWO MONTHLY PAYMENTS: 1 254,623.83
(C) THREE OR MORE MONTHLY PAYMENTS: 1 222,388.99
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 644,492.24
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 33,931,846.70
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 122
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 2
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 612,720.56
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 975,436.93
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 22.28800390 % 28.09910000 % 49.61289640 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 20.05402140 % 28.90686303 % 51.03911560 %
CLASS A-15 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1907 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 390,363.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,962,107.00
LOSS AMOUNT COVERED BY LOSS OBLIGATION 642.83
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.73497305
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 306.68
POOL TRADING FACTOR: 8.89134634
................................................................................
Run: 06/23/95 10:37:38 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1991-S28 (POOL # 4045)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4045
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760920QW1 34,225,000.00 0.00 8.000000 % 0.00
A-2 760920QU5 0.00 0.00 0.000000 % 0.00
A-3 760920QX9 15,000,000.00 0.00 8.625000 % 0.00
A-4 760920QV3 53,340,000.00 0.00 7.750000 % 0.00
A-5 760920QZ4 7,000,000.00 0.00 8.625000 % 0.00
A-6 760920RA8 4,000,000.00 0.00 8.625000 % 0.00
A-7 760920RJ9 54,348,580.00 0.00 8.625000 % 0.00
A-8 760920RS9 14,646,298.00 4,668,288.62 8.625000 % 109,240.51
A-9 760920RM2 0.00 0.00 0.875000 % 0.00
A-10 760920RL4 0.00 0.00 0.069471 % 0.00
R-I 760920RY6 100.00 0.00 9.500000 % 0.00
R-II 760920RT7 343,608.00 0.00 8.625000 % 0.00
M 760920RX8 6,478,873.76 5,819,050.49 9.500000 % 134,881.23
B 9,967,497.89 8,789,807.81 9.500000 % 60,013.74
- -------------------------------------------------------------------------------
199,349,957.65 19,277,146.92 304,135.48
===============================================================================
_______________________________________________________________________________
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 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 33,551.53 142,792.04 0.00 0.00 4,559,048.11
A-9 3,403.78 3,403.78 0.00 0.00 0.00
A-10 1,115.95 1,115.95 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 46,065.03 180,946.26 0.00 0.00 5,684,169.26
B 69,582.28 129,596.02 0.00 143,727.42 8,586,066.65
- -------------------------------------------------------------------------------
153,718.57 457,854.05 0.00 143,727.42 18,829,284.02
===============================================================================
_______________________________________________________________________________
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-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-8 318.735056 7.458575 2.290786 9.749361 0.000000 311.276482
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 898.157721 20.818623 7.110037 27.928660 0.000000 877.339098
B 881.846970 6.020943 6.980917 13.001860 0.000000 861.406418
_______________________________________________________________________________
DETERMINATION DATE 20-June-95
DISTRIBUTION DATE 26-June-95
Run: 06/23/95 10:37:40 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-S28 (POOL # 4045)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4045
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 5,542.51
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,864.69
SUBSERVICER ADVANCES THIS MONTH 13,811.33
MASTER SERVICER ADVANCES THIS MONTH 9,190.02
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 378,267.25
(B) TWO MONTHLY PAYMENTS: 2 460,233.85
(C) THREE OR MORE MONTHLY PAYMENTS: 1 348,362.52
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 424,364.19
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 18,829,284.02
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 63
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 1,020,505.93
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,033.09
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 24.21669890 % 30.18626400 % 45.59703700 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 24.21254100 % 30.18792034 % 45.59953870 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.0711 %
CLASS A-2 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.0000 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 225,717.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,963,032.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 10.06818498
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 307.31
POOL TRADING FACTOR: 9.44534137
................................................................................
Run: 06/23/95 10:37:46 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1991-S29 (POOL # 4048)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4048
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760920QT8 15,369,000.00 0.00 7.756630 % 0.00
A-2 760920RB6 21,476,335.00 0.00 0.000000 % 0.00
A-3 760920RC4 40,985.00 0.00 0.000000 % 0.00
A-4 760920QY7 9,629,000.00 0.00 7.756630 % 0.00
A-5 760920RD2 118,166,000.00 0.00 7.756630 % 0.00
A-6 760920RE0 51,231,000.00 0.00 7.756630 % 0.00
A-7 760920RF7 10,246,000.00 0.00 7.756630 % 0.00
A-8 760920RG5 14,628,000.00 0.00 7.756630 % 0.00
A-9 760920RH3 21,521,000.00 0.00 8.000000 % 0.00
A-10 760920RK6 76,488,000.00 19,966,010.13 8.000000 % 674,472.94
A-11 760920RN0 14,158,586.00 0.00 0.000000 % 0.00
A-12 760920RP5 5,309,472.00 0.00 0.000000 % 0.00
A-13 760920RQ3 358,622.00 19,985.88 1008.000000 % 675.15
A-14 760920RR1 0.00 0.00 0.170837 % 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 8,300,341.37 9.000000 % 6,139.97
B 19,385,706.25 16,602,143.78 9.000000 % 12,281.01
- -------------------------------------------------------------------------------
387,699,906.25 44,888,481.16 693,569.07
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 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-10 132,568.19 807,041.13 0.00 0.00 19,291,537.19
A-11 0.00 0.00 0.00 0.00 0.00
A-12 0.00 0.00 0.00 0.00 0.00
A-13 16,720.22 17,395.37 0.00 0.00 19,310.73
A-14 6,364.65 6,364.65 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 62,000.69 68,140.66 0.00 0.00 8,294,201.40
B 124,012.39 136,293.40 0.00 0.00 16,589,862.77
- -------------------------------------------------------------------------------
341,666.14 1,035,235.21 0.00 0.00 44,194,912.09
===============================================================================
Run: 06/23/95 10:37:46
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-10 261.034543 8.818023 1.733189 10.551212 0.000000 252.216520
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 55.729654 1.882623 46.623518 48.506141 0.000000 53.847031
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 856.411615 0.633509 6.397100 7.030609 0.000000 855.778106
B 856.411604 0.633509 6.397104 7.030613 0.000000 855.778095
_______________________________________________________________________________
DETERMINATION DATE 20-June-95
DISTRIBUTION DATE 26-June-95
Run: 06/23/95 10:37:49 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-S29 (POOL # 4048)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4048
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 13,676.13
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,612.43
SUBSERVICER ADVANCES THIS MONTH 29,939.25
MASTER SERVICER ADVANCES THIS MONTH 6,325.89
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,264,575.43
(B) TWO MONTHLY PAYMENTS: 4 1,390,795.86
(C) THREE OR MORE MONTHLY PAYMENTS: 1 216,836.74
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 735,587.22
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 44,194,912.09
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 168
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 3
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 759,714.05
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 660,363.96
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 44.52366290 % 18.49102700 % 36.98530970 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 43.69473090 % 18.76732187 % 37.53794720 %
CLASS A-14 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.172605 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 512,156.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,738,589.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.67550509
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 308.67
POOL TRADING FACTOR: 11.39925787
................................................................................
Run: 06/23/95 10:37:50 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1991-S30 (POOL # 4049)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4049
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760920SC3 49,874,000.00 0.00 6.750000 % 0.00
A-2 760920SD1 129,239,000.00 0.00 7.450000 % 0.00
A-3 760920SE9 21,463,000.00 0.00 8.000000 % 0.00
A-4 760920SF6 78,616,000.00 0.00 8.400000 % 0.00
A-5 760920SG4 19,196,000.00 2,714,028.64 8.750000 % 359,684.42
A-6 760920RZ3 25,602,000.00 25,602,000.00 7.262500 % 0.00
A-7 760920SA7 5,940,500.00 5,690,939.47 16.817147 % 58.24
A-8 760920SL3 45,032,000.00 4,692,704.51 9.000000 % 48,642.85
A-9 760920SB5 0.00 0.00 0.108211 % 0.00
R-I 760920SJ8 500.00 52.10 9.000000 % 0.54
R-II 760920SK5 300,629.00 405,829.57 9.000000 % 0.00
M 760920SH2 10,142,260.00 8,833,516.84 9.000000 % 36,228.52
B 20,284,521.53 17,456,608.85 9.000000 % 47,757.28
- -------------------------------------------------------------------------------
405,690,410.53 65,395,679.98 492,371.85
===============================================================================
_______________________________________________________________________________
REMAINING
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 19,715.02 379,399.44 0.00 0.00 2,354,344.22
A-6 154,360.01 154,360.01 0.00 0.00 25,602,000.00
A-7 80,013.55 80,071.79 0.00 0.00 5,690,881.23
A-8 35,062.30 83,705.15 0.00 0.00 4,644,061.66
A-9 5,874.83 5,874.83 0.00 0.00 0.00
R-I 0.39 0.93 0.00 0.00 51.56
R-II 0.00 0.00 3,032.22 0.00 408,861.79
M 66,001.06 102,229.58 0.00 0.00 8,797,288.32
B 130,429.91 178,187.19 0.00 23,836.74 17,385,014.84
- -------------------------------------------------------------------------------
491,457.07 983,828.92 3,032.22 23,836.74 64,882,503.62
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED 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-5 141.385114 18.737467 1.027038 19.764505 0.000000 122.647646
A-6 1000.000000 0.000000 6.029217 6.029217 0.000000 1000.000000
A-7 957.989979 0.009805 13.469161 13.478966 0.000000 957.980175
A-8 104.208219 1.080184 0.778609 1.858793 0.000000 103.128035
R-I 104.200000 1.080000 0.780000 1.860000 0.000000 103.120000
R-II 1349.934870 0.000000 0.000000 0.000000 10.086252 1360.021122
M 870.961387 3.572036 6.507530 10.079566 0.000000 867.389351
B 860.587657 2.354371 6.430021 8.784392 0.000000 857.058167
_______________________________________________________________________________
DETERMINATION DATE 20-June-95
DISTRIBUTION DATE 26-June-95
Run: 06/23/95 10:37:52 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-S30 (POOL # 4049)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4049
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 19,504.11
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,607.53
SUBSERVICER ADVANCES THIS MONTH 58,055.17
MASTER SERVICER ADVANCES THIS MONTH 14,787.64
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 9 2,526,769.47
(B) TWO MONTHLY PAYMENTS: 2 430,208.28
(C) THREE OR MORE MONTHLY PAYMENTS: 6 2,696,169.83
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,109,392.22
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 64,882,503.62
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 240
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 1,773,084.53
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 244,971.93
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 59.79837550 % 13.50779900 % 26.69382570 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 59.64658930 % 13.55879910 % 26.79461160 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.108273 %
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 9.60512272
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 307.51
POOL TRADING FACTOR: 15.99310754
FIXED STRIP INTEREST ON CLASS A-7: 566.55
INVERSE LIBOR INTEREST ON CLASS A-7: 79,447.00
TOTAL INTEREST DISTRIBUTION TO CLASS A-7: 80,013.55
................................................................................
Run: 06/23/95 10:37:54 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1991-S31 (POOL # 4050)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4050
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760920SP4 20,431,000.00 0.00 6.800000 % 0.00
A-2 760920SQ2 50,820,000.00 0.00 7.200000 % 0.00
A-3 760920SR0 11,494,000.00 0.00 7.800000 % 0.00
A-4 760920SS8 31,027,000.00 5,358,671.09 8.300000 % 33,611.80
A-5 760920SM1 100,000.00 931.52 1158.999000 % 5.84
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 0.243500 % 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 3,601,486.29 8.500000 % 16,300.33
B-2 1,850,068.00 1,639,402.39 8.500000 % 7,419.94
B-3 2,312,585.00 2,109,548.47 8.500000 % 9,547.82
B-4 925,034.21 432,123.76 8.500000 % 1,955.79
- -------------------------------------------------------------------------------
185,003,340.21 14,910,163.52 68,841.52
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 37,060.78 70,672.58 0.00 0.00 5,325,059.29
A-5 899.61 905.45 0.00 0.00 925.68
A-6 12,522.20 12,522.20 0.00 0.00 1,768,000.00
A-7 0.00 0.00 0.00 0.00 0.00
A-8 3,024.60 3,024.60 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-1 25,508.22 41,808.55 0.00 0.00 3,585,185.96
B-2 11,611.38 19,031.32 0.00 0.00 1,631,982.45
B-3 14,941.28 24,489.10 0.00 0.00 2,100,000.65
B-4 3,060.62 5,016.41 0.00 0.00 430,167.97
- -------------------------------------------------------------------------------
108,628.69 177,470.21 0.00 0.00 14,841,322.00
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 172.709933 1.083308 1.194469 2.277777 0.000000 171.626625
A-5 9.315200 0.058400 8.996100 9.054500 0.000000 9.256800
A-6 1000.000000 0.000000 7.082692 7.082692 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-1 865.190130 3.915851 6.127876 10.043727 0.000000 861.274279
B-2 886.130883 4.010631 6.276191 10.286822 0.000000 882.120252
B-3 912.203647 4.128635 6.460857 10.589492 0.000000 908.075011
B-4 467.143545 2.114311 3.308634 5.422945 0.000000 465.029256
_______________________________________________________________________________
DETERMINATION DATE 20-June-95
DISTRIBUTION DATE 26-June-95
Run: 06/23/95 10:37:56 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-S31 (POOL # 4050)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4050
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 4,588.68
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,563.02
SUBSERVICER ADVANCES THIS MONTH 2,751.40
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 244,440.70
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 14,841,322.00
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 68
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,358.10
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 47.80365150 % 52.19634850 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 47.79887510 % 52.20112490 %
CLASS A-8 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2433 %
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 9.23765438
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 132.02
POOL TRADING FACTOR: 8.02219137
................................................................................
Run: 06/23/95 10:37:58 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S1 (POOL # 4051)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4051
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760920TT5 49,532,000.00 0.00 8.500000 % 0.00
A-2 760920TU2 35,380,000.00 0.00 8.500000 % 0.00
A-3 760920TV0 34,879,000.00 0.00 8.500000 % 0.00
A-4 760920TW8 15,165,000.00 3,979,420.91 8.500000 % 230,958.26
A-5 760920TX6 12,885,227.00 12,885,227.00 7.112500 % 0.00
A-6 760920TY4 3,789,773.00 3,789,773.00 13.216500 % 0.00
A-7 760920UA4 10,000.00 1,362.14 7590.550000 % 15.23
A-8 760920TZ1 0.00 0.00 0.065257 % 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 3,260,466.84 9.000000 % 2,622.44
B 8,174,757.92 5,671,672.11 9.000000 % 0.00
- -------------------------------------------------------------------------------
163,495,140.92 29,587,922.00 233,595.93
===============================================================================
_______________________________________________________________________________
REMAINING
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 28,037.11 258,995.37 0.00 0.00 3,748,462.65
A-5 75,964.19 75,964.19 0.00 0.00 12,885,227.00
A-6 41,516.83 41,516.83 0.00 0.00 3,789,773.00
A-7 8,570.27 8,585.50 0.00 0.00 1,346.91
A-8 1,600.43 1,600.43 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 24,322.98 26,945.42 0.00 0.00 3,257,844.40
B 42,022.81 42,022.81 0.00 4,849.51 5,667,110.29
- -------------------------------------------------------------------------------
222,037.76 455,633.69 0.00 4,849.51 29,349,764.25
===============================================================================
_______________________________________________________________________________
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 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-4 262.408237 15.229691 1.848804 17.078495 0.000000 247.178546
A-5 1000.000000 0.000000 5.895448 5.895448 0.000000 1000.000000
A-6 1000.000000 0.000000 10.954965 10.954965 0.000000 1000.000000
A-7 136.214000 1.523000 857.027000 858.550000 0.000000 134.691000
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 886.193168 0.712778 6.610973 7.323751 0.000000 885.480391
B 693.803066 0.000000 5.140557 5.140557 0.000000 693.245029
_______________________________________________________________________________
DETERMINATION DATE 20-June-95
DISTRIBUTION DATE 26-June-95
Run: 06/23/95 10:38:00 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S1 (POOL # 4051)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4051
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 7,390.92
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,049.71
SUBSERVICER ADVANCES THIS MONTH 10,736.39
MASTER SERVICER ADVANCES THIS MONTH 3,685.84
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 312,446.36
(B) TWO MONTHLY PAYMENTS: 2 422,473.27
(C) THREE OR MORE MONTHLY PAYMENTS: 1 336,241.21
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 222,939.92
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 29,349,764.25
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 102
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 2
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 448,339.83
REMAINING SUBCLASS INTEREST SHORTFALL 287.69
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 214,359.71
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 69.81153680 % 11.01958700 % 19.16887610 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 69.59105150 % 11.10007008 % 19.30887840 %
CLASS A-8 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.0657 %
BANKRUPTCY AMOUNT AVAILABLE 200,053.00
FRAUD AMOUNT AVAILABLE 317,339.00 *
SPECIAL HAZARD AMOUNT AVAILABLE 1,887,978.00 *
* ADJUSTED IN ACCORDANCE WITH THE POOLING AND SERVICING AGREEMENT
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.49599799
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 310.47
POOL TRADING FACTOR: 17.95145965
................................................................................
Run: 06/23/95 10:38:01 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 22,300,000.00 529,447.73 8.000000 % 47,008.11
A-8 760920TN8 18,168,000.00 18,168,000.00 8.000000 % 0.00
A-9 760920TP3 6,191,000.00 6,191,000.00 8.000000 % 0.00
A-10 760920TJ7 19,111,442.00 19,111,442.00 8.000000 % 0.00
A-11 760920TD0 30,157,000.00 0.00 6.800000 % 0.00
A-12 760920TK4 24,904,800.00 0.00 0.000000 % 0.00
A-13 760920TE8 6,226,200.00 0.00 0.000000 % 0.00
A-14 760920TL2 36,520,000.00 0.00 6.850000 % 0.00
A-15 760920SX7 17,599,000.00 5,422,732.99 8.000000 % 4,978.36
A-16 760920SY5 0.00 0.00 0.500000 % 0.00
A-17 760920SZ2 10,000.00 1,002.02 8.000000 % 0.92
A-18 760920UR7 0.00 0.00 0.170055 % 0.00
R-I 760920TR9 38,000.00 4,215.71 8.000000 % 0.00
R-II 760920TS7 702,000.00 867,779.10 8.000000 % 0.00
M 760920TQ1 12,177,000.00 11,426,192.53 8.000000 % 9,151.28
B 27,060,001.70 24,364,728.60 8.000000 % 0.00
- -------------------------------------------------------------------------------
541,188,443.70 86,086,540.68 61,138.67
===============================================================================
_______________________________________________________________________________
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 3,529.41 50,537.52 0.00 0.00 482,439.62
A-8 121,111.53 121,111.53 0.00 0.00 18,168,000.00
A-9 41,270.45 41,270.45 0.00 0.00 6,191,000.00
A-10 127,400.71 127,400.71 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 36,149.03 41,127.39 0.00 0.00 5,417,754.63
A-16 35,866.93 35,866.93 0.00 0.00 0.00
A-17 6.68 7.60 0.00 0.00 1,001.10
A-18 12,198.73 12,198.73 0.00 0.00 0.00
R-I 0.00 0.00 28.10 0.00 4,243.81
R-II 0.00 0.00 5,785.19 0.00 873,564.29
M 165,167.52 174,318.80 0.00 0.00 11,417,041.25
B 92,737.94 92,737.94 0.00 0.00 24,345,214.79
- -------------------------------------------------------------------------------
635,438.93 696,577.60 5,813.29 0.00 86,011,701.49
===============================================================================
Run: 06/23/95 10:38:01
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 23.742051 2.107987 0.158270 2.266257 0.000000 21.634064
A-8 1000.000000 0.000000 6.666200 6.666200 0.000000 1000.000000
A-9 1000.000000 0.000000 6.666201 6.666201 0.000000 1000.000000
A-10 1000.000000 0.000000 6.666201 6.666201 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-15 308.127336 0.282877 2.054039 2.336916 0.000000 307.844459
A-17 100.202000 0.092000 0.668000 0.760000 0.000000 100.110000
R-I 110.939737 0.000000 0.000000 0.000000 0.739474 111.679211
R-II 1236.152564 0.000000 0.000000 0.000000 8.241011 1244.393576
M 938.342164 0.751522 13.563893 14.315415 0.000000 937.590642
B 900.396418 0.000000 3.427122 3.427122 0.000000 899.675287
_______________________________________________________________________________
DETERMINATION DATE 20-June-95
DISTRIBUTION DATE 26-June-95
Run: 06/23/95 10:38:04 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S2 (POOL # 4052)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4052
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 25,526.78
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 8,967.49
SUBSERVICER ADVANCES THIS MONTH 36,758.12
MASTER SERVICER ADVANCES THIS MONTH 3,324.12
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 1,583,469.34
(B) TWO MONTHLY PAYMENTS: 5 1,262,408.34
(C) THREE OR MORE MONTHLY PAYMENTS: 2 443,086.77
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,306,532.05
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 86,011,701.49
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 321
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 408,287.33
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 5,892.14
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 58.42448680 % 13.27291400 % 28.30259920 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 58.42163870 % 13.27382327 % 28.30453810 %
CLASS A-18 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1701 %
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 9.15180356
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 313.49
POOL TRADING FACTOR: 15.89311496
................................................................................
Run: 06/23/95 10:38:06 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S3 (POOL # 4053)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4053
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760920UK2 10,820,000.00 0.00 7.500000 % 0.00
A-2 760920UL0 26,800,000.00 0.00 7.500000 % 0.00
A-3 760920UM8 25,330,000.00 0.00 7.500000 % 0.00
A-4 760920UN6 15,000,000.00 6,545,857.66 7.500000 % 310,350.63
A-5 760920UP1 8,110,000.00 7,888,098.91 7.500000 % 373,988.65
A-6 760920UQ9 74,560,000.00 3,657,121.06 7.500000 % 173,390.55
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 0.375282 % 0.00
R 760920UJ5 100.00 0.00 7.500000 % 0.00
B 8,816,068.76 7,468,586.73 7.500000 % 32,100.58
- -------------------------------------------------------------------------------
176,318,168.76 25,559,664.36 889,830.41
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 40,499.95 350,850.58 0.00 0.00 6,235,507.03
A-5 48,804.55 422,793.20 0.00 0.00 7,514,110.26
A-6 22,627.02 196,017.57 0.00 0.00 3,483,730.51
A-7 0.00 0.00 0.00 0.00 0.00
A-8 0.00 0.00 0.00 0.00 0.00
A-9 10,542.70 10,542.70 0.00 0.00 0.00
A-10 7,912.97 7,912.97 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B 46,208.97 78,309.55 0.00 0.00 7,436,486.15
- -------------------------------------------------------------------------------
176,596.16 1,066,426.57 0.00 0.00 24,669,833.95
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 436.390511 20.690042 2.699997 23.390039 0.000000 415.700469
A-5 972.638583 46.114507 6.017823 52.132330 0.000000 926.524076
A-6 49.049370 2.325517 0.303474 2.628991 0.000000 46.723854
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 847.156134 3.641144 5.241449 8.882593 0.000000 843.514990
_______________________________________________________________________________
DETERMINATION DATE 20-June-95
DISTRIBUTION DATE 26-June-95
Run: 06/23/95 10:38:08 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S3 (POOL # 4053)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4053
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 7,646.18
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,620.89
SUBSERVICER ADVANCES THIS MONTH 8,084.61
MASTER SERVICER ADVANCES THIS MONTH 3,012.20
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 353,302.73
(B) TWO MONTHLY PAYMENTS: 1 359,363.93
(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 24,669,833.95
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 105
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 267,194.40
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 779,972.94
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 70.77979340 % 29.22020660 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 69.85595380 % 30.14404620 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3871 %
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 8.87569678
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 134.65
POOL TRADING FACTOR: 13.99165731
................................................................................
Run: 06/23/95 10:38:09 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-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 11,101,005.57 8.084847 % 222,993.91
R 100.00 0.00 8.084847 % 0.00
B 5,302,117.23 4,581,342.83 8.084847 % 20,827.41
- -------------------------------------------------------------------------------
106,042,332.23 15,682,348.40 243,821.32
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 74,539.37 297,533.28 0.00 0.00 10,878,011.66
R 0.00 0.00 0.00 0.00 0.00
B 30,762.11 51,589.52 0.00 0.00 4,560,515.42
- -------------------------------------------------------------------------------
105,301.48 349,122.80 0.00 0.00 15,438,527.08
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 110.194490 2.213556 0.739917 2.953473 0.000000 107.980934
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 864.059135 3.928130 5.801855 9.729985 0.000000 860.131005
_______________________________________________________________________________
DETERMINATION DATE 20-June-95
DISTRIBUTION DATE 26-June-95
Run: 06/23/95 10:38:10 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S4 (POOL # 4054)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4054
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 5,515.20
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,814.91
SUBSERVICER ADVANCES THIS MONTH 2,470.20
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 228,501.04
(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 15,438,527.08
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 172,527.23
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 70.78662770 % 29.21337230 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 70.46016500 % 29.53983500 %
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 8.63160834
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 135.78
POOL TRADING FACTOR: 14.55883396
PASS THROUGH RATE FOR NEXT DISTRIBUTION: 0.0008
................................................................................
Run: 06/23/95 10:38:11 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 2,773,881.91 7.500000 % 202,046.12
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 0.448794 % 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 4,859,758.76 7.500000 % 92,829.28
- -------------------------------------------------------------------------------
116,500,312.92 14,601,640.67 294,875.40
===============================================================================
_______________________________________________________________________________
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 17,332.79 219,378.91 0.00 0.00 2,571,835.79
A-5 43,540.02 43,540.02 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 6,082.63 6,082.63 0.00 0.00 0.00
A-12 5,459.69 5,459.69 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
B 30,366.52 123,195.80 0.00 6,296.29 4,760,633.18
- -------------------------------------------------------------------------------
102,781.65 397,657.05 0.00 6,296.29 14,300,468.97
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 245.780782 17.902368 1.535778 19.438146 0.000000 227.878415
A-5 1000.000000 0.000000 6.248568 6.248568 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 834.248533 15.935501 5.212858 21.148359 0.000000 817.232181
_______________________________________________________________________________
DETERMINATION DATE 20-June-95
DISTRIBUTION DATE 26-June-95
Run: 06/23/95 10:38:14 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S5 (POOL # 4055)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4055
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 4,025.84
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,519.84
SUBSERVICER ADVANCES THIS MONTH 6,142.96
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 565,806.94
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 14,300,468.97
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 68
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 3,338.80
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 66.71772120 % 33.28227880 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 66.70995060 % 33.29004940 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.4459 %
BANKRUPTCY AMOUNT AVAILABLE 188,115.00
FRAUD AMOUNT AVAILABLE 162,398.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,432,084.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.90728821
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 136.81
POOL TRADING FACTOR: 12.27504769
................................................................................
Run: 06/23/95 10:38:15 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S6 (POOL # 4056)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4056
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760920VJ4 67,533,900.00 0.00 7.500000 % 0.00
A-2 760920VK1 55,635,000.00 0.00 7.500000 % 0.00
A-3 760920VL9 94,808,000.00 0.00 7.500000 % 0.00
A-4 760920VM7 4,966,000.00 0.00 7.500000 % 0.00
A-5 760920VN5 94,152,000.00 0.00 7.500000 % 0.00
A-6 760920VP0 30,584,000.00 0.00 7.500000 % 0.00
A-7 760920VQ8 5,327,000.00 1,775,064.78 7.500000 % 77,064.54
A-8 760920VR6 32,684,000.00 32,684,000.00 7.500000 % 0.00
A-9 760920VV7 30,371,000.00 30,371,000.00 5.857000 % 0.00
A-10 760920VS4 10,124,000.00 10,124,000.00 12.428838 % 0.00
A-11 760920VT2 0.00 0.00 1.000000 % 0.00
A-12 760920VU9 0.00 0.00 0.146373 % 0.00
R 760920VX3 100.00 0.00 7.500000 % 0.00
M 760920VW5 10,339,213.00 9,740,620.25 7.500000 % 7,543.69
B 22,976,027.86 21,645,821.83 7.500000 % 16,281.20
- -------------------------------------------------------------------------------
459,500,240.86 106,340,506.86 100,889.43
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 0.00 0.00 0.00 0.00 0.00
A-7 11,092.18 88,156.72 0.00 0.00 1,698,000.24
A-8 204,238.69 204,238.69 0.00 0.00 32,684,000.00
A-9 148,209.44 148,209.44 0.00 0.00 30,371,000.00
A-10 104,839.32 104,839.32 0.00 0.00 10,124,000.00
A-11 88,601.34 88,601.34 0.00 0.00 0.00
A-12 12,968.82 12,968.82 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 60,868.06 68,411.75 0.00 0.00 9,733,076.56
B 135,262.33 151,543.53 0.00 482.54 21,629,058.08
- -------------------------------------------------------------------------------
766,080.18 866,969.61 0.00 482.54 106,239,134.88
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-5 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-7 333.220345 14.466781 2.082257 16.549038 0.000000 318.753565
A-8 1000.000000 0.000000 6.248889 6.248889 0.000000 1000.000000
A-9 1000.000000 0.000000 4.879966 4.879966 0.000000 1000.000000
A-10 1000.000000 0.000000 10.355524 10.355524 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 942.104612 0.729619 5.887107 6.616726 0.000000 941.374993
B 942.104613 0.708617 5.887107 6.595724 0.000000 941.374994
_______________________________________________________________________________
DETERMINATION DATE 20-June-95
DISTRIBUTION DATE 26-June-95
Run: 06/23/95 10:38:17 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S6 (POOL # 4056)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4056
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 35,250.42
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 11,108.41
SUBSERVICER ADVANCES THIS MONTH 64,589.68
MASTER SERVICER ADVANCES THIS MONTH 8,195.72
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 13 3,675,378.05
(B) TWO MONTHLY PAYMENTS: 5 1,148,128.43
(C) THREE OR MORE MONTHLY PAYMENTS: 2 465,160.56
FORECLOSURES
NUMBER OF LOANS 9
AGGREGATE PRINCIPAL BALANCE 2,835,946.77
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 106,239,134.88
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 372
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 1,007,364.43
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 19,015.84
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 70.48496100 % 9.15984000 % 20.35519900 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 70.47967810 % 9.16147950 % 20.35884240 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1464 %
BANKRUPTCY AMOUNT AVAILABLE 308,198.00
FRAUD AMOUNT AVAILABLE 1,088,360.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,943,997.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.17175601
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 314.41
POOL TRADING FACTOR: 23.12058307
................................................................................
Run: 06/23/95 10:38:19 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 16,728,088.86 8.500000 % 2,370,188.14
A-4 760920WX2 31,674,000.00 31,674,000.00 8.500000 % 0.00
A-5 760920WY0 30,082,000.00 5,378,067.49 8.500000 % 263,357.06
A-6 760920WW4 0.00 0.00 0.141516 % 0.00
R 760920XA1 539,100.00 0.00 8.500000 % 0.00
M 760920WZ7 7,278,000.00 6,863,366.52 8.500000 % 35,985.62
B 15,364,881.77 13,945,550.29 8.500000 % 0.00
- -------------------------------------------------------------------------------
323,459,981.77 74,589,073.16 2,669,530.82
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 117,708.26 2,487,896.40 0.00 0.00 14,357,900.72
A-4 222,876.12 222,876.12 0.00 0.00 31,674,000.00
A-5 37,843.11 301,200.17 0.00 0.00 5,114,710.43
A-6 8,738.24 8,738.24 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 48,294.51 84,280.13 0.00 0.00 6,827,380.90
B 0.00 0.00 0.00 0.00 13,597,403.04
- -------------------------------------------------------------------------------
435,460.24 3,104,991.06 0.00 0.00 71,571,395.09
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED 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-3 294.591590 41.740422 2.072912 43.813334 0.000000 252.851168
A-4 1000.000000 0.000000 7.036564 7.036564 0.000000 1000.000000
A-5 178.780250 8.754639 1.257998 10.012637 0.000000 170.025611
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 943.029200 4.944438 6.635684 11.580122 0.000000 938.084762
B 907.624966 0.000000 0.000000 0.000000 0.000000 884.966331
_______________________________________________________________________________
DETERMINATION DATE 20-June-95
DISTRIBUTION DATE 26-June-95
Run: 06/23/95 10:38:20 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S7 (POOL # 4057)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4057
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 19,606.22
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 7,612.47
SUBSERVICER ADVANCES THIS MONTH 44,378.91
MASTER SERVICER ADVANCES THIS MONTH 6,118.07
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,198,419.01
(B) TWO MONTHLY PAYMENTS: 3 946,337.69
(C) THREE OR MORE MONTHLY PAYMENTS: 3 1,384,183.62
FORECLOSURES
NUMBER OF LOANS 7
AGGREGATE PRINCIPAL BALANCE 2,057,052.07
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 71,571,395.09
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 263
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 771,529.26
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,640,762.82
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 72.10192330 % 9.20157100 % 18.69650570 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 71.46236440 % 9.53925921 % 18.99837640 %
CLASS A-6 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1428 %
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 9.09595499
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 313.80
POOL TRADING FACTOR: 22.12681603
OPTIMAL PERCENTAGE: NOT APPLICABLE UNTIL CREDIT
SUPPORT DEPLETION DATE
................................................................................
Run: 06/23/95 10:38:22 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 47,624,875.85 7.504008 % 1,556,152.63
S 760920WF1 0.00 0.00 0.150000 % 0.00
R 760920WE4 100.00 0.00 7.504008 % 0.00
B 7,295,556.68 6,715,134.10 7.504008 % 0.00
- -------------------------------------------------------------------------------
108,082,314.68 54,340,009.95 1,556,152.63
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 296,631.15 1,852,783.78 0.00 0.00 46,068,723.22
S 6,765.51 6,765.51 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B 0.00 0.00 0.00 260,271.40 6,496,687.86
- -------------------------------------------------------------------------------
303,396.66 1,859,549.29 0.00 260,271.40 52,565,411.08
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 472.531551 15.440066 2.943159 18.383225 0.000000 457.091486
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 920.441632 0.000000 0.000000 0.000000 0.000000 890.499265
_______________________________________________________________________________
DETERMINATION DATE 20-June-95
DISTRIBUTION DATE 26-June-95
Run: 06/23/95 10:38:23 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S8 (POOL # 4058)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4058
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 15,160.55
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,216.07
SUBSERVICER ADVANCES THIS MONTH 39,085.23
MASTER SERVICER ADVANCES THIS MONTH 10,662.71
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,660,643.60
(B) TWO MONTHLY PAYMENTS: 1 675,352.53
(C) THREE OR MORE MONTHLY PAYMENTS: 2 383,640.53
FORECLOSURES
NUMBER OF LOANS 8
AGGREGATE PRINCIPAL BALANCE 2,676,791.63
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 52,565,411.08
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 194
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 3
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 1,451,689.61
REMAINING SUBCLASS INTEREST SHORTFALL 41,825.16
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 446,424.03
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 87.64237600 % 12.35762400 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 87.64075520 % 12.35924480 %
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 8.19189365
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 316.22
POOL TRADING FACTOR: 48.63460894
PASS THROUGH RATE FOR NEXT DISTRIBUTION: 0.2001
TOTAL BALANCE OF CONVERTED LOANS REMAINING IN POOL: 0.00
TOTAL REPURCHASE OF CONVERTING AND CONVERTED
LOANS IN THIS DISTRIBUTION: 0.00
................................................................................
Run: 06/23/95 10:38:24 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 6,487,561.03 8.000000 % 1,279,256.69
A-5 760920WC8 24,873,900.00 24,873,900.00 8.000000 % 0.00
A-6 760920WG9 5,000,000.00 6,409,568.35 8.000000 % 0.00
A-7 760920WH7 20,288,000.00 4,196,783.45 8.000000 % 137,483.98
A-8 760920WJ3 0.00 0.00 0.186224 % 0.00
R 760920WL8 100.00 0.00 8.000000 % 0.00
M 760920WK0 4,908,000.00 4,717,941.69 8.000000 % 4,179.03
B 10,363,398.83 9,962,084.76 8.000000 % 8,824.17
- -------------------------------------------------------------------------------
218,151,398.83 56,647,839.28 1,429,743.87
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 42,411.47 1,321,668.16 0.00 0.00 5,208,304.34
A-5 162,609.44 162,609.44 0.00 0.00 24,873,900.00
A-6 0.00 0.00 41,901.61 0.00 6,451,469.96
A-7 27,435.85 164,919.83 0.00 0.00 4,059,299.47
A-8 8,620.46 8,620.46 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 30,842.84 35,021.87 0.00 0.00 4,713,762.66
B 65,125.65 73,949.82 0.00 0.00 9,953,260.59
- -------------------------------------------------------------------------------
337,045.71 1,766,789.58 41,901.61 0.00 55,259,997.02
===============================================================================
_______________________________________________________________________________
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-4 207.814755 40.978176 1.358558 42.336734 0.000000 166.836579
A-5 1000.000000 0.000000 6.537352 6.537352 0.000000 1000.000000
A-6 1281.913670 0.000000 0.000000 0.000000 8.380322 1290.293992
A-7 206.860383 6.776616 1.352319 8.128935 0.000000 200.083767
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 961.275813 0.851473 6.284197 7.135670 0.000000 960.424340
B 961.275825 0.851474 6.284199 7.135673 0.000000 960.424350
_______________________________________________________________________________
DETERMINATION DATE 20-June-95
DISTRIBUTION DATE 26-June-95
Run: 06/23/95 10:38:26 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S9 (POOL # 4059)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4059
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 17,740.93
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,844.16
SUBSERVICER ADVANCES THIS MONTH 7,634.02
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 518,720.16
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 487,692.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 55,259,997.02
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 215
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,337,665.03
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 74.08546090 % 8.32854700 % 17.58599250 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 73.45815410 % 8.53015366 % 18.01169220 %
CLASS A-8 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1832 %
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 8.69193321
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 311.46
POOL TRADING FACTOR: 25.33103034
OPTIMAL PERCENTAGE: NOT APPLICABLE UNTIL CREDIT
SUPPORT DEPLETION DATE
................................................................................
Run: 06/23/95 10:38:27 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 13,004,675.58 8.000000 % 825,636.87
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 0.208836 % 0.00
R 760920WS3 100.00 0.00 8.000000 % 0.00
B 7,347,668.28 6,228,620.59 8.000000 % 26,895.41
- -------------------------------------------------------------------------------
139,954,768.28 30,733,296.17 852,532.28
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 85,412.48 911,049.35 0.00 0.00 12,179,038.71
A-3 75,530.03 75,530.03 0.00 0.00 11,500,000.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 5,269.21 5,269.21 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B 40,908.51 67,803.92 0.00 0.00 6,201,725.18
- -------------------------------------------------------------------------------
207,120.23 1,059,652.51 0.00 0.00 29,880,763.89
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 305.295574 19.382512 2.005129 21.387641 0.000000 285.913062
A-3 1000.000000 0.000000 6.567829 6.567829 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 847.700298 3.660401 5.567550 9.227951 0.000000 844.039897
_______________________________________________________________________________
DETERMINATION DATE 20-June-95
DISTRIBUTION DATE 26-June-95
Run: 06/23/95 10:38:29 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S10 (POOL # 4060)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4060
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 9,063.10
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,302.80
SUBSERVICER ADVANCES THIS MONTH 19,567.50
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 1,006,462.47
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 787,125.60
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 29,880,763.89
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 119
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 719,824.79
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 79.73331410 % 20.26668590 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 79.24509160 % 20.75490840 %
CLASS A-5 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2139 %
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 8.69810104
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 135.28
POOL TRADING FACTOR: 21.35030071
CLASS A-4 PAC COMPONENT PRINCIPAL: 0.00
CLASS A-4 COMPANION PRINCIPAL: 0.00
................................................................................
Run: 06/23/95 10:38:30 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S11 (POOL # 4061)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4061
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760920XG8 119,002,000.00 0.00 8.500000 % 0.00
A-2 760920XH6 5,000,000.00 0.00 8.500000 % 0.00
A-3 760920XJ2 35,000,000.00 0.00 8.500000 % 0.00
A-4 760920XK9 7,000,000.00 0.00 8.500000 % 0.00
A-5 760920XL7 20,748,000.00 0.00 8.500000 % 0.00
A-6 760920XM5 15,000,000.00 0.00 8.500000 % 0.00
A-7 760920XN3 2,250,000.00 0.00 8.500000 % 0.00
A-8 760920XP8 28,600,000.00 0.00 8.500000 % 0.00
A-9 760920XU7 38,830,000.00 38,828,244.51 8.500000 % 648,206.78
A-10 760920XQ6 6,395,000.00 6,394,710.89 8.500000 % 106,754.63
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 0.188888 % 0.00
R 760920XW3 100.00 0.00 8.500000 % 0.00
M 760920XV5 7,292,000.00 6,855,060.27 8.500000 % 31,435.65
B 15,395,727.87 14,094,120.24 8.500000 % 0.00
- -------------------------------------------------------------------------------
324,107,827.87 66,172,135.91 786,397.06
===============================================================================
_______________________________________________________________________________
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 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-9 273,959.32 922,166.10 0.00 0.00 38,180,037.73
A-10 45,118.98 151,873.61 0.00 0.00 6,287,956.26
A-11 0.00 0.00 0.00 0.00 0.00
A-12 0.00 0.00 0.00 0.00 0.00
A-13 10,375.26 10,375.26 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 48,367.05 79,802.70 0.00 0.00 6,823,624.62
B 77,215.72 77,215.72 0.00 86,859.98 14,029,487.99
- -------------------------------------------------------------------------------
455,036.33 1,241,433.39 0.00 86,859.98 65,321,106.60
===============================================================================
Run: 06/23/95 10:38:30
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-9 999.954790 16.693453 7.055352 23.748805 0.000000 983.261337
A-10 999.954791 16.693453 7.055353 23.748806 0.000000 983.261338
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 940.079576 4.310978 6.632892 10.943870 0.000000 935.768599
B 915.456571 0.000000 5.015400 5.015400 0.000000 911.258507
_______________________________________________________________________________
DETERMINATION DATE 20-June-95
DISTRIBUTION DATE 26-June-95
Run: 06/23/95 10:38:33 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S11 (POOL # 4061)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4061
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 18,037.57
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,781.69
SUBSERVICER ADVANCES THIS MONTH 44,574.14
MASTER SERVICER ADVANCES THIS MONTH 8,976.41
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 2,307,549.14
(B) TWO MONTHLY PAYMENTS: 2 785,420.67
(C) THREE OR MORE MONTHLY PAYMENTS: 2 428,315.49
FORECLOSURES
NUMBER OF LOANS 8
AGGREGATE PRINCIPAL BALANCE 2,034,745.42
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 65,321,106.60
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 249
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 4
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 1,114,179.20
REMAINING SUBCLASS INTEREST SHORTFALL 22,227.74
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 547,579.83
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 68.34138690 % 10.35943600 % 21.29917680 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 68.07599610 % 10.44627835 % 21.47772550 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1912 %
BANKRUPTCY AMOUNT AVAILABLE 350,508.00
FRAUD AMOUNT AVAILABLE 651,966.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,953,160.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.15107010
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 313.00
POOL TRADING FACTOR: 20.15412803
OPTIMAL PERCENTAGE: NOT APPLICABLE UNTIL CREDIT
SUPPORT DEPLETION DATE
................................................................................
Run: 06/23/95 10:38:34 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S12 (POOL # 4062)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4062
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A 760920XE3 100,482,169.00 13,971,838.19 7.935825 % 62,794.43
R 760920XF0 100.00 0.00 7.935825 % 0.00
B 5,010,927.54 4,425,579.10 7.935825 % 19,239.63
- -------------------------------------------------------------------------------
105,493,196.54 18,397,417.29 82,034.06
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 92,388.99 155,183.42 0.00 0.00 13,909,043.76
R 0.00 0.00 0.00 0.00 0.00
B 29,264.20 48,503.83 0.00 0.00 4,406,339.47
- -------------------------------------------------------------------------------
121,653.19 203,687.25 0.00 0.00 18,315,383.23
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 139.047936 0.624931 0.919457 1.544388 0.000000 138.423005
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 883.185611 3.839535 5.840076 9.679611 0.000000 879.346076
_______________________________________________________________________________
DETERMINATION DATE 20-June-95
DISTRIBUTION DATE 26-June-95
Run: 06/23/95 10:38:35 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S12 (POOL # 4062)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4062
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 4,647.80
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,928.76
SUBSERVICER ADVANCES THIS MONTH 8,664.94
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 281,980.59
(B) TWO MONTHLY PAYMENTS: 2 432,526.29
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 94,991.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 18,315,383.23
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 80
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,053.69
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 75.94456310 % 24.05543690 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 75.94186580 % 24.05813420 %
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 8.36419644
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 138.07
POOL TRADING FACTOR: 17.36167244
................................................................................
Run: 06/27/95 14:57:08 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-13 (POOL 3165)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3165
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
760920XX1 149,986,318.83 37,978,180.64 8.4305 37,203.12
- --------------------------------------------------------------------------------
149,986,318.83 37,978,180.64 37,203.12
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
266,765.41 0.00 303,968.53 0.00 37,940,977.52
266,765.41 0.00 303,968.53 0.00 37,940,977.52
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
253.210966 0.248043 1.778598 0.000000 2.026641 252.962922
Determination Date 20-June-95
Distribution Date 26-June-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 06/27/95 14:57:08 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-13 (POOL 3165)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 10,693.76
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 7,057.77
SUBSERVICER ADVANCES THIS MONTH 19,231.06
MASTER SERVICER ADVANCES THIS MONTH 6,910.26
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 415,244.26
(B) TWO MONTHLY PAYMENTS: 2 512,733.72
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 4 1,434,739.25
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 37,940,977.52
ACTUAL UPAID PRINCIPAL BALANCE @ 05/31 37,123,735.64
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 148
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 851,524.33
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 6,927.65
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 30,275.47
FSA GUARANTY INSURANCE POLICY 9,041,947.84
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 374,041.00
SPECIAL HAZARD AMOUNT AVAILABLE 847,378.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.9921%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.4198%
POOL TRADING FACTOR 0.252962922
................................................................................
Run: 06/23/95 10:38:36 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-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 35,006,421.54 7.982190 % 218,216.92
S 760920XD5 0.00 0.00 0.150000 % 0.00
R 760920XC7 100.00 0.00 7.982190 % 0.00
B 6,546,994.01 4,562,205.88 7.982190 % 4,554.44
- -------------------------------------------------------------------------------
93,528,473.01 39,568,627.42 222,771.36
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 232,302.55 450,519.47 0.00 0.00 34,788,204.62
S 4,934.31 4,934.31 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B 30,274.79 34,829.23 0.00 0.00 4,557,651.44
- -------------------------------------------------------------------------------
267,511.65 490,283.01 0.00 0.00 39,345,856.06
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 402.458801 2.508777 2.670716 5.179493 0.000000 399.950024
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 696.839782 0.695654 4.624228 5.319882 0.000000 696.144129
_______________________________________________________________________________
DETERMINATION DATE 20-June-95
DISTRIBUTION DATE 26-June-95
Run: 06/23/95 10:38:37 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S14 (POOL # 4063)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4063
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 14,302.34
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,730.44
SUBSERVICER ADVANCES THIS MONTH 22,335.54
MASTER SERVICER ADVANCES THIS MONTH 5,911.59
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 519,150.06
(B) TWO MONTHLY PAYMENTS: 4 870,244.26
(C) THREE OR MORE MONTHLY PAYMENTS: 1 137,411.98
FORECLOSURES
NUMBER OF LOANS 6
AGGREGATE PRINCIPAL BALANCE 1,352,776.96
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 39,345,856.06
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 163
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 850,626.78
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 183,270.11
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 88.47014370 % 11.52985630 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 88.41643850 % 11.58356150 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 392,351.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,589,205.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.84603952
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 291.29
POOL TRADING FACTOR: 42.06831866
PASS THROUGH RATE FOR NEXT DISTRIBUTION: 0.2743
TOTAL BALANCE OF CONVERTED LOANS REMAINING IN POOL: 0.00
TOTAL REPURCHASE OF CONVERTING AND CONVERTED
LOANS IN THIS DISTRIBUTION: 0.00
................................................................................
Run: 06/23/95 10:38:39 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-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 7,475,000.00 480,066.79 8.000000 % 15,790.23
A-5 760920ZE1 19,600,000.00 5,937,655.52 8.000000 % 30,841.12
A-6 760920ZF8 6,450,000.00 6,450,000.00 8.000000 % 0.00
A-7 760920ZG6 37,500,000.00 982,611.64 8.000000 % 32,319.80
A-8 760920ZH4 10,000,000.00 2,500,000.00 8.000000 % 0.00
A-9 760920ZJ0 9,350,000.00 300,000.00 8.000000 % 0.00
A-10 760920ZC5 60,000,000.00 7,973,406.92 8.000000 % 37,807.63
A-11 760920ZD3 15,000,000.00 1,993,351.71 8.000000 % 9,451.91
A-12 760920ZB7 0.00 0.00 0.259212 % 0.00
R 760920ZK7 100.00 0.00 8.000000 % 0.00
B 8,345,599.90 7,273,002.07 8.000000 % 30,796.04
- -------------------------------------------------------------------------------
208,639,599.90 33,890,094.65 157,006.73
===============================================================================
_______________________________________________________________________________
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 3,199.29 18,989.52 0.00 0.00 464,276.56
A-5 39,570.03 70,411.15 0.00 0.00 5,906,814.40
A-6 42,984.42 42,984.42 0.00 0.00 6,450,000.00
A-7 6,548.37 38,868.17 0.00 0.00 950,291.84
A-8 16,660.63 16,660.63 0.00 0.00 2,500,000.00
A-9 1,999.28 1,999.28 0.00 0.00 300,000.00
A-10 53,136.79 90,944.42 0.00 0.00 7,935,599.29
A-11 13,284.20 22,736.11 0.00 0.00 1,983,899.80
A-12 7,317.95 7,317.95 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B 48,469.10 79,265.14 0.00 385.35 7,241,820.66
- -------------------------------------------------------------------------------
233,170.06 390,176.79 0.00 385.35 33,732,702.55
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 64.222982 2.112405 0.427999 2.540404 0.000000 62.110577
A-5 302.941608 1.573527 2.018879 3.592406 0.000000 301.368082
A-6 1000.000000 0.000000 6.664251 6.664251 0.000000 1000.000000
A-7 26.202977 0.861861 0.174623 1.036484 0.000000 25.341116
A-8 250.000000 0.000000 1.666063 1.666063 0.000000 250.000000
A-9 32.085561 0.000000 0.213827 0.213827 0.000000 32.085562
A-10 132.890115 0.630127 0.885613 1.515740 0.000000 132.259988
A-11 132.890114 0.630127 0.885613 1.515740 0.000000 132.259987
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 871.477444 3.690093 5.807744 9.497837 0.000000 867.741175
_______________________________________________________________________________
DETERMINATION DATE 20-June-95
DISTRIBUTION DATE 26-June-95
Run: 06/23/95 10:38:41 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S15 (POOL # 4064)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4064
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 8,512.85
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,559.30
SUBSERVICER ADVANCES THIS MONTH 2,188.36
MASTER SERVICER ADVANCES THIS MONTH 6,009.05
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 197,258.45
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 33,732,702.55
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 144
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 529,437.31
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 12,095.76
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 78.53944600 % 21.46055400 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 78.53175080 % 21.46824920 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2592 %
BANKRUPTCY AMOUNT AVAILABLE 331,112.00
FRAUD AMOUNT AVAILABLE 334,903.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,743,699.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.68963419
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 137.17
POOL TRADING FACTOR: 16.16792908
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: 06/23/95 10:38:43 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S16 (POOL # 4065)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4065
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760920XY9 39,900,000.00 0.00 7.000000 % 0.00
A-2 760920YD4 22,000,000.00 0.00 0.000000 % 0.00
A-3 760920YE2 100,000.00 0.00 0.000000 % 0.00
A-4 760920YF9 88,000,000.00 0.00 8.250000 % 0.00
A-5 760920YG7 26,000,000.00 0.00 8.250000 % 0.00
A-6 760920YH5 39,064,000.00 0.00 8.250000 % 0.00
A-7 760920YJ1 30,000,000.00 10,422,814.78 8.250000 % 173,806.14
A-8 760920YK8 20,625,000.00 20,625,000.00 6.257000 % 0.00
A-9 760920YL6 4,375,000.00 4,375,000.00 17.645570 % 0.00
A-10 760920XZ6 23,595,000.00 3,094,824.54 7.920000 % 15,185.12
A-11 760920YA0 6,435,000.00 844,043.05 9.459998 % 4,141.40
A-12 760920YB8 0.00 0.00 0.500000 % 0.00
A-13 760920YC6 0.00 0.00 0.222563 % 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 6,702,697.85 8.750000 % 21,428.90
B 15,327,940.64 13,976,176.44 8.750000 % 0.00
- -------------------------------------------------------------------------------
322,682,743.64 60,040,556.66 214,561.56
===============================================================================
_______________________________________________________________________________
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 71,651.01 245,457.15 0.00 0.00 10,249,008.64
A-8 107,533.43 107,533.43 0.00 0.00 20,625,000.00
A-9 64,327.57 64,327.57 0.00 0.00 4,375,000.00
A-10 20,424.18 35,609.30 0.00 0.00 3,079,639.42
A-11 6,653.33 10,794.73 0.00 0.00 839,901.65
A-12 16,399.36 16,399.36 0.00 0.00 0.00
A-13 11,134.76 11,134.76 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 75,716.09 97,144.99 0.00 0.00 6,681,268.95
B 0.00 0.00 0.00 0.00 13,898,713.86
- -------------------------------------------------------------------------------
373,839.73 588,401.29 0.00 0.00 59,748,532.52
===============================================================================
Run: 06/23/95 10:38:43
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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-7 347.427159 5.793538 2.388367 8.181905 0.000000 341.633621
A-8 1000.000000 0.000000 5.213742 5.213742 0.000000 1000.000000
A-9 1000.000000 0.000000 14.703445 14.703445 0.000000 1000.000000
A-10 131.164422 0.643574 0.865615 1.509189 0.000000 130.520849
A-11 131.164421 0.643574 1.033929 1.677503 0.000000 130.520847
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 923.159943 2.951394 10.428347 13.379741 0.000000 920.208549
B 911.810449 0.000000 0.000000 0.000000 0.000000 906.756764
_______________________________________________________________________________
DETERMINATION DATE 20-June-95
DISTRIBUTION DATE 26-June-95
Run: 06/23/95 10:38:45 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S16 (POOL # 4065)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4065
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 15,958.72
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,169.84
SUBSERVICER ADVANCES THIS MONTH 57,193.64
MASTER SERVICER ADVANCES THIS MONTH 7,417.73
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 2,062,664.47
(B) TWO MONTHLY PAYMENTS: 5 3,064,598.40
(C) THREE OR MORE MONTHLY PAYMENTS: 2 328,734.41
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 1,523,343.63
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 59,748,532.52
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 226
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 916,083.67
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 4,895.38
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 65.55849010 % 11.16361700 % 23.27789280 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 65.55566820 % 11.18231473 % 23.26201710 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2219 %
BANKRUPTCY AMOUNT AVAILABLE 191,092.00
FRAUD AMOUNT AVAILABLE 710,141.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,340,241.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.42365843
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 319.30
POOL TRADING FACTOR: 18.51618461
LIBOR INDEX: 0.0000
COFI INDEX: 0.0000
TREASURY INDEX: 0.0000
................................................................................
Run: 06/27/95 14:57:08 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 7,901,705.10 8.0000 412,386.84
S 760920YS1 0.00 0.00 0.6235 0.00
- --------------------------------------------------------------------------------
32,200,599.87 7,901,705.10 412,386.84
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 52,437.76 0.00 464,824.60 0.00 7,489,318.26
S 4,086.86 0.00 4,086.86 0.00 0.00
56,524.62 0.00 468,911.46 0.00 7,489,318.26
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 245.389997 12.806806 1.628472 0.000000 14.435278 232.583191
S 0.000000 0.000000 0.126919 0.000000 0.126919 0.000000
Determination Date 20-June-95
Distribution Date 26-June-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 06/27/95 14:57:08 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 2,330.56
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 797.29
SUBSERVICER ADVANCES THIS MONTH 4,489.62
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 585,911.06
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 7,489,318.26
ACTUAL UPAID PRINCIPAL BALANCE @ 05/31 7,495,145.48
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 30
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 193,396.11
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 93.40
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 213,225.55
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 5,671.78
FSA GUARANTY INSURANCE POLICY 13,330,507.11
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 9.0552%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.0000%
POOL TRADING FACTOR 0.232583191
................................................................................
Run: 06/27/95 14:57:08 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-17B (POOL 3167)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3167
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
A 760920YT9 63,951,716.07 9,591,440.36 7.5736 8,315.12
S 760920YU6 0.00 0.00 0.2500 0.00
- --------------------------------------------------------------------------------
63,951,716.07 9,591,440.36 8,315.12
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 60,533.67 0.00 68,848.79 0.00 9,583,125.24
S 1,998.18 0.00 1,998.18 0.00 0.00
62,531.85 0.00 70,846.97 0.00 9,583,125.24
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 149.979406 0.130022 0.946553 0.000000 1.076575 149.849384
S 0.000000 0.000000 0.031245 0.000000 0.031245 0.000000
Determination Date 20-June-95
Distribution Date 26-June-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 06/27/95 14:57:08 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 3,403.26
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 975.72
SUBSERVICER ADVANCES THIS MONTH 5,932.59
MASTER SERVICER ADVANCES THIS MONTH 1,710.46
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 243,422.65
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 2 545,934.70
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 9,583,125.24
ACTUAL UPAID PRINCIPAL BALANCE @ 05/31 9,357,305.40
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 34
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 235,405.96
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 166.63
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 8,148.49
FSA GUARANTY INSURANCE POLICY 13,330,507.11
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 8.3870%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.5755%
POOL TRADING FACTOR 0.149849384
................................................................................
Run: 06/27/95 14:57:08 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-17C (POOL 3168)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3168
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
A 760920YV4 75,606,730.04 17,418,386.14 7.7058 308,112.46
S 760920YW2 0.00 0.00 0.2500 0.00
- --------------------------------------------------------------------------------
75,606,730.04 17,418,386.14 308,112.46
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 111,845.79 0.00 419,958.25 0.00 17,110,273.68
S 3,628.62 0.00 3,628.62 0.00 0.00
115,474.41 0.00 423,586.87 0.00 17,110,273.68
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 230.381424 4.075199 1.479310 0.000000 5.554509 226.306225
S 0.000000 0.000000 0.047993 0.000000 0.047993 0.000000
Determination Date 20-June-95
Distribution Date 26-June-95
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
INVESTOR REPORTING DEPARTMENT
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 06/27/95 14:57:08 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-17C (POOL 3168)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 5,261.29
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,768.18
SUBSERVICER ADVANCES THIS MONTH 6,188.33
MASTER SERVICER ADVANCES THIS MONTH 1,619.13
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 230,298.62
(B) TWO MONTHLY PAYMENTS: 1 611,356.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 17,110,273.68
ACTUAL UPAID PRINCIPAL BALANCE @ 05/31 16,910,096.37
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 55
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 214,121.41
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 967.15
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 292,872.76
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 14,272.55
FSA GUARANTY INSURANCE POLICY 13,330,507.11
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 8.4437%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.6954%
POOL TRADING FACTOR 0.226306225
................................................................................
Run: 06/23/95 10:38:47 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-S18 (POOL # 4066)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4066
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760920A57 23,863,000.00 0.00 7.400000 % 0.00
A-2 760920A73 38,374,000.00 0.00 7.450000 % 0.00
A-3 760920A99 23,218,000.00 4,832,255.98 7.750000 % 95,296.08
A-4 760920B49 9,500,000.00 9,500,000.00 7.950000 % 0.00
A-5 760920B31 41,703.00 1,683.05 1008.000000 % 23.82
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 0.384731 % 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 6,324,933.25 8.000000 % 27,140.53
- -------------------------------------------------------------------------------
157,858,019.23 26,146,872.28 122,460.43
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 31,196.25 126,492.33 0.00 0.00 4,736,959.90
A-4 62,913.16 62,913.16 0.00 0.00 9,500,000.00
A-5 1,413.21 1,437.03 0.00 0.00 1,659.23
A-6 36,572.52 36,572.52 0.00 0.00 5,488,000.00
A-7 0.00 0.00 0.00 0.00 0.00
A-8 0.00 0.00 0.00 0.00 0.00
A-9 0.00 0.00 0.00 0.00 0.00
A-10 0.00 0.00 0.00 0.00 0.00
A-11 8,379.69 8,379.69 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
B 42,149.94 69,290.47 0.00 0.00 6,297,792.72
- -------------------------------------------------------------------------------
182,624.77 305,085.20 0.00 0.00 26,024,411.85
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 208.125419 4.104405 1.343623 5.448028 0.000000 204.021014
A-4 1000.000000 0.000000 6.622438 6.622438 0.000000 1000.000000
A-5 40.358008 0.571182 33.887490 34.458672 0.000000 39.786826
A-6 1000.000000 0.000000 6.664089 6.664089 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 890.353094 3.820542 5.933393 9.753935 0.000000 886.532555
_______________________________________________________________________________
DETERMINATION DATE 20-June-95
DISTRIBUTION DATE 26-June-95
Run: 06/23/95 10:38:49 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S18 (POOL # 4066)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4066
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 7,674.15
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,794.30
SUBSERVICER ADVANCES THIS MONTH 11,134.79
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 723,655.65
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 296,746.35
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 26,024,411.85
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 122
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 10,263.21
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 75.80998150 % 24.19001850 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 75.80044170 % 24.19955830 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3848 %
BANKRUPTCY AMOUNT AVAILABLE 265,253.00
FRAUD AMOUNT AVAILABLE 316,317.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,636,857.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.86217523
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 2.00
POOL TRADING FACTOR: 16.48596123
................................................................................
Run: 06/23/95 10:38:50 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S19 (POOL # 4067)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4067
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760920ZP6 117,460,633.00 0.00 7.750000 % 0.00
A-2 760920ZQ4 60,098,010.00 0.00 0.000000 % 0.00
A-3 760920ZR2 241,357.00 0.00 0.000000 % 0.00
A-4 760920ZS0 37,500,000.00 0.00 8.500000 % 0.00
A-5 760920ZT8 15,800,000.00 0.00 8.500000 % 0.00
A-6 760920ZU5 33,700,000.00 26,097,396.92 8.500000 % 35,173.30
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 0.177609 % 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 6,184,381.03 8.500000 % 4,881.63
B 12,805,385.16 12,370,100.15 8.500000 % 9,764.31
- -------------------------------------------------------------------------------
320,111,585.16 53,755,878.10 49,819.24
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 184,831.11 220,004.41 0.00 0.00 26,062,223.62
A-7 64,477.79 64,477.79 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 7,955.17 7,955.17 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 43,800.00 48,681.63 0.00 0.00 6,179,499.40
B 87,609.49 97,373.80 0.00 0.00 12,360,335.84
- -------------------------------------------------------------------------------
388,673.56 438,492.80 0.00 0.00 53,706,058.86
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 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-6 774.403469 1.043718 5.484603 6.528321 0.000000 773.359751
A-7 1000.000000 0.000000 7.082358 7.082358 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 966.007659 0.762516 6.841612 7.604128 0.000000 965.245142
B 966.007660 0.762517 6.841612 7.604129 0.000000 965.245144
_______________________________________________________________________________
DETERMINATION DATE 20-June-95
DISTRIBUTION DATE 26-June-95
Run: 06/23/95 10:38:53 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S19 (POOL # 4067)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4067
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 13,198.63
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,585.50
SUBSERVICER ADVANCES THIS MONTH 43,530.40
MASTER SERVICER ADVANCES THIS MONTH 5,239.27
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 2,067,354.97
(B) TWO MONTHLY PAYMENTS: 4 1,079,710.96
(C) THREE OR MORE MONTHLY PAYMENTS: 3 1,139,599.65
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 1,171,462.43
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 53,706,058.86
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 195
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 648,094.58
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 7,387.14
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 65.48380970 % 11.50456700 % 23.01162330 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 65.47906210 % 11.50614946 % 23.01478850 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1776 %
BANKRUPTCY AMOUNT AVAILABLE 244,605.00
FRAUD AMOUNT AVAILABLE 587,172.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,971,534.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.10030653
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 314.19
POOL TRADING FACTOR: 16.77729309
................................................................................
Run: 06/23/95 10:38:54 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 29,040,683.15 8.100000 % 418,360.05
A-6 760920D70 2,829,000.00 1,629,958.93 8.100000 % 39,313.09
A-7 760920D88 2,530,000.00 2,530,000.00 8.100000 % 0.00
A-8 760920E38 6,097,000.00 6,097,000.00 8.100000 % 0.00
A-9 760920F45 4,635,000.00 5,834,041.07 8.100000 % 0.00
A-10 760920E53 16,830,000.00 0.00 8.100000 % 0.00
A-11 760920D96 8,130,000.00 3,574,490.68 8.100000 % 33,134.69
A-12 760920F37 10,000,000.00 1,432,087.65 8.100000 % 13,275.11
A-13 760920E95 0.00 0.00 0.400000 % 0.00
A-14 760920F29 0.00 0.00 0.256144 % 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 8,165,265.20 8.500000 % 35,667.29
B 16,895,592.50 16,330,136.51 8.500000 % 14,415.03
- -------------------------------------------------------------------------------
375,449,692.50 74,633,663.19 554,165.26
===============================================================================
_______________________________________________________________________________
REMAINING
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-5 195,692.65 614,052.70 0.00 0.00 28,622,323.10
A-6 10,983.59 50,296.68 0.00 0.00 1,590,645.84
A-7 17,048.58 17,048.58 0.00 0.00 2,530,000.00
A-8 41,085.06 41,085.06 0.00 0.00 6,097,000.00
A-9 0.00 0.00 39,313.09 0.00 5,873,354.16
A-10 0.00 0.00 0.00 0.00 0.00
A-11 24,086.95 57,221.64 0.00 0.00 3,541,355.99
A-12 9,650.22 22,925.33 0.00 0.00 1,418,812.54
A-13 16,684.45 16,684.45 0.00 0.00 0.00
A-14 15,903.83 15,903.83 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 57,739.36 93,406.65 0.00 0.00 8,129,597.91
B 115,475.92 129,890.95 0.00 56,917.81 16,258,803.67
- -------------------------------------------------------------------------------
504,350.61 1,058,515.87 39,313.09 56,917.81 74,061,893.21
===============================================================================
Run: 06/23/95 10:38:54
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-5 756.169331 10.893375 5.095499 15.988874 0.000000 745.275956
A-6 576.160809 13.896462 3.882499 17.778961 0.000000 562.264348
A-7 1000.000000 0.000000 6.738569 6.738569 0.000000 1000.000000
A-8 1000.000000 0.000000 6.738570 6.738570 0.000000 1000.000000
A-9 1258.692787 0.000000 0.000000 0.000000 8.481789 1267.174576
A-10 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-11 439.666750 4.075608 2.962724 7.038332 0.000000 435.591143
A-12 143.208765 1.327511 0.965022 2.292533 0.000000 141.881254
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 966.532339 4.221980 6.834678 11.056658 0.000000 962.310359
B 966.532337 0.853183 6.834677 7.687860 0.000000 962.310358
_______________________________________________________________________________
DETERMINATION DATE 20-June-95
DISTRIBUTION DATE 26-June-95
Run: 06/23/95 10:38:57 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S20 (POOL # 4068)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4068
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 19,800.65
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 7,764.11
SUBSERVICER ADVANCES THIS MONTH 39,848.39
MASTER SERVICER ADVANCES THIS MONTH 4,439.98
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 2,422,090.76
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 2 514,374.76
FORECLOSURES
NUMBER OF LOANS 7
AGGREGATE PRINCIPAL BALANCE 1,966,748.46
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 74,061,893.21
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 259
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 2
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 483,071.79
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 245,757.29
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 67.17915130 % 10.94045900 % 21.88038990 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 67.07024280 % 10.97676222 % 21.95299490 %
CLASS A-14 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2572 %
BANKRUPTCY AMOUNT AVAILABLE 377,683.00
FRAUD AMOUNT AVAILABLE 814,655.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,492,198.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.20401884
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 314.69
POOL TRADING FACTOR: 19.72618295
................................................................................
Run: 06/23/95 10:38:58 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 50,008,115.82 6.190319 % 917,771.11
S 760920ZN1 0.00 0.00 0.150000 % 0.00
R 760920ZM3 100.00 0.00 6.190319 % 0.00
B 7,968,810.12 4,634,080.57 6.190319 % 0.00
- -------------------------------------------------------------------------------
113,840,137.12 54,642,196.39 917,771.11
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 257,418.66 1,175,189.77 0.00 0.00 49,090,344.71
S 6,815.62 6,815.62 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B 0.00 0.00 0.00 155,437.96 4,502,496.71
- -------------------------------------------------------------------------------
264,234.28 1,182,005.39 0.00 155,437.96 53,592,841.42
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 472.348505 8.668749 2.431432 11.100181 0.000000 463.679756
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 581.527292 0.000000 0.000000 0.000000 0.000000 565.014932
_______________________________________________________________________________
DETERMINATION DATE 20-June-95
DISTRIBUTION DATE 26-June-95
Run: 06/23/95 10:38:59 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S21 (POOL # 4069)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4069
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 16,946.69
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,488.03
SUBSERVICER ADVANCES THIS MONTH 48,420.69
MASTER SERVICER ADVANCES THIS MONTH 12,978.41
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 10 3,187,591.85
(B) TWO MONTHLY PAYMENTS: 2 337,310.79
(C) THREE OR MORE MONTHLY PAYMENTS: 2 1,424,213.79
FORECLOSURES
NUMBER OF LOANS 6
AGGREGATE PRINCIPAL BALANCE 2,660,194.38
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 53,592,841.42
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 179
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 6
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 2,144,913.87
REMAINING SUBCLASS INTEREST SHORTFALL 23,854.10
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 225,481.30
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 91.51922710 % 8.48077290 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 91.59869750 % 8.40130250 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 674,729.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,096,160.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 6.93177170
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 317.88
POOL TRADING FACTOR: 47.07728116
PASS THROUGH RATE FOR NEXT DISTRIBUTION: 0.2178
TOTAL BALANCE OF CONVERTED LOANS REMAINING IN POOL: 0.00
TOTAL REPURCHASE OF CONVERTING AND CONVERTED
LOANS IN THIS DISTRIBUTION: 0.00
................................................................................
Run: 06/23/95 10:45:20 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-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 12,383,944.64 8.500000 % 501,966.72
A-6 760920G51 20,500,000.00 20,500,000.00 8.500000 % 0.00
A-7 760920H50 2,975,121.40 2,975,121.40 8.500000 % 0.00
A-8 760920G85 12,518,180.60 0.00 0.000000 % 0.00
A-9 760920G93 1,390,910.00 0.00 0.000000 % 0.00
A-10 760920G69 4,090,909.00 0.00 0.000000 % 0.00
A-11 760920G77 3,661,879.00 1,048,959.09 0.114205 % 4,536.61
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 4,158,104.67 8.500000 % 28,683.20
B 10,804,782.23 10,307,573.46 8.500000 % 0.00
- -------------------------------------------------------------------------------
216,050,982.23 51,373,703.26 535,186.53
===============================================================================
_______________________________________________________________________________
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 87,685.23 589,651.95 0.00 0.00 11,881,977.92
A-6 145,151.43 145,151.43 0.00 0.00 20,500,000.00
A-7 21,065.52 21,065.52 0.00 0.00 2,975,121.40
A-8 0.00 0.00 0.00 0.00 0.00
A-9 0.00 0.00 0.00 0.00 0.00
A-10 0.00 0.00 0.00 0.00 0.00
A-11 4,887.34 9,423.95 0.00 0.00 1,044,422.48
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 29,441.70 58,124.90 0.00 0.00 4,129,421.47
B 31,579.02 31,579.02 0.00 112,507.47 10,236,470.32
B RECOURSE OBLIGATION
112,507.48
- -------------------------------------------------------------------------------
319,810.24 967,504.25 0.00 112,507.47 50,767,413.59
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-5 684.422717 27.742164 4.846094 32.588258 0.000000 656.680553
A-6 1000.000000 0.000000 7.080558 7.080558 0.000000 1000.000000
A-7 1000.000000 0.000000 7.080558 7.080558 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-11 286.453782 1.238875 1.334654 2.573529 0.000000 285.214907
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 962.524229 6.639630 6.815208 13.454838 0.000000 955.884600
B 953.982527 0.000000 2.922690 2.922690 0.000000 947.401817
B RECOURSE OBLIGATION 10.412749
_______________________________________________________________________________
DETERMINATION DATE 20-June-95
DISTRIBUTION DATE 26-June-95
Run: 06/23/95 10:45:23 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S23 (POOL # 4070)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4070
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 12,793.83
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,380.30
SUBSERVICER ADVANCES THIS MONTH 31,267.41
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,434,158.13
(B) TWO MONTHLY PAYMENTS: 1 249,448.46
(C) THREE OR MORE MONTHLY PAYMENTS: 3 1,241,372.08
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,102,664.81
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 50,767,413.59
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 195
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 41,404.34
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 251,906.44
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 71.84225160 % 8.09383900 % 20.06390980 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 71.70253360 % 8.13400010 % 20.16346630 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1124 %
BANKRUPTCY AMOUNT AVAILABLE 306,606.00
FRAUD AMOUNT AVAILABLE 557,478.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,926,771.00
LOSS AMOUNT COVERED BY LOSS OBLIGATION 112,507.48
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.86241100
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 315.61
POOL TRADING FACTOR: 23.49788604
COFI INDEX USED FOR THIS DISTRIBUTION 0.0000
................................................................................
Run: 06/23/95 10:39:01 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-S22 (POOL # 4072)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4072
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760920H92 23,871,000.00 0.00 8.000000 % 0.00
A-2 760920J25 9,700,000.00 0.00 6.000000 % 0.00
A-3 760920J33 0.00 0.00 2.000000 % 0.00
A-4 760920J41 19,500,000.00 0.00 8.000000 % 0.00
A-5 760920J58 39,840,000.00 0.00 8.000000 % 0.00
A-6 760920J82 10,982,000.00 10,566,617.30 8.000000 % 198,215.10
A-7 760920J90 7,108,000.00 0.00 8.000000 % 0.00
A-8 760920K23 10,000,000.00 1,479,826.75 8.000000 % 27,759.50
A-9 760920K31 37,500,000.00 5,773,056.25 8.000000 % 108,294.54
A-10 760920J74 17,000,000.00 8,640,340.87 8.000000 % 162,080.82
A-11 760920J66 0.00 0.00 0.331693 % 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 7,386,181.11 8.000000 % 31,644.20
- -------------------------------------------------------------------------------
183,771,178.70 33,846,022.28 527,994.16
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 70,206.64 268,421.74 0.00 0.00 10,368,402.20
A-7 0.00 0.00 0.00 0.00 0.00
A-8 9,832.25 37,591.75 0.00 0.00 1,452,067.25
A-9 38,357.29 146,651.83 0.00 0.00 5,664,761.71
A-10 57,408.08 219,488.90 0.00 0.00 8,478,260.05
A-11 9,323.86 9,323.86 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 49,075.22 80,719.42 0.00 0.00 7,354,536.91
- -------------------------------------------------------------------------------
234,203.34 762,197.50 0.00 0.00 33,318,028.12
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 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-6 962.176043 18.049089 6.392883 24.441972 0.000000 944.126953
A-7 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-8 147.982675 2.775950 0.983225 3.759175 0.000000 145.206725
A-9 153.948167 2.887854 1.022861 3.910715 0.000000 151.060312
A-10 508.255345 9.534166 3.376946 12.911112 0.000000 498.721179
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 893.131818 3.826397 5.934140 9.760537 0.000000 889.305423
_______________________________________________________________________________
DETERMINATION DATE 20-June-95
DISTRIBUTION DATE 26-June-95
Run: 06/23/95 10:39:03 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 8,771.80
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,291.39
SUBSERVICER ADVANCES THIS MONTH 8,650.74
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 1 347,388.68
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 461,588.07
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 33,318,028.12
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 139
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 382,989.52
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 78.17710740 % 21.82289270 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 77.92625400 % 22.07374600 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3312 %
BANKRUPTCY AMOUNT AVAILABLE 225,000.00
FRAUD AMOUNT AVAILABLE 392,444.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,857,287.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.76878867
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 139.36
POOL TRADING FACTOR: 18.13017055
PAC COMPANION
ENDING A-7 PRINCIPAL COMPONENT: 0.00 0.00
ENDING A-8 PRINCIPAL COMPONENT: 1,452,067.25 0.00
ENDING A-9 PRINCIPAL COMPONENT: 5,664,761.71 0.00
ENDING A-10 PRINCIPAL COMPONENT: 8,478,260.05 0.00
................................................................................
Run: 06/23/95 10:39:05 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S24 (POOL # 4073)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4073
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760920K80 41,803,000.00 0.00 8.125000 % 0.00
A-2 760920K98 63,713,000.00 0.00 8.125000 % 0.00
A-3 760920L22 62,468,000.00 0.00 8.125000 % 0.00
A-4 760920L30 16,820,000.00 0.00 8.125000 % 0.00
A-5 760920L55 39,009,000.00 0.00 8.125000 % 0.00
A-6 760920L63 56,332,000.00 0.00 8.125000 % 0.00
A-7 760920L71 23,000,000.00 0.00 8.125000 % 0.00
A-8 760920L89 27,721,000.00 24,171,294.12 8.125000 % 341,555.25
A-9 760920M47 29,187,000.00 29,187,000.00 8.125000 % 0.00
A-10 760920L48 10,749,000.00 0.00 8.125000 % 0.00
A-11 760920M39 29,251,000.00 14,694,295.75 8.125000 % 94,060.61
A-12 760920L97 0.00 0.00 0.375000 % 0.00
A-13 760920M21 0.00 0.00 0.217476 % 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 9,260,361.69 8.500000 % 58,258.72
B 21,576,273.86 20,439,568.73 8.500000 % 0.00
- -------------------------------------------------------------------------------
431,506,263.86 97,752,520.29 493,874.58
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 0.00 0.00 0.00 0.00 0.00
A-7 0.00 0.00 0.00 0.00 0.00
A-8 163,647.44 505,202.69 0.00 0.00 23,829,738.87
A-9 197,605.39 197,605.39 0.00 0.00 29,187,000.00
A-10 0.00 0.00 0.00 0.00 0.00
A-11 99,485.12 193,545.73 0.00 0.00 14,600,235.14
A-12 21,264.82 21,264.82 0.00 0.00 0.00
A-13 17,714.37 17,714.37 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 65,589.28 123,848.00 0.00 0.00 9,202,102.97
B 94,067.54 94,067.54 0.00 179,291.06 20,310,979.48
- -------------------------------------------------------------------------------
659,373.96 1,153,248.54 0.00 179,291.06 97,130,056.46
===============================================================================
Run: 06/23/95 10:39:05
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S24 (POOL # 4073)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4073
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-5 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-6 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-7 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-8 871.948852 12.321173 5.903374 18.224547 0.000000 859.627678
A-9 1000.000000 0.000000 6.770322 6.770322 0.000000 1000.000000
A-10 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-11 502.351911 3.215637 3.401084 6.616721 0.000000 499.136274
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 953.802308 6.000554 6.755590 12.756144 0.000000 947.801754
B 947.316894 0.000000 4.359768 4.359768 0.000000 941.357141
_______________________________________________________________________________
DETERMINATION DATE 20-June-95
DISTRIBUTION DATE 26-June-95
Run: 06/23/95 10:39:07 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S24 (POOL # 4073)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4073
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 25,585.22
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 10,048.68
SUBSERVICER ADVANCES THIS MONTH 44,573.70
MASTER SERVICER ADVANCES THIS MONTH 10,192.46
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 1,302,429.05
(B) TWO MONTHLY PAYMENTS: 1 94,369.38
(C) THREE OR MORE MONTHLY PAYMENTS: 4 1,169,288.18
FORECLOSURES
NUMBER OF LOANS 8
AGGREGATE PRINCIPAL BALANCE 2,996,673.28
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 97,130,056.46
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 349
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 2
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 1,255,516.45
REMAINING SUBCLASS INTEREST SHORTFALL 50,701.81
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 7,483.94
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 69.61722280 % 9.47327200 % 20.90950560 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 69.61488180 % 9.47400146 % 20.91111670 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2173 %
BANKRUPTCY AMOUNT AVAILABLE 284,834.00
FRAUD AMOUNT AVAILABLE 1,092,320.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,302,112.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.16140333
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 318.95
POOL TRADING FACTOR: 22.50953569
................................................................................
Run: 06/23/95 10:39:09 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-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 59,122,482.49 7.649164 % 749,674.51
S 760920H84 0.00 0.00 0.150000 % 0.00
R 760920H76 100.00 0.00 7.649164 % 0.00
B 8,084,552.09 7,412,525.66 7.649164 % 6,528.34
- -------------------------------------------------------------------------------
134,742,525.09 66,535,008.15 756,202.85
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 374,417.64 1,124,092.15 0.00 0.00 58,372,807.98
S 8,262.88 8,262.88 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B 46,942.89 53,471.23 0.00 0.00 7,405,997.32
- -------------------------------------------------------------------------------
429,623.41 1,185,826.26 0.00 0.00 65,778,805.30
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 466.788847 5.918894 2.956134 8.875028 0.000000 460.869953
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 916.875243 0.807508 5.806492 6.614000 0.000000 916.067735
_______________________________________________________________________________
DETERMINATION DATE 20-June-95
DISTRIBUTION DATE 26-June-95
Run: 06/23/95 10:39:10 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S25 (POOL # 4074)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4074
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 19,175.37
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 7,071.23
SUBSERVICER ADVANCES THIS MONTH 18,631.47
MASTER SERVICER ADVANCES THIS MONTH 6,214.92
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 594,606.25
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,950,775.71
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 65,778,805.30
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 213
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 2
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 973,169.15
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 697,604.29
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 88.85920980 % 11.14079020 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 88.74105830 % 11.25894170 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 843,065.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,955,179.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.50104161
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 317.57
POOL TRADING FACTOR: 48.81814799
PASS THROUGH RATE FOR NEXT DISTRIBUTION: 0.3695
TOTAL BALANCE OF CONVERTED LOANS REMAINING IN POOL: 0.00
TOTAL REPURCHASE OF CONVERTING AND CONVERTED
LOANS IN THIS DISTRIBUTION: 0.00
................................................................................
Run: 06/23/95 10:39:11 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S26 (POOL # 4075)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4075
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760920N46 26,393,671.00 0.00 6.000000 % 0.00
A-2 760920N20 80,949,153.00 0.00 0.000000 % 0.00
A-3 760920N38 227,532.00 0.00 0.000000 % 0.00
A-4 760920N79 48,309,228.00 0.00 6.000000 % 0.00
A-5 760920N53 47,204,957.00 0.00 0.000000 % 0.00
A-6 760920N61 416,459.00 0.00 0.000000 % 0.00
A-7 760920N87 35,500,000.00 0.00 8.500000 % 0.00
A-8 760920N95 27,999,000.00 0.00 8.500000 % 0.00
A-9 760920P28 2,000,000.00 0.00 8.500000 % 0.00
A-10 760920P36 2,200,000.00 2,023,627.50 8.500000 % 10,525.39
A-11 760920T24 20,000,000.00 18,396,613.57 8.500000 % 95,685.35
A-12 760920P44 39,837,000.00 36,643,294.72 8.500000 % 190,590.86
A-13 760920P77 4,598,000.00 5,778,612.42 8.500000 % 0.00
A-14 760920M62 2,400,000.00 1,219,387.57 8.500000 % 40,903.66
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 0.098067 % 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 8,112,719.14 8.500000 % 22,028.88
B 17,878,726.36 17,126,589.38 8.500000 % 0.00
- -------------------------------------------------------------------------------
376,384,926.36 101,302,844.30 359,734.14
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 0.00 0.00 0.00 0.00 0.00
A-7 0.00 0.00 0.00 0.00 0.00
A-8 0.00 0.00 0.00 0.00 0.00
A-9 0.00 0.00 0.00 0.00 0.00
A-10 14,324.16 24,849.55 0.00 0.00 2,013,102.11
A-11 130,219.67 225,905.02 0.00 0.00 18,300,928.22
A-12 259,378.03 449,968.89 0.00 0.00 36,452,703.86
A-13 0.00 0.00 40,903.67 0.00 5,819,516.09
A-14 8,631.39 49,535.05 0.00 0.00 1,178,483.91
A-15 26,190.29 26,190.29 0.00 0.00 3,700,000.00
A-16 28,313.83 28,313.83 0.00 0.00 4,000,000.00
A-17 30,451.53 30,451.53 0.00 0.00 4,302,000.00
A-18 8,273.01 8,273.01 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 57,425.54 79,454.42 0.00 0.00 8,090,690.26
B 57,425.04 57,425.04 0.00 110,309.52 17,080,084.67
- -------------------------------------------------------------------------------
620,632.49 980,366.63 40,903.67 110,309.52 100,937,509.12
===============================================================================
Run: 06/23/95 10:39:11
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-10 919.830682 4.784268 6.510982 11.295250 0.000000 915.046414
A-11 919.830679 4.784268 6.510984 11.295252 0.000000 915.046411
A-12 919.830678 4.784267 6.510983 11.295250 0.000000 915.046411
A-13 1256.766512 0.000000 0.000000 0.000000 8.895970 1265.662482
A-14 508.078154 17.043192 3.596413 20.639605 0.000000 491.034963
A-15 1000.000000 0.000000 7.078457 7.078457 0.000000 1000.000000
A-16 1000.000000 0.000000 7.078458 7.078458 0.000000 1000.000000
A-17 1000.000000 0.000000 7.078459 7.078459 0.000000 1000.000000
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 957.931177 2.601119 6.780675 9.381794 0.000000 955.330058
B 957.931177 0.000000 3.211920 3.211920 0.000000 955.330057
_______________________________________________________________________________
DETERMINATION DATE 20-June-95
DISTRIBUTION DATE 26-June-95
Run: 06/23/95 10:39:14 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S26 (POOL # 4075)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4075
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 26,376.84
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 10,421.53
SUBSERVICER ADVANCES THIS MONTH 34,023.55
MASTER SERVICER ADVANCES THIS MONTH 17,406.79
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 2,046,769.80
(B) TWO MONTHLY PAYMENTS: 2 528,694.22
(C) THREE OR MORE MONTHLY PAYMENTS: 2 431,754.17
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,337,403.61
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 100,937,509.12
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 358
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 2,153,895.34
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 90,262.39
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 75.08529130 % 8.00838200 % 16.90632630 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 75.06301160 % 8.01554381 % 16.92144460 %
CLASS A-18 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.0978 %
BANKRUPTCY AMOUNT AVAILABLE 337,805.00
FRAUD AMOUNT AVAILABLE 1,074,256.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,171,752.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.04547529
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 319.85
POOL TRADING FACTOR: 26.81762793
................................................................................
Run: 06/23/95 10:39:16 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S27 (POOL # 4076)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4076
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760920Q27 13,123,000.00 0.00 7.000000 % 0.00
A-2 760920Q76 70,000.00 1,509.49 952.000000 % 378.30
A-3 760920Q35 14,026,000.00 0.00 7.000000 % 0.00
A-4 760920Q43 15,799,000.00 0.00 7.000000 % 0.00
A-5 760920Q50 13,201,000.00 0.00 7.000000 % 0.00
A-6 760920Q68 20,050,000.00 2,871,481.68 7.500000 % 719,636.14
A-7 760920Q84 16,484,000.00 16,484,000.00 8.000000 % 0.00
A-8 760920R42 13,021,000.00 13,021,000.00 8.000000 % 0.00
A-9 760920R59 30,298,000.00 0.00 8.000000 % 0.00
A-10 760920Q92 7,610,000.00 0.00 8.000000 % 0.00
A-11 760920R34 6,335,800.00 0.00 8.000000 % 0.00
A-12 760920R26 0.00 0.00 0.183026 % 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 6,649,425.51 8.000000 % 26,963.68
- -------------------------------------------------------------------------------
157,499,405.19 39,027,416.68 746,978.12
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 1,191.46 1,569.76 0.00 0.00 1,131.19
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 17,855.76 737,491.90 0.00 0.00 2,151,845.54
A-7 109,336.08 109,336.08 0.00 0.00 16,484,000.00
A-8 86,366.49 86,366.49 0.00 0.00 13,021,000.00
A-9 0.00 0.00 0.00 0.00 0.00
A-10 0.00 0.00 0.00 0.00 0.00
A-11 0.00 0.00 0.00 0.00 0.00
A-12 5,922.34 5,922.34 0.00 0.00 0.00
R-I 8.93 8.93 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
B 44,104.71 71,068.39 0.00 0.00 6,622,461.83
- -------------------------------------------------------------------------------
264,785.77 1,011,763.89 0.00 0.00 38,280,438.56
===============================================================================
_______________________________________________________________________________
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 21.564143 5.404286 17.020857 22.425143 0.000000 16.159857
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-6 143.216044 35.892077 0.890562 36.782639 0.000000 107.323967
A-7 1000.000000 0.000000 6.632861 6.632861 0.000000 1000.000000
A-8 1000.000000 0.000000 6.632862 6.632862 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 89.300000 89.300000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 888.793661 3.604093 5.895244 9.499337 0.000000 885.189568
_______________________________________________________________________________
DETERMINATION DATE 20-June-95
DISTRIBUTION DATE 26-June-95
Run: 06/23/95 10:39:18 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 11,001.94
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,239.49
SUBSERVICER ADVANCES THIS MONTH 4,808.89
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 230,507.34
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 216,605.64
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 38,280,438.56
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 171
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 588,720.45
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 82.96216850 % 17.03783150 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 82.70014120 % 17.29985880 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1846 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 434,823.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,453,118.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.64891319
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 141.19
POOL TRADING FACTOR: 24.30513215
................................................................................
Run: 06/23/95 10:39:20 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S28 (POOL # 4077)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4077
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760920R83 112,112,000.00 0.00 7.750000 % 0.00
A-2 760920R91 10,192,000.00 0.00 10.750000 % 0.00
A-3 760920S41 46,773,810.00 1,220,419.98 7.125000 % 96,126.73
A-4 760920S74 14,926,190.00 389,453.41 12.375000 % 30,675.41
A-5 760920S33 15,000,000.00 391,379.27 6.375000 % 30,827.10
A-6 760920S58 54,705,000.00 4,226,970.19 7.500000 % 332,938.51
A-7 760920S66 7,815,000.00 603,852.88 11.500000 % 47,562.64
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 0.273291 % 0.00
R-I 760920T81 100.00 0.00 8.000000 % 0.00
R-II 760920T99 100.00 0.00 8.000000 % 0.00
M 760920T73 7,303,256.00 7,028,238.50 8.000000 % 5,881.53
B 16,432,384.46 15,645,738.94 8.000000 % 0.00
- -------------------------------------------------------------------------------
365,162,840.46 92,309,053.17 544,011.92
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 7,224.30 103,351.03 0.00 0.00 1,124,293.25
A-4 4,004.08 34,679.49 0.00 0.00 358,778.00
A-5 2,072.90 32,900.00 0.00 0.00 360,552.17
A-6 26,338.56 359,277.07 0.00 0.00 3,894,031.68
A-7 5,769.40 53,332.04 0.00 0.00 556,290.24
A-8 59,598.99 59,598.99 0.00 0.00 8,967,000.00
A-9 5,536.51 5,536.51 0.00 0.00 833,000.00
A-10 315,043.15 315,043.15 0.00 0.00 47,400,000.00
A-11 37,240.22 37,240.22 0.00 0.00 5,603,000.00
A-12 0.00 0.00 0.00 0.00 0.00
A-13 0.00 0.00 0.00 0.00 0.00
A-14 20,959.04 20,959.04 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 65,004.22 70,885.75 0.00 0.00 7,022,356.97
B 98,791.00 98,791.00 0.00 0.00 15,632,645.91
- -------------------------------------------------------------------------------
647,582.37 1,191,594.29 0.00 0.00 91,751,948.22
===============================================================================
Run: 06/23/95 10:39:20
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 26.091951 2.055140 0.154452 2.209592 0.000000 24.036811
A-4 26.091950 2.055140 0.268259 2.323399 0.000000 24.036811
A-5 26.091951 2.055140 0.138193 2.193333 0.000000 24.036811
A-6 77.268443 6.086071 0.481465 6.567536 0.000000 71.182372
A-7 77.268443 6.086070 0.738247 6.824317 0.000000 71.182372
A-8 1000.000000 0.000000 6.646480 6.646480 0.000000 1000.000000
A-9 1000.000000 0.000000 6.646471 6.646471 0.000000 1000.000000
A-10 1000.000000 0.000000 6.646480 6.646480 0.000000 1000.000000
A-11 1000.000000 0.000000 6.646479 6.646479 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 962.343166 0.805330 8.900718 9.706048 0.000000 961.537836
B 952.128340 0.000000 6.011968 6.011968 0.000000 951.331558
_______________________________________________________________________________
DETERMINATION DATE 20-June-95
DISTRIBUTION DATE 26-June-95
Run: 06/23/95 10:39:23 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S28 (POOL # 4077)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4077
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 22,827.42
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 9,669.35
SUBSERVICER ADVANCES THIS MONTH 17,625.79
MASTER SERVICER ADVANCES THIS MONTH 3,693.93
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,943,858.06
(B) TWO MONTHLY PAYMENTS: 1 119,747.20
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 225,252.93
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 91,751,948.22
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 341
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 486,500.61
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 479,856.75
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 75.43688660 % 7.61381300 % 16.94930060 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 75.30842310 % 7.65363255 % 17.03794440 %
CLASS A-14 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2734 %
BANKRUPTCY AMOUNT AVAILABLE 243,996.00
FRAUD AMOUNT AVAILABLE 976,770.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,961,146.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.69839140
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 316.01
POOL TRADING FACTOR: 25.12631025
................................................................................
Run: 06/23/95 10:39:24 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 29,500,617.82 7.270335 % 695,699.64
S 760920U30 0.00 0.00 0.250000 % 0.00
R 760920U48 100.00 0.00 7.270335 % 0.00
B 6,095,852.88 5,287,701.45 7.270335 % 0.00
- -------------------------------------------------------------------------------
116,111,466.88 34,788,319.27 695,699.64
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 177,636.73 873,336.37 0.00 0.00 28,804,918.18
S 7,203.12 7,203.12 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B 17,131.55 17,131.55 0.00 60,357.75 5,242,051.81
- -------------------------------------------------------------------------------
201,971.40 897,671.04 0.00 60,357.75 34,046,969.99
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 268.149616 6.323650 1.614652 7.938302 0.000000 261.825966
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 867.426028 0.000000 2.810363 2.810363 0.000000 859.937389
_______________________________________________________________________________
DETERMINATION DATE 20-June-95
DISTRIBUTION DATE 26-June-95
Run: 06/23/95 10:39:25 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S29 (POOL # 4078)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4078
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 12,367.57
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,561.07
SPREAD 4,530.72
SUBSERVICER ADVANCES THIS MONTH 25,232.94
MASTER SERVICER ADVANCES THIS MONTH 3,133.22
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 1,216,013.01
(B) TWO MONTHLY PAYMENTS: 3 688,794.05
(C) THREE OR MORE MONTHLY PAYMENTS: 1 211,559.11
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,418,239.46
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 34,046,969.99
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 105
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 420,258.34
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 441,015.70
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 84.80035380 % 15.19964620 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 84.60347040 % 15.39652960 %
BANKRUPTCY AMOUNT AVAILABLE 302,045.00
FRAUD AMOUNT AVAILABLE 382,832.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,963,408.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.23090431
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 324.57
POOL TRADING FACTOR: 29.32265943
................................................................................
Run: 06/23/95 10:39:26 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S30 (POOL # 4079)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4079
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760920Z27 25,905,000.00 0.00 6.000000 % 0.00
A-2 760920Z35 44,599,000.00 0.00 6.500000 % 0.00
A-3 760920Z43 25,000,000.00 2,484,132.41 6.500000 % 117,501.69
A-4 760920Z50 26,677,000.00 7,743,538.30 7.000000 % 366,276.29
A-5 760920Y85 11,517,000.00 5,255,255.17 7.000000 % 215,079.35
A-6 760920Y93 5,775,000.00 5,775,000.00 7.000000 % 0.00
A-7 760920Z68 25,900,000.00 31,198,415.21 7.000000 % 0.00
A-8 760920Z84 4,709,000.00 5,672,329.62 7.000000 % 0.00
A-9 760920Z76 50,000.00 12,862.70 4623.730000 % 117.54
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 0.132990 % 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 6,208,191.54 8.000000 % 5,293.77
B 14,467,386.02 13,885,811.32 8.000000 % 11,840.52
- -------------------------------------------------------------------------------
321,497,464.02 114,081,536.27 716,109.16
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 13,429.65 130,931.34 0.00 0.00 2,366,630.72
A-4 45,083.15 411,359.44 0.00 0.00 7,377,262.01
A-5 30,596.29 245,675.64 0.00 0.00 5,040,175.82
A-6 33,622.25 33,622.25 0.00 0.00 5,775,000.00
A-7 0.00 0.00 181,990.76 0.00 31,380,405.97
A-8 0.00 0.00 33,088.59 0.00 5,705,418.21
A-9 49,465.39 49,582.93 0.00 0.00 12,745.16
A-10 133,307.97 133,307.97 0.00 0.00 20,035,000.00
A-11 105,202.51 105,202.51 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 12,627.01 12,627.01 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 41,335.29 46,629.06 0.00 0.00 6,202,897.77
B 92,454.29 104,294.81 0.00 0.00 13,873,970.80
- -------------------------------------------------------------------------------
557,123.80 1,273,232.96 215,079.35 0.00 113,580,506.46
===============================================================================
Run: 06/23/95 10:39:26
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 99.365296 4.700068 0.537186 5.237254 0.000000 94.665229
A-4 290.270207 13.730040 1.689963 15.420003 0.000000 276.540166
A-5 456.304174 18.674946 2.656620 21.331566 0.000000 437.629228
A-6 1000.000000 0.000000 5.822035 5.822035 0.000000 1000.000000
A-7 1204.572016 0.000000 0.000000 0.000000 7.026670 1211.598686
A-8 1204.572015 0.000000 0.000000 0.000000 7.026670 1211.598686
A-9 257.254000 2.350800 989.307800 991.658600 0.000000 254.903200
A-10 1000.000000 0.000000 6.653754 6.653754 0.000000 1000.000000
A-11 1000.000000 0.000000 6.653754 6.653754 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 965.372308 0.823180 6.427628 7.250808 0.000000 964.549128
B 959.800983 0.818426 6.390535 7.208961 0.000000 958.982554
_______________________________________________________________________________
DETERMINATION DATE 20-June-95
DISTRIBUTION DATE 26-June-95
Run: 06/23/95 10:39:31 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S30 (POOL # 4079)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4079
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 29,407.64
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 12,155.45
SUBSERVICER ADVANCES THIS MONTH 24,898.76
MASTER SERVICER ADVANCES THIS MONTH 4,178.97
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,856,504.99
(B) TWO MONTHLY PAYMENTS: 1 283,728.50
(C) THREE OR MORE MONTHLY PAYMENTS: 1 370,762.23
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 769,130.94
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 113,580,506.46
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 422
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 2
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 546,788.66
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 403,751.66
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 82.38627960 % 5.44189000 % 12.17183060 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 82.32366700 % 5.46123447 % 12.21509860 %
CLASS A-23 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1333 %
BANKRUPTCY AMOUNT AVAILABLE 289,753.00
FRAUD AMOUNT AVAILABLE 1,211,795.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,939,142.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.56993419
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 318.80
POOL TRADING FACTOR: 35.32858550
................................................................................
Run: 06/23/95 10:39:32 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S31 (POOL # 4080)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4080
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760920W95 32,264,000.00 0.00 5.800000 % 0.00
A-2 760920X29 47,118,000.00 0.00 6.250000 % 0.00
A-3 760920X45 29,970,000.00 11,057,294.53 7.000000 % 473,732.59
A-4 760920X52 24,469,000.00 24,469,000.00 7.500000 % 0.00
A-5 760920Y36 20,936,000.00 20,936,000.00 7.500000 % 0.00
A-6 760920X86 25,256,000.00 0.00 5.800000 % 0.00
A-7 760920Y44 36,900,000.00 3,601,276.33 7.500000 % 154,291.08
A-8 760920Y51 15,000,000.00 7,731,672.58 7.500000 % 94,841.36
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 1,774.40 3123.270000 % 76.02
A-12 760920X78 10,000.00 0.00 1595.300000 % 0.00
A-13 760920X94 0.00 0.00 0.219828 % 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 10,491,346.39 7.500000 % 43,405.18
- -------------------------------------------------------------------------------
261,801,192.58 78,288,364.23 766,346.23
===============================================================================
_______________________________________________________________________________
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 64,118.41 537,851.00 0.00 0.00 10,583,561.94
A-4 152,024.42 152,024.42 0.00 0.00 24,469,000.00
A-5 130,074.10 130,074.10 0.00 0.00 20,936,000.00
A-6 0.00 0.00 0.00 0.00 0.00
A-7 22,374.52 176,665.60 0.00 0.00 3,446,985.25
A-8 48,036.41 142,877.77 0.00 0.00 7,636,831.22
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 4,590.90 4,666.92 0.00 0.00 1,698.38
A-12 0.00 0.00 0.00 0.00 0.00
A-13 14,256.60 14,256.60 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 65,182.12 108,587.30 0.00 0.00 10,447,941.21
- -------------------------------------------------------------------------------
500,657.48 1,267,003.71 0.00 0.00 77,522,018.00
===============================================================================
Run: 06/23/95 10:39:32
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S31 (POOL # 4080)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4080
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 368.945430 15.806893 2.139420 17.946313 0.000000 353.138537
A-4 1000.000000 0.000000 6.212940 6.212940 0.000000 1000.000000
A-5 1000.000000 0.000000 6.212939 6.212939 0.000000 1000.000000
A-6 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-7 97.595564 4.181330 0.606356 4.787686 0.000000 93.414234
A-8 515.444839 6.322757 3.202427 9.525184 0.000000 509.122081
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 35.488000 1.520400 91.818000 93.338400 0.000000 33.967600
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 889.022370 3.678097 5.523442 9.201539 0.000000 885.344274
_______________________________________________________________________________
DETERMINATION DATE 20-June-95
DISTRIBUTION DATE 26-June-95
Run: 06/23/95 10:39:35 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S31 (POOL # 4080)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4080
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 18,680.68
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 8,278.03
SUBSERVICER ADVANCES THIS MONTH 4,970.79
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 479,636.80
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 77,522,018.00
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 304
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 442,448.78
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 86.59909870 % 13.40090130 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 86.52261450 % 13.47738550 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2177 %
BANKRUPTCY AMOUNT AVAILABLE 100,166.00
FRAUD AMOUNT AVAILABLE 849,560.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,593,837.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.13064939
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 142.89
POOL TRADING FACTOR: 29.61102554
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: 154,291.08 0.00 0.00
CLASS A-7 ENDING BAL: 3,446,985.25 0.00 0.00
CLASS A-8 PRIN DIST: 94,841.36 N/A 0.00
CLASS A-8 ENDING BAL: 7,636,831.22 N/A 0.00
................................................................................
Run: 06/23/95 10:39:36 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S32 (POOL # 4081)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4081
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760920U71 45,903,000.00 0.00 7.750000 % 0.00
A-2 760920U97 42,619,000.00 0.00 7.750000 % 0.00
A-3 760920V47 46,065,000.00 0.00 6.850000 % 0.00
A-4 760920V21 18,426,000.00 0.00 0.000000 % 0.00
A-5 760920V39 0.00 0.00 0.000000 % 0.00
A-6 760920V88 75,654,000.00 0.00 7.250000 % 0.00
A-7 760920V62 16,812,000.00 0.00 0.000000 % 0.00
A-8 760920V70 0.00 0.00 0.000000 % 0.00
A-9 760920V96 26,123,000.00 15,918,848.90 7.750000 % 805,044.43
A-10 760920W20 65,701,000.00 65,701,000.00 7.750000 % 0.00
A-11 760920U55 2,522,000.00 957,648.07 7.750000 % 54,962.52
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 8,532,351.93 7.750000 % 0.00
A-15 760920V54 23,788,000.00 0.00 7.750000 % 0.00
A-16 760920W53 16,332,000.00 11,615,775.60 7.750000 % 89,448.64
A-17 760920W38 0.00 0.00 0.335370 % 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 8,279,265.67 7.750000 % 21,932.55
B 20,436,665.48 19,660,979.63 7.750000 % 0.00
- -------------------------------------------------------------------------------
430,245,573.48 144,098,869.80 971,388.14
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 0.00 0.00 0.00 0.00 0.00
A-7 0.00 0.00 0.00 0.00 0.00
A-8 0.00 0.00 0.00 0.00 0.00
A-9 102,543.83 907,588.26 0.00 0.00 15,113,804.47
A-10 423,223.60 423,223.60 0.00 0.00 65,701,000.00
A-11 6,168.84 61,131.36 0.00 0.00 902,685.55
A-12 15,943.12 15,943.12 0.00 0.00 2,475,000.00
A-13 70,587.73 70,587.73 0.00 0.00 10,958,000.00
A-14 0.00 0.00 54,962.52 0.00 8,587,314.45
A-15 0.00 0.00 0.00 0.00 0.00
A-16 74,824.89 164,273.53 0.00 0.00 11,526,326.96
A-17 40,168.08 40,168.08 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 53,332.23 75,264.78 0.00 0.00 8,257,333.12
B 125,550.27 125,550.27 0.00 53,182.88 19,608,895.88
- -------------------------------------------------------------------------------
912,342.59 1,883,730.73 54,962.52 53,182.88 143,130,360.43
===============================================================================
Run: 06/23/95 10:39:36
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-9 609.380580 30.817457 3.925423 34.742880 0.000000 578.563123
A-10 1000.000000 0.000000 6.441661 6.441661 0.000000 1000.000000
A-11 379.717712 21.793228 2.446011 24.239239 0.000000 357.924485
A-12 1000.000000 0.000000 6.441665 6.441665 0.000000 1000.000000
A-13 1000.000000 0.000000 6.441662 6.441662 0.000000 1000.000000
A-14 1224.505156 0.000000 0.000000 0.000000 7.887847 1232.393004
A-15 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-16 711.227994 5.476894 4.581490 10.058384 0.000000 705.751100
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 962.044408 2.548546 6.197165 8.745711 0.000000 959.495863
B 962.044402 0.000000 6.143383 6.143383 0.000000 959.495858
_______________________________________________________________________________
DETERMINATION DATE 20-June-95
DISTRIBUTION DATE 26-June-95
Run: 06/23/95 10:39:40 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S32 (POOL # 4081)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4081
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 44,370.52
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 15,183.57
SUBSERVICER ADVANCES THIS MONTH 33,732.42
MASTER SERVICER ADVANCES THIS MONTH 5,377.40
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,715,723.87
(B) TWO MONTHLY PAYMENTS: 4 944,785.08
(C) THREE OR MORE MONTHLY PAYMENTS: 1 784,627.66
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 997,115.90
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 143,130,360.43
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 715,537.78
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 586,778.06
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 80.61036470 % 5.74554500 % 13.64409010 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 80.53087480 % 5.76909965 % 13.70002550 %
CLASS A-17 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3341 %
BANKRUPTCY AMOUNT AVAILABLE 193,432.00
FRAUD AMOUNT AVAILABLE 1,504,384.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,577,030.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.58171816
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 319.80
POOL TRADING FACTOR: 33.26713144
................................................................................
Run: 06/23/95 10:39:41 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S33 (POOL # 4082)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4082
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 7609203M8 18,000,000.00 0.00 7.000000 % 0.00
A-2 7609203L0 20,000,000.00 0.00 6.500000 % 0.00
A-3 7609203T3 70,813,559.00 6,561,815.52 7.000000 % 248,690.30
A-4 7609203Q9 70,830,509.00 6,563,386.19 6.912500 % 248,749.83
A-5 7609203R7 355,932.00 32,981.83 614.412500 % 1,250.00
A-6 7609203S5 17,000,000.00 5,355,936.65 6.823529 % 202,987.96
A-7 7609203W6 11,800,000.00 11,800,000.00 8.000000 % 0.00
A-8 7609204H8 36,700,000.00 24,645,165.27 8.000000 % 35,821.40
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 0.194823 % 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 7,001,498.80 8.000000 % 5,694.75
B 15,322,642.27 14,639,363.26 8.000000 % 0.00
- -------------------------------------------------------------------------------
322,581,934.27 125,100,147.52 743,194.24
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 38,191.99 286,882.29 0.00 0.00 6,313,125.22
A-4 37,723.61 286,473.44 0.00 0.00 6,314,636.36
A-5 16,849.42 18,099.42 0.00 0.00 31,731.83
A-6 30,387.47 233,375.43 0.00 0.00 5,152,948.69
A-7 78,491.42 78,491.42 0.00 0.00 11,800,000.00
A-8 163,935.08 199,756.48 0.00 0.00 24,609,343.87
A-9 99,777.23 99,777.23 0.00 0.00 15,000,000.00
A-10 212,858.08 212,858.08 0.00 0.00 32,000,000.00
A-11 9,977.72 9,977.72 0.00 0.00 1,500,000.00
A-12 0.00 0.00 0.00 0.00 0.00
A-13 20,265.04 20,265.04 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 93,213.77 98,908.52 0.00 0.00 6,995,804.05
B 62,644.34 62,644.34 0.00 0.00 14,627,456.18
- -------------------------------------------------------------------------------
864,315.18 1,607,509.42 0.00 0.00 124,345,046.20
===============================================================================
Run: 06/23/95 10:39:41
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 92.663264 3.511902 0.539332 4.051234 0.000000 89.151362
A-4 92.663264 3.511902 0.532590 4.044492 0.000000 89.151362
A-5 92.663290 3.511907 47.338874 50.850781 0.000000 89.151383
A-6 315.055097 11.940468 1.787498 13.727966 0.000000 303.114629
A-7 1000.000000 0.000000 6.651815 6.651815 0.000000 1000.000000
A-8 671.530389 0.976060 4.466896 5.442956 0.000000 670.554329
A-9 1000.000000 0.000000 6.651815 6.651815 0.000000 1000.000000
A-10 1000.000000 0.000000 6.651815 6.651815 0.000000 1000.000000
A-11 1000.000000 0.000000 6.651813 6.651813 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 964.514405 0.784499 12.840968 13.625467 0.000000 963.729906
B 955.407233 0.000000 4.088351 4.088351 0.000000 954.630143
_______________________________________________________________________________
DETERMINATION DATE 20-June-95
DISTRIBUTION DATE 26-June-95
Run: 06/23/95 10:39:44 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S33 (POOL # 4082)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4082
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 32,168.20
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 12,889.77
SUBSERVICER ADVANCES THIS MONTH 30,723.59
MASTER SERVICER ADVANCES THIS MONTH 14,406.43
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,039,197.55
(B) TWO MONTHLY PAYMENTS: 2 889,461.48
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 8
AGGREGATE PRINCIPAL BALANCE 2,077,517.89
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 124,345,046.20
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 456
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 1,897,238.85
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 653,349.71
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 82.70116980 % 5.59671500 % 11.70211510 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 82.61027610 % 5.62612204 % 11.76360190 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1946 %
BANKRUPTCY AMOUNT AVAILABLE 203,537.00
FRAUD AMOUNT AVAILABLE 1,292,480.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,572,750.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.63426024
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 321.66
POOL TRADING FACTOR: 38.54681028
................................................................................
Run: 06/23/95 10:39:46 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 11,009,970.61 7.300000 % 1,344,138.62
A-4 7609203H9 72,404,250.00 1,099,808.48 6.662500 % 134,268.75
A-5 7609203J5 76,215.00 1,157.69 2705.125000 % 141.34
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 7,258,782.62 7.500000 % 0.00
A-9 7609203V8 30,538,000.00 30,538,000.00 7.500000 % 0.00
A-10 7609203U0 40,000,000.00 40,000,000.00 7.500000 % 0.00
A-11 7609204A3 10,847,900.00 13,128,196.56 7.500000 % 0.00
A-12 7609203Y2 0.00 0.00 0.278871 % 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 11,474,437.94 7.500000 % 42,880.86
B 16,042,796.83 15,622,106.54 7.500000 % 0.00
- -------------------------------------------------------------------------------
427,807,906.83 189,560,460.44 1,521,429.57
===============================================================================
_______________________________________________________________________________
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 66,905.72 1,411,044.34 0.00 0.00 9,665,831.99
A-4 6,099.70 140,368.45 0.00 0.00 965,539.73
A-5 2,606.96 2,748.30 0.00 0.00 1,016.35
A-6 277,378.15 277,378.15 0.00 0.00 44,428,000.00
A-7 93,649.78 93,649.78 0.00 0.00 15,000,000.00
A-8 36,211.25 36,211.25 9,107.64 0.00 7,267,890.26
A-9 190,658.46 190,658.46 0.00 0.00 30,538,000.00
A-10 249,732.73 249,732.73 0.00 0.00 40,000,000.00
A-11 0.00 0.00 81,963.51 0.00 13,210,160.07
A-12 44,005.36 44,005.36 0.00 0.00 0.00
R-I 0.05 0.05 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 71,638.57 114,519.43 0.00 0.00 11,431,557.08
B 52,434.01 52,434.01 0.00 103,480.78 15,563,725.53
- -------------------------------------------------------------------------------
1,091,320.74 2,612,750.31 91,071.15 103,480.78 188,071,721.01
===============================================================================
Run: 06/23/95 10:39:46
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-3 222.657552 27.182871 1.353052 28.535923 0.000000 195.474680
A-4 15.189833 1.854432 0.084245 1.938677 0.000000 13.335401
A-5 15.189792 1.854491 34.205340 36.059831 0.000000 13.335301
A-6 1000.000000 0.000000 6.243318 6.243318 0.000000 1000.000000
A-7 1000.000000 0.000000 6.243319 6.243319 0.000000 1000.000000
A-8 1036.169615 0.000000 5.169048 5.169048 1.300089 1037.469704
A-9 1000.000000 0.000000 6.243318 6.243318 0.000000 1000.000000
A-10 1000.000000 0.000000 6.243318 6.243318 0.000000 1000.000000
A-11 1210.206267 0.000000 0.000000 0.000000 7.555703 1217.761970
R-I 0.000000 0.000000 0.500000 0.500000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 975.290822 3.644737 6.089051 9.733788 0.000000 971.646085
B 973.776998 0.000000 3.268383 3.268383 0.000000 970.137919
_______________________________________________________________________________
DETERMINATION DATE 20-June-95
DISTRIBUTION DATE 26-June-95
Run: 06/23/95 10:39:48 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S34 (POOL # 4083)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4083
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 53,072.48
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 19,808.74
SUBSERVICER ADVANCES THIS MONTH 26,616.73
MASTER SERVICER ADVANCES THIS MONTH 4,990.76
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 1,978,191.85
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 2 567,722.45
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,083,900.44
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 188,071,721.01
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 697
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 672,239.82
REMAINING SUBCLASS INTEREST SHORTFALL 45,099.78
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 780,337.36
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 85.70559260 % 6.05318100 % 8.24122630 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 85.64628300 % 6.07829663 % 8.27542040 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2791 %
BANKRUPTCY AMOUNT AVAILABLE 220,491.00
FRAUD AMOUNT AVAILABLE 1,928,497.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,288,466.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.24235725
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 320.51
POOL TRADING FACTOR: 43.96172161
COMPONENTS
ACCRUAL NON-ACCRUAL
CLASS A-8 PRINCIPAL DISTRIBUTION: 0.00 0.00
CLASS A-8 ENDING BALANCE: 1,467,890.26 5,800,000.00
................................................................................
Run: 06/23/95 10:39:50 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 3,488,109.48 5.750000 % 971,662.89
A-4 7609202W7 10,000,000.00 10,000,000.00 6.500000 % 0.00
A-5 7609202S6 20,800,000.00 20,800,000.00 6.500000 % 0.00
A-6 7609202X5 3,680,000.00 3,680,000.00 5.956521 % 0.00
A-7 7609202Y3 15,890,000.00 2,800,000.00 6.762500 % 0.00
A-8 7609202Z0 6,810,000.00 1,200,000.00 7.554166 % 0.00
A-9 7609203C0 37,200,000.00 15,000,000.00 7.000000 % 0.00
A-10 7609203A4 20,000.00 8,525.29 2775.250000 % 438.75
A-11 7609203B2 0.00 0.00 0.452343 % 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 5,301,721.44 7.000000 % 22,102.51
- -------------------------------------------------------------------------------
146,754,518.99 62,278,356.21 994,204.15
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 16,629.14 988,292.03 0.00 0.00 2,516,446.59
A-4 53,892.10 53,892.10 0.00 0.00 10,000,000.00
A-5 112,095.57 112,095.57 0.00 0.00 20,800,000.00
A-6 18,174.07 18,174.07 0.00 0.00 3,680,000.00
A-7 15,699.19 15,699.19 0.00 0.00 2,800,000.00
A-8 7,515.88 7,515.88 0.00 0.00 1,200,000.00
A-9 87,056.47 87,056.47 0.00 0.00 15,000,000.00
A-10 19,616.57 20,055.32 0.00 0.00 8,086.54
A-11 23,356.97 23,356.97 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
B 30,769.92 52,872.43 0.00 0.00 5,279,618.93
- -------------------------------------------------------------------------------
384,805.88 1,379,010.03 0.00 0.00 61,284,152.06
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED 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-3 180.731061 50.345227 0.861613 51.206840 0.000000 130.385834
A-4 1000.000000 0.000000 5.389210 5.389210 0.000000 1000.000000
A-5 1000.000000 0.000000 5.389210 5.389210 0.000000 1000.000000
A-6 1000.000000 0.000000 4.938606 4.938606 0.000000 1000.000000
A-7 176.211454 0.000000 0.987992 0.987992 0.000000 176.211454
A-8 176.211454 0.000000 1.103653 1.103653 0.000000 176.211454
A-9 403.225806 0.000000 2.340228 2.340228 0.000000 403.225807
A-10 426.264500 21.937500 980.828500 1002.766000 0.000000 404.327000
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 897.939534 3.743444 5.211429 8.954873 0.000000 894.196086
_______________________________________________________________________________
DETERMINATION DATE 20-June-95
DISTRIBUTION DATE 26-June-95
Run: 06/23/95 10:39:52 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S35 (POOL # 4084)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4084
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 15,668.37
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,677.89
SUBSERVICER ADVANCES THIS MONTH 1,854.68
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 182,759.71
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 61,284,152.06
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 242
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 734,570.02
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 91.48705620 % 8.51294380 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 91.38501760 % 8.61498240 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.4536 %
BANKRUPTCY AMOUNT AVAILABLE 225,000.00
FRAUD AMOUNT AVAILABLE 661,876.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,517,236.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.88243070
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 143.63
POOL TRADING FACTOR: 41.75963540
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: 06/23/95 10:39:54 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-S36 (POOL # 4085)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4085
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 7609204N5 41,250,800.00 0.00 4.850000 % 0.00
A-2 7609204Q8 54,773,000.00 45,970,526.52 5.700000 % 710,629.69
A-3 7609204R6 19,990,000.00 18,113,570.37 6.400000 % 151,485.44
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 0.349054 % 0.00
R-I 7609205E4 100.00 0.00 7.000000 % 0.00
R-II 7609205F1 100.00 0.00 7.000000 % 0.00
B 10,418,078.54 9,175,194.37 7.000000 % 39,249.22
- -------------------------------------------------------------------------------
260,444,078.54 135,519,291.26 901,364.35
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 218,244.07 928,873.76 0.00 0.00 45,259,896.83
A-3 96,554.42 248,039.86 0.00 0.00 17,962,084.93
A-4 216,582.45 216,582.45 0.00 0.00 38,524,000.00
A-5 103,923.97 103,923.97 0.00 0.00 17,825,000.00
A-6 34,462.52 34,462.52 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 66,848.51 66,848.51 0.00 0.00 0.00
A-12 39,398.74 39,398.74 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 53,493.56 92,742.78 0.00 0.00 9,135,945.15
- -------------------------------------------------------------------------------
829,508.24 1,730,872.59 0.00 0.00 134,617,926.91
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 839.291741 12.974087 3.984519 16.958606 0.000000 826.317653
A-3 906.131584 7.578061 4.830136 12.408197 0.000000 898.553523
A-4 1000.000000 0.000000 5.622014 5.622014 0.000000 1000.000000
A-5 1000.000000 0.000000 5.830237 5.830237 0.000000 1000.000000
A-6 1000.000000 0.000000 5.830235 5.830235 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 880.699290 3.767415 5.134685 8.902100 0.000000 876.931875
_______________________________________________________________________________
DETERMINATION DATE 20-June-95
DISTRIBUTION DATE 26-June-95
Run: 06/23/95 10:39:57 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S36 (POOL # 4085)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4085
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 32,483.84
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 14,482.12
SUBSERVICER ADVANCES THIS MONTH 6,031.17
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 315,831.75
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 256,132.01
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 134,617,926.91
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 530
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 321,646.24
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 93.22960280 % 6.77039730 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 93.21342610 % 6.78657390 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3492 %
BANKRUPTCY AMOUNT AVAILABLE 225,000.00
FRAUD AMOUNT AVAILABLE 1,421,099.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,949,733.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.76210533
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 143.38
POOL TRADING FACTOR: 51.68784319
................................................................................
Run: 06/23/95 10:39:58 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S37 (POOL # 4086)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4086
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 7609206K9 71,071,000.00 0.00 6.250000 % 0.00
A-2 7609206L7 59,799,000.00 0.00 6.750000 % 0.00
A-3 7609206M5 10,000,000.00 0.00 6.750000 % 0.00
A-4 7609206N3 34,297,000.00 0.00 6.750000 % 0.00
A-5 7609206J2 193,000.00 0.00 1008.609700 % 0.00
A-6 7609206R4 16,418,000.00 0.00 7.650000 % 0.00
A-7 7609206S2 48,219,000.00 9,607,943.02 7.650000 % 117,240.32
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 0.102938 % 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 9,077,237.97 8.000000 % 7,446.24
B 16,935,768.50 16,339,030.64 8.000000 % 13,403.23
- -------------------------------------------------------------------------------
376,350,379.50 145,032,863.63 138,089.79
===============================================================================
_______________________________________________________________________________
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 0.00 0.00 0.00 0.00 0.00
A-7 61,242.62 178,482.94 0.00 0.00 9,490,702.70
A-8 166,945.76 166,945.76 0.00 0.00 26,191,000.00
A-9 326,937.31 326,937.31 0.00 0.00 51,291,000.00
A-10 137,839.11 137,839.11 0.00 0.00 21,624,652.00
A-11 69,491.15 69,491.15 0.00 0.00 10,902,000.00
A-12 34,883.60 34,883.60 0.00 0.00 0.00
A-13 12,439.51 12,439.51 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 60,507.00 67,953.24 0.00 0.00 9,069,791.73
B 108,912.59 122,315.82 0.00 0.00 16,325,627.41
- -------------------------------------------------------------------------------
979,198.65 1,117,288.44 0.00 0.00 144,894,773.84
===============================================================================
Run: 06/23/95 10:39:58
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-7 199.256372 2.431413 1.270093 3.701506 0.000000 196.824959
A-8 1000.000000 0.000000 6.374165 6.374165 0.000000 1000.000000
A-9 1000.000000 0.000000 6.374165 6.374165 0.000000 1000.000000
A-10 1000.000000 0.000000 6.374165 6.374165 0.000000 1000.000000
A-11 1000.000000 0.000000 6.374165 6.374165 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 964.764638 0.791416 6.430923 7.222339 0.000000 963.973222
B 964.764642 0.791414 6.430922 7.222336 0.000000 963.973227
_______________________________________________________________________________
DETERMINATION DATE 20-June-95
DISTRIBUTION DATE 26-June-95
Run: 06/23/95 10:40:01 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S37 (POOL # 4086)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4086
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 36,951.06
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 15,209.76
SUBSERVICER ADVANCES THIS MONTH 34,221.01
MASTER SERVICER ADVANCES THIS MONTH 1,867.43
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,749,508.09
(B) TWO MONTHLY PAYMENTS: 1 745,011.90
(C) THREE OR MORE MONTHLY PAYMENTS: 3 912,877.12
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,112,874.67
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 144,894,773.84
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 511
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 250,514.55
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 19,116.43
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 82.47551070 % 6.25874600 % 11.26574370 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 82.47319870 % 6.25957134 % 11.26723000 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1029 %
BANKRUPTCY AMOUNT AVAILABLE 166,914.00
FRAUD AMOUNT AVAILABLE 1,498,227.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,146,475.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.53415547
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 322.29
POOL TRADING FACTOR: 38.49996751
................................................................................
Run: 06/23/95 10:40:02 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 50,113,723.68 7.500000 % 2,097,145.54
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 9,721,854.31 7.500000 % 0.00
A-9 7609206B9 9,248,000.00 11,126,876.30 7.500000 % 0.00
A-10 7609205S3 0.00 0.00 0.197500 % 0.00
R 7609206D5 100.00 0.00 7.500000 % 0.00
M 7609206C7 9,625,924.00 9,395,269.82 7.500000 % 8,047.80
B 18,182,304.74 17,746,624.50 7.500000 % 15,201.41
- -------------------------------------------------------------------------------
427,814,328.74 220,643,348.61 2,120,394.75
===============================================================================
_______________________________________________________________________________
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-5 312,148.28 2,409,293.82 0.00 0.00 48,016,578.14
A-6 287,658.37 287,658.37 0.00 0.00 46,182,000.00
A-7 475,612.36 475,612.36 0.00 0.00 76,357,000.00
A-8 52,851.35 52,851.35 7,704.12 0.00 9,729,558.43
A-9 0.00 0.00 69,307.07 0.00 11,196,183.37
A-10 36,181.02 36,181.02 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 58,521.25 66,569.05 0.00 0.00 9,387,222.02
B 110,540.14 125,741.55 0.00 0.00 17,731,423.09
- -------------------------------------------------------------------------------
1,333,512.77 3,453,907.52 77,011.19 0.00 218,599,965.05
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 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-5 715.726294 29.951520 4.458115 34.409635 0.000000 685.774774
A-6 1000.000000 0.000000 6.228798 6.228798 0.000000 1000.000000
A-7 1000.000000 0.000000 6.228798 6.228798 0.000000 1000.000000
A-8 1021.954621 0.000000 5.555697 5.555697 0.809852 1022.764473
A-9 1203.165690 0.000000 0.000000 0.000000 7.494277 1210.659967
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 976.038230 0.836055 6.079546 6.915601 0.000000 975.202175
B 976.038228 0.836055 6.079545 6.915600 0.000000 975.202173
_______________________________________________________________________________
DETERMINATION DATE 20-June-95
DISTRIBUTION DATE 26-June-95
Run: 06/23/95 10:40:04 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S38 (POOL # 4087)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4087
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 62,096.06
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 23,182.12
SUBSERVICER ADVANCES THIS MONTH 30,490.32
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 10 2,789,498.65
(B) TWO MONTHLY PAYMENTS: 3 1,064,543.18
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 323,425.28
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 218,599,965.05
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 807
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,854,384.79
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 87.69874800 % 4.25812500 % 8.04312690 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 87.59439640 % 4.29424681 % 8.11135680 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1983 %
BANKRUPTCY AMOUNT AVAILABLE 211,909.00
FRAUD AMOUNT AVAILABLE 2,267,498.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,267,498.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.16266635
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 322.30
POOL TRADING FACTOR: 51.09692462
COMPONENTS
ACCRUAL NON-ACCRUAL
CLASS A-8 PRINCIPAL DISTRIBUTION: 0.00 0.00
CLASS A-8 ENDING BALANCE: 1,244,558.43 8,485,000.00
................................................................................
Run: 06/23/95 10:40:06 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S39 (POOL # 4088)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4088
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 7609205G9 8,800,000.00 0.00 7.500000 % 0.00
A-2 7609204P0 15,008,000.00 0.00 5.350000 % 0.00
A-3 7609204S4 32,074,000.00 0.00 6.400000 % 0.00
A-4 7609204T2 27,018,800.00 0.00 0.000000 % 0.00
A-5 7609204U9 0.00 0.00 0.000000 % 0.00
A-6 7609205L8 13,180,000.00 4,826,409.20 7.500000 % 549,218.60
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 0.154719 % 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 7,880,425.30 7.500000 % 32,368.28
- -------------------------------------------------------------------------------
183,802,829.51 62,150,834.50 581,586.88
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 30,083.44 579,302.04 0.00 0.00 4,277,190.60
A-7 186,238.45 186,238.45 0.00 0.00 29,879,000.00
A-8 121,950.38 121,950.38 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 7,991.58 7,991.58 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
B 49,119.37 81,487.65 0.00 0.00 7,848,057.02
- -------------------------------------------------------------------------------
395,383.22 976,970.10 0.00 0.00 61,569,247.62
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED 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-6 366.191897 41.670607 2.282507 43.953114 0.000000 324.521290
A-7 1000.000000 0.000000 6.233088 6.233088 0.000000 1000.000000
A-8 1000.000000 0.000000 6.233089 6.233089 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 902.597547 3.707352 5.625971 9.333323 0.000000 898.890193
_______________________________________________________________________________
DETERMINATION DATE 20-June-95
DISTRIBUTION DATE 26-June-95
Run: 06/23/95 10:40:08 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S39 (POOL # 4088)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4088
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 18,762.53
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,535.17
SUBSERVICER ADVANCES THIS MONTH 16,619.14
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 1,039,539.55
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 589,372.81
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 61,569,247.62
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 237
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 326,306.76
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 87.32048350 % 12.67951650 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 87.25328420 % 12.74671580 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1555 %
BANKRUPTCY AMOUNT AVAILABLE 225,000.00
FRAUD AMOUNT AVAILABLE 658,502.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,852,346.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.14405899
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 144.28
POOL TRADING FACTOR: 33.49744277
................................................................................
Run: 06/23/95 10:40:10 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-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 73,207,741.28 7.630080 % 689,127.87
R 7609206F0 100.00 0.00 7.630080 % 0.00
B 11,237,146.51 10,014,907.29 7.630080 % 48,707.76
- -------------------------------------------------------------------------------
187,272,146.51 83,222,648.57 737,835.63
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 463,247.79 1,152,375.66 0.00 0.00 72,518,613.41
R 0.00 0.00 0.00 0.00 0.00
B 63,372.86 112,080.62 0.00 0.00 9,966,199.53
- -------------------------------------------------------------------------------
526,620.65 1,264,456.28 0.00 0.00 82,484,812.94
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 415.870610 3.914723 2.631568 6.546291 0.000000 411.955887
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 891.232243 4.334532 5.639586 9.974118 0.000000 886.897712
_______________________________________________________________________________
DETERMINATION DATE 20-June-95
DISTRIBUTION DATE 26-June-95
Run: 06/23/95 10:40:11 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S40 (POOL # 4089)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4089
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 26,423.43
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 8,666.18
SUBSERVICER ADVANCES THIS MONTH 29,225.92
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 1,412,706.98
(B) TWO MONTHLY PAYMENTS: 3 983,911.09
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,704,147.75
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 82,484,812.94
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 267
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 666,160.32
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 87.96612770 % 12.03387230 %
CURRENT PREPAYMENT PERCENTAGE 93.98306380 % 6.01693620 %
PERCENTAGE FOR NEXT DISTRIBUTION 87.91753390 % 12.08246610 %
BANKRUPTCY AMOUNT AVAILABLE 220,997.00
FRAUD AMOUNT AVAILABLE 1,010,757.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,046,716.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.20159398
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 326.62
POOL TRADING FACTOR: 44.04542506
TOTAL BALANCE OF CONVERTED LOANS REMAINING IN POOL: 0.00
TOTAL REPURCHASE OF CONVERTING AND CONVERTED
LOANS IN THIS DISTRIBUTION: 0.00
................................................................................
Run: 06/23/95 10:40:12 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-S41 (POOL # 4090)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4090
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 7609207T9 10,965,657.00 0.00 5.000000 % 0.00
A-2 7609207Z5 245,000.00 0.00 7.000000 % 0.00
A-3 7609207U6 5,418,291.00 0.00 6.000000 % 0.00
A-4 7609207V4 16,878,481.00 6,752,991.87 6.000000 % 320,705.39
A-5 7609207R3 14,917,608.00 2,277,703.92 6.712500 % 108,170.12
A-6 7609207S1 74,963.00 11,445.76 654.206400 % 543.57
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 0.403407 % 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 5,638,962.48 7.000000 % 23,818.38
- -------------------------------------------------------------------------------
156,959,931.35 74,781,104.03 453,237.46
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 33,711.78 354,417.17 0.00 0.00 6,432,286.48
A-5 12,720.84 120,890.96 0.00 0.00 2,169,533.80
A-6 6,230.08 6,773.65 0.00 0.00 10,902.19
A-7 36,109.71 36,109.71 0.00 0.00 6,200,000.00
A-8 81,538.04 81,538.04 0.00 0.00 14,000,000.00
A-9 82,120.45 82,120.45 0.00 0.00 14,100,000.00
A-10 56,494.21 56,494.21 0.00 0.00 9,700,000.00
A-11 93,768.75 93,768.75 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 25,099.72 25,099.72 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.05 0.05 0.00 0.00 0.00
B 32,842.13 56,660.51 0.00 0.00 5,615,144.10
- -------------------------------------------------------------------------------
460,635.76 913,873.22 0.00 0.00 74,327,866.57
===============================================================================
Run: 06/23/95 10:40:12
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-4 400.094764 19.000844 1.997323 20.998167 0.000000 381.093920
A-5 152.685599 7.251171 0.852740 8.103911 0.000000 145.434429
A-6 152.685458 7.251177 83.108734 90.359911 0.000000 145.434281
A-7 1000.000000 0.000000 5.824147 5.824147 0.000000 1000.000000
A-8 1000.000000 0.000000 5.824146 5.824146 0.000000 1000.000000
A-9 1000.000000 0.000000 5.824145 5.824145 0.000000 1000.000000
A-10 1000.000000 0.000000 5.824145 5.824145 0.000000 1000.000000
A-11 1000.000000 0.000000 5.824146 5.824146 0.000000 1000.000000
A-12 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-13 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-14 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-15 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-16 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.500000 0.500000 0.000000 0.000000
B 898.076785 3.793380 5.230530 9.023910 0.000000 894.283404
_______________________________________________________________________________
DETERMINATION DATE 20-June-95
DISTRIBUTION DATE 26-June-95
Run: 06/23/95 10:40:15 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 20,003.81
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 8,128.98
SUBSERVICER ADVANCES THIS MONTH 21,450.43
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 1,645,264.49
(B) TWO MONTHLY PAYMENTS: 1 257,883.70
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 206,498.94
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 74,327,866.57
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 305
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 137,369.96
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 92.45937520 % 7.54062480 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 92.44543890 % 7.55456110 %
CLASS A-17 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.403162 %
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 7.84967033
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 144.36
POOL TRADING FACTOR: 47.35467576
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: 06/23/95 10:40:17 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-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 58,542,665.71 7.674180 % 820,235.93
M 760944AB4 5,352,000.00 5,083,370.82 7.674180 % 4,159.83
R 760944AC2 100.00 0.00 7.674180 % 0.00
B 8,362,385.57 7,624,314.85 7.674180 % 6,239.14
- -------------------------------------------------------------------------------
133,787,485.57 71,250,351.38 830,634.90
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 371,556.74 1,191,792.67 0.00 0.00 57,722,429.78
M 32,262.98 36,422.81 0.00 0.00 5,079,210.99
R 0.00 0.00 0.00 0.00 0.00
B 48,389.76 54,628.90 0.00 0.00 7,618,075.71
- -------------------------------------------------------------------------------
452,209.48 1,282,844.38 0.00 0.00 70,419,716.48
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 487.558949 6.831144 3.094424 9.925568 0.000000 480.727805
M 949.807702 0.777248 6.028210 6.805458 0.000000 949.030454
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 911.739214 0.746096 5.786598 6.532694 0.000000 910.993119
_______________________________________________________________________________
DETERMINATION DATE 20-June-95
DISTRIBUTION DATE 26-June-95
Run: 06/23/95 10:40:18 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S42 (POOL # 4091)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4091
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 22,675.55
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 7,424.85
SUBSERVICER ADVANCES THIS MONTH 20,487.28
MASTER SERVICER ADVANCES THIS MONTH 3,337.14
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 992,089.34
(B) TWO MONTHLY PAYMENTS: 1 472,885.93
(C) THREE OR MORE MONTHLY PAYMENTS: 4 953,965.14
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 444,199.74
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 70,419,716.48
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 245
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 465,266.57
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 772,329.24
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 82.16473970 % 7.13452000 % 10.70074000 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 81.96913120 % 7.21276830 % 10.81810050 %
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 8.18705924
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 328.77
POOL TRADING FACTOR: 52.63550337
TOTAL BALANCE OF CONVERTED LOANS REMAINING IN POOL: 0.00
TOTAL REPURCHASE OF CONVERTING AND CONVERTED
LOANS IN THIS DISTRIBUTION: 0.00
................................................................................
Run: 06/23/95 10:40:19 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S43 (POOL # 4092)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4092
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944BG2 75,000,000.00 0.00 8.250000 % 0.00
A-2 760944AV0 93,000,000.00 0.00 7.798000 % 0.00
A-3 760944AF5 22,500,000.00 8,610,647.44 7.000000 % 308,220.23
A-4 760944AZ1 11,666,667.00 3,333,055.47 8.000000 % 184,932.14
A-5 760944BA5 5,000,000.00 5,000,000.00 8.000000 % 0.00
A-6 760944BH0 45,000,000.00 17,221,294.91 8.500000 % 616,440.47
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 0.156496 % 0.00
R 760944BF4 100.00 0.00 8.000000 % 0.00
M 760944BE7 9,408,500.00 9,151,649.30 8.000000 % 24,060.73
B 16,938,486.28 16,476,068.03 8.000000 % 0.00
- -------------------------------------------------------------------------------
376,347,086.28 157,626,048.15 1,133,653.57
===============================================================================
_______________________________________________________________________________
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 50,086.64 358,306.87 0.00 0.00 8,302,427.21
A-4 22,157.49 207,089.63 0.00 0.00 3,148,123.33
A-5 33,239.00 33,239.00 0.00 0.00 5,000,000.00
A-6 121,638.97 738,079.44 0.00 0.00 16,604,854.44
A-7 99,717.01 99,717.01 0.00 0.00 15,000,000.00
A-8 30,662.98 30,662.98 0.00 0.00 4,612,500.00
A-9 258,571.75 258,571.75 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 99,717.01 99,717.01 0.00 0.00 15,000,000.00
A-12 8,143.56 8,143.56 0.00 0.00 1,225,000.00
A-13 20,498.31 20,498.31 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 60,838.35 84,899.08 0.00 0.00 9,127,588.57
B 54,562.42 54,562.42 0.00 98,284.70 16,432,750.58
- -------------------------------------------------------------------------------
1,013,833.49 2,147,487.06 0.00 98,284.70 156,449,077.13
===============================================================================
Run: 06/23/95 10:40:19
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-3 382.695442 13.698677 2.226073 15.924750 0.000000 368.996765
A-4 285.690461 15.851326 1.899213 17.750539 0.000000 269.839135
A-5 1000.000000 0.000000 6.647800 6.647800 0.000000 1000.000000
A-6 382.695442 13.698677 2.703088 16.401765 0.000000 368.996765
A-7 1000.000000 0.000000 6.647801 6.647801 0.000000 1000.000000
A-8 1000.000000 0.000000 6.647801 6.647801 0.000000 1000.000000
A-9 1000.000000 0.000000 6.647801 6.647801 0.000000 1000.000000
A-10 1000.000000 0.000000 6.666667 6.666667 0.000000 1000.000000
A-11 1000.000000 0.000000 6.647801 6.647801 0.000000 1000.000000
A-12 1000.000000 0.000000 6.647804 6.647804 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 972.700143 2.557340 6.466318 9.023658 0.000000 970.142804
B 972.700143 0.000000 3.221209 3.221209 0.000000 970.142804
_______________________________________________________________________________
DETERMINATION DATE 20-June-95
DISTRIBUTION DATE 26-June-95
Run: 06/23/95 10:40:22 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S43 (POOL # 4092)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4092
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 39,267.53
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 16,465.40
SUBSERVICER ADVANCES THIS MONTH 49,588.26
MASTER SERVICER ADVANCES THIS MONTH 1,613.34
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 2,462,055.29
(B) TWO MONTHLY PAYMENTS: 3 737,296.30
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 11
AGGREGATE PRINCIPAL BALANCE 3,328,146.96
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 156,449,077.13
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 541
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 217,466.93
REMAINING SUBCLASS INTEREST SHORTFALL 54,967.21
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 762,554.05
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 83.74144530 % 5.80592400 % 10.45263030 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 83.66219880 % 5.83422334 % 10.50357780 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1545 %
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 8.57991583
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 324.37
POOL TRADING FACTOR: 41.57042338
AMOUNT PAID FROM SPECIAL RESERVE ACCT FOR A-10 SHORTFALL 435.80
AMOUNT PAID TO CLASS R FROM EARNINGS ON RESERVE ACCOUNT 0.00
AMOUNT ON DEPOSIT IN SPECIAL RESERVE ACCOUNT 73,283.89
................................................................................
Run: 06/23/95 10:40:23 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S44 (POOL # 4093)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4093
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944AG3 12,632,000.00 0.00 7.500000 % 0.00
A-2 760944AK4 11,157,000.00 0.00 7.500000 % 0.00
A-3 760944AL2 19,746,000.00 0.00 7.500000 % 0.00
A-4 760944AM0 7,739,000.00 0.00 7.500000 % 0.00
A-5 760944AN8 14,909,000.00 12,686,610.24 7.500000 % 65,119.91
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 2,380,945.58 7.500000 % 7,235.54
A-11 760944AJ7 4,175,000.00 4,175,000.00 7.500000 % 0.00
A-12 760944AE8 0.00 0.00 0.151680 % 0.00
R 760944AU2 100.00 0.00 7.500000 % 0.00
M 760944AT5 3,008,033.00 2,942,747.25 7.500000 % 2,591.19
B 5,682,302.33 5,558,974.74 7.500000 % 4,894.86
- -------------------------------------------------------------------------------
133,690,335.33 74,061,177.81 79,841.50
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 79,275.79 144,395.70 0.00 0.00 12,621,490.33
A-6 26,169.88 26,169.88 0.00 0.00 4,188,000.00
A-7 68,899.01 68,899.01 0.00 0.00 11,026,000.00
A-8 119,182.92 119,182.92 0.00 0.00 19,073,000.00
A-9 75,172.16 75,172.16 0.00 0.00 12,029,900.00
A-10 14,878.00 22,113.54 0.00 0.00 2,373,710.04
A-11 26,088.64 26,088.64 0.00 0.00 4,175,000.00
A-12 9,359.50 9,359.50 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 18,388.57 20,979.76 0.00 0.00 2,940,156.06
B 34,736.78 39,631.64 0.00 0.00 5,554,079.88
- -------------------------------------------------------------------------------
472,151.25 551,992.75 0.00 0.00 73,981,336.31
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-5 850.936363 4.367825 5.317311 9.685136 0.000000 846.568538
A-6 1000.000000 0.000000 6.248777 6.248777 0.000000 1000.000000
A-7 1000.000000 0.000000 6.248777 6.248777 0.000000 1000.000000
A-8 1000.000000 0.000000 6.248777 6.248777 0.000000 1000.000000
A-9 1000.000000 0.000000 6.248777 6.248777 0.000000 1000.000000
A-10 285.999469 0.869134 1.787147 2.656281 0.000000 285.130335
A-11 1000.000000 0.000000 6.248776 6.248776 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 978.296199 0.861423 6.113154 6.974577 0.000000 977.434776
B 978.296194 0.861420 6.113154 6.974574 0.000000 977.434772
_______________________________________________________________________________
DETERMINATION DATE 20-June-95
DISTRIBUTION DATE 26-June-95
Run: 06/23/95 10:40:26 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S44 (POOL # 4093)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4093
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 20,272.29
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 7,807.16
SUBSERVICER ADVANCES THIS MONTH 651.16
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 82,540.98
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 73,981,336.31
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 272
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 14,628.13
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 88.52067680 % 3.97340100 % 7.50592270 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 88.51840700 % 3.97418620 % 7.50740680 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1517 %
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 8.10523074
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 323.30
POOL TRADING FACTOR: 55.33783435
................................................................................
Run: 06/23/95 10:40:27 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S1 (POOL # 4094)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4094
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A 760944CA4 150,223,843.00 51,771,420.54 7.867911 % 711,689.06
R 760944CB2 100.00 0.00 7.867911 % 0.00
B 3,851,896.47 3,513,051.62 7.867911 % 13,898.85
- -------------------------------------------------------------------------------
154,075,839.47 55,284,472.16 725,587.91
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 337,980.20 1,049,669.26 0.00 0.00 51,059,731.48
R 0.00 0.00 0.00 0.00 0.00
B 22,934.31 36,833.16 0.00 0.00 3,499,152.77
- -------------------------------------------------------------------------------
360,914.51 1,086,502.42 0.00 0.00 54,558,884.25
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 344.628519 4.737524 2.249844 6.987368 0.000000 339.890995
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 912.031683 3.608313 5.954031 9.562344 0.000000 908.423369
_______________________________________________________________________________
DETERMINATION DATE 20-June-95
DISTRIBUTION DATE 26-June-95
Run: 06/23/95 10:40:28 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S1 (POOL # 4094)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4094
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 11,808.40
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,875.54
SUBSERVICER ADVANCES THIS MONTH 5,460.56
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 443,891.48
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 90,804.69
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 54,558,884.25
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 256
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 506,863.38
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 93.64550030 % 6.35449970 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 93.58646570 % 6.41353430 %
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 8.24844314
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 146.39
POOL TRADING FACTOR: 35.41040856
................................................................................
Run: 06/23/95 10:40:29 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S2 (POOL # 4095)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4095
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944CC0 51,176,000.00 0.00 8.000000 % 0.00
A-2 760944CD8 101,367,845.00 0.00 8.000000 % 0.00
A-3 760944CE6 44,286,923.00 20,314,828.74 8.000000 % 298,168.18
A-4 760944CF3 31,377,195.00 31,377,195.00 8.000000 % 0.00
A-5 760944CG1 41,173,880.00 41,173,880.00 8.000000 % 0.00
A-6 760944CH9 5,637,293.00 0.00 8.000000 % 0.00
A-7 760944BL1 20,001,399.00 0.00 0.000000 % 0.00
A-8 760944BM9 5,000,350.00 0.00 0.000000 % 0.00
A-9 760944BN7 0.00 0.00 0.254377 % 0.00
R 760944CM8 100.00 0.00 8.000000 % 0.00
M-1 760944CJ5 6,417,561.00 6,244,893.63 8.000000 % 18,263.37
M-2 760944CK2 4,813,170.00 4,698,714.52 8.000000 % 13,741.53
M-3 760944CL0 3,208,780.00 3,140,746.48 8.000000 % 0.00
B-1 4,813,170.00 4,760,192.39 8.000000 % 0.00
B-2 1,604,363.09 1,451,329.01 8.000000 % 0.00
- -------------------------------------------------------------------------------
320,878,029.09 113,161,779.77 330,173.08
===============================================================================
_______________________________________________________________________________
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-3 135,400.49 433,568.67 0.00 0.00 20,016,660.56
A-4 209,132.34 209,132.34 0.00 0.00 31,377,195.00
A-5 274,428.28 274,428.28 0.00 0.00 41,173,880.00
A-6 0.00 0.00 0.00 0.00 0.00
A-7 0.00 0.00 0.00 0.00 0.00
A-8 0.00 0.00 0.00 0.00 0.00
A-9 23,982.47 23,982.47 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 41,622.88 59,886.25 0.00 0.00 6,226,630.26
M-2 31,317.43 45,058.96 0.00 0.00 4,684,972.99
M-3 2,478.52 2,478.52 0.00 0.00 3,140,746.48
B-1 0.00 0.00 0.00 0.00 4,760,192.39
B-2 0.00 0.00 0.00 0.00 1,423,978.04
- -------------------------------------------------------------------------------
718,362.41 1,048,535.49 0.00 0.00 112,804,255.72
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 458.709419 6.732646 3.057347 9.789993 0.000000 451.976773
A-4 1000.000000 0.000000 6.665106 6.665106 0.000000 1000.000000
A-5 1000.000000 0.000000 6.665106 6.665106 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-1 973.094549 2.845843 6.485779 9.331622 0.000000 970.248707
M-2 976.220354 2.854985 6.506612 9.361597 0.000000 973.365368
M-3 978.797699 0.000000 0.772418 0.772418 0.000000 978.797699
B-1 988.993198 0.000000 0.000000 0.000000 0.000000 988.993198
B-2 904.613812 0.000000 0.000000 0.000000 0.000000 887.565944
_______________________________________________________________________________
DETERMINATION DATE 20-June-95
DISTRIBUTION DATE 26-June-95
Run: 06/23/95 10:40:32 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S2 (POOL # 4095)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4095
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 30,309.78
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 11,855.28
SUBSERVICER ADVANCES THIS MONTH 30,898.42
MASTER SERVICER ADVANCES THIS MONTH 7,043.15
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 9 2,659,949.05
(B) TWO MONTHLY PAYMENTS: 3 686,102.23
(C) THREE OR MORE MONTHLY PAYMENTS: 1 159,424.47
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 494,586.27
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 112,804,255.72
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 449
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 859,566.33
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 26,579.18
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 82.06472530 % 12.44621200 % 5.48906300 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 82.06049940 % 12.45728686 % 5.48221380 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2539 %
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 8.70581453
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 321.81
POOL TRADING FACTOR: 35.15487054
................................................................................
Run: 06/23/95 10:40:33 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-S3 (POOL # 4096)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4096
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944BS6 4,010,000.00 0.00 7.500000 % 0.00
A-2 760944BT4 28,700,000.00 0.00 7.500000 % 0.00
A-3 760944BU1 10,700,000.00 9,857,150.68 7.500000 % 29,480.75
A-4 760944BV9 37,600,000.00 22,514,692.60 7.500000 % 23,970.33
A-5 760944BW7 10,000,000.00 10,000,000.00 7.500000 % 0.00
A-6 760944BX5 9,000,000.00 9,000,000.00 7.500000 % 0.00
A-7 760944BP2 0.00 0.00 0.200806 % 0.00
R 760944BZ0 100.00 0.00 7.500000 % 0.00
M 760944BY3 2,674,000.00 2,619,788.96 7.500000 % 2,221.34
B-1 3,744,527.00 3,668,612.73 7.500000 % 3,110.64
B-2 534,817.23 523,974.67 7.500000 % 444.28
- -------------------------------------------------------------------------------
106,963,444.23 58,184,219.64 59,227.34
===============================================================================
_______________________________________________________________________________
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 61,596.62 91,077.37 0.00 0.00 9,827,669.93
A-4 140,692.69 164,663.02 0.00 0.00 22,490,722.27
A-5 62,489.28 62,489.28 0.00 0.00 10,000,000.00
A-6 56,240.35 56,240.35 0.00 0.00 9,000,000.00
A-7 9,734.78 9,734.78 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 16,370.87 18,592.21 0.00 0.00 2,617,567.62
B-1 22,924.90 26,035.54 0.00 0.00 3,665,502.09
B-2 3,274.28 3,718.56 0.00 0.00 523,530.39
- -------------------------------------------------------------------------------
373,323.77 432,551.11 0.00 0.00 58,124,992.30
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 921.229036 2.755210 5.756693 8.511903 0.000000 918.473825
A-4 598.795016 0.637509 3.741827 4.379336 0.000000 598.157507
A-5 1000.000000 0.000000 6.248928 6.248928 0.000000 1000.000000
A-6 1000.000000 0.000000 6.248928 6.248928 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 979.726612 0.830718 6.122240 6.952958 0.000000 978.895894
B-1 979.726606 0.830717 6.122242 6.952959 0.000000 978.895889
B-2 979.726607 0.830717 6.122241 6.952958 0.000000 978.895897
_______________________________________________________________________________
DETERMINATION DATE 20-June-95
DISTRIBUTION DATE 26-June-95
Run: 06/23/95 10:40:35 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S3 (POOL # 4096)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4096
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 16,704.98
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,124.91
SUBSERVICER ADVANCES THIS MONTH 5,014.98
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 286,480.03
(B) TWO MONTHLY PAYMENTS: 1 87,509.63
(C) THREE OR MORE MONTHLY PAYMENTS: 1 320,836.88
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 58,124,992.30
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 218
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 9,892.54
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 88.29171140 % 4.50257600 % 7.20571220 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 88.28971870 % 4.50334274 % 7.20693860 %
CLASS A-7 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2008 %
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 8.17038720
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 323.16
POOL TRADING FACTOR: 54.34098791
................................................................................
Run: 06/23/95 10:40:36 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 59,895,027.25 7.647266 % 1,300,140.93
R 760944BR8 100.00 0.00 7.647266 % 0.00
B 7,272,473.94 6,850,739.93 7.647266 % 5,598.57
- -------------------------------------------------------------------------------
121,207,887.94 66,745,767.18 1,305,739.50
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 378,417.14 1,678,558.07 0.00 0.00 58,594,886.32
R 0.00 0.00 0.00 0.00 0.00
B 43,283.02 48,881.59 0.00 0.00 6,845,141.36
- -------------------------------------------------------------------------------
421,700.16 1,727,439.66 0.00 0.00 65,440,027.68
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 525.693265 11.411220 3.321333 14.732553 0.000000 514.282045
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 942.009554 0.769830 5.951623 6.721453 0.000000 941.239723
_______________________________________________________________________________
DETERMINATION DATE 20-June-95
DISTRIBUTION DATE 26-June-95
Run: 06/23/95 10:40:37 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 21,114.51
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,868.82
SUBSERVICER ADVANCES THIS MONTH 20,549.97
MASTER SERVICER ADVANCES THIS MONTH 2,555.46
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 1,043,114.50
(B) TWO MONTHLY PAYMENTS: 2 537,042.92
(C) THREE OR MORE MONTHLY PAYMENTS: 1 207,881.71
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 1,064,360.19
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 65,440,027.68
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 235
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 431,084.35
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,251,193.47
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 89.73606830 % 10.26393170 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 89.53982510 % 10.46017490 %
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 8.15914624
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 327.89
POOL TRADING FACTOR: 53.98990841
TOTAL BALANCE OF CONVERTED LOANS REMAINING IN POOL: 0.00
TOTAL REPURCHASE OF CONVERTING AND CONVERTED
LOANS IN THIS DISTRIBUTION: 0.00
................................................................................
Run: 06/23/95 10:40:39 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 70,033,649.55 6.894887 % 877,417.84
R 760944BK3 100.00 0.00 6.894887 % 0.00
B 11,897,842.91 10,881,928.88 6.894887 % 0.00
- -------------------------------------------------------------------------------
153,520,242.91 80,915,578.43 877,417.84
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 402,344.47 1,279,762.31 0.00 0.00 69,156,231.71
R 0.00 0.00 0.00 0.00 0.00
B 55,869.28 55,869.28 0.00 0.00 10,747,243.56
- -------------------------------------------------------------------------------
458,213.75 1,335,631.59 0.00 0.00 79,903,475.27
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 494.510042 6.195478 2.840968 9.036446 0.000000 488.314564
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 914.613595 0.000000 4.695749 4.695749 0.000000 903.293449
_______________________________________________________________________________
DETERMINATION DATE 20-June-95
DISTRIBUTION DATE 26-June-95
Run: 06/23/95 10:40:40 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S5 (POOL # 4098)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4098
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 23,901.91
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 8,328.94
SPREAD 16,115.55
SUBSERVICER ADVANCES THIS MONTH 16,506.34
MASTER SERVICER ADVANCES THIS MONTH 11,182.56
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 1 255,670.50
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 6
AGGREGATE PRINCIPAL BALANCE 2,132,567.17
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 79,903,475.27
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 264
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 1,634,042.85
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 10,613.37
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 86.55150330 % 13.44849670 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 86.54971700 % 13.45028300 %
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 7.62776367
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 328.13
POOL TRADING FACTOR: 52.04751748
................................................................................
Run: 06/23/95 10:40:41 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S6 (POOL # 4099)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4099
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944ES3 52,656,000.00 8,413,366.08 8.000000 % 135,400.56
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 3,011,460.05 8.000000 % 301,375.43
A-5 760944ET1 38,663,000.00 38,663,000.00 8.000000 % 0.00
A-6 760944EU8 23,596,900.00 23,596,900.00 8.000000 % 0.00
A-7 760944EW4 5,326,000.00 6,355,142.66 8.000000 % 0.00
A-8 760944ER5 18,394,000.00 2,536,346.26 8.000000 % 48,530.87
A-9 760944EX2 7,607,000.00 7,607,000.00 8.000000 % 0.00
A-10 760944EV6 40,000,000.00 15,604,547.88 8.000000 % 74,660.01
A-11 760944EF1 2,607,000.00 1,577,857.34 8.000000 % 42,275.76
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 0.221816 % 0.00
R 760944FB9 100.00 0.00 8.000000 % 0.00
M-1 760944EY0 9,677,910.00 9,425,344.59 8.000000 % 21,407.31
M-2 760944EZ7 4,032,382.00 3,948,875.18 8.000000 % 8,968.88
M-3 760944FA1 2,419,429.00 2,375,579.25 8.000000 % 0.00
B-1 5,000,153.00 4,932,222.55 8.000000 % 0.00
B-2 1,451,657.66 1,285,245.03 8.000000 % 0.00
- -------------------------------------------------------------------------------
322,590,531.66 139,004,886.87 632,618.82
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 55,967.50 191,368.06 0.00 0.00 8,277,965.52
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 20,032.87 321,408.30 0.00 0.00 2,710,084.62
A-5 257,194.50 257,194.50 0.00 0.00 38,663,000.00
A-6 156,971.60 156,971.60 0.00 0.00 23,596,900.00
A-7 0.00 0.00 42,275.76 0.00 6,397,418.42
A-8 16,872.32 65,403.19 0.00 0.00 2,487,815.39
A-9 50,603.38 50,603.38 0.00 0.00 7,607,000.00
A-10 103,804.77 178,464.78 0.00 0.00 15,529,887.87
A-11 10,496.24 52,772.00 0.00 0.00 1,535,581.58
A-12 25,843.85 25,843.85 0.00 0.00 3,885,000.00
A-13 38,496.36 38,496.36 0.00 0.00 5,787,000.00
A-14 25,638.84 25,638.84 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 62,699.40 84,106.71 0.00 0.00 9,403,937.28
M-2 26,268.75 35,237.63 0.00 0.00 3,939,906.30
M-3 15,189.11 15,189.11 0.00 0.00 2,375,579.25
B-1 0.00 0.00 0.00 0.00 4,932,222.55
B-2 0.00 0.00 0.00 61,490.64 1,265,728.08
- -------------------------------------------------------------------------------
866,079.49 1,498,698.31 42,275.76 61,490.64 138,395,026.86
===============================================================================
Run: 06/23/95 10:40:41
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-1 159.779818 2.571418 1.062889 3.634307 0.000000 157.208400
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-4 248.819305 24.900887 1.655199 26.556086 0.000000 223.918419
A-5 1000.000000 0.000000 6.652213 6.652213 0.000000 1000.000000
A-6 1000.000000 0.000000 6.652213 6.652213 0.000000 1000.000000
A-7 1193.229940 0.000000 0.000000 0.000000 7.937619 1201.167559
A-8 137.889870 2.638408 0.917273 3.555681 0.000000 135.251462
A-9 1000.000000 0.000000 6.652212 6.652212 0.000000 1000.000000
A-10 390.113697 1.866500 2.595119 4.461619 0.000000 388.247197
A-11 605.238719 16.216249 4.026176 20.242425 0.000000 589.022470
A-12 1000.000000 0.000000 6.652214 6.652214 0.000000 1000.000000
A-13 1000.000000 0.000000 6.652214 6.652214 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 973.902897 2.211977 6.478610 8.690587 0.000000 971.690921
M-2 979.290945 2.224214 6.514450 8.738664 0.000000 977.066731
M-3 981.875992 0.000000 6.277973 6.277973 0.000000 981.875992
B-1 986.414326 0.000000 0.000000 0.000000 0.000000 986.414326
B-2 885.363723 0.000000 0.000000 0.000000 0.000000 871.919127
_______________________________________________________________________________
DETERMINATION DATE 20-June-95
DISTRIBUTION DATE 26-June-95
Run: 06/23/95 10:40:44 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S6 (POOL # 4099)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4099
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 43,396.15
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 14,758.35
SUBSERVICER ADVANCES THIS MONTH 45,725.14
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 11 2,806,161.59
(B) TWO MONTHLY PAYMENTS: 1 136,815.68
(C) THREE OR MORE MONTHLY PAYMENTS: 2 610,919.02
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 2,437,611.60
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 138,395,026.86
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 294,145.26
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 84.19676670 % 11.33039200 % 4.47284100 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 84.16317840 % 11.35837261 % 4.47844900 %
CLASS A-14 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2215 %
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 8.72251938
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 322.17
POOL TRADING FACTOR: 42.90114349
................................................................................
Run: 06/23/95 10:40:46 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S7 (POOL # 4100)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4100
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944DN5 23,017,500.00 0.00 5.500000 % 0.00
A-2 760944DQ8 7,746,000.00 0.00 6.000000 % 0.00
A-3 760944DD7 42,158,384.00 6,312,234.68 6.712500 % 75,561.74
A-4 760944DE5 0.00 0.00 3.287500 % 0.00
A-5 760944DR6 28,033,649.00 0.00 6.500000 % 0.00
A-6 760944DW5 56,309,467.00 45,087,393.62 7.150000 % 539,726.77
A-7 760944DY1 1,986,000.00 1,590,204.42 7.500000 % 19,035.83
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 4,590,204.43 7.500000 % 19,035.83
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 0.332113 % 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 3,087,682.26 7.500000 % 12,290.90
M-2 760944EB0 6,051,700.00 5,588,323.28 7.500000 % 22,245.00
B 1,344,847.83 1,128,989.84 7.500000 % 4,494.08
- -------------------------------------------------------------------------------
268,959,047.83 98,467,032.53 692,390.15
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 35,224.72 110,786.46 0.00 0.00 6,236,672.94
A-4 17,251.59 17,251.59 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 268,004.06 807,730.83 0.00 0.00 44,547,666.85
A-7 9,915.04 28,950.87 0.00 0.00 1,571,168.59
A-8 193,798.50 193,798.50 0.00 0.00 31,082,000.00
A-9 0.00 0.00 0.00 0.00 0.00
A-10 0.00 0.00 0.00 0.00 0.00
A-11 28,620.26 47,656.09 0.00 0.00 4,571,168.60
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 27,186.71 27,186.71 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 19,251.92 31,542.82 0.00 0.00 3,075,391.36
M-2 34,843.60 57,088.60 0.00 0.00 5,566,078.28
B 7,039.33 11,533.41 0.00 0.00 1,124,495.76
- -------------------------------------------------------------------------------
641,135.73 1,333,525.88 0.00 0.00 97,774,642.38
===============================================================================
Run: 06/23/95 10:40:46
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-3 149.726675 1.792330 0.835533 2.627863 0.000000 147.934345
A-5 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-6 800.707164 9.585009 4.759485 14.344494 0.000000 791.122155
A-7 800.707160 9.585010 4.992467 14.577477 0.000000 791.122150
A-8 1000.000000 0.000000 6.235072 6.235072 0.000000 1000.000000
A-9 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-10 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-11 122.519803 0.508096 0.763920 1.272016 0.000000 122.011707
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-1 918.269817 3.655286 5.725478 9.380764 0.000000 914.614531
M-2 923.430322 3.675827 5.757655 9.433482 0.000000 919.754495
B 839.492629 3.341694 5.234302 8.575996 0.000000 836.150927
_______________________________________________________________________________
DETERMINATION DATE 20-June-95
DISTRIBUTION DATE 26-June-95
Run: 06/23/95 10:40:49 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S7 (POOL # 4100)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4100
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 22,311.11
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 10,510.29
SUBSERVICER ADVANCES THIS MONTH 23,276.81
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,803,001.15
(B) TWO MONTHLY PAYMENTS: 1 476,408.78
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 97,774,642.38
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 390
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 300,430.09
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 90.04235720 % 8.81107600 % 1.14656630 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 90.01176060 % 8.83815009 % 1.15008940 %
CLASS A-14 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3298 %
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 8.22728479
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 146.90
POOL TRADING FACTOR: 36.35298502
................................................................................
Run: 06/23/95 10:40:50 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-S8 (POOL # 4101)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4101
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A 760944DB1 105,693,300.00 56,805,204.71 7.742082 % 623,872.84
R 760944DC9 100.00 0.00 7.742082 % 0.00
B 6,746,402.77 6,021,279.73 7.742082 % 4,805.95
- -------------------------------------------------------------------------------
112,439,802.77 62,826,484.44 628,678.79
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 365,481.85 989,354.69 0.00 0.00 56,181,331.87
R 0.00 0.00 0.00 0.00 0.00
B 38,740.61 43,546.56 0.00 0.00 6,016,473.78
- -------------------------------------------------------------------------------
404,222.46 1,032,901.25 0.00 0.00 62,197,805.65
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 537.453223 5.902672 3.457947 9.360619 0.000000 531.550551
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 892.517084 0.712372 5.742410 6.454782 0.000000 891.804712
_______________________________________________________________________________
DETERMINATION DATE 20-June-95
DISTRIBUTION DATE 26-June-95
Run: 06/23/95 10:40:51 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S8 (POOL # 4101)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4101
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 18,210.60
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,688.21
SUBSERVICER ADVANCES THIS MONTH 34,181.80
MASTER SERVICER ADVANCES THIS MONTH 1,575.32
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 1,838,413.68
(B) TWO MONTHLY PAYMENTS: 3 882,522.24
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 7
AGGREGATE PRINCIPAL BALANCE 1,954,325.21
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 62,197,805.65
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 208
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 262,544.20
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 578,533.12
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 90.41601680 % 9.58398320 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 90.32687130 % 9.67312870 %
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 8.26665247
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 330.14
POOL TRADING FACTOR: 55.31653749
................................................................................
Run: 06/23/95 10:40:52 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-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 2,600,000.00 476,159.83 5.500000 % 114,109.39
A-2 760944DM7 5,250,000.00 5,250,000.00 5.500000 % 0.00
A-3 760944DP0 17,850,000.00 17,850,000.00 6.000000 % 0.00
A-4 760944EL8 10,000.00 8,924.63 2969.500000 % 57.78
A-5 760944DS4 33,600,000.00 33,600,000.00 7.000000 % 0.00
A-6 760944DT2 20,850,000.00 20,850,000.00 7.000000 % 0.00
A-7 760944EM6 35,181,860.00 5,685,955.82 6.812500 % 565,280.36
A-8 760944EJ3 15,077,940.00 2,436,838.19 7.437499 % 242,263.01
A-9 760944EK0 0.00 0.00 0.218728 % 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 4,001,790.74 7.000000 % 16,685.48
B-2 677,492.20 615,506.39 7.000000 % 2,566.34
- -------------------------------------------------------------------------------
135,502,292.20 90,775,175.60 940,962.36
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 2,175.83 116,285.22 0.00 0.00 362,050.44
A-2 23,990.10 23,990.10 0.00 0.00 5,250,000.00
A-3 88,981.47 88,981.47 0.00 0.00 17,850,000.00
A-4 22,018.29 22,076.07 0.00 0.00 8,866.85
A-5 195,410.29 195,410.29 0.00 0.00 33,600,000.00
A-6 121,259.06 121,259.06 0.00 0.00 20,850,000.00
A-7 32,182.53 597,462.89 0.00 0.00 5,120,675.46
A-8 15,057.88 257,320.89 0.00 0.00 2,194,575.18
A-9 16,496.13 16,496.13 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
B-1 23,273.54 39,959.02 0.00 0.00 3,985,105.26
B-2 3,579.66 6,146.00 0.00 0.00 612,940.05
- -------------------------------------------------------------------------------
544,424.78 1,485,387.14 0.00 0.00 89,834,213.24
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 183.138396 43.888227 0.836858 44.725085 0.000000 139.250169
A-2 1000.000000 0.000000 4.569543 4.569543 0.000000 1000.000000
A-3 1000.000000 0.000000 4.984956 4.984956 0.000000 1000.000000
A-4 892.463000 5.778000 2201.829000 2207.607000 0.000000 886.685000
A-5 1000.000000 0.000000 5.815782 5.815782 0.000000 1000.000000
A-6 1000.000000 0.000000 5.815782 5.815782 0.000000 1000.000000
A-7 161.616123 16.067381 0.914748 16.982129 0.000000 145.548742
A-8 161.616122 16.067381 0.998670 17.066051 0.000000 145.548741
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-1 908.506797 3.788022 5.283677 9.071699 0.000000 904.718775
B-2 908.506976 3.788029 5.283677 9.071706 0.000000 904.718947
_______________________________________________________________________________
DETERMINATION DATE 20-June-95
DISTRIBUTION DATE 26-June-95
Run: 06/23/95 10:40:54 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S9 (POOL # 4102)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4102
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 21,918.39
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 9,642.56
SUBSERVICER ADVANCES THIS MONTH 2,355.19
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 236,281.21
(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 89,834,213.24
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 361
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 562,475.01
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 94.91348040 % 5.08651960 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 94.88163230 % 5.11836770 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2193 %
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 7.63487518
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 146.34
POOL TRADING FACTOR: 66.29719083
................................................................................
Run: 06/23/95 10:40:56 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 5,189,612.61 8.000000 % 490,730.13
A-5 760944CU0 20,606,000.00 24,655,648.42 8.150000 % 0.00
A-6 760944CQ9 0.00 0.00 0.376083 % 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 3,734,712.70 8.500000 % 32,385.05
A-10 760944FD5 0.00 0.00 0.149232 % 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 3,289,343.95 8.500000 % 2,367.41
M-2 760944CY2 2,016,155.00 1,973,605.97 8.500000 % 1,420.44
M-3 760944EE4 1,344,103.00 1,315,736.98 8.500000 % 946.96
B-1 2,016,155.00 1,983,992.76 8.500000 % 1,427.92
B-2 672,055.59 647,485.73 8.500000 % 466.01
- -------------------------------------------------------------------------------
134,410,378.59 50,292,003.12 529,743.92
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 34,478.96 525,209.09 0.00 0.00 4,698,882.48
A-5 0.00 0.00 166,879.61 0.00 24,822,528.03
A-6 9,321.54 9,321.54 0.00 0.00 0.00
A-7 51,018.12 51,018.12 0.00 0.00 7,500,864.00
A-8 1,938.15 1,938.15 0.00 0.00 1,000.00
A-9 26,363.63 58,748.68 0.00 0.00 3,702,327.65
A-10 6,232.90 6,232.90 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 23,219.74 25,587.15 0.00 0.00 3,286,976.54
M-2 13,931.84 15,352.28 0.00 0.00 1,972,185.53
M-3 9,287.89 10,234.85 0.00 0.00 1,314,790.02
B-1 14,005.16 15,433.08 0.00 0.00 1,982,564.84
B-2 4,570.66 5,036.67 0.00 0.00 647,019.72
- -------------------------------------------------------------------------------
194,368.59 724,112.51 166,879.61 0.00 49,929,138.81
===============================================================================
Run: 06/23/95 10:40:56
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-4 355.867285 33.650835 2.364326 36.015161 0.000000 322.216449
A-5 1196.527634 0.000000 0.000000 0.000000 8.098593 1204.626227
A-7 1000.000000 0.000000 6.801632 6.801632 0.000000 1000.000000
A-8 1000.000000 0.000000 1938.150000 1938.150000 0.000000 1000.000000
A-9 716.452197 6.212617 5.057492 11.270109 0.000000 710.239580
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-1 978.895957 0.704532 6.910104 7.614636 0.000000 978.191425
M-2 978.895953 0.704529 6.910104 7.614633 0.000000 978.191424
M-3 978.895948 0.704529 6.910103 7.614632 0.000000 978.191418
B-1 984.047734 0.708239 6.946470 7.654709 0.000000 983.339495
B-2 963.440733 0.693410 6.801015 7.494425 0.000000 962.747323
_______________________________________________________________________________
DETERMINATION DATE 20-June-95
DISTRIBUTION DATE 26-June-95
Run: 06/23/95 10:40:58 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S10 (POOL # 4103)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4103
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 12,457.53
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,158.78
SUBSERVICER ADVANCES THIS MONTH 20,610.64
MASTER SERVICER ADVANCES THIS MONTH 7,946.17
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,302,367.68
(B) TWO MONTHLY PAYMENTS: 1 290,723.75
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,028,581.28
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 49,929,138.81
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 197
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 1,003,420.85
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 326,668.16
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 81.68662050 % 13.08098000 % 5.23239940 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 81.56680270 % 13.16656415 % 5.26663310 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1488 %
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 9.07710794
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 324.07
POOL TRADING FACTOR: 37.14678832
................................................................................
Run: 06/27/95 13:59:51 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-MZ1 (POOL # 8013)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 8013
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944GM4 33,088,000.00 31,299,901.93 7.470000 % 130,230.50
A-2 760944GN2 35,036,830.43 35,036,830.43 7.470000 % 0.00
S-1 760944GQ5 0.00 0.00 1.000000 % 0.00
S-2 760944GR3 0.00 0.00 0.500000 % 0.00
S-3 760944GS1 0.00 0.00 0.250000 % 0.00
R 760944GP7 100.00 0.00 7.470000 % 0.00
- -------------------------------------------------------------------------------
68,124,930.43 66,336,732.36 130,230.50
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 194,523.21 324,753.71 0.00 0.00 31,169,671.43
A-2 217,747.54 217,747.54 0.00 0.00 35,036,830.43
S-1 2,736.64 2,736.64 0.00 0.00 0.00
S-2 12,877.09 12,877.09 0.00 0.00 0.00
S-3 1,722.03 1,722.03 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
- -------------------------------------------------------------------------------
429,606.51 559,837.01 0.00 0.00 66,206,501.86
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 945.959318 3.935883 5.878965 9.814848 0.000000 942.023435
A-2 1000.000000 0.000000 6.214818 6.214818 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
_______________________________________________________________________________
DETERMINATION DATE 26-June-95
DISTRIBUTION DATE 29-June-95
Run: 06/27/95 13:59:52 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 1,658.42
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
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 66,206,501.86
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 4,048,067.99
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 0.00000000 % 0.00000000 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 100.00000000 % 0.00000000 %
BANKRUPTCY AMOUNT AVAILABLE 0.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 0.00000000
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 0.00
POOL TRADING FACTOR: 97.18395519
................................................................................
Run: 06/23/95 10:41:00 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 11,669,338.67 10.000000 % 11,479.45
A-2 7609208F8 52,896,000.00 0.00 7.250000 % 0.00
A-3 7609208G6 30,604,000.00 0.00 7.250000 % 0.00
A-4 7609208H4 51,752,000.00 0.00 7.250000 % 0.00
A-5 7609208J0 59,248,000.00 51,422,709.58 7.250000 % 91,835.59
A-6 7609208K7 48,625,000.00 12,855,677.37 6.812500 % 22,958.90
A-7 7609208L5 0.00 0.00 3.187500 % 0.00
A-8 7609208P6 6,663,000.00 6,663,000.00 7.800000 % 0.00
A-9 7609208Q4 35,600,000.00 35,600,000.00 7.800000 % 0.00
A-10 7609208M3 10,152,000.00 10,152,000.00 7.800000 % 0.00
A-11 7609208N1 0.00 0.00 0.168876 % 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 8,525,833.23 8.000000 % 6,715.63
M-2 7609208S0 5,252,983.00 5,129,054.64 8.000000 % 4,040.05
M-3 7609208T8 3,501,988.00 3,421,085.99 8.000000 % 2,694.72
B-1 5,252,983.00 5,139,072.09 8.000000 % 0.00
B-2 1,750,995.34 1,657,288.62 8.000000 % 0.00
- -------------------------------------------------------------------------------
350,198,858.34 152,235,060.19 139,724.34
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 97,228.44 108,707.89 0.00 0.00 11,657,859.22
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-5 310,627.58 402,463.17 0.00 0.00 51,330,873.99
A-6 72,970.70 95,929.60 0.00 0.00 12,832,718.47
A-7 34,142.25 34,142.25 0.00 0.00 0.00
A-8 43,302.35 43,302.35 0.00 0.00 6,663,000.00
A-9 231,361.80 231,361.80 0.00 0.00 35,600,000.00
A-10 65,977.11 65,977.11 0.00 0.00 10,152,000.00
A-11 21,420.50 21,420.50 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-1 56,829.51 63,545.14 0.00 0.00 8,519,117.60
M-2 34,188.05 38,228.10 0.00 0.00 5,125,014.59
M-3 22,803.47 25,498.19 0.00 0.00 3,418,391.27
B-1 50,654.95 50,654.95 0.00 0.00 5,139,072.09
B-2 0.00 0.00 0.00 0.00 1,651,935.26
- -------------------------------------------------------------------------------
1,041,506.71 1,181,231.05 0.00 0.00 152,089,982.49
===============================================================================
Run: 06/23/95 10:41:00
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S11 (POOL # 4104)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4104
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 394.848030 0.388423 3.289857 3.678280 0.000000 394.459607
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-5 867.923130 1.550020 5.242837 6.792857 0.000000 866.373110
A-6 264.384110 0.472162 1.500683 1.972845 0.000000 263.911948
A-8 1000.000000 0.000000 6.498927 6.498927 0.000000 1000.000000
A-9 1000.000000 0.000000 6.498927 6.498927 0.000000 1000.000000
A-10 1000.000000 0.000000 6.498927 6.498927 0.000000 1000.000000
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 973.827695 0.767065 6.491113 7.258178 0.000000 973.060630
M-2 976.408003 0.769096 6.508312 7.277408 0.000000 975.638907
M-3 976.898262 0.769483 6.511579 7.281062 0.000000 976.128779
B-1 978.315005 0.000000 9.643083 9.643083 0.000000 978.315005
B-2 946.483741 0.000000 0.000000 0.000000 0.000000 943.426417
_______________________________________________________________________________
DETERMINATION DATE 20-June-95
DISTRIBUTION DATE 26-June-95
Run: 06/23/95 10:41:03 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S11 (POOL # 4104)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4104
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 45,709.31
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 16,004.00
SUBSERVICER ADVANCES THIS MONTH 37,649.59
MASTER SERVICER ADVANCES THIS MONTH 1,779.67
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 9 2,048,738.02
(B) TWO MONTHLY PAYMENTS: 7 1,827,705.60
(C) THREE OR MORE MONTHLY PAYMENTS: 2 793,759.25
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 346,678.57
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 152,089,982.49
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 579
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 239,511.05
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 25,165.16
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 84.31876700 % 11.21684700 % 4.46438600 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 84.31617230 % 11.21870302 % 4.46512470 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1689 %
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 8.65464406
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 324.80
POOL TRADING FACTOR: 43.42960546
................................................................................
Run: 06/23/95 10:41:04 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-S12 (POOL # 4105)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4105
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944GC6 40,873,000.00 0.00 7.500000 % 0.00
A-2 760944GB8 9,405,000.00 0.00 5.500000 % 0.00
A-3 760944GF9 27,507,000.00 0.00 7.500000 % 0.00
A-4 760944GE2 39,680,000.00 0.00 6.750000 % 0.00
A-5 760944GJ1 22,004,000.00 20,702,657.32 7.500000 % 355,453.74
A-6 760944GG7 20,505,000.00 19,292,309.96 7.000000 % 331,238.82
A-7 760944GK8 23,152,000.00 23,152,000.00 7.500000 % 0.00
A-8 760944GL6 10,000,000.00 10,000,000.00 7.500000 % 0.00
A-9 760944FZ6 7,475,000.00 4,248,087.71 7.500000 % 134,855.70
A-10 760944GA0 3,403,000.00 3,403,000.00 7.500000 % 0.00
A-11 760944GD4 29,995,000.00 29,995,000.00 7.500000 % 0.00
A-12 760944GT9 18,350,000.00 21,576,912.29 7.500000 % 0.00
A-13 760944GH5 23,529,000.00 3,858,462.01 6.762500 % 66,247.76
A-14 760944GU6 0.00 0.00 3.237500 % 0.00
A-15 760944GV4 0.00 0.00 0.166087 % 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 7,935,770.25 7.500000 % 6,676.44
M-2 760944GX0 3,698,106.00 3,606,939.61 7.500000 % 3,034.55
M-3 760944GY8 2,218,863.00 2,164,653.93 7.500000 % 1,821.14
B-1 4,437,728.00 4,345,497.66 7.500000 % 3,655.91
B-2 1,479,242.76 1,425,116.15 7.500000 % 1,198.98
- -------------------------------------------------------------------------------
295,848,488.76 155,706,406.89 904,183.04
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 129,172.38 484,626.12 0.00 0.00 20,347,203.58
A-6 112,347.80 443,586.62 0.00 0.00 18,961,071.14
A-7 144,454.83 144,454.83 0.00 0.00 23,152,000.00
A-8 62,394.11 62,394.11 0.00 0.00 10,000,000.00
A-9 26,505.56 161,361.26 0.00 0.00 4,113,232.01
A-10 21,232.71 21,232.71 0.00 0.00 3,403,000.00
A-11 187,151.12 187,151.12 0.00 0.00 29,995,000.00
A-12 0.00 0.00 134,855.70 0.00 21,711,767.99
A-13 21,707.19 87,954.95 0.00 0.00 3,792,214.25
A-14 10,392.18 10,392.18 0.00 0.00 0.00
A-15 21,519.99 21,519.99 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 49,527.83 56,204.27 0.00 0.00 7,929,093.81
M-2 22,511.22 25,545.77 0.00 0.00 3,603,905.06
M-3 13,509.80 15,330.94 0.00 0.00 2,162,832.79
B-1 27,120.63 30,776.54 0.00 0.00 4,341,841.75
B-2 8,894.29 10,093.27 0.00 0.00 1,423,917.17
- -------------------------------------------------------------------------------
858,441.64 1,762,624.68 134,855.70 0.00 154,937,079.55
===============================================================================
Run: 06/23/95 10:41:04
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-5 940.858813 16.154051 5.870404 22.024455 0.000000 924.704762
A-6 940.858813 16.154051 5.479044 21.633095 0.000000 924.704762
A-7 1000.000000 0.000000 6.239410 6.239410 0.000000 1000.000000
A-8 1000.000000 0.000000 6.239411 6.239411 0.000000 1000.000000
A-9 568.306048 18.040896 3.545894 21.586790 0.000000 550.265152
A-10 1000.000000 0.000000 6.239409 6.239409 0.000000 1000.000000
A-11 1000.000000 0.000000 6.239411 6.239411 0.000000 1000.000000
A-12 1175.853531 0.000000 0.000000 0.000000 7.349084 1183.202615
A-13 163.987505 2.815579 0.922572 3.738151 0.000000 161.171926
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-1 975.347819 0.820570 6.087230 6.907800 0.000000 974.527249
M-2 975.347816 0.820569 6.087230 6.907799 0.000000 974.527247
M-3 975.568987 0.820754 6.088614 6.909368 0.000000 974.748234
B-1 979.216766 0.823825 6.111377 6.935202 0.000000 978.392941
B-2 963.409245 0.810523 6.012725 6.823248 0.000000 962.598708
_______________________________________________________________________________
DETERMINATION DATE 20-June-95
DISTRIBUTION DATE 26-June-95
Run: 06/23/95 10:41:07 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S12 (POOL # 4105)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4105
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 57,381.73
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 16,332.18
SUBSERVICER ADVANCES THIS MONTH 13,149.24
MASTER SERVICER ADVANCES THIS MONTH 2,410.29
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 1,121,114.56
(B) TWO MONTHLY PAYMENTS: 1 122,643.86
(C) THREE OR MORE MONTHLY PAYMENTS: 1 387,554.97
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 204,551.77
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 154,937,079.55
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 573
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 333,744.90
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 638,330.01
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 87.49057410 % 8.80334000 % 3.70608630 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 87.43903610 % 8.83960876 % 3.72135510 %
CLASS A-15 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1655 %
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 8.23507801
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 324.90
POOL TRADING FACTOR: 52.37041440
................................................................................
Run: 06/23/95 10:41:09 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-S13 (POOL # 4106)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4106
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944FP8 22,000,000.00 0.00 6.477270 % 0.00
A-2 760944FL7 3,692,298.00 0.00 5.250000 % 0.00
A-3 760944FM5 3,391,307.00 1,391,579.10 5.500000 % 106,354.77
A-4 760944FS2 15,000,000.00 6,155,056.60 7.228260 % 470,414.96
A-5 760944FJ2 18,249,728.00 10,224,450.73 6.812500 % 144,533.21
A-6 760944FK9 0.00 0.00 1.687500 % 0.00
A-7 760944FN3 6,666,667.00 6,666,667.00 6.250000 % 0.00
A-8 760944FU7 32,500,001.00 32,500,001.00 7.500000 % 0.00
A-9 760944FR4 12,000,000.00 12,000,000.00 6.516390 % 0.00
A-10 760944FY9 40,000,000.00 5,825,842.77 10.000000 % 78,402.49
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 0.278198 % 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 2,093,212.00 7.500000 % 8,493.27
M-2 760944FW3 4,582,565.00 4,186,424.92 7.500000 % 16,986.55
B-1 458,256.00 418,641.99 7.500000 % 1,698.65
B-2 917,329.35 838,030.90 7.500000 % 3,400.38
- -------------------------------------------------------------------------------
183,302,633.35 82,499,907.01 830,284.28
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 6,359.46 112,714.23 0.00 0.00 1,285,224.33
A-4 36,967.11 507,382.07 0.00 0.00 5,684,641.64
A-5 57,875.70 202,408.91 0.00 0.00 10,079,917.52
A-6 14,336.18 14,336.18 0.00 0.00 0.00
A-7 34,620.91 34,620.91 0.00 0.00 6,666,667.00
A-8 202,532.33 202,532.33 0.00 0.00 32,500,001.00
A-9 64,973.77 64,973.77 0.00 0.00 12,000,000.00
A-10 48,407.04 126,809.53 0.00 0.00 5,747,440.28
A-11 0.00 0.00 0.00 0.00 0.00
A-12 0.00 0.00 0.00 0.00 0.00
A-13 0.00 0.00 0.00 0.00 0.00
A-14 1,082.90 1,082.90 0.00 0.00 200,000.00
A-15 19,070.31 19,070.31 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 13,044.41 21,537.68 0.00 0.00 2,084,718.73
M-2 26,088.82 43,075.37 0.00 0.00 4,169,438.37
B-1 2,608.88 4,307.53 0.00 0.00 416,943.34
B-2 5,222.43 8,622.81 0.00 0.00 834,630.52
- -------------------------------------------------------------------------------
533,190.25 1,363,474.53 0.00 0.00 81,669,622.73
===============================================================================
Run: 06/23/95 10:41:09
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-3 410.337106 31.360997 1.875224 33.236221 0.000000 378.976109
A-4 410.337107 31.360997 2.464474 33.825471 0.000000 378.976109
A-5 560.252226 7.919746 3.171319 11.091065 0.000000 552.332480
A-7 1000.000000 0.000000 5.193136 5.193136 0.000000 1000.000000
A-8 1000.000000 0.000000 6.231764 6.231764 0.000000 1000.000000
A-9 1000.000000 0.000000 5.414481 5.414481 0.000000 1000.000000
A-10 145.646069 1.960062 1.210176 3.170238 0.000000 143.686007
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 5.414500 5.414500 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-1 913.554944 3.706776 5.693062 9.399838 0.000000 909.848168
M-2 913.554946 3.706778 5.693061 9.399839 0.000000 909.848168
B-1 913.554847 3.706771 5.693062 9.399833 0.000000 909.848076
B-2 913.555093 3.706782 5.693059 9.399841 0.000000 909.848268
_______________________________________________________________________________
DETERMINATION DATE 20-June-95
DISTRIBUTION DATE 26-June-95
Run: 06/23/95 10:41:12 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S13 (POOL # 4106)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4106
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 21,986.21
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 9,164.02
SUBSERVICER ADVANCES THIS MONTH 9,438.18
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 249,981.30
(B) TWO MONTHLY PAYMENTS: 1 220,381.67
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 463,261.42
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 81,669,622.73
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 336
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 495,538.34
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 90.86506870 % 7.61169000 % 1.52324160 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 90.80964170 % 7.65787436 % 1.53248390 %
CLASS A-15 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2776 %
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 8.22319732
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 146.77
POOL TRADING FACTOR: 44.55452780
................................................................................
Run: 06/23/95 10:41:13 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-S14 (POOL # 4107)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4107
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944HE1 65,000,000.00 0.00 7.500000 % 0.00
A-2 760944HN1 8,177,000.00 0.00 7.500000 % 0.00
A-3 760944HB7 5,773,000.00 0.00 5.200000 % 0.00
A-4 760944HP6 37,349,000.00 2,949,707.93 7.500000 % 737,261.95
A-5 760944HC5 33,306,000.00 2,630,404.37 6.200000 % 657,453.92
A-6 760944HQ4 32,628,000.00 32,628,000.00 7.500000 % 0.00
A-7 760944HD3 36,855,000.00 36,855,000.00 7.000000 % 0.00
A-8 760944HW1 29,999,000.00 8,738,146.15 10.000190 % 341,850.06
A-9 760944HR2 95,366,000.00 95,366,000.00 7.500000 % 0.00
A-10 760944HF8 8,366,000.00 8,366,000.00 7.500000 % 0.00
A-11 760944HG6 1,385,000.00 1,385,000.00 7.500000 % 0.00
A-12 760944HH4 20,000,000.00 0.00 7.500000 % 0.00
A-13 760944HJ0 9,794,000.00 0.00 7.500000 % 0.00
A-14 760944HK7 36,449,000.00 2,671,560.95 7.500000 % 667,909.97
A-15 760944HL5 29,559,000.00 29,559,000.00 7.500000 % 0.00
A-16 760944HM3 0.00 0.00 0.298174 % 0.00
R 760944HV3 1,000.00 0.00 7.500000 % 0.00
M-1 760944HS0 13,271,500.00 12,961,046.55 7.500000 % 10,960.18
M-2 760944HT8 6,032,300.00 5,908,288.19 7.500000 % 4,996.20
M-3 760944HU5 3,619,400.00 3,544,992.50 7.500000 % 2,997.73
B-1 4,825,900.00 4,734,222.39 7.500000 % 4,003.38
B-2 2,413,000.00 2,376,145.60 7.500000 % 2,009.33
B-3 2,412,994.79 2,288,387.03 7.500000 % 1,935.10
- -------------------------------------------------------------------------------
482,582,094.79 252,961,901.66 2,431,377.82
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 18,326.64 755,588.59 0.00 0.00 2,212,445.98
A-5 13,510.04 670,963.96 0.00 0.00 1,972,950.45
A-6 202,718.94 202,718.94 0.00 0.00 32,628,000.00
A-7 213,716.02 213,716.02 0.00 0.00 36,855,000.00
A-8 72,388.60 414,238.66 0.00 0.00 8,396,296.09
A-9 592,512.40 592,512.40 0.00 0.00 95,366,000.00
A-10 51,978.26 51,978.26 0.00 0.00 8,366,000.00
A-11 8,605.06 8,605.06 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 16,598.51 684,508.48 0.00 0.00 2,003,650.98
A-15 183,651.14 183,651.14 0.00 0.00 29,559,000.00
A-16 62,483.77 62,483.77 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 80,527.45 91,487.63 0.00 0.00 12,950,086.37
M-2 36,708.41 41,704.61 0.00 0.00 5,903,291.99
M-3 22,025.16 25,022.89 0.00 0.00 3,541,994.77
B-1 29,413.89 33,417.27 0.00 0.00 4,730,219.01
B-2 14,763.08 16,772.41 0.00 0.00 2,374,136.27
B-3 14,217.84 16,152.94 0.00 0.00 2,286,451.93
- -------------------------------------------------------------------------------
1,634,145.21 4,065,523.03 0.00 0.00 250,530,523.84
===============================================================================
Run: 06/23/95 10:41:13
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 78.976892 19.739804 0.490686 20.230490 0.000000 59.237088
A-5 78.976892 19.739804 0.405634 20.145438 0.000000 59.237088
A-6 1000.000000 0.000000 6.213036 6.213036 0.000000 1000.000000
A-7 1000.000000 0.000000 5.798834 5.798834 0.000000 1000.000000
A-8 291.281248 11.395382 2.413034 13.808416 0.000000 279.885866
A-9 1000.000000 0.000000 6.213036 6.213036 0.000000 1000.000000
A-10 1000.000000 0.000000 6.213036 6.213036 0.000000 1000.000000
A-11 1000.000000 0.000000 6.213040 6.213040 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 73.295864 18.324507 0.455390 18.779897 0.000000 54.971357
A-15 1000.000000 0.000000 6.213036 6.213036 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 976.607509 0.825843 6.067698 6.893541 0.000000 975.781665
M-2 979.442035 0.828241 6.085309 6.913550 0.000000 978.613794
M-3 979.442035 0.828239 6.085307 6.913546 0.000000 978.613795
B-1 981.003003 0.829561 6.095006 6.924567 0.000000 980.173441
B-2 984.726730 0.832710 6.118143 6.950853 0.000000 983.894020
B-3 948.359706 0.801958 5.892193 6.694151 0.000000 947.557757
_______________________________________________________________________________
DETERMINATION DATE 20-June-95
DISTRIBUTION DATE 26-June-95
Run: 06/23/95 10:41:17 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S14 (POOL # 4107)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4107
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 73,769.60
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 26,504.52
SUBSERVICER ADVANCES THIS MONTH 38,877.09
MASTER SERVICER ADVANCES THIS MONTH 2,742.27
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 9 2,240,690.11
(B) TWO MONTHLY PAYMENTS: 3 757,770.02
(C) THREE OR MORE MONTHLY PAYMENTS: 3 1,009,370.41
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,355,706.66
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 250,530,523.84
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 875
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 381,794.20
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,217,466.95
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 87.42376540 % 8.86075200 % 3.71548240 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 87.31245210 % 8.93917946 % 3.74836850 %
CLASS A-16 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2967 %
BANKRUPTCY AMOUNT AVAILABLE 260,890.00
FRAUD AMOUNT AVAILABLE 2,541,463.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,757,392.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.27360763
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 325.19
POOL TRADING FACTOR: 51.91459164
................................................................................
Run: 06/23/95 10:41:18 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S15 (POOL # 4108)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4108
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944JH2 54,600,000.00 0.00 7.000000 % 0.00
A-2 760944HX9 9,507,525.00 3,625,734.18 5.500000 % 338,699.82
A-3 760944HY7 23,719,181.00 23,719,181.00 5.600000 % 0.00
A-4 760944HZ4 10,298,695.00 10,298,695.00 6.000000 % 0.00
A-5 760944JA7 40,000,000.00 40,000,000.00 6.700000 % 0.00
A-6 760944JB5 11,700,000.00 11,700,000.00 6.922490 % 0.00
A-7 760944JC3 0.00 0.00 0.222490 % 0.00
A-8 760944JF6 18,141,079.00 18,141,079.00 6.850000 % 0.00
A-9 760944JG4 10,000.00 10,000.00 279.116170 % 0.00
A-10 760944JD1 31,786,601.00 26,996,862.99 6.812500 % 275,814.53
A-11 760944JE9 0.00 0.00 1.687500 % 0.00
A-12 760944JN9 2,200,013.00 1,049,937.46 7.500000 % 7,951.01
A-13 760944JP4 9,999,984.00 4,772,377.08 9.500000 % 36,140.41
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 6.807000 % 0.00
A-17 760944JT6 11,027,260.00 2,328,663.67 7.540400 % 0.00
A-18 760944JU3 4,711,421.00 0.00 0.000000 % 0.00
A-19 760944JV1 0.00 0.00 0.321588 % 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 5,297,872.32 7.000000 % 21,326.41
M-2 760944JK5 5,050,288.00 4,680,136.26 7.000000 % 18,839.73
B-1 1,442,939.00 1,349,520.11 7.000000 % 2,767.07
B-2 721,471.33 528,036.73 7.000000 % 0.00
- -------------------------------------------------------------------------------
288,587,914.33 161,018,354.12 701,538.98
===============================================================================
_______________________________________________________________________________
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 16,611.87 355,311.69 0.00 0.00 3,287,034.36
A-3 110,649.03 110,649.03 0.00 0.00 23,719,181.00
A-4 51,474.65 51,474.65 0.00 0.00 10,298,695.00
A-5 223,251.65 223,251.65 0.00 0.00 40,000,000.00
A-6 67,469.60 67,469.60 0.00 0.00 11,700,000.00
A-7 7,413.62 7,413.62 0.00 0.00 0.00
A-8 103,517.46 103,517.46 0.00 0.00 18,141,079.00
A-9 2,325.12 2,325.12 0.00 0.00 10,000.00
A-10 153,207.39 429,021.92 0.00 0.00 26,721,048.46
A-11 37,950.46 37,950.46 0.00 0.00 0.00
A-12 6,559.71 14,510.72 0.00 0.00 1,041,986.45
A-13 37,767.50 73,907.91 0.00 0.00 4,736,236.67
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 36,972.64 36,972.64 0.00 0.00 6,520,258.32
A-17 14,627.20 14,627.20 0.00 0.00 2,328,663.67
A-18 0.00 0.00 0.00 0.00 0.00
A-19 43,135.50 43,135.50 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 30,892.96 52,219.37 0.00 0.00 5,276,545.91
M-2 27,290.81 46,130.54 0.00 0.00 4,661,296.53
B-1 15,739.36 18,506.43 0.00 0.00 1,346,753.04
B-2 0.00 0.00 0.00 0.00 523,245.76
- -------------------------------------------------------------------------------
986,856.69 1,688,395.67 0.00 0.00 160,312,024.17
===============================================================================
Run: 06/23/95 10:41:18
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-2 381.354157 35.624394 1.747234 37.371628 0.000000 345.729763
A-3 1000.000000 0.000000 4.664960 4.664960 0.000000 1000.000000
A-4 1000.000000 0.000000 4.998172 4.998172 0.000000 1000.000000
A-5 1000.000000 0.000000 5.581291 5.581291 0.000000 1000.000000
A-6 1000.000000 0.000000 5.766632 5.766632 0.000000 1000.000000
A-8 1000.000000 0.000000 5.706246 5.706246 0.000000 1000.000000
A-9 1000.000000 0.000000 232.512000 232.512000 0.000000 1000.000000
A-10 849.315817 8.677069 4.819873 13.496942 0.000000 840.638748
A-12 477.241480 3.614074 2.981669 6.595743 0.000000 473.627406
A-13 477.238472 3.614047 3.776756 7.390803 0.000000 473.624425
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 0.941596 0.941596 0.000000 166.053934
A-17 211.173371 0.000000 1.326458 1.326458 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-1 917.854753 3.694794 5.352196 9.046990 0.000000 914.159959
M-2 926.706806 3.730427 5.403813 9.134240 0.000000 922.976379
B-1 935.257908 1.917662 10.907848 12.825510 0.000000 933.340245
B-2 731.888722 0.000000 0.000000 0.000000 0.000000 725.248168
_______________________________________________________________________________
DETERMINATION DATE 20-June-95
DISTRIBUTION DATE 26-June-95
Run: 06/23/95 10:41:22 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S15 (POOL # 4108)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4108
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 44,566.65
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 17,100.85
SUBSERVICER ADVANCES THIS MONTH 20,782.70
MASTER SERVICER ADVANCES THIS MONTH 3,059.57
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 1,599,938.32
(B) TWO MONTHLY PAYMENTS: 2 135,244.78
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 379,052.22
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 160,312,024.17
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 627
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 297,771.49
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 58,155.94
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.63713410 % 6.19681400 % 1.16605140 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.63446310 % 6.19906242 % 1.16647440 %
CLASS A-19 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3216 %
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 7.77929063
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 149.04
POOL TRADING FACTOR: 55.55049821
................................................................................
Run: 06/27/95 13:59:54 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-MZ2 (POOL # 8018)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 8018
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944MC9 31,903,000.00 30,216,736.68 7.470000 % 60,584.14
A-2 760944MD7 24,068,520.58 24,068,520.58 7.470000 % 0.00
S-1 760944MB1 0.00 0.00 1.500000 % 0.00
S-2 760944MA3 0.00 0.00 1.000000 % 0.00
S-3 760944LZ9 0.00 0.00 0.500000 % 0.00
R 760944ME5 100.00 0.00 7.470000 % 0.00
- -------------------------------------------------------------------------------
55,971,620.58 54,285,257.26 60,584.14
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 187,675.60 248,259.74 0.00 0.00 30,156,152.54
A-2 149,489.15 149,489.15 0.00 0.00 24,068,520.58
S-1 4,066.40 4,066.40 0.00 0.00 0.00
S-2 6,745.38 6,745.38 0.00 0.00 0.00
S-3 3,544.43 3,544.43 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
- -------------------------------------------------------------------------------
351,520.96 412,105.10 0.00 0.00 54,224,673.12
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 947.144052 1.899006 5.882694 7.781700 0.000000 945.245045
A-2 1000.000000 0.000000 6.210982 6.210982 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
_______________________________________________________________________________
DETERMINATION DATE 26-June-95
DISTRIBUTION DATE 29-June-95
Run: 06/27/95 13:59:55 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 1,357.13
SUBSERVICER ADVANCES THIS MONTH 0.00
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 54,224,673.12
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 4,989,757.71
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 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 100.00000030 % 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: 96.87886925
................................................................................
Run: 06/23/95 10:41:24 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S16 (POOL # 4109)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4109
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944KT4 50,166,000.00 29,573,379.21 7.000000 % 465,060.22
A-2 760944KV9 20,040,000.00 14,401,939.42 7.000000 % 127,328.99
A-3 760944KS6 30,024,000.00 21,577,037.40 6.000000 % 190,764.76
A-4 760944LF3 10,008,000.00 7,192,345.78 10.000000 % 63,588.25
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 0.241499 % 0.00
R 760944LE6 333,970.00 0.00 7.000000 % 0.00
M-1 760944LB2 5,917,999.88 5,803,624.44 7.000000 % 5,295.79
M-2 760944LC0 2,689,999.61 2,638,010.78 7.000000 % 2,407.18
M-3 760944LD8 1,613,999.76 1,582,806.46 7.000000 % 1,444.31
B-1 2,151,999.69 2,110,408.64 7.000000 % 1,925.74
B-2 1,075,999.84 1,055,204.30 7.000000 % 962.87
B-3 1,075,999.84 1,055,204.32 7.000000 % 962.87
- -------------------------------------------------------------------------------
215,199,968.62 177,091,960.75 859,740.98
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 172,388.11 637,448.33 0.00 0.00 29,108,318.99
A-2 83,951.28 211,280.27 0.00 0.00 14,274,610.43
A-3 107,808.10 298,572.86 0.00 0.00 21,386,272.64
A-4 59,893.38 123,481.63 0.00 0.00 7,128,757.53
A-5 130,171.09 130,171.09 0.00 0.00 22,331,000.00
A-6 106,533.82 106,533.82 0.00 0.00 18,276,000.00
A-7 197,579.55 197,579.55 0.00 0.00 33,895,000.00
A-8 81,841.48 81,841.48 0.00 0.00 14,040,000.00
A-9 9,093.50 9,093.50 0.00 0.00 1,560,000.00
A-10 35,614.19 35,614.19 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 33,830.29 39,126.08 0.00 0.00 5,798,328.65
M-2 15,377.40 17,784.58 0.00 0.00 2,635,603.60
M-3 9,226.44 10,670.75 0.00 0.00 1,581,362.15
B-1 12,301.92 14,227.66 0.00 0.00 2,108,482.90
B-2 6,150.96 7,113.83 0.00 0.00 1,054,241.43
B-3 6,150.97 7,113.84 0.00 0.00 1,054,241.45
- -------------------------------------------------------------------------------
1,067,912.48 1,927,653.46 0.00 0.00 176,232,219.77
===============================================================================
Run: 06/23/95 10:41:24
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-1 589.510410 9.270427 3.436354 12.706781 0.000000 580.239983
A-2 718.659652 6.353742 4.189186 10.542928 0.000000 712.305910
A-3 718.659652 6.353742 3.590731 9.944473 0.000000 712.305910
A-4 718.659650 6.353742 5.984550 12.338292 0.000000 712.305908
A-5 1000.000000 0.000000 5.829165 5.829165 0.000000 1000.000000
A-6 1000.000000 0.000000 5.829165 5.829165 0.000000 1000.000000
A-7 1000.000000 0.000000 5.829165 5.829165 0.000000 1000.000000
A-8 1000.000000 0.000000 5.829165 5.829165 0.000000 1000.000000
A-9 1000.000000 0.000000 5.829167 5.829167 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 980.673295 0.894861 5.716507 6.611368 0.000000 979.778433
M-2 980.673295 0.894863 5.716506 6.611369 0.000000 979.778432
M-3 980.673293 0.894864 5.716506 6.611370 0.000000 979.778430
B-1 980.673301 0.894861 5.716506 6.611367 0.000000 979.778440
B-2 980.673287 0.894861 5.716506 6.611367 0.000000 979.778426
B-3 980.673306 0.894861 5.716506 6.611367 0.000000 979.778445
_______________________________________________________________________________
DETERMINATION DATE 20-June-95
DISTRIBUTION DATE 26-June-95
Run: 06/23/95 10:41:26 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S16 (POOL # 4109)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4109
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 40,108.97
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 18,620.99
SUBSERVICER ADVANCES THIS MONTH 8,426.34
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 983,381.54
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 216,598.51
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 176,232,219.77
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 601
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 698,145.17
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 91.95601040 % 5.66058500 % 2.38340420 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 91.92414410 % 5.68300985 % 2.39284610 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2406 %
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 7.63804232
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 327.43
POOL TRADING FACTOR: 81.89230737
................................................................................
Run: 06/23/95 10:41:28 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S17 (POOL # 4110)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4110
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944JW9 16,438,000.00 0.00 4.500000 % 0.00
A-2 760944JX7 9,974,000.00 5,794,345.16 5.250000 % 461,504.74
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 27,162,576.87 6.662500 % 323,016.30
A-8 760944KE7 0.00 0.00 11.350000 % 0.00
A-9 760944KK3 14,731,000.00 14,731,000.00 7.000000 % 0.00
A-10 760944KF4 17,454,500.00 0.00 0.000000 % 0.00
A-11 760944KG2 4,803,430.00 0.00 0.000000 % 0.00
A-12 760944KH0 2,677,070.00 0.00 0.000000 % 0.00
A-13 760944KJ6 34,380,000.00 8,374,002.28 7.000000 % 45,160.28
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 0.144716 % 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 3,778,607.09 7.000000 % 14,998.36
M-2 760944KM9 2,343,800.00 2,159,230.38 7.000000 % 8,570.60
M-3 760944MF2 1,171,900.00 1,079,615.19 7.000000 % 4,285.30
B-1 1,406,270.00 1,295,529.00 7.000000 % 5,142.32
B-2 351,564.90 323,879.98 7.000000 % 1,285.57
- -------------------------------------------------------------------------------
234,376,334.90 137,244,785.95 863,963.47
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 25,312.26 486,817.00 0.00 0.00 5,332,840.42
A-3 100,057.23 100,057.23 0.00 0.00 21,283,000.00
A-4 37,473.91 37,473.91 0.00 0.00 7,444,000.00
A-5 150,733.68 150,733.68 0.00 0.00 28,305,000.00
A-6 71,588.76 71,588.76 0.00 0.00 12,746,000.00
A-7 150,582.80 473,599.10 0.00 0.00 26,839,560.57
A-8 64,131.89 64,131.89 0.00 0.00 0.00
A-9 85,802.00 85,802.00 0.00 0.00 14,731,000.00
A-10 0.00 0.00 0.00 0.00 0.00
A-11 0.00 0.00 0.00 0.00 0.00
A-12 0.00 0.00 0.00 0.00 0.00
A-13 48,775.12 93,935.40 0.00 0.00 8,328,842.00
A-14 14,625.37 14,625.37 0.00 0.00 2,768,000.00
A-15 0.00 0.00 0.00 0.00 0.00
A-16 16,526.45 16,526.45 0.00 0.00 0.00
R-I 5.16 5.16 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 22,008.83 37,007.19 0.00 0.00 3,763,608.73
M-2 12,576.63 21,147.23 0.00 0.00 2,150,659.78
M-3 6,288.32 10,573.62 0.00 0.00 1,075,329.89
B-1 7,545.92 12,688.24 0.00 0.00 1,290,386.68
B-2 1,886.47 3,172.04 0.00 0.00 322,594.41
- -------------------------------------------------------------------------------
815,920.80 1,679,884.27 0.00 0.00 136,380,822.48
===============================================================================
Run: 06/23/95 10:41:28
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-2 580.944973 46.270778 2.537824 48.808602 0.000000 534.674195
A-3 1000.000000 0.000000 4.701275 4.701275 0.000000 1000.000000
A-4 1000.000000 0.000000 5.034109 5.034109 0.000000 1000.000000
A-5 1000.000000 0.000000 5.325338 5.325338 0.000000 1000.000000
A-6 1000.000000 0.000000 5.616567 5.616567 0.000000 1000.000000
A-7 579.480669 6.891161 3.212502 10.103663 0.000000 572.589507
A-9 1000.000000 0.000000 5.824588 5.824588 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-13 243.571910 1.313563 1.418706 2.732269 0.000000 242.258348
A-14 461.333333 0.000000 2.437562 2.437562 0.000000 461.333333
A-15 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-I 0.000000 0.000000 51.650000 51.650000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 921.251972 3.656710 5.365913 9.022623 0.000000 917.595263
M-2 921.251975 3.656711 5.365914 9.022625 0.000000 917.595264
M-3 921.251975 3.656711 5.365919 9.022630 0.000000 917.595264
B-1 921.251964 3.656709 5.365911 9.022620 0.000000 917.595256
B-2 921.252321 3.656707 5.365922 9.022629 0.000000 917.595613
_______________________________________________________________________________
DETERMINATION DATE 20-June-95
DISTRIBUTION DATE 26-June-95
Run: 06/23/95 10:41:31 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S17 (POOL # 4110)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4110
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 39,720.80
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 14,749.08
SUBSERVICER ADVANCES THIS MONTH 3,886.01
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 411,022.97
(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 136,380,822.48
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 524
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 319,200.04
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.70696560 % 5.11309200 % 1.17994210 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.69223670 % 5.12505957 % 1.18270370 %
CLASS A-16 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1450 %
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 7.61778212
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 150.73
POOL TRADING FACTOR: 58.18881951
................................................................................
Run: 06/23/95 10:41:33 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S18 (POOL # 4111)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4111
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944LM8 85,336,000.00 0.00 7.500000 % 0.00
A-2 760944LL0 71,184,000.00 17,475,297.59 7.500000 % 147,628.49
A-3 760944LY2 81,356,000.00 37,990,656.00 6.250000 % 275,572.54
A-4 760944LN6 40,678,000.00 18,995,327.98 10.000000 % 137,786.27
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 0.144869 % 0.00
R 760944LX4 1,000.00 0.00 7.500000 % 0.00
M-1 760944LU0 13,767,600.00 13,489,421.19 7.500000 % 11,580.51
M-2 760944LV8 6,257,900.00 6,131,457.09 7.500000 % 5,263.79
M-3 760944LW6 3,754,700.00 3,678,835.10 7.500000 % 3,158.24
B-1 5,757,200.00 5,640,873.95 7.500000 % 4,842.63
B-2 2,753,500.00 2,697,864.67 7.500000 % 2,316.09
B-3 2,753,436.49 2,697,802.43 7.500000 % 2,316.01
- -------------------------------------------------------------------------------
500,624,336.49 295,822,536.00 590,464.57
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 109,137.57 256,766.06 0.00 0.00 17,327,669.10
A-3 197,717.57 473,290.11 0.00 0.00 37,715,083.46
A-4 158,174.05 295,960.32 0.00 0.00 18,857,541.71
A-5 415,883.58 415,883.58 0.00 0.00 66,592,000.00
A-6 328,293.97 328,293.97 0.00 0.00 52,567,000.00
A-7 333,746.07 333,746.07 0.00 0.00 53,440,000.00
A-8 90,093.95 90,093.95 0.00 0.00 14,426,000.00
A-9 35,685.74 35,685.74 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 84,244.78 95,825.29 0.00 0.00 13,477,840.68
M-2 38,292.48 43,556.27 0.00 0.00 6,126,193.30
M-3 22,975.24 26,133.48 0.00 0.00 3,675,676.86
B-1 35,228.66 40,071.29 0.00 0.00 5,636,031.32
B-2 16,848.83 19,164.92 0.00 0.00 2,695,548.58
B-3 16,848.44 19,164.45 0.00 0.00 2,695,486.42
- -------------------------------------------------------------------------------
1,883,170.93 2,473,635.50 0.00 0.00 295,232,071.43
===============================================================================
Run: 06/23/95 10:41:33
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-2 245.494740 2.073900 1.533176 3.607076 0.000000 243.420840
A-3 466.968091 3.387243 2.430276 5.817519 0.000000 463.580848
A-4 466.968090 3.387243 3.888442 7.275685 0.000000 463.580847
A-5 1000.000000 0.000000 6.245248 6.245248 0.000000 1000.000000
A-6 1000.000000 0.000000 6.245248 6.245248 0.000000 1000.000000
A-7 1000.000000 0.000000 6.245248 6.245248 0.000000 1000.000000
A-8 1000.000000 0.000000 6.245248 6.245248 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 979.794677 0.841142 6.119061 6.960203 0.000000 978.953534
M-2 979.794674 0.841143 6.119062 6.960205 0.000000 978.953531
M-3 979.794684 0.841143 6.119061 6.960204 0.000000 978.953541
B-1 979.794683 0.841143 6.119061 6.960204 0.000000 978.953540
B-2 979.794687 0.841144 6.119059 6.960203 0.000000 978.953543
B-3 979.794682 0.841134 6.119063 6.960197 0.000000 978.953548
_______________________________________________________________________________
DETERMINATION DATE 20-June-95
DISTRIBUTION DATE 26-June-95
Run: 06/23/95 10:41:35 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S18 (POOL # 4111)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4111
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 79,303.71
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 31,443.46
SUBSERVICER ADVANCES THIS MONTH 21,946.06
MASTER SERVICER ADVANCES THIS MONTH 10,832.47
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 2,222,755.97
(B) TWO MONTHLY PAYMENTS: 1 268,678.18
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 563,822.23
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 295,232,071.43
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,022
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 1,432,472.39
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 336,504.33
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 88.39295520 % 7.87624700 % 3.73079790 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 88.37972550 % 7.88522423 % 3.73505030 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1446 %
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 8.09295961
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 326.87
POOL TRADING FACTOR: 58.97277657
................................................................................
Run: 06/23/95 10:37:13 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-19 (POOL # 3184)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 3184
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944LH9 82,498,000.00 42,687,763.24 6.916947 % 47,393.77
A-2 760944LJ5 5,265,582.31 2,724,622.80 6.916947 % 3,024.99
S-1 760944LK2 0.00 0.00 0.090000 % 0.00
S-2 760944LG1 0.00 0.00 0.143600 % 0.00
- -------------------------------------------------------------------------------
87,763,582.31 45,412,386.04 50,418.76
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 245,997.57 293,391.34 0.00 0.00 42,640,369.47
A-2 15,701.23 18,726.22 0.00 0.00 2,721,597.81
S-1 3,405.10 3,405.10 0.00 0.00 0.00
S-2 5,433.03 5,433.03 0.00 0.00 0.00
- -------------------------------------------------------------------------------
270,536.93 320,955.69 0.00 0.00 45,361,967.28
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 517.439977 0.574484 2.981861 3.556345 0.000000 516.865493
A-2 517.439979 0.574483 2.981860 3.556343 0.000000 516.865496
_______________________________________________________________________________
DETERMINATION DATE 20-June-95
DISTRIBUTION DATE 26-June-95
Run: 06/23/95 10:37:14 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-19 (POOL # 3184)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 3184
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 12,538.27
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 16,247.17
SUBSERVICER ADVANCES THIS MONTH 7,903.25
MASTER SERVICER ADVANCES THIS MONTH 5,455.39
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 755,654.97
(B) TWO MONTHLY PAYMENTS: 1 70,991.50
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 334,642.22
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 45,361,967.28
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 149
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 2
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 773,928.51
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 11,018.19
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 100.00000000 % 0.00000000 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 100.00000000 % 0.00000000 %
LETTER OF CREDIT - TOTAL AVAILABLE AMOUNT 7,679,313.00
BANKRUPTCY AMOUNT AVAILABLE 149,087.00
FRAUD AMOUNT AVAILABLE 1,755,272.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,146,180.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.92336143
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 330.71
POOL TRADING FACTOR: 51.68654935
................................................................................
Run: 06/23/95 10:41:37 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 10,462,190.16 6.562500 % 1,132,939.06
A-2 760944NF1 0.00 0.00 1.437500 % 0.00
A-3 760944NG9 14,581,000.00 5,280,528.74 5.000030 % 571,822.64
A-4 760944NH7 7,938,000.00 7,938,000.00 5.249810 % 0.00
A-5 760944NJ3 21,873,000.00 21,873,000.00 5.750030 % 0.00
A-6 760944NR5 12,561,000.00 12,561,000.00 6.004100 % 0.00
A-7 760944NS3 23,816,000.00 23,816,000.00 6.981720 % 0.00
A-8 760944NT1 18,040,000.00 18,040,000.00 6.981720 % 0.00
A-9 760944NU8 35,577,000.00 35,577,000.00 6.762500 % 0.00
A-10 760944NK0 0.00 0.00 1.737500 % 0.00
A-11 760944NL8 37,000,000.00 13,633,032.57 7.250000 % 122,749.12
A-12 760944NM6 2,400,000.00 2,400,000.00 7.062290 % 0.00
A-13 760944NN4 34,545,000.00 9,801,586.76 6.207000 % 84,583.78
A-14 760944NP9 13,505,000.00 3,831,825.99 8.423054 % 33,067.13
A-15 760944NQ7 0.00 0.00 0.096906 % 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 3,616,407.61 7.000000 % 14,356.31
M-2 760944NW4 1,958,800.00 1,808,203.80 7.000000 % 7,178.16
M-3 760944NX2 1,305,860.00 1,205,463.03 7.000000 % 4,785.41
B-1 1,567,032.00 1,446,555.65 7.000000 % 5,742.50
B-2 783,516.00 723,277.83 7.000000 % 2,871.25
B-3 914,107.69 843,829.38 7.000000 % 3,349.80
- -------------------------------------------------------------------------------
261,172,115.69 174,857,901.52 1,983,445.16
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 56,869.28 1,189,808.34 0.00 0.00 9,329,251.10
A-2 12,457.08 12,457.08 0.00 0.00 0.00
A-3 21,869.35 593,691.99 0.00 0.00 4,708,706.10
A-4 34,517.59 34,517.59 0.00 0.00 7,938,000.00
A-5 104,175.19 104,175.19 0.00 0.00 21,873,000.00
A-6 62,468.06 62,468.06 0.00 0.00 12,561,000.00
A-7 137,726.37 137,726.37 0.00 0.00 23,816,000.00
A-8 104,324.13 104,324.13 0.00 0.00 18,040,000.00
A-9 199,279.42 199,279.42 0.00 0.00 35,577,000.00
A-10 51,201.18 51,201.18 0.00 0.00 0.00
A-11 81,868.41 204,617.53 0.00 0.00 13,510,283.45
A-12 14,039.21 14,039.21 0.00 0.00 2,400,000.00
A-13 50,392.28 134,976.06 0.00 0.00 9,717,002.98
A-14 26,733.83 59,800.96 0.00 0.00 3,798,758.86
A-15 14,035.29 14,035.29 0.00 0.00 0.00
R-I 2.85 2.85 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 20,968.20 35,324.51 0.00 0.00 3,602,051.30
M-2 10,484.11 17,662.27 0.00 0.00 1,801,025.64
M-3 6,989.37 11,774.78 0.00 0.00 1,200,677.62
B-1 8,387.24 14,129.74 0.00 0.00 1,440,813.15
B-2 4,193.62 7,064.87 0.00 0.00 720,406.58
B-3 4,892.59 8,242.39 0.00 0.00 840,479.58
- -------------------------------------------------------------------------------
1,027,874.65 3,011,319.81 0.00 0.00 172,874,456.36
===============================================================================
Run: 06/23/95 10:41:37
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-1 362.151343 39.216970 1.968544 41.185514 0.000000 322.934373
A-3 362.151344 39.216970 1.499853 40.716823 0.000000 322.934374
A-4 1000.000000 0.000000 4.348399 4.348399 0.000000 1000.000000
A-5 1000.000000 0.000000 4.762730 4.762730 0.000000 1000.000000
A-6 1000.000000 0.000000 4.973176 4.973176 0.000000 1000.000000
A-7 1000.000000 0.000000 5.782935 5.782935 0.000000 1000.000000
A-8 1000.000000 0.000000 5.782934 5.782934 0.000000 1000.000000
A-9 1000.000000 0.000000 5.601355 5.601355 0.000000 1000.000000
A-11 368.460340 3.317544 2.212660 5.530204 0.000000 365.142796
A-12 1000.000000 0.000000 5.849671 5.849671 0.000000 1000.000000
A-13 283.733876 2.448510 1.458743 3.907253 0.000000 281.285366
A-14 283.733876 2.448510 1.979551 4.428061 0.000000 281.285365
R-I 0.000000 0.000000 28.460000 28.460000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 923.118136 3.664568 5.352308 9.016876 0.000000 919.453569
M-2 923.118134 3.664570 5.352313 9.016883 0.000000 919.453563
M-3 923.118121 3.664566 5.352312 9.016878 0.000000 919.453556
B-1 923.118130 3.664571 5.352309 9.016880 0.000000 919.453559
B-2 923.118137 3.664571 5.352309 9.016880 0.000000 919.453566
B-3 923.118128 3.664568 5.352312 9.016880 0.000000 919.453560
_______________________________________________________________________________
DETERMINATION DATE 20-June-95
DISTRIBUTION DATE 26-June-95
Run: 06/23/95 10:41:40 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S20 (POOL # 4112)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4112
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 47,922.99
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 18,574.37
SUBSERVICER ADVANCES THIS MONTH 14,089.66
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 1,285,275.90
(B) TWO MONTHLY PAYMENTS: 1 180,800.13
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 172,874,456.36
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 627
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,289,299.26
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.48481470 % 3.79169300 % 1.72349250 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.44368240 % 3.81997127 % 1.73634630 %
CLASS A-15 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.0963 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,919,921.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,919,921.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.55231292
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 151.43
POOL TRADING FACTOR: 66.19177392
................................................................................
Run: 06/23/95 10:41:42 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 25,611,101.66 6.500000 % 959,451.91
A-4 760944QX9 38,099,400.00 10,244,429.92 10.000000 % 383,780.36
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 0.079093 % 0.00
R 760944QL5 1,000.00 0.00 7.500000 % 0.00
M-1 760944QH4 7,403,017.00 7,269,046.26 7.500000 % 6,069.07
M-2 760944QJ0 3,365,008.00 3,304,112.17 7.500000 % 2,758.67
M-3 760944QK7 2,692,006.00 2,648,985.67 7.500000 % 2,211.69
B-1 2,422,806.00 2,385,958.67 7.500000 % 1,992.08
B-2 1,480,605.00 1,460,404.96 7.500000 % 1,219.32
B-3 1,480,603.82 1,434,521.54 7.500000 % 1,197.70
- -------------------------------------------------------------------------------
269,200,605.82 171,366,120.85 1,358,680.80
===============================================================================
_______________________________________________________________________________
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-3 138,373.87 1,097,825.78 0.00 0.00 24,651,649.75
A-4 85,153.07 468,933.43 0.00 0.00 9,860,649.56
A-5 384,369.66 384,369.66 0.00 0.00 61,656,000.00
A-6 56,231.58 56,231.58 0.00 0.00 9,020,000.00
A-7 231,596.81 231,596.81 0.00 0.00 37,150,000.00
A-8 57,238.76 57,238.76 0.00 0.00 9,181,560.00
A-9 11,266.10 11,266.10 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 45,315.96 51,385.03 0.00 0.00 7,262,977.19
M-2 20,598.16 23,356.83 0.00 0.00 3,301,353.50
M-3 16,514.04 18,725.73 0.00 0.00 2,646,773.98
B-1 14,874.30 16,866.38 0.00 0.00 2,383,966.59
B-2 9,104.31 10,323.63 0.00 0.00 1,459,185.64
B-3 8,942.97 10,140.67 0.00 0.00 1,433,323.84
- -------------------------------------------------------------------------------
1,079,579.59 2,438,260.39 0.00 0.00 170,007,440.05
===============================================================================
Run: 06/23/95 10:41:42
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-3 639.628319 23.961976 3.455839 27.417815 0.000000 615.666342
A-4 268.886910 10.073134 2.235024 12.308158 0.000000 258.813776
A-5 1000.000000 0.000000 6.234100 6.234100 0.000000 1000.000000
A-6 1000.000000 0.000000 6.234100 6.234100 0.000000 1000.000000
A-7 1000.000000 0.000000 6.234100 6.234100 0.000000 1000.000000
A-8 1000.000000 0.000000 6.234100 6.234100 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 981.903224 0.819810 6.121283 6.941093 0.000000 981.083414
M-2 981.903214 0.819811 6.121281 6.941092 0.000000 981.083403
M-3 984.019230 0.821577 6.134474 6.956051 0.000000 983.197653
B-1 984.791465 0.822220 6.139286 6.961506 0.000000 983.969245
B-2 986.356901 0.823528 6.149047 6.972575 0.000000 985.533373
B-3 968.876022 0.808933 6.040070 6.849003 0.000000 968.067096
_______________________________________________________________________________
DETERMINATION DATE 20-June-95
DISTRIBUTION DATE 26-June-95
Run: 06/23/95 10:41:44 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S21 (POOL # 4113)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4113
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 46,140.39
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 19,525.45
SUBSERVICER ADVANCES THIS MONTH 9,757.60
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 514,112.03
(B) TWO MONTHLY PAYMENTS: 1 218,147.74
(C) THREE OR MORE MONTHLY PAYMENTS: 1 235,581.18
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 412,204.32
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 170,007,440.05
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 587
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,215,603.96
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 89.20263280 % 7.71572800 % 3.08163900 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 89.12542840 % 7.77089795 % 3.10367360 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.0791 %
BANKRUPTCY AMOUNT AVAILABLE 140,181.00
FRAUD AMOUNT AVAILABLE 1,818,427.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,572,812.82
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.02779310
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 331.36
POOL TRADING FACTOR: 63.15269594
................................................................................
Run: 06/23/95 10:41:46 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 18,264,562.48 7.000000 % 298,700.08
A-2 760944PP7 20,000,000.00 16,803,731.74 7.000000 % 83,788.74
A-3 760944PQ5 20,000,000.00 17,132,871.78 7.000000 % 75,160.48
A-4 760944PR3 44,814,000.00 39,197,060.83 7.000000 % 147,245.55
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 13,657,118.63 7.000000 % 35,203.03
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 6.407000 % 0.00
A-13 760944PM4 9,750,000.00 1,837,004.63 8.383662 % 0.00
A-14 760944PN2 0.00 0.00 0.210234 % 0.00
R 760944QA9 100.00 0.00 7.000000 % 0.00
M-1 760944PX0 8,667,030.00 8,506,577.58 7.000000 % 7,724.46
M-2 760944PY8 4,333,550.00 4,253,323.13 7.000000 % 3,862.26
M-3 760944PZ5 2,600,140.00 2,552,003.69 7.000000 % 2,317.37
B-1 2,773,475.00 2,722,129.74 7.000000 % 2,471.85
B-2 1,560,100.00 1,531,217.92 7.000000 % 1,390.43
B-3 1,733,428.45 1,701,337.70 7.000000 % 1,544.90
- -------------------------------------------------------------------------------
346,680,823.45 295,485,284.00 659,409.15
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 106,458.28 405,158.36 0.00 0.00 17,965,862.40
A-2 97,943.57 181,732.31 0.00 0.00 16,719,943.00
A-3 99,862.02 175,022.50 0.00 0.00 17,057,711.30
A-4 228,467.10 375,712.65 0.00 0.00 39,049,815.28
A-5 153,002.84 153,002.84 0.00 0.00 26,250,000.00
A-6 174,469.87 174,469.87 0.00 0.00 29,933,000.00
A-7 79,602.97 114,806.00 0.00 0.00 13,621,915.60
A-8 218,575.48 218,575.48 0.00 0.00 37,500,000.00
A-9 250,965.45 250,965.45 0.00 0.00 43,057,000.00
A-10 15,737.43 15,737.43 0.00 0.00 2,700,000.00
A-11 137,556.84 137,556.84 0.00 0.00 23,600,000.00
A-12 22,867.25 22,867.25 0.00 0.00 4,286,344.15
A-13 12,823.78 12,823.78 0.00 0.00 1,837,004.63
A-14 51,726.35 51,726.35 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 49,582.11 57,306.57 0.00 0.00 8,498,853.12
M-2 24,791.26 28,653.52 0.00 0.00 4,249,460.87
M-3 14,874.81 17,192.18 0.00 0.00 2,549,686.32
B-1 15,866.42 18,338.27 0.00 0.00 2,719,657.89
B-2 8,924.97 10,315.40 0.00 0.00 1,529,827.49
B-3 9,916.58 11,461.48 0.00 0.00 1,699,792.80
- -------------------------------------------------------------------------------
1,774,015.38 2,433,424.53 0.00 0.00 294,825,874.85
===============================================================================
Run: 06/23/95 10:41:46
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-1 615.818554 10.071145 3.589409 13.660554 0.000000 605.747409
A-2 840.186587 4.189437 4.897179 9.086616 0.000000 835.997150
A-3 856.643589 3.758024 4.993101 8.751125 0.000000 852.885565
A-4 874.661062 3.285704 5.098119 8.383823 0.000000 871.375358
A-5 1000.000000 0.000000 5.828680 5.828680 0.000000 1000.000000
A-6 1000.000000 0.000000 5.828680 5.828680 0.000000 1000.000000
A-7 910.474575 2.346869 5.306865 7.653734 0.000000 908.127707
A-8 1000.000000 0.000000 5.828679 5.828679 0.000000 1000.000000
A-9 1000.000000 0.000000 5.828679 5.828679 0.000000 1000.000000
A-10 1000.000000 0.000000 5.828678 5.828678 0.000000 1000.000000
A-11 1000.000000 0.000000 5.828680 5.828680 0.000000 1000.000000
A-12 188.410732 0.000000 1.005154 1.005154 0.000000 188.410732
A-13 188.410731 0.000000 1.315259 1.315259 0.000000 188.410731
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 981.487035 0.891246 5.720773 6.612019 0.000000 980.595789
M-2 981.487033 0.891246 5.720774 6.612020 0.000000 980.595786
M-3 981.487031 0.891248 5.720773 6.612021 0.000000 980.595783
B-1 981.487030 0.891247 5.720773 6.612020 0.000000 980.595783
B-2 981.487033 0.891244 5.720768 6.612012 0.000000 980.595789
B-3 981.487122 0.891245 5.720773 6.612018 0.000000 980.595876
_______________________________________________________________________________
DETERMINATION DATE 20-June-95
DISTRIBUTION DATE 26-June-95
Run: 06/23/95 10:41:49 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S22 (POOL # 4114)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4114
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 76,510.51
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 31,175.53
SUBSERVICER ADVANCES THIS MONTH 12,349.54
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,527,744.73
(B) TWO MONTHLY PAYMENTS: 1 273,151.03
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 294,825,874.85
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 999
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 391,091.59
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.80282610 % 5.18195200 % 2.01522230 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.79327890 % 5.18882555 % 2.01789550 %
CLASS A-14 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2101 %
BANKRUPTCY AMOUNT AVAILABLE 139,392.00
FRAUD AMOUNT AVAILABLE 3,043,212.00
SPECIAL HAZARD AMOUNT AVAILABLE 5,461,156.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.64606038
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 328.33
POOL TRADING FACTOR: 85.04245257
................................................................................
Run: 06/23/95 10:41:50 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S23 (POOL # 4115)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4115
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944ML9 14,417,000.00 0.00 6.500000 % 0.00
A-2 760944MG0 25,150,000.00 22,923,727.60 5.500000 % 872,124.37
A-3 760944MH8 12,946,000.00 12,055,491.04 4.550000 % 348,849.75
A-4 760944MJ4 0.00 0.00 4.450000 % 0.00
A-5 760944MV7 22,700,000.00 18,480,304.05 6.500000 % 293,840.75
A-6 760944MK1 11,100,000.00 11,100,000.00 5.850000 % 0.00
A-7 760944MW5 16,290,000.00 16,290,000.00 6.500000 % 0.00
A-8 760944MX3 12,737,000.00 12,737,000.00 6.500000 % 0.00
A-9 760944MY1 7,300,000.00 7,300,000.00 6.500000 % 0.00
A-10 760944MM7 15,200,000.00 15,200,000.00 6.500000 % 0.00
A-11 760944MN5 5,000,000.00 3,694,424.61 7.192500 % 0.00
A-12 760944MP0 2,692,308.00 1,989,305.77 5.213884 % 0.00
A-13 760944MQ8 15,531,578.00 11,476,048.76 7.062500 % 0.00
A-14 760944MR6 7,168,422.00 5,296,638.91 5.281229 % 0.00
A-15 760944MS4 5,000,000.00 3,694,424.61 7.125000 % 0.00
A-16 760944MT2 2,307,692.00 1,705,118.82 5.145812 % 0.00
A-17 760944MU9 0.00 0.00 0.273332 % 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 2,521,007.47 6.500000 % 10,288.84
M-2 760944NA2 1,368,000.00 1,259,123.13 6.500000 % 5,138.79
M-3 760944NB0 912,000.00 839,415.42 6.500000 % 3,425.86
B-1 729,800.00 671,716.41 6.500000 % 2,741.44
B-2 547,100.00 503,557.22 6.500000 % 2,055.14
B-3 547,219.77 503,667.41 6.500000 % 2,055.60
- -------------------------------------------------------------------------------
182,383,319.77 150,240,971.23 1,540,520.54
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 104,779.71 976,904.08 0.00 0.00 22,051,603.23
A-3 45,585.38 394,435.13 0.00 0.00 11,706,641.29
A-4 44,583.51 44,583.51 0.00 0.00 0.00
A-5 99,827.86 393,668.61 0.00 0.00 18,186,463.30
A-6 53,964.50 53,964.50 0.00 0.00 11,100,000.00
A-7 87,996.16 87,996.16 0.00 0.00 16,290,000.00
A-8 68,803.38 68,803.38 0.00 0.00 12,737,000.00
A-9 39,433.52 39,433.52 0.00 0.00 7,300,000.00
A-10 82,108.14 82,108.14 0.00 0.00 15,200,000.00
A-11 22,082.90 22,082.90 0.00 0.00 3,694,424.61
A-12 8,619.70 8,619.70 0.00 0.00 1,989,305.77
A-13 67,356.60 67,356.60 0.00 0.00 11,476,048.76
A-14 23,246.88 23,246.88 0.00 0.00 5,296,638.91
A-15 21,875.65 21,875.65 0.00 0.00 3,694,424.61
A-16 7,291.85 7,291.85 0.00 0.00 1,705,118.82
A-17 34,127.77 34,127.77 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 13,618.11 23,906.95 0.00 0.00 2,510,718.63
M-2 6,801.60 11,940.39 0.00 0.00 1,253,984.34
M-3 4,534.39 7,960.25 0.00 0.00 835,989.56
B-1 3,628.51 6,369.95 0.00 0.00 668,974.97
B-2 2,720.14 4,775.28 0.00 0.00 501,502.08
B-3 2,720.73 4,776.33 0.00 0.00 501,611.81
- -------------------------------------------------------------------------------
845,707.19 2,386,227.73 0.00 0.00 148,700,450.69
===============================================================================
Run: 06/23/95 10:41:50
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-2 911.480223 34.676913 4.166191 38.843104 0.000000 876.803309
A-3 931.213583 26.946528 3.521194 30.467722 0.000000 904.267055
A-5 814.110311 12.944526 4.397703 17.342229 0.000000 801.165784
A-6 1000.000000 0.000000 4.861667 4.861667 0.000000 1000.000000
A-7 1000.000000 0.000000 5.401851 5.401851 0.000000 1000.000000
A-8 1000.000000 0.000000 5.401851 5.401851 0.000000 1000.000000
A-9 1000.000000 0.000000 5.401852 5.401852 0.000000 1000.000000
A-10 1000.000000 0.000000 5.401851 5.401851 0.000000 1000.000000
A-11 738.884922 0.000000 4.416580 4.416580 0.000000 738.884922
A-12 738.884916 0.000000 3.201602 3.201602 0.000000 738.884916
A-13 738.884919 0.000000 4.336752 4.336752 0.000000 738.884920
A-14 738.884919 0.000000 3.242956 3.242956 0.000000 738.884919
A-15 738.884922 0.000000 4.375130 4.375130 0.000000 738.884922
A-16 738.884921 0.000000 3.159802 3.159802 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-1 920.411636 3.756422 4.971928 8.728350 0.000000 916.655214
M-2 920.411645 3.756425 4.971930 8.728355 0.000000 916.655219
M-3 920.411645 3.756425 4.971919 8.728344 0.000000 916.655219
B-1 920.411633 3.756426 4.971924 8.728350 0.000000 916.655207
B-2 920.411661 3.756425 4.971925 8.728350 0.000000 916.655237
B-3 920.411574 3.756425 4.971933 8.728358 0.000000 916.655149
_______________________________________________________________________________
DETERMINATION DATE 20-June-95
DISTRIBUTION DATE 26-June-95
Run: 06/23/95 10:41:54 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S23 (POOL # 4115)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4115
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 29,833.66
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 16,074.60
SUBSERVICER ADVANCES THIS MONTH 4,105.50
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 231,759.81
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 214,221.36
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 148,700,450.69
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 513
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 927,350.63
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 95.80774340 % 3.07475800 % 1.11749880 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 95.78159890 % 3.09393314 % 1.12446790 %
CLASS A-17 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2733 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,623,787.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,115,741.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.13718424
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 151.62
POOL TRADING FACTOR: 81.53182587
................................................................................
Run: 06/23/95 10:41:56 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S27 (POOL # 4116)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4116
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944PD4 21,790,000.00 0.00 6.500000 % 0.00
A-2 760944QQ4 20,994,000.00 0.00 7.500000 % 0.00
A-3 760944PE2 27,540,000.00 0.00 6.500000 % 0.00
A-4 760944PF9 26,740,000.00 22,864,792.22 6.500000 % 99,754.55
A-5 760944QB7 30,000,000.00 15,291,713.84 7.050000 % 21,513.18
A-6 760944PG7 48,041,429.00 48,041,429.00 6.500000 % 0.00
A-7 760944QY7 55,044,571.00 31,114,996.39 10.000000 % 43,774.19
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 0.129825 % 0.00
R 760944QW1 100.00 0.00 7.500000 % 0.00
M-1 760944QT8 6,864,500.00 6,724,021.11 7.500000 % 5,643.37
M-2 760944QU5 3,432,150.00 3,361,912.61 7.500000 % 2,821.60
M-3 760944QV3 2,059,280.00 2,017,137.77 7.500000 % 1,692.95
B-1 2,196,565.00 2,151,613.28 7.500000 % 1,805.82
B-2 1,235,568.00 1,210,282.68 7.500000 % 1,015.77
B-3 1,372,850.89 1,344,756.22 7.500000 % 1,128.65
- -------------------------------------------------------------------------------
274,570,013.89 151,212,655.12 179,150.08
===============================================================================
_______________________________________________________________________________
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-4 123,807.84 223,562.39 0.00 0.00 22,765,037.67
A-5 89,807.54 111,320.72 0.00 0.00 15,270,200.66
A-6 260,133.81 260,133.81 0.00 0.00 48,041,429.00
A-7 259,201.37 302,975.56 0.00 0.00 31,071,222.20
A-8 94,279.67 94,279.67 0.00 0.00 15,090,000.00
A-9 12,495.65 12,495.65 0.00 0.00 2,000,000.00
A-10 0.00 0.00 0.00 0.00 0.00
A-11 0.00 0.00 0.00 0.00 0.00
A-12 16,353.65 16,353.65 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 42,010.50 47,653.87 0.00 0.00 6,718,377.74
M-2 21,004.63 23,826.23 0.00 0.00 3,359,091.01
M-3 12,602.72 14,295.67 0.00 0.00 2,015,444.82
B-1 13,442.90 15,248.72 0.00 0.00 2,149,807.46
B-2 7,561.64 8,577.41 0.00 0.00 1,209,266.91
B-3 8,401.80 9,530.45 0.00 0.00 1,343,627.57
- -------------------------------------------------------------------------------
961,103.72 1,140,253.80 0.00 0.00 151,033,505.04
===============================================================================
Run: 06/23/95 10:41:56
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-4 855.078243 3.730537 4.630061 8.360598 0.000000 851.347706
A-5 509.723795 0.717106 2.993585 3.710691 0.000000 509.006689
A-6 1000.000000 0.000000 5.414781 5.414781 0.000000 1000.000000
A-7 565.269123 0.795250 4.708936 5.504186 0.000000 564.473873
A-8 1000.000000 0.000000 6.247824 6.247824 0.000000 1000.000000
A-9 1000.000000 0.000000 6.247825 6.247825 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-1 979.535452 0.822109 6.119965 6.942074 0.000000 978.713343
M-2 979.535454 0.822109 6.119963 6.942072 0.000000 978.713346
M-3 979.535454 0.822108 6.119964 6.942072 0.000000 978.713346
B-1 979.535447 0.822111 6.119965 6.942076 0.000000 978.713337
B-2 979.535469 0.822108 6.119971 6.942079 0.000000 978.713361
B-3 979.535527 0.822107 6.119965 6.942072 0.000000 978.713420
_______________________________________________________________________________
DETERMINATION DATE 20-June-95
DISTRIBUTION DATE 26-June-95
Run: 06/23/95 10:41:59 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S27 (POOL # 4116)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4116
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 45,103.77
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 16,048.90
SUBSERVICER ADVANCES THIS MONTH 22,176.70
MASTER SERVICER ADVANCES THIS MONTH 2,654.84
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 2,001,230.50
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 2 534,215.98
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 505,901.76
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 151,033,505.04
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 520
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 357,574.40
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 52,239.51
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 88.88338830 % 8.00400700 % 3.11260470 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 88.87954330 % 8.00677543 % 3.11368130 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1298 %
BANKRUPTCY AMOUNT AVAILABLE 101,062.00
FRAUD AMOUNT AVAILABLE 1,574,624.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,377,680.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.11345951
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 328.46
POOL TRADING FACTOR: 55.00728317
................................................................................
Run: 06/23/95 10:42:00 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S24 (POOL # 4117)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4117
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944QZ4 45,077,000.00 30,449,107.60 7.000000 % 132,774.05
A-2 760944RC4 15,690,000.00 1,110,134.94 7.000000 % 132,338.12
A-3 760944RD2 16,985,000.00 16,985,000.00 7.000000 % 0.00
A-4 760944RE0 12,254,000.00 12,254,000.00 7.000000 % 0.00
A-5 760944RF7 7,326,000.00 7,326,000.00 7.000000 % 0.00
A-6 760944RG5 73,547,000.00 73,547,000.00 7.000000 % 0.00
A-7 760944RH3 8,550,000.00 8,550,000.00 7.000000 % 0.00
A-8 760944RJ9 115,070,000.00 93,164,181.92 7.000000 % 198,834.14
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 0.192393 % 0.00
R 760944RP5 1,000.00 0.00 7.000000 % 0.00
M-1 760944RL4 9,349,300.00 9,175,777.15 7.000000 % 8,298.76
M-2 760944RM2 4,674,600.00 4,587,839.52 7.000000 % 4,149.34
M-3 760944RN0 3,739,700.00 3,670,291.24 7.000000 % 3,319.49
B-1 2,804,800.00 2,752,742.96 7.000000 % 2,489.64
B-2 935,000.00 917,646.41 7.000000 % 829.94
B-3 1,870,098.07 1,835,389.08 7.000000 % 1,659.97
- -------------------------------------------------------------------------------
373,968,498.07 322,420,110.82 484,693.45
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 177,565.43 310,339.48 0.00 0.00 30,316,333.55
A-2 6,473.81 138,811.93 0.00 0.00 977,796.82
A-3 99,048.85 99,048.85 0.00 0.00 16,985,000.00
A-4 71,459.79 71,459.79 0.00 0.00 12,254,000.00
A-5 42,721.92 42,721.92 0.00 0.00 7,326,000.00
A-6 428,892.87 428,892.87 0.00 0.00 73,547,000.00
A-7 49,859.74 49,859.74 0.00 0.00 8,550,000.00
A-8 543,291.41 742,125.55 0.00 0.00 92,965,347.78
A-9 192,767.66 192,767.66 0.00 0.00 33,056,000.00
A-10 134,353.04 134,353.04 0.00 0.00 23,039,000.00
A-11 51,677.10 51,677.10 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 53,508.99 61,807.75 0.00 0.00 9,167,478.39
M-2 26,754.21 30,903.55 0.00 0.00 4,583,690.18
M-3 21,403.48 24,722.97 0.00 0.00 3,666,971.75
B-1 16,052.76 18,542.40 0.00 0.00 2,750,253.32
B-2 5,351.30 6,181.24 0.00 0.00 916,816.47
B-3 10,703.14 12,363.11 0.00 0.00 1,833,729.11
- -------------------------------------------------------------------------------
1,931,885.50 2,416,578.95 0.00 0.00 321,935,417.37
===============================================================================
Run: 06/23/95 10:42:00
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-1 675.490995 2.945494 3.939158 6.884652 0.000000 672.545501
A-2 70.754298 8.434552 0.412607 8.847159 0.000000 62.319746
A-3 1000.000000 0.000000 5.831548 5.831548 0.000000 1000.000000
A-4 1000.000000 0.000000 5.831548 5.831548 0.000000 1000.000000
A-5 1000.000000 0.000000 5.831548 5.831548 0.000000 1000.000000
A-6 1000.000000 0.000000 5.831548 5.831548 0.000000 1000.000000
A-7 1000.000000 0.000000 5.831549 5.831549 0.000000 1000.000000
A-8 809.630502 1.727941 4.721399 6.449340 0.000000 807.902562
A-9 1000.000000 0.000000 5.831548 5.831548 0.000000 1000.000000
A-10 1000.000000 0.000000 5.831548 5.831548 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 981.440017 0.887634 5.723315 6.610949 0.000000 980.552383
M-2 981.440021 0.887635 5.723315 6.610950 0.000000 980.552385
M-3 981.440019 0.887635 5.723315 6.610950 0.000000 980.552384
B-1 981.440017 0.887635 5.723317 6.610952 0.000000 980.552382
B-2 981.440011 0.887636 5.723316 6.610952 0.000000 980.552374
B-3 981.440016 0.887633 5.723315 6.610948 0.000000 980.552384
_______________________________________________________________________________
DETERMINATION DATE 20-June-95
DISTRIBUTION DATE 26-June-95
Run: 06/23/95 10:42:03 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S24 (POOL # 4117)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4117
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 72,592.59
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 33,963.59
SUBSERVICER ADVANCES THIS MONTH 23,804.88
MASTER SERVICER ADVANCES THIS MONTH 4,216.04
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 1,715,559.73
(B) TWO MONTHLY PAYMENTS: 4 956,282.12
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 797,578.89
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 321,935,417.37
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,084
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 2
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 617,575.87
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 193,090.03
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.88515650 % 5.40720200 % 1.70764110 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.88088920 % 5.41044551 % 1.70866530 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1925 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 3,338,021.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,338,021.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.58849311
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 330.41
POOL TRADING FACTOR: 86.08623962
................................................................................
Run: 06/23/95 10:42:04 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 82,572,811.78 6.500000 % 638,461.03
A-2 760944RR1 5,200,000.00 5,200,000.00 6.500000 % 0.00
A-3 760944RS9 11,213,000.00 11,213,000.00 6.500000 % 0.00
A-4 760944RT7 21,450,000.00 13,246,094.21 6.962500 % 0.00
A-5 760944RU4 8,250,000.00 5,094,651.59 5.297500 % 0.00
A-6 760944RV2 5,000,000.00 4,511,507.85 6.500000 % 2,715.08
A-7 760944RW0 0.00 0.00 0.297758 % 0.00
R 760944SA7 100.00 0.00 6.500000 % 0.00
M-1 760944RX8 2,337,700.00 2,162,452.34 6.500000 % 8,688.94
M-2 760944RY6 779,000.00 720,601.60 6.500000 % 2,895.45
M-3 760944RZ3 779,100.00 720,694.12 6.500000 % 2,895.82
B-1 701,100.00 648,541.46 6.500000 % 2,605.90
B-2 389,500.00 360,300.80 6.500000 % 1,447.72
B-3 467,420.45 432,379.84 6.500000 % 1,737.34
- -------------------------------------------------------------------------------
155,801,920.45 126,883,035.59 661,447.28
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 446,933.63 1,085,394.66 0.00 0.00 81,934,350.75
A-2 28,145.52 28,145.52 0.00 0.00 5,200,000.00
A-3 60,691.48 60,691.48 0.00 0.00 11,213,000.00
A-4 76,797.24 76,797.24 0.00 0.00 13,246,094.21
A-5 22,473.88 22,473.88 0.00 0.00 5,094,651.59
A-6 24,418.98 27,134.06 0.00 0.00 4,508,792.77
A-7 31,460.09 31,460.09 0.00 0.00 0.00
R 0.01 0.01 0.00 0.00 0.00
M-1 11,704.49 20,393.43 0.00 0.00 2,153,763.40
M-2 3,900.33 6,795.78 0.00 0.00 717,706.15
M-3 3,900.83 6,796.65 0.00 0.00 717,798.30
B-1 3,510.29 6,116.19 0.00 0.00 645,935.56
B-2 1,950.16 3,397.88 0.00 0.00 358,853.08
B-3 2,340.32 4,077.66 0.00 0.00 430,642.50
- -------------------------------------------------------------------------------
718,227.25 1,379,674.53 0.00 0.00 126,221,588.31
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 832.093634 6.433829 4.503790 10.937619 0.000000 825.659805
A-2 1000.000000 0.000000 5.412600 5.412600 0.000000 1000.000000
A-3 1000.000000 0.000000 5.412600 5.412600 0.000000 1000.000000
A-4 617.533530 0.000000 3.580291 3.580291 0.000000 617.533530
A-5 617.533526 0.000000 2.724107 2.724107 0.000000 617.533526
A-6 902.301570 0.543016 4.883796 5.426812 0.000000 901.758554
R 0.000000 0.000000 0.100000 0.100000 0.000000 0.000000
M-1 925.034153 3.716876 5.006840 8.723716 0.000000 921.317278
M-2 925.034146 3.716881 5.006842 8.723723 0.000000 921.317266
M-3 925.034168 3.716878 5.006841 8.723719 0.000000 921.317289
B-1 925.034175 3.716873 5.006832 8.723705 0.000000 921.317301
B-2 925.034146 3.716868 5.006829 8.723697 0.000000 921.317279
B-3 925.034067 3.716868 5.006841 8.723709 0.000000 921.317200
_______________________________________________________________________________
DETERMINATION DATE 20-June-95
DISTRIBUTION DATE 26-June-95
Run: 06/23/95 10:42:07 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S25 (POOL # 4118)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4118
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 28,839.04
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 13,467.04
SUBSERVICER ADVANCES THIS MONTH 2,040.25
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 223,068.07
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 126,221,588.31
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 462
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 151,619.23
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.02392070 % 2.84021300 % 1.13586670 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.01914450 % 2.84362437 % 1.13723110 %
CLASS A-7 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2978 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,352,446.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,820,412.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.19577140
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 153.50
POOL TRADING FACTOR: 81.01414151
................................................................................
Run: 06/23/95 10:42:08 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 43,137,531.89 7.050000 % 857,496.56
A-4 760944SE9 24,745,827.00 24,745,827.00 7.250000 % 0.00
A-5 760944SF6 47,058,123.00 12,799,172.96 6.812500 % 192,936.73
A-6 760944SG4 0.00 0.00 2.687500 % 0.00
A-7 760944SK5 54,662,626.00 54,662,626.00 7.500000 % 0.00
A-8 760944SL3 36,227,709.00 36,227,709.00 7.500000 % 0.00
A-9 760944SM1 34,346,901.00 34,346,901.00 7.500000 % 0.00
A-10 760944SH2 19,625,291.00 19,625,291.00 7.500000 % 0.00
A-11 760944SJ8 0.00 0.00 0.081716 % 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 10,162,783.10 7.500000 % 17,896.73
M-2 760944SP4 5,640,445.00 5,543,336.12 7.500000 % 9,761.85
M-3 760944SQ2 3,760,297.00 3,695,557.75 7.500000 % 0.00
B-1 2,820,222.00 2,776,175.76 7.500000 % 0.00
B-2 940,074.00 926,138.53 7.500000 % 0.00
B-3 1,880,150.99 1,841,023.86 7.500000 % 0.00
- -------------------------------------------------------------------------------
376,029,704.99 250,490,073.97 1,078,091.87
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 252,858.86 1,110,355.42 0.00 0.00 42,280,035.33
A-4 149,167.34 149,167.34 0.00 0.00 24,745,827.00
A-5 72,497.36 265,434.09 0.00 0.00 12,606,236.23
A-6 28,599.87 28,599.87 0.00 0.00 0.00
A-7 340,867.44 340,867.44 0.00 0.00 54,662,626.00
A-8 225,910.23 225,910.23 0.00 0.00 36,227,709.00
A-9 214,181.81 214,181.81 0.00 0.00 34,346,901.00
A-10 122,380.19 122,380.19 0.00 0.00 19,625,291.00
A-11 17,018.86 17,018.86 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 63,373.49 81,270.22 0.00 0.00 10,144,886.37
M-2 34,567.36 44,329.21 0.00 0.00 5,533,574.27
M-3 21,402.82 21,402.82 0.00 0.00 3,695,557.75
B-1 0.00 0.00 0.00 0.00 2,776,175.76
B-2 0.00 0.00 0.00 0.00 926,138.53
B-3 0.00 0.00 0.00 0.00 1,824,754.11
- -------------------------------------------------------------------------------
1,542,825.64 2,620,917.51 0.00 0.00 249,395,712.35
===============================================================================
Run: 06/23/95 10:42:08
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-3 870.882028 17.311569 5.104841 22.416410 0.000000 853.570460
A-4 1000.000000 0.000000 6.027980 6.027980 0.000000 1000.000000
A-5 271.986474 4.099967 1.540592 5.640559 0.000000 267.886508
A-7 1000.000000 0.000000 6.235841 6.235841 0.000000 1000.000000
A-8 1000.000000 0.000000 6.235841 6.235841 0.000000 1000.000000
A-9 1000.000000 0.000000 6.235841 6.235841 0.000000 1000.000000
A-10 1000.000000 0.000000 6.235841 6.235841 0.000000 1000.000000
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-1 982.783477 1.730688 6.128481 7.859169 0.000000 981.052788
M-2 982.783472 1.730688 6.128481 7.859169 0.000000 981.052784
M-3 982.783474 0.000000 5.691790 5.691790 0.000000 982.783474
B-1 984.381995 0.000000 0.000000 0.000000 0.000000 984.381996
B-2 985.176199 0.000000 0.000000 0.000000 0.000000 985.176199
B-3 979.189368 0.000000 0.000000 0.000000 0.000000 970.535941
_______________________________________________________________________________
DETERMINATION DATE 20-June-95
DISTRIBUTION DATE 26-June-95
Run: 06/23/95 10:42:11 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S26 (POOL # 4119)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4119
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 60,631.16
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 26,301.11
SUBSERVICER ADVANCES THIS MONTH 30,419.00
MASTER SERVICER ADVANCES THIS MONTH 1,583.12
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 9 2,705,195.54
(B) TWO MONTHLY PAYMENTS: 3 970,443.44
(C) THREE OR MORE MONTHLY PAYMENTS: 1 236,482.32
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 364,119.51
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 249,395,712.35
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 830
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 223,935.78
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 653,246.97
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 90.04151550 % 7.74548700 % 2.21299710 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 90.01543110 % 7.76838471 % 2.21618420 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.0814 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 2,611,290.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,950,457.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.99802721
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 329.89
POOL TRADING FACTOR: 66.32340718
................................................................................
Run: 06/27/95 13:59:56 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 38,988,832.18 6.970000 % 92,242.46
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 69,010,145.30 92,242.46
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 226,141.56 318,384.02 0.00 0.00 38,896,589.72
A-2 174,128.50 174,128.50 0.00 0.00 30,021,313.12
S 13,672.62 13,672.62 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
- -------------------------------------------------------------------------------
413,942.68 506,185.14 0.00 0.00 68,917,902.84
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 959.912458 2.271027 5.567648 7.838675 0.000000 957.641431
A-2 1000.000000 0.000000 5.800163 5.800163 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
_______________________________________________________________________________
DETERMINATION DATE 26-June-95
DISTRIBUTION DATE 29-June-95
Run: 06/27/95 13:59:57 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 1,725.25
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 68,917,902.84
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 1,833,998.21
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 0.00000000 % 0.00000000 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 100.00000000 % 0.00000000 %
BANKRUPTCY AMOUNT AVAILABLE 0.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 0.00000000
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 0.00
POOL TRADING FACTOR: 97.56424418
................................................................................
Run: 06/23/95 10:42:13 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S28 (POOL # 4120)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4120
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944UC0 22,205,000.00 16,387,634.59 9.860000 % 177,442.23
A-2 760944SZ2 24,926,000.00 0.00 6.350000 % 0.00
A-3 760944TA6 25,850,000.00 25,179,592.11 6.350000 % 780,745.81
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 6.507000 % 0.00
A-9 760944TH1 1,757,369.00 1,757,369.00 8.380390 % 0.00
A-10 760944TC2 0.00 0.00 0.106993 % 0.00
R 760944TM0 100.00 0.00 7.000000 % 0.00
M-1 760944TJ7 5,350,000.00 5,259,940.51 7.000000 % 4,682.83
M-2 760944TK4 3,210,000.00 3,155,964.31 7.000000 % 2,809.70
M-3 760944TL2 2,141,000.00 2,104,959.36 7.000000 % 1,874.01
B-1 1,070,000.00 1,051,988.11 7.000000 % 936.57
B-2 642,000.00 631,192.85 7.000000 % 561.94
B-3 963,170.23 946,956.61 7.000000 % 843.06
- -------------------------------------------------------------------------------
214,013,270.23 182,374,228.45 969,896.15
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 134,401.49 311,843.72 0.00 0.00 16,210,192.36
A-2 0.00 0.00 0.00 0.00 0.00
A-3 132,994.39 913,740.20 0.00 0.00 24,398,846.30
A-4 247,855.26 247,855.26 0.00 0.00 46,926,000.00
A-5 227,077.20 227,077.20 0.00 0.00 39,000,000.00
A-6 24,966.84 24,966.84 0.00 0.00 4,288,000.00
A-7 179,123.16 179,123.16 0.00 0.00 30,764,000.00
A-8 26,632.53 26,632.53 0.00 0.00 4,920,631.00
A-9 12,250.05 12,250.05 0.00 0.00 1,757,369.00
A-10 16,230.48 16,230.48 0.00 0.00 0.00
R 0.02 0.02 0.00 0.00 0.00
M-1 30,625.97 35,308.80 0.00 0.00 5,255,257.68
M-2 18,375.58 21,185.28 0.00 0.00 3,153,154.61
M-3 12,256.11 14,130.12 0.00 0.00 2,103,085.35
B-1 6,125.20 7,061.77 0.00 0.00 1,051,051.54
B-2 3,675.12 4,237.06 0.00 0.00 630,630.91
B-3 5,513.62 6,356.68 0.00 0.00 946,113.55
- -------------------------------------------------------------------------------
1,078,103.02 2,047,999.17 0.00 0.00 181,404,332.30
===============================================================================
Run: 06/23/95 10:42:13
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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-1 738.015519 7.991093 6.052758 14.043851 0.000000 730.024425
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 974.065459 30.202933 5.144851 35.347784 0.000000 943.862526
A-4 1000.000000 0.000000 5.281832 5.281832 0.000000 1000.000000
A-5 1000.000000 0.000000 5.822492 5.822492 0.000000 1000.000000
A-6 1000.000000 0.000000 5.822491 5.822491 0.000000 1000.000000
A-7 1000.000000 0.000000 5.822493 5.822493 0.000000 1000.000000
A-8 1000.000000 0.000000 5.412422 5.412422 0.000000 1000.000000
A-9 1000.000000 0.000000 6.970676 6.970676 0.000000 1000.000000
R 0.000000 0.000000 0.200000 0.200000 0.000000 0.000000
M-1 983.166450 0.875295 5.724480 6.599775 0.000000 982.291155
M-2 983.166452 0.875296 5.724480 6.599776 0.000000 982.291156
M-3 983.166446 0.875297 5.724479 6.599776 0.000000 982.291149
B-1 983.166458 0.875299 5.724486 6.599785 0.000000 982.291159
B-2 983.166433 0.875296 5.724486 6.599782 0.000000 982.291137
B-3 983.166402 0.875297 5.724471 6.599768 0.000000 982.291106
_______________________________________________________________________________
DETERMINATION DATE 20-June-95
DISTRIBUTION DATE 26-June-95
Run: 06/23/95 10:42:15 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S28 (POOL # 4120)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4120
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 53,422.13
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 19,177.91
SUBSERVICER ADVANCES THIS MONTH 14,605.15
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,854,138.81
(B) TWO MONTHLY PAYMENTS: 1 291,335.51
(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 181,404,332.30
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 620
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 807,531.51
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.78900210 % 5.76883300 % 1.44216520 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.75690200 % 5.79451301 % 1.44858500 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1068 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,888,208.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,305,658.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.58414271
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 331.73
POOL TRADING FACTOR: 84.76312338
................................................................................
Run: 06/23/95 10:42:17 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-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 45,166,292.25 6.038793 % 850,921.63
A-2 760944UF3 47,547,000.00 38,579,078.87 6.712500 % 408,955.93
A-3 760944UG1 0.00 0.00 2.287500 % 0.00
A-4 760944UD8 22,048,000.00 22,048,000.00 5.758391 % 0.00
A-5 760944UH9 8,492,000.00 8,492,000.00 6.250000 % 0.00
A-6 760944UL0 15,208,000.00 15,208,000.00 7.000000 % 0.00
A-7 760944UM8 9,054,000.00 0.00 7.000000 % 0.00
A-8 760944UN6 64,926,000.00 27,171,251.33 7.000000 % 239,627.51
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 0.123838 % 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 3,625,118.36 7.000000 % 14,267.02
M-2 760944UR7 1,948,393.00 1,812,556.36 7.000000 % 7,133.50
M-3 760944US5 1,298,929.00 1,208,371.23 7.000000 % 4,755.67
B-1 909,250.00 845,859.56 7.000000 % 3,328.97
B-2 389,679.00 362,511.65 7.000000 % 1,426.70
B-3 649,465.07 604,186.16 7.000000 % 2,377.82
- -------------------------------------------------------------------------------
259,785,708.07 165,123,225.77 1,532,794.75
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 226,427.36 1,077,348.99 0.00 0.00 44,315,370.62
A-2 214,981.20 623,937.13 0.00 0.00 38,170,122.94
A-3 73,261.75 73,261.75 0.00 0.00 0.00
A-4 105,398.57 105,398.57 0.00 0.00 22,048,000.00
A-5 44,061.00 44,061.00 0.00 0.00 8,492,000.00
A-6 88,376.03 88,376.03 0.00 0.00 15,208,000.00
A-7 0.00 0.00 0.00 0.00 0.00
A-8 157,896.33 397,523.84 0.00 0.00 26,931,623.82
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 16,975.63 16,975.63 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 21,066.12 35,333.14 0.00 0.00 3,610,851.34
M-2 10,533.05 17,666.55 0.00 0.00 1,805,422.86
M-3 7,022.03 11,777.70 0.00 0.00 1,203,615.56
B-1 4,915.42 8,244.39 0.00 0.00 842,530.59
B-2 2,106.61 3,533.31 0.00 0.00 361,084.95
B-3 3,511.00 5,888.82 0.00 0.00 601,808.34
- -------------------------------------------------------------------------------
976,532.10 2,509,326.85 0.00 0.00 163,590,431.02
===============================================================================
Run: 06/23/95 10:42:17
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-1 707.647232 13.331897 3.547572 16.879469 0.000000 694.315336
A-2 811.388287 8.601088 4.521446 13.122534 0.000000 802.787199
A-4 1000.000000 0.000000 4.780414 4.780414 0.000000 1000.000000
A-5 1000.000000 0.000000 5.188530 5.188530 0.000000 1000.000000
A-6 1000.000000 0.000000 5.811154 5.811154 0.000000 1000.000000
A-7 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-8 418.495692 3.690779 2.431943 6.122722 0.000000 414.804914
A-9 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-10 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 930.282745 3.661222 5.406016 9.067238 0.000000 926.621524
M-2 930.282730 3.661222 5.406019 9.067241 0.000000 926.621508
M-3 930.282741 3.661224 5.406015 9.067239 0.000000 926.621517
B-1 930.282717 3.661226 5.406016 9.067242 0.000000 926.621490
B-2 930.282746 3.661219 5.406014 9.067233 0.000000 926.621527
B-3 930.282763 3.661228 5.406018 9.067246 0.000000 926.621535
_______________________________________________________________________________
DETERMINATION DATE 20-June-95
DISTRIBUTION DATE 26-June-95
Run: 06/23/95 10:42:20 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S29 (POOL # 4121)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4121
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 38,826.96
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 17,793.50
SUBSERVICER ADVANCES THIS MONTH 11,607.83
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 605,158.91
(B) TWO MONTHLY PAYMENTS: 1 312,692.81
(C) THREE OR MORE MONTHLY PAYMENTS: 1 290,202.10
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 163,590,431.02
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 627
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 882,935.69
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.87739940 % 4.02490100 % 1.09769980 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.84975150 % 4.04662407 % 1.10362440 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1229 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,759,259.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,305,415.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.53108419
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 152.66
POOL TRADING FACTOR: 62.97129747
................................................................................
Run: 06/23/95 10:42:21 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 32,678,973.19 7.500000 % 1,139,089.64
A-3 760944SW9 49,628,000.00 49,628,000.00 6.200000 % 0.00
A-4 760944SX7 41,944,779.00 41,944,779.00 6.712500 % 0.00
A-5 760944SY5 446,221.00 446,221.00 262.025000 % 0.00
A-6 760944TN8 32,053,000.00 32,053,000.00 7.000000 % 0.00
A-7 760944TU2 11,162,000.00 11,162,000.00 7.500000 % 0.00
A-8 760944TV0 13,530,000.00 13,530,000.00 7.500000 % 0.00
A-9 760944TW8 1,023,000.00 1,023,000.00 7.500000 % 0.00
A-10 760944TQ1 26,670,000.00 16,902,880.03 7.500000 % 126,745.82
A-11 760944TR9 3,400,000.00 3,400,000.00 7.500000 % 0.00
A-12 760944TS7 0.00 0.00 0.035203 % 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 8,704,649.70 7.500000 % 7,366.07
M-2 760944TY4 4,823,973.00 4,747,989.95 7.500000 % 4,017.86
M-3 760944TZ1 3,215,982.00 3,165,326.64 7.500000 % 2,678.57
B-1 1,929,589.00 1,899,195.78 7.500000 % 1,607.14
B-2 803,995.00 791,331.14 7.500000 % 669.64
B-3 1,286,394.99 1,266,132.79 7.500000 % 1,071.45
- -------------------------------------------------------------------------------
321,598,232.99 223,343,479.22 1,283,246.19
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 204,024.36 1,343,114.00 0.00 0.00 31,539,883.55
A-3 256,136.12 256,136.12 0.00 0.00 49,628,000.00
A-4 234,376.78 234,376.78 0.00 0.00 41,944,779.00
A-5 97,329.63 97,329.63 0.00 0.00 446,221.00
A-6 186,775.14 186,775.14 0.00 0.00 32,053,000.00
A-7 69,687.62 69,687.62 0.00 0.00 11,162,000.00
A-8 84,471.74 84,471.74 0.00 0.00 13,530,000.00
A-9 6,386.89 6,386.89 0.00 0.00 1,023,000.00
A-10 105,529.61 232,275.43 0.00 0.00 16,776,134.21
A-11 21,227.19 21,227.19 0.00 0.00 3,400,000.00
A-12 6,544.84 6,544.84 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 54,345.67 61,711.74 0.00 0.00 8,697,283.63
M-2 29,643.09 33,660.95 0.00 0.00 4,743,972.09
M-3 19,762.06 22,440.63 0.00 0.00 3,162,648.07
B-1 11,857.23 13,464.37 0.00 0.00 1,897,588.64
B-2 4,940.51 5,610.15 0.00 0.00 790,661.50
B-3 7,904.85 8,976.30 0.00 0.00 1,265,061.34
- -------------------------------------------------------------------------------
1,400,943.33 2,684,189.52 0.00 0.00 222,060,233.03
===============================================================================
Run: 06/23/95 10:42:21
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-2 637.638501 22.226139 3.980963 26.207102 0.000000 615.412362
A-3 1000.000000 0.000000 5.161121 5.161121 0.000000 1000.000000
A-4 1000.000000 0.000000 5.587746 5.587746 0.000000 1000.000000
A-5 1000.000000 0.000000 218.119788 218.119788 0.000000 1000.000000
A-6 1000.000000 0.000000 5.827072 5.827072 0.000000 1000.000000
A-7 1000.000000 0.000000 6.243292 6.243292 0.000000 1000.000000
A-8 1000.000000 0.000000 6.243292 6.243292 0.000000 1000.000000
A-9 1000.000000 0.000000 6.243294 6.243294 0.000000 1000.000000
A-10 633.778779 4.752374 3.956866 8.709240 0.000000 629.026405
A-11 1000.000000 0.000000 6.243291 6.243291 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-1 984.248863 0.832893 6.144953 6.977846 0.000000 983.415970
M-2 984.248865 0.832894 6.144954 6.977848 0.000000 983.415971
M-3 984.248867 0.832893 6.144954 6.977847 0.000000 983.415974
B-1 984.248863 0.832892 6.144951 6.977843 0.000000 983.415971
B-2 984.248832 0.832891 6.144951 6.977842 0.000000 983.415942
B-3 984.248850 0.832893 6.144956 6.977849 0.000000 983.415957
_______________________________________________________________________________
DETERMINATION DATE 20-June-95
DISTRIBUTION DATE 26-June-95
Run: 06/23/95 10:42:24 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S30 (POOL # 4122)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4122
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 52,406.41
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 23,505.58
SUBSERVICER ADVANCES THIS MONTH 30,125.44
MASTER SERVICER ADVANCES THIS MONTH 4,496.25
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 9 3,459,548.67
(B) TWO MONTHLY PAYMENTS: 1 303,232.65
(C) THREE OR MORE MONTHLY PAYMENTS: 1 217,020.53
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 243,204.40
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 222,060,233.03
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 762
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 634,912.16
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,094,247.86
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 90.78789940 % 7.44054200 % 1.77155820 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 90.74250490 % 7.47720723 % 1.78028790 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.0354 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 2,325,968.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,049,254.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.94273049
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 330.54
POOL TRADING FACTOR: 69.04895931
................................................................................
Run: 06/23/95 10:42:26 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 154,051,000.00 102,523,688.52 7.548006 % 3,670,962.24
M 760944SU3 3,678,041.61 3,580,400.20 7.548006 % 2,886.84
R 760944SV1 100.00 0.00 7.548006 % 0.00
B-1 4,494,871.91 4,375,546.00 7.548006 % 3,527.96
B-2 1,225,874.16 1,068,051.93 7.548006 % 861.17
- -------------------------------------------------------------------------------
163,449,887.68 111,547,686.65 3,678,238.21
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 632,371.20 4,303,333.44 0.00 0.00 98,852,726.28
M 22,084.08 24,970.92 0.00 0.00 3,577,513.36
R 0.00 0.00 0.00 0.00 0.00
B-1 26,988.58 30,516.54 0.00 0.00 4,372,018.04
B-2 6,587.81 7,448.98 0.00 0.00 1,067,190.76
- -------------------------------------------------------------------------------
688,031.67 4,366,269.88 0.00 0.00 107,869,448.44
===============================================================================
Run: 06/23/95 10:42:26
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 665.517838 23.829526 4.104947 27.934473 0.000000 641.688313
M 973.452881 0.784885 6.004304 6.789189 0.000000 972.667996
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B-1 973.452879 0.784886 6.004305 6.789191 0.000000 972.667993
B-2 871.257397 0.702486 5.373961 6.076447 0.000000 870.554903
_______________________________________________________________________________
DETERMINATION DATE 20-June-95
DISTRIBUTION DATE 26-June-95
Run: 06/23/95 10:42:27 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S33 (POOL # 4123)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4123
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 29,138.53
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 11,277.84
SUBSERVICER ADVANCES THIS MONTH 31,417.60
MASTER SERVICER ADVANCES THIS MONTH 10,289.52
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 856,725.82
(B) TWO MONTHLY PAYMENTS: 1 250,762.29
(C) THREE OR MORE MONTHLY PAYMENTS: 2 528,198.61
FORECLOSURES
NUMBER OF LOANS 6
AGGREGATE PRINCIPAL BALANCE 2,739,380.13
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 107,869,448.44
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 352
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 1,554,136.58
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 3,588,298.34
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 91.91018800 % 3.20974900 % 4.88006350 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 91.64107880 % 3.31652142 % 5.04239980 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,304,408.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,998,564.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.49035199
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 334.68
POOL TRADING FACTOR: 65.99542525
................................................................................
Run: 06/23/95 10:42:28 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 38,371,418.83 7.000000 % 1,067,047.99
A-2 760944VV7 41,000,000.00 32,190,860.37 7.000000 % 171,323.71
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 1,445,054.92 0.000000 % 6,615.60
A-9 760944WC8 0.00 0.00 0.252182 % 0.00
R 760944WG9 100.00 0.00 7.000000 % 0.00
M-1 760944WD6 9,616,700.00 9,457,264.37 7.000000 % 15,995.13
M-2 760944WE4 7,479,800.00 7,355,792.14 7.000000 % 12,440.90
M-3 760944WF1 4,274,200.00 4,203,337.89 7.000000 % 7,109.13
B-1 2,564,500.00 2,521,983.08 7.000000 % 4,265.45
B-2 854,800.00 840,628.26 7.000000 % 1,421.76
B-3 1,923,420.54 1,532,810.24 7.000000 % 2,592.45
- -------------------------------------------------------------------------------
427,416,329.03 362,875,150.10 1,288,812.12
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 223,705.55 1,290,753.54 0.00 0.00 37,304,370.84
A-2 187,672.86 358,996.57 0.00 0.00 32,019,536.66
A-3 845,729.59 845,729.59 0.00 0.00 145,065,000.00
A-4 210,608.91 210,608.91 0.00 0.00 36,125,000.00
A-5 281,315.20 281,315.20 0.00 0.00 48,253,000.00
A-6 161,368.69 161,368.69 0.00 0.00 27,679,000.00
A-7 45,672.25 45,672.25 0.00 0.00 7,834,000.00
A-8 0.00 6,615.60 0.00 0.00 1,438,439.32
A-9 76,215.30 76,215.30 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 55,135.90 71,131.03 0.00 0.00 9,441,269.24
M-2 42,884.30 55,325.20 0.00 0.00 7,343,351.24
M-3 24,505.48 31,614.61 0.00 0.00 4,196,228.76
B-1 14,703.17 18,968.62 0.00 0.00 2,517,717.63
B-2 4,900.86 6,322.62 0.00 0.00 839,206.50
B-3 8,936.29 11,528.74 0.00 0.00 1,369,842.04
- -------------------------------------------------------------------------------
2,183,354.35 3,472,166.47 0.00 0.00 361,425,962.23
===============================================================================
Run: 06/23/95 10:42:28
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-1 411.547120 11.444469 2.399322 13.843791 0.000000 400.102651
A-2 785.142936 4.178627 4.577387 8.756014 0.000000 780.964309
A-3 1000.000000 0.000000 5.830004 5.830004 0.000000 1000.000000
A-4 1000.000000 0.000000 5.830004 5.830004 0.000000 1000.000000
A-5 1000.000000 0.000000 5.830004 5.830004 0.000000 1000.000000
A-6 1000.000000 0.000000 5.830004 5.830004 0.000000 1000.000000
A-7 1000.000000 0.000000 5.830004 5.830004 0.000000 1000.000000
A-8 957.111402 4.381748 0.000000 4.381748 0.000000 952.729654
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 983.420962 1.663266 5.733349 7.396615 0.000000 981.757697
M-2 983.420966 1.663266 5.733348 7.396614 0.000000 981.757699
M-3 983.420965 1.663266 5.733349 7.396615 0.000000 981.757700
B-1 983.420971 1.663268 5.733348 7.396616 0.000000 981.757703
B-2 983.420987 1.663266 5.733341 7.396607 0.000000 981.757721
B-3 796.918931 1.347833 4.646041 5.993874 0.000000 712.190606
_______________________________________________________________________________
DETERMINATION DATE 20-June-95
DISTRIBUTION DATE 26-June-95
Run: 06/23/95 10:42:31 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S31 (POOL # 4125)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4125
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 86,726.52
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 38,012.17
SUBSERVICER ADVANCES THIS MONTH 31,143.79
MASTER SERVICER ADVANCES THIS MONTH 2,309.88
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 2,445,790.05
(B) TWO MONTHLY PAYMENTS: 1 411,326.53
(C) THREE OR MORE MONTHLY PAYMENTS: 1 350,665.55
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 1,387,363.17
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 361,425,962.23
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,221
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 336,313.49
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 302,030.03
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 295,138.30
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.85930270 % 5.79163200 % 1.34906500 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.88716970 % 5.80501996 % 1.30781040 %
BANKRUPTCY AMOUNT AVAILABLE 50,000.00
FRAUD AMOUNT AVAILABLE 3,714,787.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,714,787.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.63781739
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 332.87
POOL TRADING FACTOR: 84.56063507
................................................................................
Run: 06/23/95 10:42:32 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 62,695,522.67 6.500000 % 1,581,274.86
A-2 760944VC9 37,300,000.00 37,300,000.00 6.500000 % 0.00
A-3 760944VD7 17,482,000.00 17,482,000.00 6.500000 % 0.00
A-4 760944VE5 5,120,000.00 5,120,000.00 6.500000 % 0.00
A-5 760944VF2 37,500,000.00 30,954,324.24 6.500000 % 262,888.40
A-6 760944VG0 64,049,000.00 58,725,183.75 6.500000 % 213,815.89
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 0.256017 % 0.00
R 760944VM7 100.00 0.00 6.500000 % 0.00
M 760944VL9 10,156,500.00 9,453,915.68 6.500000 % 37,258.89
B 781,392.32 727,338.84 6.500000 % 2,866.52
- -------------------------------------------------------------------------------
312,503,992.32 256,522,285.18 2,098,104.56
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 338,638.95 1,919,913.81 0.00 0.00 61,114,247.81
A-2 201,469.46 201,469.46 0.00 0.00 37,300,000.00
A-3 94,425.98 94,425.98 0.00 0.00 17,482,000.00
A-4 27,654.78 27,654.78 0.00 0.00 5,120,000.00
A-5 167,194.39 430,082.79 0.00 0.00 30,691,435.84
A-6 317,193.86 531,009.75 0.00 0.00 58,511,367.86
A-7 183,990.76 183,990.76 0.00 0.00 34,064,000.00
A-8 0.00 0.00 0.00 0.00 0.00
A-9 0.00 0.00 0.00 0.00 0.00
A-10 0.00 0.00 0.00 0.00 0.00
A-11 54,573.38 54,573.38 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 51,063.68 88,322.57 0.00 0.00 9,416,656.79
B 3,928.58 6,795.10 0.00 0.00 724,472.32
- -------------------------------------------------------------------------------
1,440,133.82 3,538,238.38 0.00 0.00 254,424,180.62
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 708.616152 17.872359 3.827467 21.699826 0.000000 690.743793
A-2 1000.000000 0.000000 5.401326 5.401326 0.000000 1000.000000
A-3 1000.000000 0.000000 5.401326 5.401326 0.000000 1000.000000
A-4 1000.000000 0.000000 5.401324 5.401324 0.000000 1000.000000
A-5 825.448646 7.010357 4.458517 11.468874 0.000000 818.438289
A-6 916.879011 3.338317 4.952362 8.290679 0.000000 913.540693
A-7 1000.000000 0.000000 5.401326 5.401326 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 930.824170 3.668477 5.027685 8.696162 0.000000 927.155692
B 930.824147 3.668477 5.027679 8.696156 0.000000 927.155670
_______________________________________________________________________________
DETERMINATION DATE 20-June-95
DISTRIBUTION DATE 26-June-95
Run: 06/23/95 10:42:35 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S32 (POOL # 4126)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4126
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 58,950.53
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 27,873.86
SUBSERVICER ADVANCES THIS MONTH 14,395.84
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,256,271.63
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 258,433.38
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 254,424,180.62
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 928
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,087,122.89
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.03104480 % 3.68541700 % 0.28353830 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.01408600 % 3.70116424 % 0.28474980 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2559 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 2,727,888.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,831,290.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.15758978
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 154.79
POOL TRADING FACTOR: 81.41469769
................................................................................
Run: 06/23/95 10:42:36 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-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 50,171,836.72 5.400000 % 423,103.12
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 6.157000 % 0.00
A-9 760944WY0 8,653,500.00 7,320,688.44 8.967002 % 0.00
A-10 760944WU8 8,704,536.00 8,704,536.00 7.312500 % 0.00
A-11 760944WV6 3,108,764.00 3,108,764.00 6.125000 % 0.00
A-12 760944WH7 4,096,000.00 0.00 7.000000 % 0.00
A-13 760944WJ3 0.00 0.00 7.000000 % 0.00
A-14 760944WK0 0.00 0.00 0.156084 % 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 5,252,872.10 7.000000 % 4,715.50
M-2 760944WQ7 3,209,348.00 3,151,706.97 7.000000 % 2,829.28
M-3 760944WR5 2,139,566.00 2,101,138.64 7.000000 % 1,886.19
B-1 1,390,718.00 1,365,740.20 7.000000 % 1,226.02
B-2 320,935.00 315,170.91 7.000000 % 282.93
B-3 962,805.06 945,512.70 7.000000 % 848.79
- -------------------------------------------------------------------------------
213,956,513.06 191,717,853.48 434,891.83
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 225,705.78 648,808.90 0.00 0.00 49,748,733.60
A-2 97,639.93 97,639.93 0.00 0.00 18,171,000.00
A-3 25,128.32 25,128.32 0.00 0.00 4,309,000.00
A-4 195,340.33 195,340.33 0.00 0.00 33,496,926.28
A-5 2,613.84 2,613.84 0.00 0.00 448,220.39
A-6 134,109.15 134,109.15 0.00 0.00 26,829,850.30
A-7 74,505.08 74,505.08 0.00 0.00 8,943,283.44
A-8 87,616.68 87,616.68 0.00 0.00 17,081,606.39
A-9 54,687.50 54,687.50 0.00 0.00 7,320,688.44
A-10 53,027.41 53,027.41 0.00 0.00 8,704,536.00
A-11 15,862.91 15,862.91 0.00 0.00 3,108,764.00
A-12 0.00 0.00 0.00 0.00 0.00
A-13 75,201.67 75,201.67 0.00 0.00 0.00
A-14 24,929.36 24,929.36 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 30,632.59 35,348.09 0.00 0.00 5,248,156.60
M-2 18,379.46 21,208.74 0.00 0.00 3,148,877.69
M-3 12,252.98 14,139.17 0.00 0.00 2,099,252.45
B-1 7,964.44 9,190.46 0.00 0.00 1,364,514.18
B-2 1,837.95 2,120.88 0.00 0.00 314,887.98
B-3 5,513.83 6,362.62 0.00 0.00 944,663.91
- -------------------------------------------------------------------------------
1,142,949.21 1,577,841.04 0.00 0.00 191,282,961.65
===============================================================================
Run: 06/23/95 10:42:36
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-1 848.199299 7.152933 3.815756 10.968689 0.000000 841.046366
A-2 1000.000000 0.000000 5.373393 5.373393 0.000000 1000.000000
A-3 1000.000000 0.000000 5.831590 5.831590 0.000000 1000.000000
A-4 963.172558 0.000000 5.616827 5.616827 0.000000 963.172558
A-5 912.872485 0.000000 5.323503 5.323503 0.000000 912.872485
A-6 918.909163 0.000000 4.593172 4.593172 0.000000 918.909164
A-7 918.909164 0.000000 7.655287 7.655287 0.000000 918.909164
A-8 845.980060 0.000000 4.339285 4.339285 0.000000 845.980060
A-9 845.980059 0.000000 6.319697 6.319697 0.000000 845.980059
A-10 1000.000000 0.000000 6.091928 6.091928 0.000000 1000.000000
A-11 1000.000000 0.000000 5.102642 5.102642 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-1 982.039641 0.881576 5.726851 6.608427 0.000000 981.158065
M-2 982.039645 0.881575 5.726852 6.608427 0.000000 981.158070
M-3 982.039647 0.881576 5.726853 6.608429 0.000000 981.158071
B-1 982.039637 0.881573 5.726855 6.608428 0.000000 981.158064
B-2 982.039697 0.881580 5.726861 6.608441 0.000000 981.158116
B-3 982.039604 0.881580 5.726850 6.608430 0.000000 981.158024
_______________________________________________________________________________
DETERMINATION DATE 20-June-95
DISTRIBUTION DATE 26-June-95
Run: 06/23/95 10:42:40 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S34 (POOL # 4127)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4127
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 41,320.58
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 20,279.55
SUBSERVICER ADVANCES THIS MONTH 5,770.31
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 450,835.48
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 409,351.07
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 191,282,961.65
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 634
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 262,786.97
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.15027720 % 5.47978100 % 1.36994220 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.14086700 % 5.48730878 % 1.37182430 %
CLASS A-14 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1560 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,985,897.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,573,696.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.53971802
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 332.60
POOL TRADING FACTOR: 89.40272905
................................................................................
Run: 06/23/95 10:42:41 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 88,990,638.91 6.876307 % 1,042,590.72
M 760944VP0 3,025,700.00 2,946,769.79 6.876307 % 2,782.31
R 760944VQ8 100.00 0.00 6.876307 % 0.00
B-1 3,429,100.00 3,339,646.43 6.876307 % 3,153.26
B-2 941,300.03 766,654.95 6.876307 % 723.87
- -------------------------------------------------------------------------------
134,473,200.03 96,043,710.08 1,049,250.16
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 506,784.80 1,549,375.52 0.00 0.00 87,948,048.19
M 16,781.29 19,563.60 0.00 0.00 2,943,987.48
R 0.00 0.00 0.00 0.00 0.00
B-1 19,018.65 22,171.91 0.00 0.00 3,336,493.17
B-2 4,365.96 5,089.83 0.00 0.00 765,931.08
- -------------------------------------------------------------------------------
546,950.70 1,596,200.86 0.00 0.00 94,994,459.92
===============================================================================
Run: 06/23/95 10:42:41
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 700.289107 8.204401 3.988014 12.192415 0.000000 692.084706
M 973.913405 0.919559 5.546250 6.465809 0.000000 972.993846
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B-1 973.913397 0.919559 5.546251 6.465810 0.000000 972.993838
B-2 814.463960 0.769011 4.638224 5.407235 0.000000 813.694949
_______________________________________________________________________________
DETERMINATION DATE 20-June-95
DISTRIBUTION DATE 26-June-95
Run: 06/23/95 10:42:42 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S38 (POOL # 4128)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4128
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 26,111.60
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 10,247.50
SUBSERVICER ADVANCES THIS MONTH 45,936.84
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 10 3,161,507.50
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 3 2,020,878.29
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,479,413.73
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 94,994,459.92
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 302
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 958,566.70
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.65639450 % 3.06815500 % 4.27545060 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.58229190 % 3.09911492 % 4.31859320 %
BANKRUPTCY AMOUNT AVAILABLE 50,000.00
FRAUD AMOUNT AVAILABLE 1,114,636.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,334,132.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.45516735
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 337.26
POOL TRADING FACTOR: 70.64192709
................................................................................
Run: 06/23/95 10:42:44 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S41 (POOL # 4129)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4129
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944WZ7 27,102,000.00 22,200,887.91 6.849264 % 80,033.85
A-2 760944XA1 25,550,000.00 25,550,000.00 6.849264 % 0.00
A-3 760944XB9 15,000,000.00 14,003,990.38 6.849264 % 16,264.57
A-4 32,700,000.00 32,700,000.00 6.849264 % 0.00
A-5 760944XC7 0.00 0.00 0.050800 % 0.00
R 760944XD5 100.00 0.00 6.849264 % 0.00
B-1 2,684,092.00 2,631,311.26 6.849264 % 2,453.60
B-2 1,609,940.00 1,578,281.69 6.849264 % 1,471.69
B-3 1,341,617.00 1,315,235.06 6.849264 % 1,226.41
B-4 536,646.00 526,093.26 6.849264 % 490.56
B-5 375,652.00 368,265.09 6.849264 % 343.39
B-6 429,317.20 420,874.96 6.849264 % 392.46
- -------------------------------------------------------------------------------
107,329,364.20 101,294,939.61 102,676.53
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 126,706.21 206,740.06 0.00 0.00 22,120,854.06
A-2 145,820.45 145,820.45 0.00 0.00 25,550,000.00
A-3 79,924.39 96,188.96 0.00 0.00 13,987,725.81
A-4 186,627.35 186,627.35 0.00 0.00 32,700,000.00
A-5 4,287.80 4,287.80 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B-1 15,017.57 17,471.17 0.00 0.00 2,628,857.66
B-2 9,007.66 10,479.35 0.00 0.00 1,576,810.00
B-3 7,506.38 8,732.79 0.00 0.00 1,314,008.65
B-4 3,002.55 3,493.11 0.00 0.00 525,602.70
B-5 2,101.78 2,445.17 0.00 0.00 367,921.70
B-6 2,402.05 2,794.51 0.00 0.00 420,482.50
- -------------------------------------------------------------------------------
582,404.19 685,080.72 0.00 0.00 101,192,263.08
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 819.160501 2.953061 4.675161 7.628222 0.000000 816.207441
A-2 1000.000000 0.000000 5.707258 5.707258 0.000000 1000.000000
A-3 933.599359 1.084305 5.328293 6.412598 0.000000 932.515054
A-4 1000.000000 0.000000 5.707258 5.707258 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B-1 980.335719 0.914127 5.595028 6.509155 0.000000 979.421592
B-2 980.335721 0.914127 5.595028 6.509155 0.000000 979.421593
B-3 980.335714 0.914128 5.595025 6.509153 0.000000 979.421586
B-4 980.335752 0.914122 5.595029 6.509151 0.000000 979.421630
B-5 980.335763 0.914117 5.595019 6.509136 0.000000 979.421646
B-6 980.335659 0.914126 5.595047 6.509173 0.000000 979.421533
_______________________________________________________________________________
DETERMINATION DATE 20-June-95
DISTRIBUTION DATE 26-June-95
Run: 06/23/95 10:42:46 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S41 (POOL # 4129)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4129
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 20,771.18
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 10,598.72
SUBSERVICER ADVANCES THIS MONTH 5,106.86
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 763,980.79
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 101,192,263.08
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 344
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 8,222.71
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 93.24738100 % 6.75261900 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 93.24683230 % 6.75316770 %
BANKRUPTCY AMOUNT AVAILABLE 100,755.00
FRAUD AMOUNT AVAILABLE 1,029,830.00
SPECIAL HAZARD AMOUNT AVAILABLE 536,647.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.27115645
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 334.38
POOL TRADING FACTOR: 94.28199248
................................................................................
Run: 06/23/95 10:42:47 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-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 3,954,711.54 7.092287 % 27,482.58
A-2 760944XF0 25,100,000.00 14,032,124.59 7.092287 % 265,587.06
A-3 760944XG8 29,000,000.00 16,212,414.84 6.002287 % 306,853.57
A-4 760944ZC5 0.00 0.00 1.090000 % 0.00
A-5 760944XH6 52,129,000.00 52,129,000.00 7.092287 % 0.00
A-6 760944XJ2 35,266,000.00 35,266,000.00 7.092287 % 0.00
A-7 760944XK9 41,282,000.00 41,282,000.00 7.092287 % 0.00
R-I 760944XL7 100.00 0.00 7.092287 % 0.00
R-II 760944XQ6 210,347.00 0.00 7.092287 % 0.00
M-1 760944XM5 5,029,000.00 4,951,431.83 7.092287 % 4,406.95
M-2 760944XN3 3,520,000.00 3,465,706.93 7.092287 % 3,084.60
M-3 760944XP8 2,012,000.00 1,980,966.55 7.092287 % 1,763.13
B-1 760944B80 1,207,000.00 1,188,383.03 7.092287 % 1,057.70
B-2 760944B98 402,000.00 395,799.48 7.092287 % 352.28
B-3 905,558.27 891,590.78 7.092287 % 793.54
- -------------------------------------------------------------------------------
201,163,005.27 175,750,129.57 611,381.41
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 23,369.29 50,851.87 0.00 0.00 3,927,228.96
A-2 82,919.02 348,506.08 0.00 0.00 13,766,537.53
A-3 81,079.09 387,932.66 0.00 0.00 15,905,561.27
A-4 14,723.76 14,723.76 0.00 0.00 0.00
A-5 308,042.11 308,042.11 0.00 0.00 52,129,000.00
A-6 208,394.81 208,394.81 0.00 0.00 35,266,000.00
A-7 243,944.72 243,944.72 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 29,259.13 33,666.08 0.00 0.00 4,947,024.88
M-2 20,479.65 23,564.25 0.00 0.00 3,462,622.33
M-3 11,705.99 13,469.12 0.00 0.00 1,979,203.42
B-1 7,022.43 8,080.13 0.00 0.00 1,187,325.33
B-2 2,338.87 2,691.15 0.00 0.00 395,447.20
B-3 5,268.59 6,062.13 0.00 0.00 890,797.24
- -------------------------------------------------------------------------------
1,038,547.46 1,649,928.87 0.00 0.00 175,138,748.16
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 775.433635 5.388741 4.582214 9.970955 0.000000 770.044894
A-2 559.048788 10.581158 3.303547 13.884705 0.000000 548.467631
A-3 559.048788 10.581158 2.795831 13.376989 0.000000 548.467630
A-5 1000.000000 0.000000 5.909227 5.909227 0.000000 1000.000000
A-6 1000.000000 0.000000 5.909227 5.909227 0.000000 1000.000000
A-7 1000.000000 0.000000 5.909227 5.909227 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-1 984.575826 0.876307 5.818081 6.694388 0.000000 983.699519
M-2 984.575832 0.876307 5.818082 6.694389 0.000000 983.699526
M-3 984.575820 0.876307 5.818086 6.694393 0.000000 983.699513
B-1 984.575833 0.876305 5.818086 6.694391 0.000000 983.699528
B-2 984.575821 0.876318 5.818085 6.694403 0.000000 983.699503
B-3 984.575824 0.876310 5.818079 6.694389 0.000000 983.699514
_______________________________________________________________________________
DETERMINATION DATE 20-June-95
DISTRIBUTION DATE 26-June-95
Run: 06/23/95 10:42:50 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S35 (POOL # 4130)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4130
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 36,545.70
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 18,448.90
SUBSERVICER ADVANCES THIS MONTH 7,446.81
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 445,130.87
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 622,336.08
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 175,138,748.16
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 605
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 454,957.61
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.67489670 % 5.91641400 % 1.40868930 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.65586830 % 5.93178308 % 1.41234870 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,787,494.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,669,585.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.46662376
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 334.62
POOL TRADING FACTOR: 87.06309986
................................................................................
Run: 06/23/95 10:42:51 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-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 16,357,088.59 6.573370 % 799,214.82
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 45,278,201.85 6.250000 % 330,159.97
A-5 760944YM4 24,343,000.00 24,343,000.00 6.462500 % 0.00
A-6 760944YN2 0.00 0.00 2.037500 % 0.00
A-7 760944XT0 4,877,000.00 4,877,000.00 5.732000 % 0.00
A-8 760944YQ5 7,400,000.00 7,400,000.00 6.478840 % 0.00
A-9 760944YR3 26,000,000.00 26,000,000.00 6.478840 % 0.00
A-10 760944YP7 11,167,000.00 11,167,000.00 6.304600 % 0.00
A-11 760944YW2 40,005,000.00 31,416,661.69 7.000000 % 47,788.00
A-12 760944YX0 16,300,192.00 11,995,104.41 6.825000 % 0.00
A-13 760944YY8 8,444,808.00 6,214,427.03 4.198225 % 0.00
A-14 760944YZ5 0.00 0.00 0.212260 % 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 7,756,957.91 6.500000 % 30,443.99
B 777,263.95 550,227.95 6.500000 % 2,159.50
- -------------------------------------------------------------------------------
259,085,063.95 216,713,669.43 1,209,766.28
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 89,487.86 888,702.68 0.00 0.00 15,557,873.77
A-2 22,392.27 22,392.27 0.00 0.00 6,046,000.00
A-3 72,978.80 72,978.80 0.00 0.00 17,312,000.00
A-4 235,526.20 565,686.17 0.00 0.00 44,948,041.88
A-5 130,931.66 130,931.66 0.00 0.00 24,343,000.00
A-6 41,280.20 41,280.20 0.00 0.00 0.00
A-7 23,266.38 23,266.38 0.00 0.00 4,877,000.00
A-8 39,902.40 39,902.40 0.00 0.00 7,400,000.00
A-9 140,197.62 140,197.62 0.00 0.00 26,000,000.00
A-10 58,595.48 58,595.48 0.00 0.00 11,167,000.00
A-11 183,032.45 230,820.45 0.00 0.00 31,368,873.69
A-12 68,136.02 68,136.02 0.00 0.00 11,995,104.41
A-13 21,713.85 21,713.85 0.00 0.00 6,214,427.03
A-14 38,284.56 38,284.56 0.00 0.00 0.00
R-I 1.84 1.84 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 41,963.81 72,407.80 0.00 0.00 7,726,513.92
B 2,976.63 5,136.13 0.00 0.00 548,068.45
- -------------------------------------------------------------------------------
1,210,668.03 2,420,434.31 0.00 0.00 215,503,903.15
===============================================================================
Run: 06/23/95 10:42:51
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-1 466.013920 22.769653 2.549512 25.319165 0.000000 443.244267
A-2 1000.000000 0.000000 3.703650 3.703650 0.000000 1000.000000
A-3 1000.000000 0.000000 4.215504 4.215504 0.000000 1000.000000
A-4 853.967331 6.226966 4.442130 10.669096 0.000000 847.740365
A-5 1000.000000 0.000000 5.378616 5.378616 0.000000 1000.000000
A-7 1000.000000 0.000000 4.770634 4.770634 0.000000 1000.000000
A-8 1000.000000 0.000000 5.392216 5.392216 0.000000 1000.000000
A-9 1000.000000 0.000000 5.392216 5.392216 0.000000 1000.000000
A-10 1000.000000 0.000000 5.247200 5.247200 0.000000 1000.000000
A-11 785.318377 1.194551 4.575239 5.769790 0.000000 784.123827
A-12 735.887308 0.000000 4.180075 4.180075 0.000000 735.887308
A-13 735.887309 0.000000 2.571266 2.571266 0.000000 735.887309
R-I 0.000000 0.000000 18.430000 18.430000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 935.520034 3.671667 5.061003 8.732670 0.000000 931.848367
B 707.903602 2.778323 3.829639 6.607962 0.000000 705.125267
_______________________________________________________________________________
DETERMINATION DATE 20-June-95
DISTRIBUTION DATE 26-June-95
Run: 06/23/95 10:42:54 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S36 (POOL # 4131)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4131
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 52,956.71
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 23,217.56
SUBSERVICER ADVANCES THIS MONTH 13,074.24
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 876,693.78
(B) TWO MONTHLY PAYMENTS: 1 218,604.17
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 304,610.71
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 215,503,903.15
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 828
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 359,222.89
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.16674580 % 3.57935800 % 0.25389630 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.16035610 % 3.58532435 % 0.25431950 %
CLASS A-14 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2121 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 2,289,405.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,335,851.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.13076183
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 155.64
POOL TRADING FACTOR: 83.17882161
................................................................................
Run: 06/23/95 10:42:55 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-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 30,671,206.46 7.000000 % 1,097,512.40
A-2 760944ZE1 29,037,000.00 29,037,000.00 6.200000 % 0.00
A-3 760944ZF8 36,634,000.00 36,634,000.00 6.400000 % 0.00
A-4 760944ZG6 18,679,000.00 18,679,000.00 6.650000 % 0.00
A-5 760944ZH4 43,144,000.00 43,144,000.00 6.950000 % 0.00
A-6 760944ZJ0 21,561,940.00 21,561,940.00 6.712500 % 0.00
A-7 760944ZK7 0.00 0.00 2.787500 % 0.00
A-8 760944ZP6 17,000,000.00 17,000,000.00 7.000000 % 0.00
A-9 760944ZQ4 21,000,000.00 21,000,000.00 7.000000 % 0.00
A-10 760944ZM3 9,767,000.00 9,767,000.00 7.000000 % 0.00
A-11 760944ZN1 0.00 0.00 0.125406 % 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 6,555,650.04 7.000000 % 5,765.73
M-2 760944ZS0 4,012,200.00 3,933,272.38 7.000000 % 3,459.33
M-3 760944ZT8 2,674,800.00 2,622,181.59 7.000000 % 2,306.22
B-1 1,604,900.00 1,573,328.57 7.000000 % 1,383.75
B-2 534,900.00 524,377.51 7.000000 % 461.19
B-3 1,203,791.32 1,146,540.96 7.000000 % 1,008.40
- -------------------------------------------------------------------------------
267,484,931.32 243,849,497.51 1,111,897.02
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 178,637.72 1,276,150.12 0.00 0.00 29,573,694.06
A-2 149,791.68 149,791.68 0.00 0.00 29,037,000.00
A-3 195,078.13 195,078.13 0.00 0.00 36,634,000.00
A-4 103,352.15 103,352.15 0.00 0.00 18,679,000.00
A-5 249,487.90 249,487.90 0.00 0.00 43,144,000.00
A-6 120,424.93 120,424.93 0.00 0.00 21,561,940.00
A-7 50,008.86 50,008.86 0.00 0.00 0.00
A-8 99,012.78 99,012.78 0.00 0.00 17,000,000.00
A-9 122,309.90 122,309.90 0.00 0.00 21,000,000.00
A-10 56,885.75 56,885.75 0.00 0.00 9,767,000.00
A-11 25,443.85 25,443.85 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 38,181.94 43,947.67 0.00 0.00 6,549,884.31
M-2 22,908.48 26,367.81 0.00 0.00 3,929,813.05
M-3 15,272.32 17,578.54 0.00 0.00 2,619,875.37
B-1 9,163.51 10,547.26 0.00 0.00 1,571,944.82
B-2 3,054.12 3,515.31 0.00 0.00 523,916.32
B-3 6,677.78 7,686.18 0.00 0.00 1,145,532.56
- -------------------------------------------------------------------------------
1,445,691.80 2,557,588.82 0.00 0.00 242,737,600.49
===============================================================================
Run: 06/23/95 10:42:55
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-1 568.574938 20.345403 3.311540 23.656943 0.000000 548.229535
A-2 1000.000000 0.000000 5.158649 5.158649 0.000000 1000.000000
A-3 1000.000000 0.000000 5.325057 5.325057 0.000000 1000.000000
A-4 1000.000000 0.000000 5.533067 5.533067 0.000000 1000.000000
A-5 1000.000000 0.000000 5.782679 5.782679 0.000000 1000.000000
A-6 1000.000000 0.000000 5.585069 5.585069 0.000000 1000.000000
A-8 1000.000000 0.000000 5.824281 5.824281 0.000000 1000.000000
A-9 1000.000000 0.000000 5.824281 5.824281 0.000000 1000.000000
A-10 1000.000000 0.000000 5.824281 5.824281 0.000000 1000.000000
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 980.328095 0.862204 5.709705 6.571909 0.000000 979.465892
M-2 980.328094 0.862203 5.709705 6.571908 0.000000 979.465892
M-3 980.328096 0.862203 5.709705 6.571908 0.000000 979.465893
B-1 980.328101 0.862203 5.709708 6.571911 0.000000 979.465898
B-2 980.328117 0.862199 5.709703 6.571902 0.000000 979.465919
B-3 952.441624 0.837678 5.547290 6.384968 0.000000 951.603937
_______________________________________________________________________________
DETERMINATION DATE 20-June-95
DISTRIBUTION DATE 26-June-95
Run: 06/23/95 10:42:58 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S37 (POOL # 4132)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4132
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 59,314.26
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 25,576.06
SUBSERVICER ADVANCES THIS MONTH 7,525.57
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 672,498.67
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 284,270.37
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 152,375.54
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 242,737,600.49
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 834
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 897,430.03
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.29285020 % 5.37672000 % 1.33043010 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.26805310 % 5.39659810 % 1.33534880 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1255 %
BANKRUPTCY AMOUNT AVAILABLE 131,228.00
FRAUD AMOUNT AVAILABLE 2,477,600.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,062,558.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.54292374
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 334.33
POOL TRADING FACTOR: 90.74814020
................................................................................
Run: 06/23/95 10:43:00 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 73,593,436.29 6.562500 % 702,707.04
A-2 760944ZB7 0.00 0.00 2.437500 % 0.00
A-3 760944ZD3 59,980,000.00 52,335,278.82 5.500000 % 936,942.72
A-4 760944A57 42,759,000.00 34,356,514.27 7.000000 % 0.00
A-5 760944A65 10,837,000.00 10,837,000.00 7.000000 % 0.00
A-6 760944A73 2,545,000.00 2,545,000.00 7.000000 % 0.00
A-7 760944A81 6,380,000.00 6,380,000.00 7.000000 % 0.00
A-8 760944A99 15,309,000.00 6,906,514.27 7.000000 % 0.00
A-9 760944B23 39,415,000.00 39,415,000.00 6.040000 % 0.00
A-10 760944ZW1 11,262,000.00 11,262,000.00 10.359829 % 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 4,869,375.30 0.000000 % 19,534.25
A-16 760944A40 0.00 0.00 0.076607 % 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 7,072,950.84 7.000000 % 6,335.31
M-2 760944B49 4,801,400.00 4,714,973.23 7.000000 % 4,223.25
M-3 760944B56 3,200,900.00 3,143,282.78 7.000000 % 2,815.47
B-1 1,920,600.00 1,886,028.56 7.000000 % 1,689.33
B-2 640,200.00 628,676.20 7.000000 % 563.11
B-3 1,440,484.07 1,414,554.82 7.000000 % 1,267.04
- -------------------------------------------------------------------------------
320,088,061.92 287,961,578.85 1,676,077.52
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 401,522.33 1,104,229.37 0.00 0.00 72,890,729.25
A-2 149,136.87 149,136.87 0.00 0.00 0.00
A-3 239,308.73 1,176,251.45 0.00 0.00 51,398,336.10
A-4 199,944.03 199,944.03 0.00 0.00 34,356,514.27
A-5 63,067.90 63,067.90 0.00 0.00 10,837,000.00
A-6 14,811.09 14,811.09 0.00 0.00 2,545,000.00
A-7 37,129.58 37,129.58 0.00 0.00 6,380,000.00
A-8 40,193.73 40,193.73 0.00 0.00 6,906,514.27
A-9 197,924.60 197,924.60 0.00 0.00 39,415,000.00
A-10 96,999.49 96,999.49 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 97,706.66 97,706.66 0.00 0.00 16,789,000.00
A-15 0.00 19,534.25 0.00 0.00 4,849,841.05
A-16 18,340.32 18,340.32 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 41,162.33 47,497.64 0.00 0.00 7,066,615.53
M-2 27,439.65 31,662.90 0.00 0.00 4,710,749.98
M-3 18,292.91 21,108.38 0.00 0.00 3,140,467.31
B-1 10,976.09 12,665.42 0.00 0.00 1,884,339.23
B-2 3,658.70 4,221.81 0.00 0.00 628,113.09
B-3 8,232.28 9,499.32 0.00 0.00 1,413,287.78
- -------------------------------------------------------------------------------
1,665,847.29 3,341,924.81 0.00 0.00 286,285,501.33
===============================================================================
Run: 06/23/95 10:43:00
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-1 914.726879 8.734271 4.990707 13.724978 0.000000 905.992608
A-3 872.545495 15.620919 3.989809 19.610728 0.000000 856.924577
A-4 803.491996 0.000000 4.676069 4.676069 0.000000 803.491996
A-5 1000.000000 0.000000 5.819683 5.819683 0.000000 1000.000000
A-6 1000.000000 0.000000 5.819682 5.819682 0.000000 1000.000000
A-7 1000.000000 0.000000 5.819683 5.819683 0.000000 1000.000000
A-8 451.140785 0.000000 2.625497 2.625497 0.000000 451.140785
A-9 1000.000000 0.000000 5.021555 5.021555 0.000000 1000.000000
A-10 1000.000000 0.000000 8.612990 8.612990 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 5.819683 5.819683 0.000000 1000.000000
A-15 970.443987 3.893086 0.000000 3.893086 0.000000 966.550902
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 981.999672 0.879587 5.714927 6.594514 0.000000 981.120086
M-2 981.999673 0.879587 5.714927 6.594514 0.000000 981.120086
M-3 981.999681 0.879587 5.714927 6.594514 0.000000 981.120094
B-1 981.999667 0.879585 5.714928 6.594513 0.000000 981.120082
B-2 981.999688 0.879585 5.714933 6.594518 0.000000 981.120103
B-3 981.999627 0.879586 5.714926 6.594512 0.000000 981.120034
_______________________________________________________________________________
DETERMINATION DATE 20-June-95
DISTRIBUTION DATE 26-June-95
Run: 06/23/95 10:43:03 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S39 (POOL # 4133)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4133
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 78,336.24
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 30,755.78
SUBSERVICER ADVANCES THIS MONTH 17,866.66
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,468,831.58
(B) TWO MONTHLY PAYMENTS: 2 557,781.43
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 639,845.12
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 286,285,501.33
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 999
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,417,910.44
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.33769490 % 5.27432600 % 1.38797870 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.30448280 % 5.21082372 % 1.39489790 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 2,944,643.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,535,254.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.40975527
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 334.60
POOL TRADING FACTOR: 89.43960597
................................................................................
Run: 06/23/95 10:43:05 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 29,208,453.89 6.000000 % 719,287.32
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 6.057000 % 0.00
A-9 760944YF9 3,770,880.00 3,530,467.90 4.877219 % 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 6.157000 % 0.00
A-12 760944XX1 987,000.00 987,000.00 5.730857 % 0.00
A-13 760944XY9 0.00 0.00 0.373796 % 0.00
R 760944YK8 109,869.00 0.00 6.000000 % 0.00
M-1 760944YH5 2,008,172.00 1,874,891.27 6.000000 % 7,507.03
M-2 760944YJ1 3,132,748.00 2,924,830.04 6.000000 % 11,710.96
B 481,961.44 449,974.04 6.000000 % 1,801.69
- -------------------------------------------------------------------------------
160,653,750.44 142,644,865.00 740,307.00
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 145,938.11 865,225.43 0.00 0.00 28,489,166.57
A-2 116,841.60 116,841.60 0.00 0.00 23,385,000.00
A-3 176,623.94 176,623.94 0.00 0.00 35,350,000.00
A-4 17,997.15 17,997.15 0.00 0.00 3,602,000.00
A-5 50,588.89 50,588.89 0.00 0.00 10,125,000.00
A-6 72,303.57 72,303.57 0.00 0.00 14,471,035.75
A-7 24,458.55 24,458.55 0.00 0.00 4,895,202.95
A-8 43,577.63 43,577.63 0.00 0.00 8,639,669.72
A-9 14,338.82 14,338.82 0.00 0.00 3,530,467.90
A-10 10,432.15 10,432.15 0.00 0.00 1,509,339.44
A-11 8,675.18 8,675.18 0.00 0.00 1,692,000.00
A-12 4,710.27 4,710.27 0.00 0.00 987,000.00
A-13 44,401.76 44,401.76 0.00 0.00 0.00
R 0.01 0.01 0.00 0.00 0.00
M-1 9,367.77 16,874.80 0.00 0.00 1,867,384.24
M-2 14,613.72 26,324.68 0.00 0.00 2,913,119.08
B 2,248.27 4,049.96 0.00 0.00 448,172.35
- -------------------------------------------------------------------------------
757,117.39 1,497,424.39 0.00 0.00 141,904,558.00
===============================================================================
Run: 06/23/95 10:43:05
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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-1 838.672693 20.653152 4.190373 24.843525 0.000000 818.019541
A-2 1000.000000 0.000000 4.996434 4.996434 0.000000 1000.000000
A-3 1000.000000 0.000000 4.996434 4.996434 0.000000 1000.000000
A-4 1000.000000 0.000000 4.996433 4.996433 0.000000 1000.000000
A-5 1000.000000 0.000000 4.996434 4.996434 0.000000 1000.000000
A-6 578.841430 0.000000 2.892143 2.892143 0.000000 578.841430
A-7 916.361466 0.000000 4.578538 4.578538 0.000000 916.361466
A-8 936.245093 0.000000 4.722327 4.722327 0.000000 936.245093
A-9 936.245094 0.000000 3.802513 3.802513 0.000000 936.245094
A-10 936.245093 0.000000 6.471075 6.471075 0.000000 936.245093
A-11 1000.000000 0.000000 5.127175 5.127175 0.000000 1000.000000
A-12 1000.000000 0.000000 4.772310 4.772310 0.000000 1000.000000
R 0.000000 0.000000 0.000091 0.000091 0.000000 0.000000
M-1 933.630819 3.738241 4.664825 8.403066 0.000000 929.892579
M-2 933.630806 3.738239 4.664825 8.403064 0.000000 929.892567
B 933.630790 3.738245 4.664834 8.403079 0.000000 929.892545
_______________________________________________________________________________
DETERMINATION DATE 20-June-95
DISTRIBUTION DATE 26-June-95
Run: 06/23/95 10:43:08 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S42 (POOL # 4134)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4134
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 28,311.67
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 15,070.34
SUBSERVICER ADVANCES THIS MONTH 6,130.10
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 666,435.51
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 141,904,558.00
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 495
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 169,159.81
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.31974460 % 0.31545100 % 3.36480480 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.31535750 % 0.31582661 % 3.36881590 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3738 %
BANKRUPTCY AMOUNT AVAILABLE 50,000.00
FRAUD AMOUNT AVAILABLE 1,488,798.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,120,075.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 6.73714018
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 156.39
POOL TRADING FACTOR: 88.32943994
................................................................................
Run: 06/23/95 10:43:09 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-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 135,538,060.00 116,281,729.94 6.462500 % 797,201.00
A-2 760944C30 0.00 0.00 1.037500 % 0.00
A-3 760944C48 30,006,995.00 23,507,346.47 4.750000 % 298,952.80
A-4 760944C55 0.00 0.00 1.037500 % 0.00
A-5 760944C63 62,167,298.00 59,945,733.43 6.200000 % 0.00
A-6 760944C71 6,806,687.00 6,581,768.14 6.200000 % 0.00
A-7 760944C89 24,699,888.00 24,049,823.12 6.600000 % 0.00
A-8 760944C97 56,909,924.00 56,380,504.44 6.750000 % 0.00
A-9 760944D21 46,180,148.00 45,450,613.55 6.750000 % 0.00
A-10 760944D39 38,299,000.00 37,098,122.44 6.750000 % 0.00
A-11 760944D47 4,850,379.00 4,594,561.45 0.000000 % 10,955.30
A-12 760944D54 0.00 0.00 0.136612 % 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 10,642,933.65 6.750000 % 10,000.38
M-2 760944E20 6,487,300.00 6,385,563.34 6.750000 % 6,000.04
M-3 760944E38 4,325,000.00 4,257,173.47 6.750000 % 4,000.15
B-1 2,811,100.00 2,767,015.11 6.750000 % 2,599.96
B-2 865,000.00 851,434.69 6.750000 % 800.03
B-3 1,730,037.55 1,594,815.35 6.750000 % 1,498.53
- -------------------------------------------------------------------------------
432,489,516.55 400,389,138.59 1,132,008.19
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 625,344.39 1,422,545.39 0.00 0.00 115,484,528.94
A-2 54,120.79 54,120.79 0.00 0.00 0.00
A-3 92,918.98 391,871.78 0.00 0.00 23,208,393.67
A-4 46,272.99 46,272.99 0.00 0.00 0.00
A-5 309,283.80 309,283.80 0.00 0.00 59,945,733.43
A-6 33,957.95 33,957.95 0.00 0.00 6,581,768.14
A-7 132,087.90 132,087.90 0.00 0.00 24,049,823.12
A-8 316,694.08 316,694.08 0.00 0.00 56,380,504.44
A-9 255,299.95 255,299.95 0.00 0.00 45,450,613.55
A-10 0.00 0.00 208,383.30 0.00 37,306,505.74
A-11 0.00 10,955.30 0.00 0.00 4,583,606.15
A-12 45,517.49 45,517.49 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 59,782.26 69,782.64 0.00 0.00 10,632,933.27
M-2 35,868.25 41,868.29 0.00 0.00 6,379,563.30
M-3 23,912.90 27,913.05 0.00 0.00 4,253,173.32
B-1 15,542.56 18,142.52 0.00 0.00 2,764,415.15
B-2 4,782.58 5,582.61 0.00 0.00 850,634.66
B-3 8,958.22 10,456.75 0.00 0.00 1,593,316.82
- -------------------------------------------------------------------------------
2,060,345.09 3,192,353.28 208,383.30 0.00 399,465,513.70
===============================================================================
Run: 06/23/95 10:43:09
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-1 857.926769 5.881750 4.613792 10.495542 0.000000 852.045019
A-3 783.395554 9.962770 3.096577 13.059347 0.000000 773.432784
A-5 964.264740 0.000000 4.975024 4.975024 0.000000 964.264740
A-6 966.956192 0.000000 4.988910 4.988910 0.000000 966.956192
A-7 973.681464 0.000000 5.347713 5.347713 0.000000 973.681465
A-8 990.697237 0.000000 5.564830 5.564830 0.000000 990.697237
A-9 984.202423 0.000000 5.528348 5.528348 0.000000 984.202423
A-10 968.644676 0.000000 0.000000 0.000000 5.440959 974.085635
A-11 947.258235 2.258648 0.000000 2.258648 0.000000 944.999587
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 984.317563 0.924891 5.528995 6.453886 0.000000 983.392672
M-2 984.317565 0.924890 5.528995 6.453885 0.000000 983.392675
M-3 984.317565 0.924890 5.528994 6.453884 0.000000 983.392675
B-1 984.317566 0.924891 5.528996 6.453887 0.000000 983.392676
B-2 984.317561 0.924890 5.528994 6.453884 0.000000 983.392671
B-3 921.838575 0.866184 5.178049 6.044233 0.000000 920.972392
_______________________________________________________________________________
DETERMINATION DATE 20-June-95
DISTRIBUTION DATE 26-June-95
Run: 06/23/95 10:43:12 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S40 (POOL # 4135)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4135
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 118,453.92
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 43,369.96
SUBSERVICER ADVANCES THIS MONTH 36,678.95
MASTER SERVICER ADVANCES THIS MONTH 2,107.28
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 14 3,835,532.15
(B) TWO MONTHLY PAYMENTS: 2 836,212.78
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 847,372.29
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 399,465,513.70
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,435
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 325,223.29
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 547,159.98
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.30487650 % 5.37795900 % 1.31716440 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.29570790 % 5.32353086 % 1.31896820 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1363 %
BANKRUPTCY AMOUNT AVAILABLE 115,508.00
FRAUD AMOUNT AVAILABLE 4,102,126.00
SPECIAL HAZARD AMOUNT AVAILABLE 4,637,271.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.28949846
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 334.16
POOL TRADING FACTOR: 92.36420732
................................................................................
Run: 06/23/95 10:43:14 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S43 (POOL # 4136)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4136
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944E87 48,353,000.00 39,863,665.90 6.500000 % 687,512.61
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 26,286,622.26 6.500000 % 23,907.15
A-11 760944G28 0.00 0.00 0.338928 % 0.00
R 760944G36 5,463,000.00 30,855.45 6.500000 % 0.00
M-1 760944G44 6,675,300.00 6,571,950.93 6.500000 % 5,977.06
M-2 760944G51 4,005,100.00 3,943,091.77 6.500000 % 3,586.16
M-3 760944G69 2,670,100.00 2,628,760.68 6.500000 % 2,390.80
B-1 1,735,600.00 1,708,728.91 6.500000 % 1,554.05
B-2 534,100.00 525,830.89 6.500000 % 478.23
B-3 1,068,099.02 1,051,562.37 6.500000 % 956.39
- -------------------------------------------------------------------------------
267,002,299.02 252,409,069.16 726,362.45
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 215,667.09 903,179.70 0.00 0.00 39,176,153.29
A-2 133,521.68 133,521.68 0.00 0.00 16,042,000.00
A-3 172,311.64 172,311.64 0.00 0.00 34,794,000.00
A-4 181,374.41 181,374.41 0.00 0.00 36,624,000.00
A-5 151,908.01 151,908.01 0.00 0.00 30,674,000.00
A-6 68,665.20 68,665.20 0.00 0.00 12,692,000.00
A-7 175,385.16 175,385.16 0.00 0.00 32,418,000.00
A-8 15,775.90 15,775.90 0.00 0.00 2,916,000.00
A-9 19,682.00 19,682.00 0.00 0.00 3,638,000.00
A-10 142,213.69 166,120.84 0.00 0.00 26,262,715.11
A-11 71,204.29 71,204.29 0.00 0.00 0.00
R 3.00 3.00 166.93 0.00 31,022.38
M-1 35,555.02 41,532.08 0.00 0.00 6,565,973.87
M-2 21,332.58 24,918.74 0.00 0.00 3,939,505.61
M-3 14,221.90 16,612.70 0.00 0.00 2,626,369.88
B-1 9,244.42 10,798.47 0.00 0.00 1,707,174.86
B-2 2,844.81 3,323.04 0.00 0.00 525,352.66
B-3 5,689.07 6,645.46 0.00 0.00 1,050,605.98
- -------------------------------------------------------------------------------
1,436,599.87 2,162,962.32 166.93 0.00 251,682,873.64
===============================================================================
Run: 06/23/95 10:43:14
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-1 824.430044 14.218613 4.460263 18.678876 0.000000 810.211430
A-2 1000.000000 0.000000 8.323256 8.323256 0.000000 1000.000000
A-3 1000.000000 0.000000 4.952338 4.952338 0.000000 1000.000000
A-4 1000.000000 0.000000 4.952338 4.952338 0.000000 1000.000000
A-5 1000.000000 0.000000 4.952338 4.952338 0.000000 1000.000000
A-6 1000.000000 0.000000 5.410117 5.410117 0.000000 1000.000000
A-7 1000.000000 0.000000 5.410117 5.410117 0.000000 1000.000000
A-8 1000.000000 0.000000 5.410117 5.410117 0.000000 1000.000000
A-9 1000.000000 0.000000 5.410115 5.410115 0.000000 1000.000000
A-10 984.517688 0.895399 5.326355 6.221754 0.000000 983.622289
R 5.648078 0.000000 0.000549 0.000549 0.030556 5.678634
M-1 984.517689 0.895399 5.326355 6.221754 0.000000 983.622290
M-2 984.517682 0.895398 5.326354 6.221752 0.000000 983.622284
M-3 984.517688 0.895397 5.326355 6.221752 0.000000 983.622291
B-1 984.517694 0.895396 5.326354 6.221750 0.000000 983.622298
B-2 984.517675 0.895394 5.326362 6.221756 0.000000 983.622281
B-3 984.517681 0.895395 5.326351 6.221746 0.000000 983.622269
_______________________________________________________________________________
DETERMINATION DATE 20-June-95
DISTRIBUTION DATE 26-June-95
Run: 06/23/95 10:43:17 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S43 (POOL # 4136)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4136
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 65,862.19
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 26,468.25
SUBSERVICER ADVANCES THIS MONTH 11,195.36
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,631,109.46
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 63,620.73
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 251,682,873.64
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 899
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 496,634.57
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.49075470 % 5.20734200 % 1.30190340 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.47791030 % 5.21761738 % 1.30447240 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3391 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 2,580,704.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,868,057.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.27729874
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 336.41
POOL TRADING FACTOR: 94.26243690
................................................................................
Run: 06/23/95 10:43:18 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 9,408,041.53 6.500000 % 71,532.92
A-2 760944G85 50,000,000.00 44,845,870.63 6.375000 % 622,830.70
A-3 760944G93 16,984,000.00 15,946,257.24 4.500000 % 125,401.98
A-4 760944H27 0.00 0.00 4.500000 % 0.00
A-5 760944H35 85,916,000.00 81,040,524.91 6.100000 % 589,157.81
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 6.157000 % 0.00
A-10 760944H84 5,731,923.00 5,041,226.65 7.136985 % 0.00
A-11 760944H92 5,000,000.00 4,397,500.33 6.357000 % 0.00
A-12 760944J25 1,923,077.00 1,691,346.35 6.871800 % 0.00
A-13 760944J33 0.00 0.00 0.313937 % 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 5,912,450.65 6.500000 % 5,483.42
M-2 760944J74 3,601,003.00 3,545,996.06 6.500000 % 3,288.69
M-3 760944J82 2,400,669.00 2,363,997.70 6.500000 % 2,192.46
B-1 760944J90 1,560,435.00 1,536,598.64 6.500000 % 1,425.10
B-2 760944K23 480,134.00 472,799.72 6.500000 % 438.49
B-3 760944K31 960,268.90 945,600.42 6.500000 % 876.98
- -------------------------------------------------------------------------------
240,066,876.90 225,370,489.02 1,422,628.55
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 50,728.68 122,261.60 0.00 0.00 9,336,508.61
A-2 237,161.20 859,991.90 0.00 0.00 44,223,039.93
A-3 59,526.76 184,928.74 0.00 0.00 15,820,855.26
A-4 59,526.76 59,526.76 0.00 0.00 0.00
A-5 410,084.23 999,242.04 0.00 0.00 80,451,367.10
A-6 78,066.80 78,066.80 0.00 0.00 14,762,000.00
A-7 99,418.72 99,418.72 0.00 0.00 18,438,000.00
A-8 30,519.03 30,519.03 0.00 0.00 5,660,000.00
A-9 47,818.03 47,818.03 0.00 0.00 9,362,278.19
A-10 29,846.40 29,846.40 0.00 0.00 5,041,226.65
A-11 23,189.91 23,189.91 0.00 0.00 4,397,500.33
A-12 9,641.48 9,641.48 0.00 0.00 1,691,346.35
A-13 58,692.27 58,692.27 0.00 0.00 0.00
R-I 1.36 1.36 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 31,880.26 37,363.68 0.00 0.00 5,906,967.23
M-2 19,120.21 22,408.90 0.00 0.00 3,542,707.37
M-3 12,746.81 14,939.27 0.00 0.00 2,361,805.24
B-1 8,285.42 9,710.52 0.00 0.00 1,535,173.54
B-2 2,549.36 2,987.85 0.00 0.00 472,361.23
B-3 5,098.74 5,975.72 0.00 0.00 944,723.44
- -------------------------------------------------------------------------------
1,273,902.43 2,696,530.98 0.00 0.00 223,947,860.47
===============================================================================
Run: 06/23/95 10:43:18
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-1 940.804153 7.153292 5.072868 12.226160 0.000000 933.650861
A-2 896.917413 12.456614 4.743224 17.199838 0.000000 884.460799
A-3 938.898801 7.383536 3.504873 10.888409 0.000000 931.515265
A-5 943.253002 6.857370 4.773083 11.630453 0.000000 936.395632
A-6 1000.000000 0.000000 5.288362 5.288362 0.000000 1000.000000
A-7 1000.000000 0.000000 5.392056 5.392056 0.000000 1000.000000
A-8 1000.000000 0.000000 5.392055 5.392055 0.000000 1000.000000
A-9 879.500065 0.000000 4.492065 4.492065 0.000000 879.500065
A-10 879.500065 0.000000 5.207048 5.207048 0.000000 879.500065
A-11 879.500066 0.000000 4.637982 4.637982 0.000000 879.500066
A-12 879.500067 0.000000 5.013569 5.013569 0.000000 879.500067
R-I 0.000000 0.000000 13.590000 13.590000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 984.724550 0.913269 5.309689 6.222958 0.000000 983.811281
M-2 984.724550 0.913271 5.309690 6.222961 0.000000 983.811280
M-3 984.724550 0.913270 5.309691 6.222961 0.000000 983.811279
B-1 984.724542 0.913271 5.309686 6.222957 0.000000 983.811271
B-2 984.724514 0.913266 5.309684 6.222950 0.000000 983.811249
B-3 984.724612 0.913265 5.309690 6.222955 0.000000 983.811347
_______________________________________________________________________________
DETERMINATION DATE 20-June-95
DISTRIBUTION DATE 26-June-95
Run: 06/23/95 10:43:21 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S44 (POOL # 4137)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4137
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 58,144.68
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 23,656.99
SUBSERVICER ADVANCES THIS MONTH 14,211.31
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 2,176,616.51
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 223,947,860.47
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 819
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,213,611.68
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.44304430 % 5.24578200 % 1.31117380 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.40751100 % 5.27420973 % 1.31827930 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3151 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 2,285,998.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,250,259.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.25116196
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 334.58
POOL TRADING FACTOR: 93.28561414
................................................................................
Run: 06/23/95 10:43:23 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S46 (POOL # 4138)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4138
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A 760944E46 125,806,700.00 92,612,339.38 6.517469 % 523,022.85
M-1 760944E61 2,987,500.00 2,921,704.45 6.517469 % 2,773.62
M-2 760944E79 1,991,700.00 1,947,835.57 6.517469 % 1,849.11
R 760944E53 100.00 0.00 6.517469 % 0.00
B-1 863,100.00 844,091.41 6.517469 % 801.31
B-2 332,000.00 324,688.14 6.517469 % 308.23
B-3 796,572.42 779,029.04 6.517469 % 739.54
- -------------------------------------------------------------------------------
132,777,672.42 99,429,687.99 529,494.66
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 501,268.72 1,024,291.57 0.00 0.00 92,089,316.53
M-1 15,813.86 18,587.48 0.00 0.00 2,918,930.83
M-2 10,542.75 12,391.86 0.00 0.00 1,945,986.46
R 0.00 0.00 0.00 0.00 0.00
B-1 4,568.69 5,370.00 0.00 0.00 843,290.10
B-2 1,757.39 2,065.62 0.00 0.00 324,379.91
B-3 4,216.53 4,956.07 0.00 0.00 778,289.50
- -------------------------------------------------------------------------------
538,167.94 1,067,662.60 0.00 0.00 98,900,193.33
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 736.147911 4.157353 3.984436 8.141789 0.000000 731.990558
M-1 977.976385 0.928408 5.293342 6.221750 0.000000 977.047977
M-2 977.976387 0.928408 5.293342 6.221750 0.000000 977.047979
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B-1 977.976376 0.928409 5.293350 6.221759 0.000000 977.047967
B-2 977.976325 0.928404 5.293343 6.221747 0.000000 977.047922
B-3 977.976416 0.928403 5.293342 6.221745 0.000000 977.048013
_______________________________________________________________________________
DETERMINATION DATE 20-June-95
DISTRIBUTION DATE 26-June-95
Run: 06/23/95 10:43:24 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S46 (POOL # 4138)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4138
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 26,781.19
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 10,377.39
SUBSERVICER ADVANCES THIS MONTH 27,440.78
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 1,250,260.80
(B) TWO MONTHLY PAYMENTS: 1 215,874.79
(C) THREE OR MORE MONTHLY PAYMENTS: 1 198,433.85
FORECLOSURES
NUMBER OF LOANS 6
AGGREGATE PRINCIPAL BALANCE 2,441,209.61
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 98,900,193.33
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 341
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 435,104.54
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.14354820 % 4.89747100 % 1.95898090 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.11338370 % 4.91901697 % 1.96759930 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,105,684.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,971,886.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 6.97695874
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 339.25
POOL TRADING FACTOR: 74.48556036
................................................................................
Run: 06/23/95 10:43:26 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S45 (POOL # 4139)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4139
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944M21 30,000,000.00 25,385,393.10 6.500000 % 261,275.45
A-2 760944M39 10,308,226.00 8,817,272.06 5.200000 % 139,604.60
A-3 760944M47 53,602,774.00 45,849,813.67 6.750000 % 725,943.90
A-4 760944M54 19,600,000.00 18,182,554.48 6.500000 % 132,721.68
A-5 760944M62 12,599,000.00 12,599,000.00 6.500000 % 0.00
A-6 760944M70 44,516,000.00 44,516,000.00 6.500000 % 0.00
A-7 760944M88 39,061,000.00 32,962,927.85 6.500000 % 266,443.94
A-8 760944M96 122,726,000.00 113,730,871.33 6.500000 % 393,025.45
A-9 760944N20 19,481,177.00 19,481,177.00 6.300000 % 0.00
A-10 760944N38 10,930,823.00 10,930,823.00 8.000000 % 0.00
A-11 760944N46 25,000,000.00 25,000,000.00 6.000000 % 0.00
A-12 760944N53 17,010,000.00 17,010,000.00 6.500000 % 0.00
A-13 760944N61 13,003,000.00 13,003,000.00 6.500000 % 0.00
A-14 760944N79 20,507,900.00 20,507,900.00 6.500000 % 0.00
A-15 760944N87 58,137,000.00 57,215,198.99 6.500000 % 0.00
A-16 760944N95 1,000,000.00 1,096,041.38 6.500000 % 0.00
A-17 760944P28 2,791,590.78 2,697,869.23 0.000000 % 3,088.21
A-18 760944P36 0.00 0.00 0.382793 % 0.00
R 760944P44 100.00 0.00 6.500000 % 0.00
M-1 760944P51 13,235,200.00 13,019,513.68 6.500000 % 11,999.75
M-2 760944P69 5,294,000.00 5,207,726.78 6.500000 % 4,799.83
M-3 760944P77 5,294,000.00 5,207,726.78 6.500000 % 4,799.83
B-1 2,382,300.00 2,343,477.04 6.500000 % 2,159.92
B-2 794,100.00 781,159.01 6.500000 % 719.97
B-3 2,117,643.10 1,757,476.50 6.500000 % 1,619.82
- -------------------------------------------------------------------------------
529,391,833.88 497,302,921.88 1,948,202.35
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 137,323.94 398,599.39 0.00 0.00 25,124,117.65
A-2 38,158.09 177,762.69 0.00 0.00 8,677,667.46
A-3 257,567.08 983,510.98 0.00 0.00 45,123,869.77
A-4 98,359.72 231,081.40 0.00 0.00 18,049,832.80
A-5 68,155.11 68,155.11 0.00 0.00 12,599,000.00
A-6 240,812.21 240,812.21 0.00 0.00 44,516,000.00
A-7 178,315.11 444,759.05 0.00 0.00 32,696,483.91
A-8 615,234.58 1,008,260.03 0.00 0.00 113,337,845.88
A-9 102,142.09 102,142.09 0.00 0.00 19,481,177.00
A-10 72,776.61 72,776.61 0.00 0.00 10,930,823.00
A-11 124,836.12 124,836.12 0.00 0.00 25,000,000.00
A-12 92,016.71 92,016.71 0.00 0.00 17,010,000.00
A-13 70,340.58 70,340.58 0.00 0.00 13,003,000.00
A-14 110,938.83 110,938.83 0.00 0.00 20,507,900.00
A-15 0.00 0.00 309,509.35 0.00 57,524,708.34
A-16 0.00 0.00 5,929.11 0.00 1,101,970.49
A-17 0.00 3,088.21 0.00 0.00 2,694,781.02
A-18 158,428.67 158,428.67 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 70,429.91 82,429.66 0.00 0.00 13,007,513.93
M-2 28,171.54 32,971.37 0.00 0.00 5,202,926.95
M-3 28,171.54 32,971.37 0.00 0.00 5,202,926.95
B-1 12,677.19 14,837.11 0.00 0.00 2,341,317.12
B-2 4,225.73 4,945.70 0.00 0.00 780,439.04
B-3 9,507.18 11,127.00 0.00 0.00 1,755,856.68
- -------------------------------------------------------------------------------
2,518,588.54 4,466,790.89 315,438.46 0.00 495,670,157.99
===============================================================================
Run: 06/23/95 10:43:26
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-1 846.179770 8.709182 4.577465 13.286647 0.000000 837.470588
A-2 855.362704 13.543029 3.701713 17.244742 0.000000 841.819675
A-3 855.362703 13.543029 4.805107 18.348136 0.000000 841.819675
A-4 927.681351 6.771514 5.018353 11.789867 0.000000 920.909837
A-5 1000.000000 0.000000 5.409565 5.409565 0.000000 1000.000000
A-6 1000.000000 0.000000 5.409565 5.409565 0.000000 1000.000000
A-7 843.883358 6.821227 4.565042 11.386269 0.000000 837.062131
A-8 926.705599 3.202463 5.013074 8.215537 0.000000 923.503136
A-9 1000.000000 0.000000 5.243117 5.243117 0.000000 1000.000000
A-10 1000.000000 0.000000 6.657926 6.657926 0.000000 1000.000000
A-11 1000.000000 0.000000 4.993445 4.993445 0.000000 1000.000000
A-12 1000.000000 0.000000 5.409566 5.409566 0.000000 1000.000000
A-13 1000.000000 0.000000 5.409565 5.409565 0.000000 1000.000000
A-14 1000.000000 0.000000 5.409566 5.409566 0.000000 1000.000000
A-15 984.144331 0.000000 0.000000 0.000000 5.323793 989.468124
A-16 1096.041380 0.000000 0.000000 0.000000 5.929110 1101.970490
A-17 966.427189 1.106255 0.000000 1.106255 0.000000 965.320934
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 983.703584 0.906654 5.321409 6.228063 0.000000 982.796930
M-2 983.703585 0.906655 5.321409 6.228064 0.000000 982.796931
M-3 983.703585 0.906655 5.321409 6.228064 0.000000 982.796931
B-1 983.703581 0.906653 5.321408 6.228061 0.000000 982.796927
B-2 983.703576 0.906649 5.321408 6.228057 0.000000 982.796927
B-3 829.921010 0.764916 4.489510 5.254426 0.000000 829.156093
_______________________________________________________________________________
DETERMINATION DATE 20-June-95
DISTRIBUTION DATE 26-June-95
Run: 06/23/95 10:43:29 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S45 (POOL # 4139)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4139
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 115,521.00
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 52,352.10
SUBSERVICER ADVANCES THIS MONTH 32,565.43
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 11 3,208,487.92
(B) TWO MONTHLY PAYMENTS: 2 625,013.86
(C) THREE OR MORE MONTHLY PAYMENTS: 1 96,019.07
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 935,007.84
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 495,670,157.99
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,724
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,174,082.74
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.27480980 % 4.73811700 % 0.98707290 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.26117770 % 4.72357826 % 0.98942320 %
CLASS A-18 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3823 %
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 7.25124271
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 336.18
POOL TRADING FACTOR: 93.63011030
................................................................................
Run: 06/23/95 10:43:31 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S47 (POOL # 4140)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4140
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944R59 10,190,000.00 9,246,663.09 6.500000 % 81,388.32
A-2 760944R67 5,190,000.00 5,190,000.00 6.500000 % 0.00
A-3 760944R75 2,999,000.00 2,999,000.00 6.500000 % 0.00
A-4 760944R83 32,729,000.00 31,962,221.74 6.500000 % 0.00
A-5 760944R91 49,415,000.00 49,415,000.00 6.500000 % 0.00
A-6 760944S25 2,364,000.00 2,364,000.00 6.500000 % 0.00
A-7 760944S33 11,792,000.00 11,741,930.42 6.500000 % 0.00
A-8 760944S41 103,392,000.00 93,820,509.40 5.650000 % 825,799.93
A-9 760944S58 43,941,000.00 39,873,172.05 6.662500 % 350,960.18
A-10 760944S66 0.00 0.00 1.837500 % 0.00
A-11 760944S74 16,684,850.00 16,614,005.06 6.307000 % 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 5.790645 % 0.00
A-14 760944T24 10,093,055.55 10,050,199.79 7.125000 % 0.00
A-15 760944T32 1,121,450.62 1,116,688.87 9.000000 % 0.00
A-16 760944T40 2,760,493.83 2,748,772.60 3.199219 % 0.00
A-17 760944T57 78,019,000.00 68,817,039.77 6.500000 % 748,628.33
A-18 760944T65 46,560,000.00 46,560,000.00 6.500000 % 0.00
A-19 760944T73 36,044,000.00 36,044,000.00 6.500000 % 0.00
A-20 760944T81 4,005,000.00 4,005,000.00 6.500000 % 0.00
A-21 760944T99 2,513,000.00 2,513,000.00 6.500000 % 0.00
A-22 760944U22 38,870,000.00 38,783,354.23 6.500000 % 0.00
A-23 760944U30 45,370,000.00 41,684,568.89 6.500000 % 299,829.39
A-24 760944U48 0.00 0.00 0.236442 % 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 15,900,174.79 6.500000 % 14,838.21
M-2 760944U89 5,867,800.00 5,781,828.02 6.500000 % 5,395.66
M-3 760944U97 5,867,800.00 5,781,828.02 6.500000 % 5,395.66
B-1 2,640,500.00 2,601,812.75 6.500000 % 2,428.04
B-2 880,200.00 867,303.75 6.500000 % 809.38
B-3 2,347,160.34 2,312,771.02 6.500000 % 2,158.31
- -------------------------------------------------------------------------------
586,778,060.34 557,740,846.98 2,337,631.41
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 49,987.37 131,375.69 0.00 0.00 9,165,274.77
A-2 28,057.09 28,057.09 0.00 0.00 5,190,000.00
A-3 16,212.56 16,212.56 0.00 0.00 2,999,000.00
A-4 172,787.47 172,787.47 0.00 0.00 31,962,221.74
A-5 267,137.02 267,137.02 0.00 0.00 49,415,000.00
A-6 12,779.76 12,779.76 0.00 0.00 2,364,000.00
A-7 63,476.76 63,476.76 0.00 0.00 11,741,930.42
A-8 440,867.57 1,266,667.50 0.00 0.00 92,994,709.47
A-9 220,942.84 571,903.02 0.00 0.00 39,522,211.87
A-10 60,935.45 60,935.45 0.00 0.00 0.00
A-11 87,148.33 87,148.33 0.00 0.00 16,614,005.06
A-12 23,490.12 23,490.12 0.00 0.00 3,227,863.84
A-13 27,538.70 27,538.70 0.00 0.00 5,718,138.88
A-14 59,555.45 59,555.45 0.00 0.00 10,050,199.79
A-15 8,358.66 8,358.66 0.00 0.00 1,116,688.87
A-16 7,313.83 7,313.83 0.00 0.00 2,748,772.60
A-17 372,024.27 1,120,652.60 0.00 0.00 68,068,411.44
A-18 251,702.92 251,702.92 0.00 0.00 46,560,000.00
A-19 194,853.52 194,853.52 0.00 0.00 36,044,000.00
A-20 21,650.99 21,650.99 0.00 0.00 4,005,000.00
A-21 13,585.25 13,585.25 0.00 0.00 2,513,000.00
A-22 209,662.44 209,662.44 0.00 0.00 38,783,354.23
A-23 225,346.38 525,175.77 0.00 0.00 41,384,739.50
A-24 109,677.76 109,677.76 0.00 0.00 0.00
R-I 0.92 0.92 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 85,956.20 100,794.41 0.00 0.00 15,885,336.58
M-2 31,256.51 36,652.17 0.00 0.00 5,776,432.36
M-3 31,256.51 36,652.17 0.00 0.00 5,776,432.36
B-1 14,065.37 16,493.41 0.00 0.00 2,599,384.71
B-2 4,688.64 5,498.02 0.00 0.00 866,494.37
B-3 12,502.83 14,661.14 0.00 0.00 2,310,612.71
- -------------------------------------------------------------------------------
3,124,819.49 5,462,450.90 0.00 0.00 555,403,215.57
===============================================================================
Run: 06/23/95 10:43:31
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-1 907.425230 7.987078 4.905532 12.892610 0.000000 899.438152
A-2 1000.000000 0.000000 5.405990 5.405990 0.000000 1000.000000
A-3 1000.000000 0.000000 5.405989 5.405989 0.000000 1000.000000
A-4 976.571901 0.000000 5.279339 5.279339 0.000000 976.571901
A-5 1000.000000 0.000000 5.405990 5.405990 0.000000 1000.000000
A-6 1000.000000 0.000000 5.405990 5.405990 0.000000 1000.000000
A-7 995.753937 0.000000 5.383036 5.383036 0.000000 995.753937
A-8 907.425230 7.987078 4.264039 12.251117 0.000000 899.438153
A-9 907.425230 7.987078 5.028171 13.015249 0.000000 899.438153
A-11 995.753936 0.000000 5.223201 5.223201 0.000000 995.753936
A-12 995.753936 0.000000 7.246396 7.246396 0.000000 995.753936
A-13 995.753935 0.000000 4.795576 4.795576 0.000000 995.753935
A-14 995.753936 0.000000 5.900636 5.900636 0.000000 995.753936
A-15 995.753937 0.000000 7.453436 7.453436 0.000000 995.753937
A-16 995.753937 0.000000 2.649464 2.649464 0.000000 995.753937
A-17 882.054881 9.595462 4.768380 14.363842 0.000000 872.459419
A-18 1000.000000 0.000000 5.405991 5.405991 0.000000 1000.000000
A-19 1000.000000 0.000000 5.405990 5.405990 0.000000 1000.000000
A-20 1000.000000 0.000000 5.405990 5.405990 0.000000 1000.000000
A-21 1000.000000 0.000000 5.405989 5.405989 0.000000 1000.000000
A-22 997.770883 0.000000 5.393940 5.393940 0.000000 997.770883
A-23 918.769427 6.608538 4.966859 11.575397 0.000000 912.160888
R-I 0.000000 0.000000 1.840000 1.840000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 985.348511 0.919538 5.326785 6.246323 0.000000 984.428974
M-2 985.348516 0.919537 5.326785 6.246322 0.000000 984.428979
M-3 985.348516 0.919537 5.326785 6.246322 0.000000 984.428979
B-1 985.348514 0.919538 5.326783 6.246321 0.000000 984.428976
B-2 985.348500 0.919541 5.326789 6.246330 0.000000 984.428959
B-3 985.348542 0.919537 5.326786 6.246323 0.000000 984.429006
_______________________________________________________________________________
DETERMINATION DATE 20-June-95
DISTRIBUTION DATE 26-June-95
Run: 06/23/95 10:43:36 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S47 (POOL # 4140)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4140
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 129,609.43
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 59,275.10
SUBSERVICER ADVANCES THIS MONTH 39,478.01
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 16 5,243,111.48
(B) TWO MONTHLY PAYMENTS: 2 814,575.20
(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 555,403,215.57
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,926
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,817,141.90
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.03921760 % 4.92412000 % 1.03666200 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.01971540 % 4.94023090 % 1.04005370 %
CLASS A-24 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2360 %
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 7.14046369
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 336.55
POOL TRADING FACTOR: 94.65303035
................................................................................
Run: 06/23/95 10:43:37 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S48 (POOL # 4141)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4141
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944K49 9,959,000.00 7,464,398.72 6.500000 % 201,796.30
A-2 760944K56 85,878,000.00 71,565,416.15 6.500000 % 1,157,790.82
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 24,475,267.82 6.100000 % 50,467.26
A-6 760944K98 10,584,000.00 9,790,107.13 7.500000 % 20,186.91
A-7 760944L22 5,276,000.00 5,276,000.00 6.500000 % 0.00
A-8 760944L30 23,182,000.00 21,931,576.52 6.500000 % 0.00
A-9 760944L48 15,273,563.00 13,907,398.73 6.762500 % 0.00
A-10 760944L55 7,049,337.00 6,418,799.63 5.931041 % 0.00
A-11 760944L63 0.00 0.00 0.161766 % 0.00
R 760944L71 100.00 0.00 6.500000 % 0.00
M-1 760944L89 3,099,138.00 2,917,575.83 6.500000 % 12,883.50
M-2 760944L97 3,305,815.00 3,112,144.71 6.500000 % 13,742.68
B 826,454.53 778,036.91 6.500000 % 3,435.67
- -------------------------------------------------------------------------------
206,613,407.53 183,356,722.15 1,460,303.14
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 40,289.33 242,085.63 0.00 0.00 7,262,602.42
A-2 386,276.60 1,544,067.42 0.00 0.00 70,407,625.33
A-3 69,952.01 69,952.01 0.00 0.00 12,960,000.00
A-4 14,897.19 14,897.19 0.00 0.00 2,760,000.00
A-5 123,976.43 174,443.69 0.00 0.00 24,424,800.56
A-6 60,972.02 81,158.93 0.00 0.00 9,769,920.22
A-7 28,477.37 28,477.37 0.00 0.00 5,276,000.00
A-8 118,376.38 118,376.38 0.00 0.00 21,931,576.52
A-9 78,097.13 78,097.13 0.00 0.00 13,907,398.73
A-10 31,613.07 31,613.07 0.00 0.00 6,418,799.63
A-11 24,630.01 24,630.01 0.00 0.00 0.00
R 1.11 1.11 0.00 0.00 0.00
M-1 15,747.71 28,631.21 0.00 0.00 2,904,692.33
M-2 16,797.90 30,540.58 0.00 0.00 3,098,402.03
B 4,199.48 7,635.15 0.00 0.00 774,601.24
- -------------------------------------------------------------------------------
1,014,303.74 2,474,606.88 0.00 0.00 181,896,419.01
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 749.512875 20.262707 4.045520 24.308227 0.000000 729.250168
A-2 833.338179 13.481809 4.497969 17.979778 0.000000 819.856370
A-3 1000.000000 0.000000 5.397532 5.397532 0.000000 1000.000000
A-4 1000.000000 0.000000 5.397533 5.397533 0.000000 1000.000000
A-5 924.991225 1.907304 4.685428 6.592732 0.000000 923.083921
A-6 924.991225 1.907304 5.760773 7.668077 0.000000 923.083921
A-7 1000.000000 0.000000 5.397530 5.397530 0.000000 1000.000000
A-8 946.060587 0.000000 5.106392 5.106392 0.000000 946.060587
A-9 910.553663 0.000000 5.113223 5.113223 0.000000 910.553663
A-10 910.553663 0.000000 4.484545 4.484545 0.000000 910.553663
R 0.000000 0.000000 11.110000 11.110000 0.000000 0.000000
M-1 941.415268 4.157124 5.081319 9.238443 0.000000 937.258144
M-2 941.415267 4.157123 5.081319 9.238442 0.000000 937.258144
B 941.415265 4.157119 5.081320 9.238439 0.000000 937.258145
_______________________________________________________________________________
DETERMINATION DATE 20-June-95
DISTRIBUTION DATE 26-June-95
Run: 06/23/95 10:43:39 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 41,178.94
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 19,426.29
SUBSERVICER ADVANCES THIS MONTH 9,292.74
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 658,361.76
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 258,469.36
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 181,896,419.01
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 645
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 650,632.26
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 101,717.24
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.28715140 % 3.28851900 % 0.42432960 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.27387080 % 3.30028177 % 0.42584740 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1620 %
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 7.05758239
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 157.67
POOL TRADING FACTOR: 88.03708394
................................................................................
Run: 06/23/95 10:43:41 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S49 (POOL # 4142)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4142
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944P85 27,772,000.00 21,813,130.31 6.000000 % 450,736.00
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 35,710,926.21 6.000000 % 34,273.14
A-5 760944Q43 10,500,000.00 8,132,359.40 6.000000 % 152,747.54
A-6 760944Q50 25,817,000.00 21,610,154.64 6.000000 % 287,545.17
A-7 760944Q68 11,470,000.00 11,470,000.00 6.000000 % 0.00
A-8 760944Q76 13,328,000.00 14,505,852.25 6.000000 % 0.00
A-9 760944Q84 0.00 0.00 0.236778 % 0.00
R 760944Q92 100.00 0.00 6.000000 % 0.00
M-1 760944R26 1,938,400.00 1,822,674.81 6.000000 % 7,258.47
M-2 760944R34 775,500.00 729,201.57 6.000000 % 2,903.91
M-3 760944R42 387,600.00 364,459.75 6.000000 % 1,451.39
B-1 542,700.00 510,300.05 6.000000 % 2,032.18
B-2 310,100.00 291,586.61 6.000000 % 1,161.19
B-3 310,260.75 291,737.69 6.000000 % 1,161.80
- -------------------------------------------------------------------------------
155,046,660.75 141,709,383.29 941,270.79
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 108,951.52 559,687.52 0.00 0.00 21,362,394.31
A-2 113,915.67 113,915.67 0.00 0.00 22,807,000.00
A-3 8,241.37 8,241.37 0.00 0.00 1,650,000.00
A-4 178,367.79 212,640.93 0.00 0.00 35,676,653.07
A-5 40,619.25 193,366.79 0.00 0.00 7,979,611.86
A-6 107,937.70 395,482.87 0.00 0.00 21,322,609.47
A-7 57,289.99 57,289.99 0.00 0.00 11,470,000.00
A-8 0.00 0.00 72,453.36 0.00 14,578,305.61
A-9 27,932.17 27,932.17 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 9,103.83 16,362.30 0.00 0.00 1,815,416.34
M-2 3,642.19 6,546.10 0.00 0.00 726,297.66
M-3 1,820.39 3,271.78 0.00 0.00 363,008.36
B-1 2,548.83 4,581.01 0.00 0.00 508,267.87
B-2 1,456.40 2,617.59 0.00 0.00 290,425.42
B-3 1,457.19 2,618.99 0.00 0.00 290,575.89
- -------------------------------------------------------------------------------
663,284.29 1,604,555.08 72,453.36 0.00 140,840,565.86
===============================================================================
Run: 06/23/95 10:43:41
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-1 785.436062 16.229872 3.923071 20.152943 0.000000 769.206190
A-2 1000.000000 0.000000 4.994768 4.994768 0.000000 1000.000000
A-3 1000.000000 0.000000 4.994770 4.994770 0.000000 1000.000000
A-4 953.868428 0.915464 4.764351 5.679815 0.000000 952.952964
A-5 774.510419 14.547385 3.868500 18.415885 0.000000 759.963034
A-6 837.051348 11.137823 4.180877 15.318700 0.000000 825.913525
A-7 1000.000000 0.000000 4.994768 4.994768 0.000000 1000.000000
A-8 1088.374268 0.000000 0.000000 0.000000 5.436176 1093.810445
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 940.298602 3.744568 4.696569 8.441137 0.000000 936.554034
M-2 940.298607 3.744565 4.696570 8.441135 0.000000 936.554043
M-3 940.298633 3.744556 4.696569 8.441125 0.000000 936.554076
B-1 940.298600 3.744573 4.696573 8.441146 0.000000 936.554026
B-2 940.298646 3.744566 4.696550 8.441116 0.000000 936.554079
B-3 940.298410 3.744560 4.696566 8.441126 0.000000 936.553850
_______________________________________________________________________________
DETERMINATION DATE 20-June-95
DISTRIBUTION DATE 26-June-95
Run: 06/23/95 10:43:44 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S49 (POOL # 4142)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4142
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 31,657.95
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 15,520.40
SUBSERVICER ADVANCES THIS MONTH 3,915.08
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 436,917.15
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 140,840,565.86
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 544
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 304,485.59
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 97.17029290 % 2.05797000 % 0.77173740 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 97.16417530 % 2.06241884 % 0.77340590 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2367 %
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 6.63005617
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 158.25
POOL TRADING FACTOR: 90.83753573
................................................................................
Run: 06/23/95 10:43:45 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 28,890,956.48 4.750000 % 1,511,240.19
A-2 760944X86 0.00 0.00 6.750000 % 0.00
A-3 760944X94 59,364,000.00 59,364,000.00 5.750000 % 0.00
A-4 760944Y28 11,287,000.00 11,287,000.00 6.750000 % 0.00
A-5 760944Y36 24,855,000.00 20,857,631.08 5.000000 % 0.00
A-6 760944Y44 0.00 0.00 6.750000 % 0.00
A-7 760944Y51 37,443,000.00 37,443,000.00 6.573450 % 0.00
A-8 760944Y69 20,499,000.00 20,499,000.00 6.750000 % 0.00
A-9 760944Y77 2,370,000.00 2,370,000.00 6.750000 % 0.00
A-10 760944Y85 48,388,000.00 48,019,128.22 6.750000 % 0.00
A-11 760944Y93 20,733,000.00 20,733,000.00 6.750000 % 0.00
A-12 760944Z27 49,051,000.00 48,222,911.15 6.750000 % 0.00
A-13 760944Z35 54,725,400.00 52,230,738.70 7.262500 % 0.00
A-14 760944Z43 22,295,600.00 21,279,253.46 5.492049 % 0.00
A-15 760944Z50 15,911,200.00 15,185,886.80 7.362500 % 0.00
A-16 760944Z68 5,303,800.00 5,062,025.89 4.912523 % 0.00
A-17 760944Z76 29,322,000.00 29,322,000.00 5.000000 % 0.00
A-18 760944Z84 0.00 0.00 4.000000 % 0.00
A-19 760944Z92 49,683,000.00 48,960,809.46 6.750000 % 44,520.44
A-20 7609442A5 5,593,279.30 5,364,478.79 0.000000 % 18,540.15
A-21 7609442B3 0.00 0.00 0.155151 % 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 14,446,409.95 6.750000 % 13,136.23
M-2 7609442F4 5,330,500.00 5,253,016.00 6.750000 % 4,776.61
M-3 7609442G2 5,330,500.00 5,253,016.00 6.750000 % 4,776.61
B-1 2,665,200.00 2,626,458.73 6.750000 % 2,388.26
B-2 799,500.00 787,878.51 6.750000 % 716.42
B-3 1,865,759.44 1,838,638.88 6.750000 % 1,671.89
- -------------------------------------------------------------------------------
533,047,438.74 505,297,238.10 1,601,766.80
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 114,237.37 1,625,477.56 0.00 0.00 27,379,716.29
A-2 48,099.94 48,099.94 0.00 0.00 0.00
A-3 284,147.38 284,147.38 0.00 0.00 59,364,000.00
A-4 63,421.28 63,421.28 0.00 0.00 11,287,000.00
A-5 86,813.58 86,813.58 0.00 0.00 20,857,631.08
A-6 30,384.75 30,384.75 0.00 0.00 0.00
A-7 204,888.06 204,888.06 0.00 0.00 37,443,000.00
A-8 115,183.20 115,183.20 0.00 0.00 20,499,000.00
A-9 13,316.95 13,316.95 0.00 0.00 2,370,000.00
A-10 269,817.87 269,817.87 0.00 0.00 48,019,128.22
A-11 116,498.03 116,498.03 0.00 0.00 20,733,000.00
A-12 270,962.92 270,962.92 0.00 0.00 48,222,911.15
A-13 315,765.71 315,765.71 0.00 0.00 52,230,738.70
A-14 97,284.46 97,284.46 0.00 0.00 21,279,253.46
A-15 93,071.80 93,071.80 0.00 0.00 15,185,886.80
A-16 20,700.54 20,700.54 0.00 0.00 5,062,025.89
A-17 122,043.95 122,043.95 0.00 0.00 29,322,000.00
A-18 97,635.16 97,635.16 0.00 0.00 0.00
A-19 275,109.14 319,629.58 0.00 0.00 48,916,289.02
A-20 0.00 18,540.15 0.00 0.00 5,345,938.64
A-21 65,261.06 65,261.06 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 81,173.90 94,310.13 0.00 0.00 14,433,273.72
M-2 29,516.53 34,293.14 0.00 0.00 5,248,239.39
M-3 29,516.53 34,293.14 0.00 0.00 5,248,239.39
B-1 14,757.98 17,146.24 0.00 0.00 2,624,070.47
B-2 4,427.07 5,143.49 0.00 0.00 787,162.09
B-3 10,331.25 12,003.14 0.00 0.00 1,836,966.99
- -------------------------------------------------------------------------------
2,874,366.41 4,476,133.21 0.00 0.00 503,695,471.30
===============================================================================
Run: 06/23/95 10:43:45
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-1 633.962882 33.161595 2.506745 35.668340 0.000000 600.801288
A-3 1000.000000 0.000000 4.786527 4.786527 0.000000 1000.000000
A-4 1000.000000 0.000000 5.618967 5.618967 0.000000 1000.000000
A-5 839.172443 0.000000 3.492801 3.492801 0.000000 839.172443
A-7 1000.000000 0.000000 5.471999 5.471999 0.000000 1000.000000
A-8 1000.000000 0.000000 5.618967 5.618967 0.000000 1000.000000
A-9 1000.000000 0.000000 5.618966 5.618966 0.000000 1000.000000
A-10 992.376792 0.000000 5.576132 5.576132 0.000000 992.376792
A-11 1000.000000 0.000000 5.618966 5.618966 0.000000 1000.000000
A-12 983.117799 0.000000 5.524106 5.524106 0.000000 983.117799
A-13 954.414928 0.000000 5.770003 5.770003 0.000000 954.414928
A-14 954.414928 0.000000 4.363393 4.363393 0.000000 954.414928
A-15 954.414928 0.000000 5.849452 5.849452 0.000000 954.414928
A-16 954.414927 0.000000 3.902964 3.902964 0.000000 954.414927
A-17 1000.000000 0.000000 4.162197 4.162197 0.000000 1000.000000
A-19 985.464031 0.896090 5.537289 6.433379 0.000000 984.567941
A-20 959.093673 3.314719 0.000000 3.314719 0.000000 955.778954
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-1 985.464030 0.896090 5.537290 6.433380 0.000000 984.567940
M-2 985.464028 0.896090 5.537291 6.433381 0.000000 984.567937
M-3 985.464028 0.896090 5.537291 6.433381 0.000000 984.567937
B-1 985.464029 0.896090 5.537288 6.433378 0.000000 984.567939
B-2 985.464053 0.896085 5.537298 6.433383 0.000000 984.567968
B-3 985.464064 0.896091 5.537289 6.433380 0.000000 984.567973
_______________________________________________________________________________
DETERMINATION DATE 20-June-95
DISTRIBUTION DATE 26-June-95
Run: 06/23/95 10:43:49 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S1 (POOL # 4143)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4143
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 110,939.05
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 52,972.95
SUBSERVICER ADVANCES THIS MONTH 30,997.38
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 10 2,624,237.98
(B) TWO MONTHLY PAYMENTS: 4 1,341,766.93
(C) THREE OR MORE MONTHLY PAYMENTS: 1 247,555.86
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 447,435.70
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 503,695,471.30
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,716
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,142,034.05
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.95810390 % 4.99116000 % 1.05073650 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.94442050 % 4.94936999 % 1.05311620 %
CLASS A-21 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1547 %
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 7.22178973
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 338.38
POOL TRADING FACTOR: 94.49355436
................................................................................
Run: 06/23/95 10:43:51 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-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 19,163,777.15 10.500000 % 229,928.14
A-2 760944V96 67,648,000.00 56,305,919.87 6.625000 % 2,145,996.00
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 0.127303 % 0.00
R 760944X37 267,710.00 24,669.13 7.000000 % 253.04
M-1 760944X45 7,801,800.00 7,699,714.23 7.000000 % 6,708.03
M-2 760944X52 2,600,600.00 2,566,571.42 7.000000 % 2,236.01
M-3 760944X60 2,600,600.00 2,566,571.42 7.000000 % 2,236.01
B-1 1,300,350.00 1,283,335.05 7.000000 % 1,118.05
B-2 390,100.00 384,995.58 7.000000 % 335.41
B-3 910,233.77 863,162.11 7.000000 % 751.98
- -------------------------------------------------------------------------------
260,061,393.77 247,021,715.96 2,389,562.67
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 166,740.13 396,668.27 0.00 0.00 18,933,849.01
A-2 309,107.60 2,455,103.60 0.00 0.00 54,159,923.87
A-3 111,903.85 111,903.85 0.00 0.00 20,384,000.00
A-4 289,136.18 289,136.18 0.00 0.00 52,668,000.00
A-5 271,766.49 271,766.49 0.00 0.00 49,504,000.00
A-6 58,463.56 58,463.56 0.00 0.00 10,079,000.00
A-7 111,851.65 111,851.65 0.00 0.00 19,283,000.00
A-8 6,090.56 6,090.56 0.00 0.00 1,050,000.00
A-9 18,532.70 18,532.70 0.00 0.00 3,195,000.00
A-10 26,058.23 26,058.23 0.00 0.00 0.00
R 143.09 396.13 0.00 0.00 24,416.09
M-1 44,662.43 51,370.46 0.00 0.00 7,693,006.20
M-2 14,887.48 17,123.49 0.00 0.00 2,564,335.41
M-3 14,887.48 17,123.49 0.00 0.00 2,564,335.41
B-1 7,444.02 8,562.07 0.00 0.00 1,282,217.00
B-2 2,233.18 2,568.59 0.00 0.00 384,660.17
B-3 5,006.80 5,758.78 0.00 0.00 862,410.13
- -------------------------------------------------------------------------------
1,458,915.43 3,848,478.10 0.00 0.00 244,632,153.29
===============================================================================
Run: 06/23/95 10:43:51
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-1 940.368867 11.282602 8.181958 19.464560 0.000000 929.086266
A-2 832.336800 31.722978 4.569353 36.292331 0.000000 800.613823
A-3 1000.000000 0.000000 5.489789 5.489789 0.000000 1000.000000
A-4 1000.000000 0.000000 5.489788 5.489788 0.000000 1000.000000
A-5 1000.000000 0.000000 5.489789 5.489789 0.000000 1000.000000
A-6 1000.000000 0.000000 5.800532 5.800532 0.000000 1000.000000
A-7 1000.000000 0.000000 5.800532 5.800532 0.000000 1000.000000
A-8 1000.000000 0.000000 5.800533 5.800533 0.000000 1000.000000
A-9 1000.000000 0.000000 5.800532 5.800532 0.000000 1000.000000
R 92.148706 0.945202 0.534496 1.479698 0.000000 91.203504
M-1 986.915100 0.859805 5.724631 6.584436 0.000000 986.055295
M-2 986.915104 0.859805 5.724633 6.584438 0.000000 986.055299
M-3 986.915104 0.859805 5.724633 6.584438 0.000000 986.055299
B-1 986.915100 0.859807 5.724628 6.584435 0.000000 986.055293
B-2 986.915099 0.859805 5.724635 6.584440 0.000000 986.055294
B-3 948.286186 0.826139 5.500565 6.326704 0.000000 947.460046
_______________________________________________________________________________
DETERMINATION DATE 20-June-95
DISTRIBUTION DATE 26-June-95
Run: 06/23/95 10:43:54 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S2 (POOL # 4144)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4144
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 50,225.79
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 25,788.18
SUBSERVICER ADVANCES THIS MONTH 18,982.92
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 1,628,545.60
(B) TWO MONTHLY PAYMENTS: 1 385,944.74
(C) THREE OR MORE MONTHLY PAYMENTS: 1 237,402.60
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 546,233.18
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 244,632,153.29
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 925
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,174,356.22
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.78016230 % 5.19503200 % 1.02480580 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.72487870 % 5.24120679 % 1.03391450 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1275 %
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 7.49783277
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 336.99
POOL TRADING FACTOR: 94.06707768
................................................................................
Run: 06/23/95 10:43:55 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 205,549,492.00 189,398,628.08 6.747709 % 758,194.57
A-2 7609442W7 76,450,085.00 83,153,737.38 6.747709 % 0.00
A-3 7609442R8 0.00 0.00 0.186000 % 0.00
R 7609442S6 100.00 0.00 6.747709 % 0.00
M-1 7609442T4 8,228,000.00 8,125,603.54 6.747709 % 7,256.63
M-2 7609442U1 2,992,100.00 2,954,863.69 6.747709 % 2,638.86
M-3 7609442V9 1,496,000.00 1,477,382.47 6.747709 % 1,319.39
B-1 2,244,050.00 2,216,123.10 6.747709 % 1,979.13
B-2 1,047,225.00 1,034,192.42 6.747709 % 923.59
B-3 1,196,851.02 1,181,956.35 6.747709 % 1,055.56
- -------------------------------------------------------------------------------
299,203,903.02 289,542,487.03 773,367.73
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 1,064,830.35 1,823,024.92 0.00 0.00 188,640,433.51
A-2 0.00 0.00 467,504.04 0.00 83,621,241.42
A-3 44,871.70 44,871.70 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 45,683.49 52,940.12 0.00 0.00 8,118,346.91
M-2 16,612.73 19,251.59 0.00 0.00 2,952,224.83
M-3 8,306.09 9,625.48 0.00 0.00 1,476,063.08
B-1 12,459.41 14,438.54 0.00 0.00 2,214,143.97
B-2 5,814.40 6,737.99 0.00 0.00 1,033,268.83
B-3 6,645.14 7,700.70 0.00 0.00 1,180,900.79
- -------------------------------------------------------------------------------
1,205,223.31 1,978,591.04 467,504.04 0.00 289,236,623.34
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 921.425912 3.688623 5.180409 8.869032 0.000000 917.737289
A-2 1087.686657 0.000000 0.000000 0.000000 6.115154 1093.801811
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 987.555122 0.881943 5.552199 6.434142 0.000000 986.673178
M-2 987.555125 0.881942 5.552197 6.434139 0.000000 986.673183
M-3 987.555127 0.881945 5.552199 6.434144 0.000000 986.673182
B-1 987.555135 0.881946 5.552198 6.434144 0.000000 986.673189
B-2 987.555129 0.881940 5.552197 6.434137 0.000000 986.673189
B-3 987.555118 0.881948 5.552203 6.434151 0.000000 986.673170
_______________________________________________________________________________
DETERMINATION DATE 20-June-95
DISTRIBUTION DATE 26-June-95
Run: 06/23/95 10:43:57 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S3 (POOL # 4145)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4145
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 63,286.58
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 30,436.24
SUBSERVICER ADVANCES THIS MONTH 16,703.95
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,372,796.19
(B) TWO MONTHLY PAYMENTS: 3 1,087,042.57
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 289,236,623.34
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,035
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 47,285.58
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.13208000 % 4.33713500 % 1.53078460 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.13112070 % 4.33784445 % 1.53103490 %
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 7.32105304
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 338.70
POOL TRADING FACTOR: 96.66873340
................................................................................
Run: 06/27/95 15:04:26 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-RS4 (POOL # 8021)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 8021
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 7609442M9 36,569,204.65 31,114,996.39 6.662500 % 43,774.19
A-2 7609442N7 0.00 0.00 3.337500 % 0.00
R 7609442P2 100.00 0.00 10.000000 % 0.00
- -------------------------------------------------------------------------------
36,569,304.65 31,114,996.39 43,774.19
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 172,692.92 216,467.11 0.00 0.00 31,071,222.20
A-2 86,508.45 86,508.45 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
- -------------------------------------------------------------------------------
259,201.37 302,975.56 0.00 0.00 31,071,222.20
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 850.852423 1.197023 4.722359 5.919382 0.000000 849.655400
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
_______________________________________________________________________________
DETERMINATION DATE 26-June-95
DISTRIBUTION DATE 29-June-95
Run: 06/27/95 15:04:27 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1994-RS4
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 8021
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 0.00
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 0.00
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 31,071,222.20
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 0
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 357,574.40
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 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: 84.96530765
................................................................................
Run: 06/23/95 10:43:58 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-S5 (POOL # 4146)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4146
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 7609443B2 103,633,000.00 96,735,251.46 6.500000 % 443,752.93
A-2 7609443C0 22,306,000.00 18,908,601.45 6.500000 % 218,564.87
A-3 7609443D8 32,041,000.00 32,041,000.00 6.500000 % 0.00
A-4 7609443E6 44,984,000.00 44,984,000.00 6.500000 % 0.00
A-5 7609443F3 10,500,000.00 10,500,000.00 6.500000 % 0.00
A-6 7609443G1 10,767,000.00 10,767,000.00 6.500000 % 0.00
A-7 7609443H9 1,040,000.00 1,040,000.00 6.500000 % 0.00
A-8 7609443J5 25,500,000.00 25,189,800.23 6.500000 % 22,004.95
A-9 7609443K2 0.00 0.00 0.532258 % 0.00
R 7609443L0 100.00 0.00 6.500000 % 0.00
M-1 7609443M8 6,635,000.00 6,554,287.26 6.500000 % 5,725.60
M-2 7609443N6 3,317,000.00 3,276,649.71 6.500000 % 2,862.37
M-3 7609443P1 1,990,200.00 1,965,989.82 6.500000 % 1,717.42
B-1 1,326,800.00 1,310,659.90 6.500000 % 1,144.95
B-2 398,000.00 393,158.46 6.500000 % 343.45
B-3 928,851.36 917,552.12 6.500000 % 801.54
- -------------------------------------------------------------------------------
265,366,951.36 254,583,950.41 696,918.08
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 523,481.75 967,234.68 0.00 0.00 96,291,498.53
A-2 102,323.69 320,888.56 0.00 0.00 18,690,036.58
A-3 173,389.52 173,389.52 0.00 0.00 32,041,000.00
A-4 243,430.42 243,430.42 0.00 0.00 44,984,000.00
A-5 56,820.63 56,820.63 0.00 0.00 10,500,000.00
A-6 58,265.50 58,265.50 0.00 0.00 10,767,000.00
A-7 5,627.95 5,627.95 0.00 0.00 1,040,000.00
A-8 136,314.33 158,319.28 0.00 0.00 25,167,795.28
A-9 112,812.27 112,812.27 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 35,468.45 41,194.05 0.00 0.00 6,548,561.66
M-2 17,731.55 20,593.92 0.00 0.00 3,273,787.34
M-3 10,638.93 12,356.35 0.00 0.00 1,964,272.40
B-1 7,092.62 8,237.57 0.00 0.00 1,309,514.95
B-2 2,127.57 2,471.02 0.00 0.00 392,815.01
B-3 4,965.34 5,766.88 0.00 0.00 916,750.58
- -------------------------------------------------------------------------------
1,490,490.52 2,187,408.60 0.00 0.00 253,887,032.33
===============================================================================
Run: 06/23/95 10:43:58
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-1 933.440617 4.281965 5.051304 9.333269 0.000000 929.158652
A-2 847.691269 9.798479 4.587272 14.385751 0.000000 837.892790
A-3 1000.000000 0.000000 5.411489 5.411489 0.000000 1000.000000
A-4 1000.000000 0.000000 5.411489 5.411489 0.000000 1000.000000
A-5 1000.000000 0.000000 5.411489 5.411489 0.000000 1000.000000
A-6 1000.000000 0.000000 5.411489 5.411489 0.000000 1000.000000
A-7 1000.000000 0.000000 5.411490 5.411490 0.000000 1000.000000
A-8 987.835303 0.862939 5.345660 6.208599 0.000000 986.972364
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 987.835307 0.862939 5.345659 6.208598 0.000000 986.972368
M-2 987.835306 0.862939 5.345659 6.208598 0.000000 986.972367
M-3 987.835303 0.862938 5.345659 6.208597 0.000000 986.972365
B-1 987.835318 0.862941 5.345659 6.208600 0.000000 986.972377
B-2 987.835327 0.862940 5.345653 6.208593 0.000000 986.972387
B-3 987.835255 0.862937 5.345656 6.208593 0.000000 986.972314
_______________________________________________________________________________
DETERMINATION DATE 20-June-95
DISTRIBUTION DATE 26-June-95
Run: 06/23/95 10:44:01 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S5 (POOL # 4146)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4146
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 59,100.11
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 26,708.11
SUBSERVICER ADVANCES THIS MONTH 17,360.84
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 1,194,628.10
(B) TWO MONTHLY PAYMENTS: 2 797,768.95
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 569,147.68
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 253,887,032.33
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 887
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 474,522.27
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.33652540 % 4.63380600 % 1.02966840 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.32594020 % 4.64246688 % 1.03159290 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.5323 %
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 7.43620192
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 338.60
POOL TRADING FACTOR: 95.67394547
................................................................................
Run: 06/23/95 10:44:02 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-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 153,070,000.00 126,371,683.72 6.545602 % 2,032,612.97
M-1 7609442K3 3,625,500.00 3,552,503.19 6.545602 % 3,324.69
M-2 7609442L1 2,416,900.00 2,368,237.48 6.545602 % 2,216.37
R 7609442J6 100.00 0.00 6.545602 % 0.00
B-1 886,200.00 868,357.00 6.545602 % 812.67
B-2 322,280.00 315,791.13 6.545602 % 295.54
B-3 805,639.55 789,418.60 6.545602 % 738.80
- -------------------------------------------------------------------------------
161,126,619.55 134,265,991.12 2,040,001.04
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 686,847.68 2,719,460.65 0.00 0.00 124,339,070.75
M-1 19,308.35 22,633.04 0.00 0.00 3,549,178.50
M-2 12,871.70 15,088.07 0.00 0.00 2,366,021.11
R 0.00 0.00 0.00 0.00 0.00
B-1 4,719.64 5,532.31 0.00 0.00 867,544.33
B-2 1,716.37 2,011.91 0.00 0.00 315,495.59
B-3 4,290.60 5,029.40 0.00 0.00 788,679.80
- -------------------------------------------------------------------------------
729,754.34 2,769,755.38 0.00 0.00 132,225,990.08
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 825.581000 13.278977 4.487148 17.766125 0.000000 812.302024
M-1 979.865726 0.917029 5.325707 6.242736 0.000000 978.948697
M-2 979.865729 0.917030 5.325706 6.242736 0.000000 978.948699
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B-1 979.865719 0.917028 5.325705 6.242733 0.000000 978.948691
B-2 979.865738 0.917029 5.325711 6.242740 0.000000 978.948709
B-3 979.865748 0.917035 5.325707 6.242742 0.000000 978.948712
_______________________________________________________________________________
DETERMINATION DATE 20-June-95
DISTRIBUTION DATE 26-June-95
Run: 06/23/95 10:44:04 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S6 (POOL # 4147)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4147
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 34,717.07
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 14,761.50
SUBSERVICER ADVANCES THIS MONTH 25,150.82
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 2,653,103.69
(B) TWO MONTHLY PAYMENTS: 2 457,811.01
(C) THREE OR MORE MONTHLY PAYMENTS: 1 273,810.85
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 497,213.67
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 132,225,990.08
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 429
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,914,345.04
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.12039690 % 4.40971000 % 1.46989320 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.03527300 % 4.47355290 % 1.49117410 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,403,480.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,223,488.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 6.98214979
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 342.18
POOL TRADING FACTOR: 82.06340482
................................................................................
Run: 06/27/95 13:59:59 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-MZ1 (POOL # 8022)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 8022
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 7609443Q9 49,500,000.00 47,646,785.99 6.470000 % 140,869.94
A-2 7609443R7 61,308,403.22 61,308,403.22 6.470000 % 0.00
A-3 7609443S5 5,000,000.00 5,390,398.40 6.470000 % 0.00
S-1 7609443T3 0.00 0.00 0.500000 % 0.00
S-2 7609443U0 0.00 0.00 0.250000 % 0.00
R 7609443V8 100.00 0.00 6.470000 % 0.00
- -------------------------------------------------------------------------------
115,808,503.22 114,345,587.61 140,869.94
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 256,449.54 397,319.48 0.00 0.00 47,505,916.05
A-2 329,980.52 329,980.52 0.00 0.00 61,308,403.22
A-3 0.00 0.00 29,012.77 0.00 5,419,411.17
S-1 14,989.95 14,989.95 0.00 0.00 0.00
S-2 5,217.87 5,217.87 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
- -------------------------------------------------------------------------------
606,637.88 747,507.82 29,012.77 0.00 114,233,730.44
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 962.561333 2.845857 5.180799 8.026656 0.000000 959.715476
A-2 1000.000000 0.000000 5.382305 5.382305 0.000000 1000.000000
A-3 1078.079680 0.000000 0.000000 0.000000 5.802554 1083.882234
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
_______________________________________________________________________________
DETERMINATION DATE 26-June-95
DISTRIBUTION DATE 29-June-95
Run: 06/27/95 14:00:00 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 2,858.64
SUBSERVICER ADVANCES THIS MONTH 0.00
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 114,233,730.44
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 0
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 661,536.78
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 7,691.90
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: 98.64019244
................................................................................
Run: 06/23/95 10:44:05 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 15,162,967.81 4.500000 % 1,587,048.40
A-2 7609445P9 57,515,000.00 57,515,000.00 5.500000 % 0.00
A-3 7609445Q7 41,665,000.00 41,665,000.00 6.000000 % 0.00
A-4 7609445R5 10,090,000.00 10,090,000.00 6.250000 % 0.00
A-5 7609445S3 7,344,000.00 7,344,000.00 6.500000 % 0.00
A-6 7609445T1 45,437,000.00 45,437,000.00 6.500000 % 0.00
A-7 7609445U8 19,054,000.00 19,054,000.00 6.500000 % 0.00
A-8 7609445V6 50,184,000.00 44,478,374.24 6.562500 % 1,269,638.72
A-9 7609445W4 0.00 0.00 2.437500 % 0.00
A-10 7609445X2 43,420,000.00 40,510,553.95 6.500000 % 215,571.67
A-11 7609445Y0 66,266,000.00 66,266,000.00 6.500000 % 0.00
A-12 7609445Z7 32,444,000.00 34,990,579.69 6.500000 % 0.00
A-13 7609446A1 4,623,000.00 4,985,866.41 6.500000 % 0.00
A-14 7609446B9 478,414.72 466,759.24 0.000000 % 17,893.43
A-15 7609446C7 0.00 0.00 0.498956 % 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 11,560,637.52 6.500000 % 10,172.75
M-2 7609446G8 4,252,700.00 4,203,661.50 6.500000 % 3,699.00
M-3 7609446H6 4,252,700.00 4,203,661.50 6.500000 % 3,699.00
B-1 2,126,300.00 2,101,781.31 6.500000 % 1,849.46
B-2 638,000.00 630,643.12 6.500000 % 554.93
B-3 1,488,500.71 1,471,336.63 6.500000 % 1,294.69
- -------------------------------------------------------------------------------
425,269,315.43 412,137,822.92 3,111,422.05
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 56,607.10 1,643,655.50 0.00 0.00 13,575,919.41
A-2 262,432.71 262,432.71 0.00 0.00 57,515,000.00
A-3 207,394.29 207,394.29 0.00 0.00 41,665,000.00
A-4 52,317.30 52,317.30 0.00 0.00 10,090,000.00
A-5 39,602.28 39,602.28 0.00 0.00 7,344,000.00
A-6 245,017.52 245,017.52 0.00 0.00 45,437,000.00
A-7 102,748.07 102,748.07 0.00 0.00 19,054,000.00
A-8 242,154.40 1,511,793.12 0.00 0.00 43,208,735.52
A-9 89,943.07 89,943.07 0.00 0.00 0.00
A-10 218,451.83 434,023.50 0.00 0.00 40,294,982.28
A-11 357,337.22 357,337.22 0.00 0.00 66,266,000.00
A-12 0.00 0.00 188,685.55 0.00 35,179,265.24
A-13 0.00 0.00 26,886.12 0.00 5,012,752.53
A-14 0.00 17,893.43 0.00 0.00 448,865.81
A-15 170,599.94 170,599.94 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 62,340.36 72,513.11 0.00 0.00 11,550,464.77
M-2 22,668.10 26,367.10 0.00 0.00 4,199,962.50
M-3 22,668.10 26,367.10 0.00 0.00 4,199,962.50
B-1 11,333.79 13,183.25 0.00 0.00 2,099,931.85
B-2 3,400.72 3,955.65 0.00 0.00 630,088.19
B-3 7,934.13 9,228.82 0.00 0.00 1,470,041.94
- -------------------------------------------------------------------------------
2,174,950.93 5,286,372.98 215,571.67 0.00 409,241,972.54
===============================================================================
Run: 06/23/95 10:44:05
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-1 680.106204 71.184050 2.539004 73.723054 0.000000 608.922153
A-2 1000.000000 0.000000 4.562857 4.562857 0.000000 1000.000000
A-3 1000.000000 0.000000 4.977662 4.977662 0.000000 1000.000000
A-4 1000.000000 0.000000 5.185064 5.185064 0.000000 1000.000000
A-5 1000.000000 0.000000 5.392467 5.392467 0.000000 1000.000000
A-6 1000.000000 0.000000 5.392467 5.392467 0.000000 1000.000000
A-7 1000.000000 0.000000 5.392467 5.392467 0.000000 1000.000000
A-8 886.305879 25.299672 4.825331 30.125003 0.000000 861.006208
A-10 932.992951 4.964801 5.031134 9.995935 0.000000 928.028150
A-11 1000.000000 0.000000 5.392467 5.392467 0.000000 1000.000000
A-12 1078.491545 0.000000 0.000000 0.000000 5.815730 1084.307275
A-13 1078.491544 0.000000 0.000000 0.000000 5.815730 1084.307275
A-14 975.637288 37.401504 0.000000 37.401504 0.000000 938.235784
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-1 988.468857 0.869800 5.330286 6.200086 0.000000 987.599057
M-2 988.468855 0.869800 5.330284 6.200084 0.000000 987.599055
M-3 988.468855 0.869800 5.330284 6.200084 0.000000 987.599055
B-1 988.468847 0.869802 5.330287 6.200089 0.000000 987.599045
B-2 988.468840 0.869796 5.330282 6.200078 0.000000 987.599044
B-3 988.468880 0.869801 5.330283 6.200084 0.000000 987.599086
_______________________________________________________________________________
DETERMINATION DATE 20-June-95
DISTRIBUTION DATE 26-June-95
Run: 06/23/95 10:44:09 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S7 (POOL # 4148)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4148
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 81,716.43
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 43,349.18
SUBSERVICER ADVANCES THIS MONTH 37,079.85
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 14 4,636,477.38
(B) TWO MONTHLY PAYMENTS: 4 927,571.70
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 409,241,972.54
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,413
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,533,156.44
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.12838950 % 4.85046500 % 1.02114560 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.09225560 % 4.87496179 % 1.02742970 %
CLASS A-15 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.4997 %
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 7.35630142
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 339.37
POOL TRADING FACTOR: 96.23124869
................................................................................
Run: 06/23/95 10:44:10 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-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 47,127,698.08 6.000000 % 477,916.06
A-3 7609445B0 15,096,000.00 13,463,517.39 6.000000 % 100,200.28
A-4 7609445C8 6,223,000.00 6,223,000.00 6.000000 % 0.00
A-5 7609445D6 9,515,000.00 9,251,423.55 6.000000 % 0.00
A-6 7609445E4 38,566,000.00 37,303,669.38 6.000000 % 0.00
A-7 7609445F1 5,917,000.00 5,410,802.13 6.200000 % 0.00
A-8 7609445G9 3,452,000.00 3,156,682.26 5.657183 % 0.00
A-9 7609445H7 0.00 0.00 0.319651 % 0.00
R 7609445J3 100.00 0.00 6.000000 % 0.00
M-1 7609445K0 775,800.00 736,841.85 6.000000 % 2,818.44
M-2 7609445L8 2,868,200.00 2,724,168.31 6.000000 % 10,420.02
B 620,201.82 589,057.26 6.000000 % 2,253.16
- -------------------------------------------------------------------------------
155,035,301.82 143,074,860.21 593,607.96
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 85,412.29 85,412.29 0.00 0.00 17,088,000.00
A-2 235,562.07 713,478.13 0.00 0.00 46,649,782.02
A-3 67,295.76 167,496.04 0.00 0.00 13,363,317.11
A-4 31,104.91 31,104.91 0.00 0.00 6,223,000.00
A-5 46,242.12 46,242.12 0.00 0.00 9,251,423.55
A-6 186,457.86 186,457.86 0.00 0.00 37,303,669.38
A-7 27,946.74 27,946.74 0.00 0.00 5,410,802.13
A-8 14,876.78 14,876.78 0.00 0.00 3,156,682.26
A-9 38,099.36 38,099.36 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 3,683.02 6,501.46 0.00 0.00 734,023.41
M-2 13,616.42 24,036.44 0.00 0.00 2,713,748.29
B 2,944.34 5,197.50 0.00 0.00 586,804.10
- -------------------------------------------------------------------------------
753,241.67 1,346,849.63 0.00 0.00 142,481,252.25
===============================================================================
_______________________________________________________________________________
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 4.998378 4.998378 0.000000 1000.000000
A-2 858.209165 8.702991 4.289654 12.992645 0.000000 849.506174
A-3 891.859922 6.637538 4.457854 11.095392 0.000000 885.222384
A-4 1000.000000 0.000000 4.998379 4.998379 0.000000 1000.000000
A-5 972.298849 0.000000 4.859918 4.859918 0.000000 972.298849
A-6 967.268303 0.000000 4.834773 4.834773 0.000000 967.268303
A-7 914.450250 0.000000 4.723127 4.723127 0.000000 914.450250
A-8 914.450249 0.000000 4.309612 4.309612 0.000000 914.450249
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 949.783256 3.632947 4.747383 8.380330 0.000000 946.150309
M-2 949.783247 3.632947 4.747375 8.380322 0.000000 946.150300
B 949.783185 3.632946 4.747374 8.380320 0.000000 946.150239
_______________________________________________________________________________
DETERMINATION DATE 20-June-95
DISTRIBUTION DATE 26-June-95
Run: 06/23/95 10:44:13 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S8 (POOL # 4149)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4149
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 30,028.24
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 15,147.88
SUBSERVICER ADVANCES THIS MONTH 5,575.66
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 611,375.24
(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 142,481,252.25
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 536
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 46,342.69
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 97.16926690 % 2.41902000 % 0.41171260 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 97.16834620 % 2.41980727 % 0.41184650 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3197 %
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 6.69658757
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 161.15
POOL TRADING FACTOR: 91.90245743
................................................................................
Run: 06/23/95 10:44:14 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 17,058,415.49 6.500000 % 195,608.22
A-2 7609443X4 70,702,000.00 61,701,339.41 6.500000 % 645,717.44
A-3 7609443Y2 11,213,000.00 11,213,000.00 6.500000 % 0.00
A-4 7609443Z9 81,754,000.00 81,754,000.00 6.500000 % 0.00
A-5 7609444A3 63,362,000.00 63,362,000.00 6.500000 % 0.00
A-6 7609444B1 17,598,000.00 17,598,000.00 6.500000 % 0.00
A-7 7609444C9 1,000,000.00 1,000,000.00 6.500000 % 0.00
A-8 7609444D7 29,500,000.00 29,158,716.89 6.500000 % 25,753.70
A-9 7609444E5 0.00 0.00 0.450754 % 0.00
R 7609444F2 100.00 0.00 6.500000 % 0.00
M-1 7609444G0 8,605,600.00 8,506,042.52 6.500000 % 7,512.75
M-2 7609444H8 3,129,000.00 3,092,800.86 6.500000 % 2,731.64
M-3 7609444J4 3,129,000.00 3,092,800.86 6.500000 % 2,731.64
B-1 1,251,600.00 1,237,120.35 6.500000 % 1,092.66
B-2 625,800.00 618,560.17 6.500000 % 546.33
B-3 1,251,647.88 1,237,167.62 6.500000 % 1,092.69
- -------------------------------------------------------------------------------
312,906,747.88 300,629,964.17 882,787.07
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 92,233.59 287,841.81 0.00 0.00 16,862,807.27
A-2 333,614.56 979,332.00 0.00 0.00 61,055,621.97
A-3 60,627.86 60,627.86 0.00 0.00 11,213,000.00
A-4 442,037.81 442,037.81 0.00 0.00 81,754,000.00
A-5 342,593.63 342,593.63 0.00 0.00 63,362,000.00
A-6 95,151.08 95,151.08 0.00 0.00 17,598,000.00
A-7 5,406.93 5,406.93 0.00 0.00 1,000,000.00
A-8 157,659.02 183,412.72 0.00 0.00 29,132,963.19
A-9 112,722.12 112,722.12 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 45,991.54 53,504.29 0.00 0.00 8,498,529.77
M-2 16,722.54 19,454.18 0.00 0.00 3,090,069.22
M-3 16,722.54 19,454.18 0.00 0.00 3,090,069.22
B-1 6,689.02 7,781.68 0.00 0.00 1,236,027.69
B-2 3,344.50 3,890.83 0.00 0.00 618,013.84
B-3 6,689.29 7,781.98 0.00 0.00 1,236,074.93
- -------------------------------------------------------------------------------
1,738,206.03 2,620,993.10 0.00 0.00 299,747,177.10
===============================================================================
Run: 06/23/95 10:44:14
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-1 862.189310 9.886693 4.661794 14.548487 0.000000 852.302617
A-2 872.695814 9.132944 4.718601 13.851545 0.000000 863.562869
A-3 1000.000000 0.000000 5.406926 5.406926 0.000000 1000.000000
A-4 1000.000000 0.000000 5.406926 5.406926 0.000000 1000.000000
A-5 1000.000000 0.000000 5.406926 5.406926 0.000000 1000.000000
A-6 1000.000000 0.000000 5.406926 5.406926 0.000000 1000.000000
A-7 1000.000000 0.000000 5.406930 5.406930 0.000000 1000.000000
A-8 988.431081 0.873007 5.344374 6.217381 0.000000 987.558074
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 988.431082 0.873007 5.344373 6.217380 0.000000 987.558075
M-2 988.431083 0.873007 5.344372 6.217379 0.000000 987.558076
M-3 988.431083 0.873007 5.344372 6.217379 0.000000 987.558076
B-1 988.431088 0.873011 5.344375 6.217386 0.000000 987.558078
B-2 988.431080 0.873011 5.344359 6.217370 0.000000 987.558070
B-3 988.431043 0.873009 5.344370 6.217379 0.000000 987.558045
_______________________________________________________________________________
DETERMINATION DATE 20-June-95
DISTRIBUTION DATE 26-June-95
Run: 06/23/95 10:44:17 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S9 (POOL # 4150)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4150
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 63,641.40
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 31,802.15
SUBSERVICER ADVANCES THIS MONTH 18,288.23
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,896,491.31
(B) TWO MONTHLY PAYMENTS: 2 522,040.58
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 312,689.67
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 299,747,177.10
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,026
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 617,263.21
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.08425820 % 4.88695300 % 1.02878910 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.07207610 % 4.89701633 % 1.03090760 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.4505 %
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 7.32978596
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 339.86
POOL TRADING FACTOR: 95.79441132
................................................................................
Run: 06/23/95 10:44:18 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-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 20,746,872.10 6.500000 % 1,100,416.79
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 6.257000 % 0.00
A-8 7609444S4 5,178,948.00 4,846,170.25 7.026033 % 0.00
A-9 7609444T2 16,947,000.00 16,947,000.00 6.500000 % 0.00
A-10 7609444U9 0.00 0.00 0.204114 % 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 785,000.00 747,707.45 6.500000 % 2,802.23
M-2 7609444Y1 2,903,500.00 2,765,565.13 6.500000 % 10,364.70
B 627,984.63 598,151.31 6.500000 % 2,241.73
- -------------------------------------------------------------------------------
156,939,684.63 144,744,606.49 1,115,825.45
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 112,033.86 1,212,450.65 0.00 0.00 19,646,455.31
A-2 145,905.65 145,905.65 0.00 0.00 29,271,000.00
A-3 151,177.71 151,177.71 0.00 0.00 28,657,000.00
A-4 25,542.17 25,542.17 0.00 0.00 4,730,000.00
A-5 15,729.93 15,729.93 0.00 0.00 0.00
A-6 134,650.48 134,650.48 0.00 0.00 24,935,106.59
A-7 54,580.84 54,580.84 0.00 0.00 10,500,033.66
A-8 28,287.34 28,287.34 0.00 0.00 4,846,170.25
A-9 91,514.41 91,514.41 0.00 0.00 16,947,000.00
A-10 24,544.74 24,544.74 0.00 0.00 0.00
R-I 1.87 1.87 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 4,037.65 6,839.88 0.00 0.00 744,905.22
M-2 14,934.15 25,298.85 0.00 0.00 2,755,200.43
B 3,230.05 5,471.78 0.00 0.00 595,909.58
- -------------------------------------------------------------------------------
806,170.85 1,921,996.30 0.00 0.00 143,628,781.04
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 668.563808 35.460711 3.610269 39.070980 0.000000 633.103097
A-2 1000.000000 0.000000 4.984649 4.984649 0.000000 1000.000000
A-3 1000.000000 0.000000 5.275420 5.275420 0.000000 1000.000000
A-4 1000.000000 0.000000 5.400036 5.400036 0.000000 1000.000000
A-6 974.560564 0.000000 5.262662 5.262662 0.000000 974.560564
A-7 935.744141 0.000000 4.864146 4.864146 0.000000 935.744141
A-8 935.744141 0.000000 5.461986 5.461986 0.000000 935.744142
A-9 1000.000000 0.000000 5.400036 5.400036 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-1 952.493567 3.569720 5.143503 8.713223 0.000000 948.923847
M-2 952.493587 3.569726 5.143499 8.713225 0.000000 948.923861
B 952.493551 3.569721 5.143502 8.713223 0.000000 948.923830
_______________________________________________________________________________
DETERMINATION DATE 20-June-95
DISTRIBUTION DATE 26-June-95
Run: 06/23/95 10:44:21 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S10 (POOL # 4151)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4151
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 33,154.31
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 15,387.48
SUBSERVICER ADVANCES THIS MONTH 17,971.67
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 1,256,303.08
(B) TWO MONTHLY PAYMENTS: 1 411,050.76
(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 143,628,781.04
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 565
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 573,356.30
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 97.15953220 % 2.42722200 % 0.41324600 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 97.14819330 % 2.43691106 % 0.41489570 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2038 %
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 7.10452890
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 160.24
POOL TRADING FACTOR: 91.51845907
................................................................................
Run: 06/23/95 10:44:22 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 167,000,000.00 154,765,736.95 6.996137 % 1,100,922.99
A-2 99,787,000.00 92,476,698.16 6.996137 % 657,831.15
A-3 7609446Y9 100,000,000.00 107,843,542.09 6.996137 % 0.00
A-4 7609446Z6 0.00 0.00 0.133000 % 0.00
R 7609447A0 100.00 0.00 6.996137 % 0.00
M-1 7609447B8 10,702,300.00 10,583,647.98 6.996137 % 9,176.91
M-2 7609447C6 3,891,700.00 3,848,554.29 6.996137 % 3,337.02
M-3 7609447D4 3,891,700.00 3,848,554.29 6.996137 % 3,337.02
B-1 1,751,300.00 1,731,884.06 6.996137 % 1,501.69
B-2 778,400.00 769,770.20 6.996137 % 667.46
B-3 1,362,164.15 1,347,062.42 6.996137 % 1,168.01
- -------------------------------------------------------------------------------
389,164,664.15 377,215,450.44 1,777,942.25
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 900,935.36 2,001,858.35 0.00 0.00 153,664,813.96
A-2 538,333.16 1,196,164.31 0.00 0.00 91,818,867.01
A-3 0.00 0.00 627,787.92 0.00 108,471,330.01
A-4 41,744.73 41,744.73 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 61,610.42 70,787.33 0.00 0.00 10,574,471.07
M-2 22,403.53 25,740.55 0.00 0.00 3,845,217.27
M-3 22,403.53 25,740.55 0.00 0.00 3,845,217.27
B-1 10,081.79 11,583.48 0.00 0.00 1,730,382.37
B-2 4,481.05 5,148.51 0.00 0.00 769,102.74
B-3 7,841.63 9,009.64 0.00 0.00 1,345,894.41
- -------------------------------------------------------------------------------
1,609,835.20 3,387,777.45 627,787.92 0.00 376,065,296.11
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 926.740940 6.592353 5.394823 11.987176 0.000000 920.148587
A-2 926.740940 6.592353 5.394823 11.987176 0.000000 920.148587
A-3 1078.435421 0.000000 0.000000 0.000000 6.277879 1084.713300
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 988.913409 0.857471 5.756746 6.614217 0.000000 988.055938
M-2 988.913403 0.857471 5.756746 6.614217 0.000000 988.055932
M-3 988.913403 0.857471 5.756746 6.614217 0.000000 988.055932
B-1 988.913413 0.857472 5.756746 6.614218 0.000000 988.055941
B-2 988.913412 0.857477 5.756745 6.614222 0.000000 988.055935
B-3 988.913429 0.857474 5.756751 6.614225 0.000000 988.055955
_______________________________________________________________________________
DETERMINATION DATE 20-June-95
DISTRIBUTION DATE 26-June-95
Run: 06/23/95 10:44:24 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S11 (POOL # 4152)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4152
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 71,724.99
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 25,465.91
SUBSERVICER ADVANCES THIS MONTH 15,643.25
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 11 2,290,158.74
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 376,065,296.11
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,442
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 823,076.89
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.13346580 % 4.84623700 % 1.02029670 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.12062600 % 4.85684422 % 1.02252970 %
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 7.43836364
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 339.96
POOL TRADING FACTOR: 96.63397804
................................................................................
Run: 06/23/95 10:44:26 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-S12 (POOL # 4153)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4153
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947AA9 43,484,000.00 36,852,824.83 6.500000 % 512,078.06
A-2 760947AB7 16,923,000.00 16,923,000.00 6.500000 % 0.00
A-3 760947AC5 28,000,000.00 24,950,062.01 6.500000 % 235,524.82
A-4 760947AD3 73,800,000.00 71,961,940.49 6.500000 % 76,691.72
A-5 760947AE1 13,209,000.00 14,169,243.62 6.500000 % 0.00
A-6 760947AF8 1,749,506.64 1,661,739.00 0.000000 % 6,793.90
A-7 760947AG6 0.00 0.00 0.045000 % 0.00
A-8 760947AH4 0.00 0.00 0.215439 % 0.00
R 760947AJ0 100.00 0.00 6.500000 % 0.00
M-1 760947AK7 909,200.00 869,139.15 6.500000 % 3,240.52
M-2 760947AL5 2,907,400.00 2,779,295.21 6.500000 % 10,362.40
B 726,864.56 694,837.67 6.500000 % 2,590.66
- -------------------------------------------------------------------------------
181,709,071.20 170,862,081.98 847,282.08
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 199,467.71 711,545.77 0.00 0.00 36,340,746.77
A-2 91,596.56 91,596.56 0.00 0.00 16,923,000.00
A-3 135,043.43 370,568.25 0.00 0.00 24,714,537.19
A-4 389,497.50 466,189.22 0.00 0.00 71,885,248.77
A-5 0.00 0.00 76,691.72 0.00 14,245,935.34
A-6 0.00 6,793.90 0.00 0.00 1,654,945.10
A-7 6,402.46 6,402.46 0.00 0.00 0.00
A-8 30,651.98 30,651.98 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 4,704.26 7,944.78 0.00 0.00 865,898.63
M-2 15,043.07 25,405.47 0.00 0.00 2,768,932.81
B 3,760.81 6,351.47 0.00 0.00 692,247.01
- -------------------------------------------------------------------------------
876,167.78 1,723,449.86 76,691.72 0.00 170,091,491.62
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 847.503101 11.776241 4.587152 16.363393 0.000000 835.726860
A-2 1000.000000 0.000000 5.412549 5.412549 0.000000 1000.000000
A-3 891.073643 8.411601 4.822980 13.234581 0.000000 882.662043
A-4 975.094045 1.039183 5.277744 6.316927 0.000000 974.054861
A-5 1072.696163 0.000000 0.000000 0.000000 5.806020 1078.502183
A-6 949.832920 3.883323 0.000000 3.883323 0.000000 945.949596
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 955.938352 3.564144 5.174065 8.738209 0.000000 952.374208
M-2 955.938368 3.564147 5.174063 8.738210 0.000000 952.374221
B 955.938298 3.564144 5.174059 8.738203 0.000000 952.374140
_______________________________________________________________________________
DETERMINATION DATE 20-June-95
DISTRIBUTION DATE 26-June-95
Run: 06/23/95 10:44:28 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S12 (POOL # 4153)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4153
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 31,889.14
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 11,902.80
SUBSERVICER ADVANCES THIS MONTH 10,800.02
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 928,796.38
(B) TWO MONTHLY PAYMENTS: 1 259,122.23
(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 170,091,491.62
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 667
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 133,247.87
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 97.43305960 % 2.15628100 % 0.41065970 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 97.43103350 % 2.13698605 % 0.41098390 %
CLASS A-8 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2154 %
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 7.00128696
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 161.39
POOL TRADING FACTOR: 93.60649443
................................................................................
Run: 06/23/95 10:44:29 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-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 205,217,561.00 186,188,211.70 7.000000 % 2,171,379.94
A-2 760947AS0 49,338,300.00 49,338,300.00 7.000000 % 0.00
A-3 760947AT8 12,500,000.00 11,565,561.21 7.000000 % 106,625.91
A-4 760947BA8 100,000,000.00 107,227,664.37 7.000000 % 0.00
A-5 760947AU5 2,381,928.79 2,296,106.94 0.000000 % 13,907.39
A-6 760947AV3 0.00 0.00 0.375112 % 0.00
R 760947AW1 100.00 0.00 7.000000 % 0.00
M-1 760947AX9 11,822,000.00 11,696,770.17 7.000000 % 9,708.08
M-2 760947AY7 3,940,650.00 3,898,906.89 7.000000 % 3,236.01
M-3 760947AZ4 3,940,700.00 3,898,956.36 7.000000 % 3,236.06
B-1 2,364,500.00 2,339,452.95 7.000000 % 1,941.70
B-2 788,200.00 779,850.65 7.000000 % 647.26
B-3 1,773,245.53 1,754,461.66 7.000000 % 1,456.18
- -------------------------------------------------------------------------------
394,067,185.32 380,984,242.90 2,312,138.53
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 1,085,883.03 3,257,262.97 0.00 0.00 184,016,831.76
A-2 287,749.81 287,749.81 0.00 0.00 49,338,300.00
A-3 67,452.42 174,078.33 0.00 0.00 11,458,935.30
A-4 0.00 0.00 625,370.97 0.00 107,853,035.34
A-5 0.00 13,907.39 0.00 0.00 2,282,199.55
A-6 119,069.44 119,069.44 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 68,217.66 77,925.74 0.00 0.00 11,687,062.09
M-2 22,739.12 25,975.13 0.00 0.00 3,895,670.88
M-3 22,739.41 25,975.47 0.00 0.00 3,895,720.30
B-1 13,644.11 15,585.81 0.00 0.00 2,337,511.25
B-2 4,548.23 5,195.49 0.00 0.00 779,203.39
B-3 10,232.34 11,688.52 0.00 0.00 1,753,005.48
- -------------------------------------------------------------------------------
1,702,275.57 4,014,414.10 625,370.97 0.00 379,297,475.34
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 907.272315 10.580868 5.291375 15.872243 0.000000 896.691447
A-2 1000.000000 0.000000 5.832179 5.832179 0.000000 1000.000000
A-3 925.244897 8.530073 5.396194 13.926267 0.000000 916.714824
A-4 1072.276644 0.000000 0.000000 0.000000 6.253710 1078.530353
A-5 963.969599 5.838709 0.000000 5.838709 0.000000 958.130889
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 989.407052 0.821188 5.770399 6.591587 0.000000 988.585865
M-2 989.407050 0.821187 5.770398 6.591585 0.000000 988.585863
M-3 989.407050 0.821189 5.770399 6.591588 0.000000 988.585860
B-1 989.407042 0.821188 5.770400 6.591588 0.000000 988.585853
B-2 989.407067 0.821188 5.770401 6.591589 0.000000 988.585879
B-3 989.407068 0.821189 5.770402 6.591591 0.000000 988.585873
_______________________________________________________________________________
DETERMINATION DATE 20-June-95
DISTRIBUTION DATE 26-June-95
Run: 06/23/95 10:44:31 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S13 (POOL # 4154)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4154
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 65,781.90
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 22,572.16
SUBSERVICER ADVANCES THIS MONTH 26,120.88
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 10 2,616,964.95
(B) TWO MONTHLY PAYMENTS: 2 679,232.34
(C) THREE OR MORE MONTHLY PAYMENTS: 1 225,643.92
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 79,559.50
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 379,297,475.34
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,393
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 1,370,355.80
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.56504830 % 5.14793900 % 1.28701290 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.54186020 % 5.13540283 % 1.29165060 %
CLASS A-6 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3755 %
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 7.62093453
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 340.95
POOL TRADING FACTOR: 96.25198176
................................................................................
Run: 06/23/95 10:44:33 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-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 150,068,000.00 141,276,062.53 6.500000 % 686,129.04
A-2 760947BC4 1,321,915.43 1,263,819.16 0.000000 % 5,301.58
A-3 760947BD2 0.00 0.00 0.318499 % 0.00
R 760947BE0 100.00 0.00 6.500000 % 0.00
M-1 760947BF7 1,168,000.00 1,120,137.28 6.500000 % 4,179.42
M-2 760947BG5 2,491,000.00 2,388,922.87 6.500000 % 8,913.47
B 622,704.85 597,187.39 6.500000 % 2,228.21
- -------------------------------------------------------------------------------
155,671,720.28 146,646,129.23 706,751.72
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 764,918.02 1,451,047.06 0.00 0.00 140,589,933.49
A-2 0.00 5,301.58 0.00 0.00 1,258,517.58
A-3 38,905.55 38,905.55 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 6,064.81 10,244.23 0.00 0.00 1,115,957.86
M-2 12,934.47 21,847.94 0.00 0.00 2,380,009.40
B 3,233.39 5,461.60 0.00 0.00 594,959.18
- -------------------------------------------------------------------------------
826,056.24 1,532,807.96 0.00 0.00 145,939,377.51
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 941.413643 4.572121 5.097143 9.669264 0.000000 936.841522
A-2 956.051447 4.010529 0.000000 4.010529 0.000000 952.040918
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 959.021644 3.578271 5.192474 8.770745 0.000000 955.443373
M-2 959.021626 3.578270 5.192481 8.770751 0.000000 955.443356
B 959.021581 3.578276 5.192492 8.770768 0.000000 955.443305
_______________________________________________________________________________
DETERMINATION DATE 20-June-95
DISTRIBUTION DATE 26-June-95
Run: 06/23/95 10:44:34 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 28,261.86
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 8,375.66
SUBSERVICER ADVANCES THIS MONTH 7,054.58
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 365,570.06
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 305,214.52
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 145,939,377.51
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 573
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 159,375.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 97.17555210 % 2.41367800 % 0.41077030 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 97.17244810 % 2.39549279 % 0.41122180 %
CLASS A-3 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3184 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,556,717.00
SPECIAL HAZARD AMOUNT AVAILABLE 854,579.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.05880292
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 161.68
POOL TRADING FACTOR: 93.74816264
................................................................................
Run: 06/23/95 10:44:36 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 23,266,305.78 7.750000 % 363,602.00
A-2 760947BS9 40,324,000.00 38,519,139.72 7.750000 % 267,812.42
A-3 760947BT7 6,500,000.00 6,500,000.00 7.750000 % 0.00
A-4 760947BU4 5,000,000.00 4,653,164.95 7.750000 % 51,464.78
A-5 760947BV2 15,371,000.00 15,371,000.00 7.750000 % 0.00
A-6 760947BW0 19,487,000.00 17,630,059.11 7.750000 % 0.00
A-7 760947BX8 21,500,000.00 22,928,814.08 7.750000 % 0.00
A-8 760947BY6 15,537,000.00 14,176,339.08 7.750000 % 221,545.50
A-9 760947BZ3 2,074,847.12 2,044,486.64 0.000000 % 1,859.99
A-10 760947CE9 0.00 0.00 0.376170 % 0.00
R 760947CA7 355,000.00 47,673.98 7.750000 % 252.11
M-1 760947CB5 4,463,000.00 4,420,140.89 7.750000 % 3,300.29
M-2 760947CC3 2,028,600.00 2,009,118.94 7.750000 % 1,500.10
M-3 760947CD1 1,623,000.00 1,607,413.99 7.750000 % 1,200.17
B-1 974,000.00 964,646.47 7.750000 % 720.25
B-2 324,600.00 321,482.80 7.750000 % 240.03
B-3 730,456.22 723,441.57 7.750000 % 540.17
- -------------------------------------------------------------------------------
162,292,503.34 155,183,228.00 914,037.81
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 150,162.73 513,764.73 0.00 0.00 22,902,703.78
A-2 248,605.83 516,418.25 0.00 0.00 38,251,327.30
A-3 41,951.56 41,951.56 0.00 0.00 6,500,000.00
A-4 30,031.93 81,496.71 0.00 0.00 4,601,700.17
A-5 99,205.75 99,205.75 0.00 0.00 15,371,000.00
A-6 113,785.92 113,785.92 0.00 0.00 17,630,059.11
A-7 0.00 0.00 147,984.53 0.00 23,076,798.61
A-8 91,495.31 313,040.81 0.00 0.00 13,954,793.58
A-9 0.00 1,859.99 0.00 0.00 2,042,626.65
A-10 48,614.07 48,614.07 0.00 0.00 0.00
R 307.69 559.80 0.00 0.00 47,421.87
M-1 28,527.97 31,828.26 0.00 0.00 4,416,840.60
M-2 12,967.03 14,467.13 0.00 0.00 2,007,618.84
M-3 10,374.39 11,574.56 0.00 0.00 1,606,213.82
B-1 6,225.91 6,946.16 0.00 0.00 963,926.22
B-2 2,074.87 2,314.90 0.00 0.00 321,242.77
B-3 4,669.16 5,209.33 0.00 0.00 722,901.40
- -------------------------------------------------------------------------------
889,000.12 1,803,037.93 147,984.53 0.00 154,417,174.72
===============================================================================
Run: 06/23/95 10:44:36
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-1 894.857915 13.984692 5.775490 19.760182 0.000000 880.873222
A-2 955.241041 6.641514 6.165208 12.806722 0.000000 948.599526
A-3 1000.000000 0.000000 6.454086 6.454086 0.000000 1000.000000
A-4 930.632990 10.292956 6.006386 16.299342 0.000000 920.340034
A-5 1000.000000 0.000000 6.454086 6.454086 0.000000 1000.000000
A-6 904.708735 0.000000 5.839068 5.839068 0.000000 904.708735
A-7 1066.456469 0.000000 0.000000 0.000000 6.883001 1073.339470
A-8 912.424476 14.259220 5.888866 20.148086 0.000000 898.165256
A-9 985.367365 0.896447 0.000000 0.896447 0.000000 984.470919
R 134.292901 0.710169 0.866732 1.576901 0.000000 133.582732
M-1 990.396794 0.739478 6.392106 7.131584 0.000000 989.657316
M-2 990.396796 0.739476 6.392108 7.131584 0.000000 989.657320
M-3 990.396790 0.739476 6.392107 7.131583 0.000000 989.657314
B-1 990.396786 0.739476 6.392105 7.131581 0.000000 989.657310
B-2 990.396796 0.739464 6.392083 7.131547 0.000000 989.657332
B-3 990.396892 0.739483 6.392115 7.131598 0.000000 989.657395
_______________________________________________________________________________
DETERMINATION DATE 20-June-95
DISTRIBUTION DATE 26-June-95
Run: 06/23/95 10:44:38 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S15 (POOL # 4156)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4156
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 30,468.79
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 8,210.54
SUBSERVICER ADVANCES THIS MONTH 15,489.26
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 709,356.95
(B) TWO MONTHLY PAYMENTS: 2 1,217,610.50
(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 154,417,174.72
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 575
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 650,031.69
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.43977590 % 5.24796900 % 1.31225500 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.41179760 % 5.20063476 % 1.31785160 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3753 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 3,245,850.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,074,617.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.32750225
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 341.43
POOL TRADING FACTOR: 95.14744769
................................................................................
Run: 06/23/95 10:45:24 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-S16 (POOL # 4157)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4157
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-I 760947BH3 25,878,300.00 24,909,712.04 6.500000 % 345,891.90
A-II 760947BJ9 22,971,650.00 21,796,318.00 7.000000 % 106,690.72
A-II 760947BK6 31,478,830.00 30,337,852.96 7.500000 % 137,579.52
IO 760947BL4 0.00 0.00 0.349155 % 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 1,007,047.98 7.035819 % 3,482.79
M-2 760947BQ3 1,539,985.00 1,490,431.61 7.035818 % 5,154.53
B 332,976.87 322,262.40 7.035819 % 1,114.52
- -------------------------------------------------------------------------------
83,242,471.87 79,863,624.99 599,913.98
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-I 134,796.45 480,688.35 0.00 0.00 24,563,820.14
A-II 127,021.60 233,712.32 0.00 0.00 21,689,627.28
A-III 189,427.26 327,006.78 0.00 0.00 30,200,273.44
IO 23,214.70 23,214.70 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 5,898.77 9,381.56 0.00 0.00 1,003,565.19
M-2 8,730.18 13,884.71 0.00 0.00 1,485,277.08
B 1,887.64 3,002.16 0.00 0.00 321,147.88
- -------------------------------------------------------------------------------
490,976.60 1,090,890.58 0.00 0.00 79,263,711.01
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-I 962.571422 13.366098 5.208860 18.574958 0.000000 949.205324
A-II 948.835543 4.644452 5.529494 10.173946 0.000000 944.191091
A-II 963.754147 4.370541 6.017608 10.388149 0.000000 959.383606
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-1 967.822148 3.347131 5.669001 9.016132 0.000000 964.475017
M-2 967.822161 3.347131 5.669004 9.016135 0.000000 964.475030
B 967.822179 3.347131 5.668992 9.016123 0.000000 964.475048
_______________________________________________________________________________
DETERMINATION DATE 20-June-95
DISTRIBUTION DATE 26-June-95
Run: 06/23/95 10:45:26 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 14,288.78
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,264.04
SUBSERVICER ADVANCES THIS MONTH 6,937.11
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 733,064.43
(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 79,263,711.02
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 350
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 323,713.18
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.46930380 % 3.12718000 % 0.40351590 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.45488440 % 3.13995174 % 0.40516380 %
CLASS IO - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3495 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 832,425.00
SPECIAL HAZARD AMOUNT AVAILABLE 500,000.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.66438800
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 163.99
POOL TRADING FACTOR: 95.22027547
Run: 06/23/95 10:45:27 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 5,435.82
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,457.58
SUBSERVICER ADVANCES THIS MONTH 0.00
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 25,466,491.62
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 113
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 253,913.52
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.49044620 % 3.10845700 % 0.40109630 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 0.00000000 % 3.13945023 % 0.00000000 %
BANKRUPTCY AMOUNT AVAILABLE 0.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.04519694
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 161.74
POOL TRADING FACTOR: 94.96363272
Run: 06/23/95 10:45:28 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S16 (POOL # 4158)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4158
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 3,801.56
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,370.83
SUBSERVICER ADVANCES THIS MONTH 4,643.53
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 499,869.39
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 22,492,475.83
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 96
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 29,263.30
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.43522840 % 3.15735500 % 0.40741610 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 0.00000000 % 3.16146326 % 0.00000000 %
BANKRUPTCY AMOUNT AVAILABLE 0.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.45077047
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 163.65
POOL TRADING FACTOR: 94.48705797
Run: 06/23/95 10:45:29 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 5,051.40
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,812.89
SUBSERVICER ADVANCES THIS MONTH 2,293.58
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 233,195.04
(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 31,304,743.57
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 141
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 40,536.36
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.47643880 % 3.12086200 % 0.40269880 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 0.00000000 % 3.12490364 % 0.00000000 %
BANKRUPTCY AMOUNT AVAILABLE 0.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.32158522
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 166.07
POOL TRADING FACTOR: 95.96632436
................................................................................
Run: 06/23/95 10:44:40 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-S17 (POOL # 4160)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4160
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947CF6 19,086,000.00 16,278,006.45 8.000000 % 272,747.53
A-2 760947CG4 28,854,000.00 27,365,995.87 8.000000 % 144,533.61
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 2,738,204.40 0.000000 % 2,820.82
A-12 760947CW9 0.00 0.00 0.369998 % 0.00
R 760947CS8 100.00 0.00 8.000000 % 0.00
M-1 760947CT6 5,660,500.00 5,627,186.49 8.000000 % 3,893.15
M-2 760947CU3 2,572,900.00 2,557,757.80 8.000000 % 1,769.58
M-3 760947CV1 2,058,400.00 2,046,285.77 8.000000 % 1,415.72
B-1 1,029,200.00 1,023,142.89 8.000000 % 707.86
B-2 617,500.00 613,865.85 8.000000 % 424.70
B-3 926,311.44 920,859.87 8.000000 % 637.10
- -------------------------------------------------------------------------------
205,832,763.60 201,421,305.39 428,950.07
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 108,496.94 381,244.47 0.00 0.00 16,005,258.92
A-2 182,401.14 326,934.75 0.00 0.00 27,221,462.26
A-3 33,333.33 33,333.33 0.00 0.00 5,000,000.00
A-4 6,458.33 6,458.33 0.00 0.00 1,000,000.00
A-5 6,873.54 6,873.54 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-7 332,242.60 332,242.60 0.00 0.00 49,847,000.00
A-8 13,997.02 13,997.02 0.00 0.00 2,100,000.00
A-9 90,420.75 90,420.75 0.00 0.00 13,566,000.00
A-10 338,174.68 338,174.68 0.00 0.00 50,737,000.00
A-11 0.00 2,820.82 0.00 0.00 2,735,383.58
A-12 62,091.43 62,091.43 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 37,506.60 41,399.75 0.00 0.00 5,623,293.34
M-2 17,048.09 18,817.67 0.00 0.00 2,555,988.22
M-3 13,639.01 15,054.73 0.00 0.00 2,044,870.05
B-1 6,819.50 7,527.36 0.00 0.00 1,022,435.03
B-2 4,091.57 4,516.27 0.00 0.00 613,441.15
B-3 6,137.76 6,774.86 0.00 0.00 920,222.77
- -------------------------------------------------------------------------------
1,386,398.96 1,815,349.03 0.00 0.00 200,992,355.32
===============================================================================
Run: 06/23/95 10:44:40
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-1 852.876792 14.290450 5.684635 19.975085 0.000000 838.586342
A-2 948.429884 5.009136 6.321520 11.330656 0.000000 943.420748
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 6.873540 6.873540 0.000000 1000.000000
A-6 1000.000000 0.000000 6.666667 6.666667 0.000000 1000.000000
A-7 1000.000000 0.000000 6.665248 6.665248 0.000000 1000.000000
A-8 1000.000000 0.000000 6.665248 6.665248 0.000000 1000.000000
A-9 1000.000000 0.000000 6.665248 6.665248 0.000000 1000.000000
A-10 1000.000000 0.000000 6.665248 6.665248 0.000000 1000.000000
A-11 985.727189 1.015468 0.000000 1.015468 0.000000 984.711721
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 994.114741 0.687775 6.626022 7.313797 0.000000 993.426966
M-2 994.114734 0.687776 6.626021 7.313797 0.000000 993.426958
M-3 994.114735 0.687777 6.626025 7.313802 0.000000 993.426958
B-1 994.114740 0.687777 6.626020 7.313797 0.000000 993.426963
B-2 994.114737 0.687773 6.626024 7.313797 0.000000 993.426964
B-3 994.114755 0.687771 6.626022 7.313793 0.000000 993.426973
_______________________________________________________________________________
DETERMINATION DATE 20-June-95
DISTRIBUTION DATE 26-June-95
Run: 06/23/95 10:44:43 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S17 (POOL # 4160)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4160
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 38,887.59
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,940.20
SUBSERVICER ADVANCES THIS MONTH 16,147.38
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 935,739.39
(B) TWO MONTHLY PAYMENTS: 2 605,376.09
(C) THREE OR MORE MONTHLY PAYMENTS: 1 239,359.46
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 298,724.48
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 200,992,355.32
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 784
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 289,113.87
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.56306670 % 5.14952200 % 1.28741130 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.55369430 % 5.08683606 % 1.28928580 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3696 %
BANKRUPTCY AMOUNT AVAILABLE 102,629.00
FRAUD AMOUNT AVAILABLE 4,116,655.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,347,389.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.54268751
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 342.53
POOL TRADING FACTOR: 97.64837813
................................................................................
Run: 06/23/95 10:44:44 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 19,150,435.50 8.000000 % 909,199.13
A-2 760947CY5 21,457,000.00 21,457,000.00 8.000000 % 0.00
A-3 760947CZ2 8,555,000.00 8,555,000.00 8.000000 % 0.00
A-4 760947DA6 48,771,000.00 48,771,000.00 8.000000 % 0.00
A-5 760947DJ7 15,500,000.00 15,500,000.00 8.000000 % 0.00
A-6 760947DB4 10,000,000.00 10,000,000.00 8.000000 % 0.00
A-7 760947DC2 1,364,277.74 1,354,406.45 0.000000 % 1,281.06
A-8 760947DD0 0.00 0.00 0.421872 % 0.00
R 760947DE8 160,000.00 87,774.50 8.000000 % 36,289.04
M-1 760947DF5 4,067,400.00 4,046,991.02 8.000000 % 2,649.03
M-2 760947DG3 1,355,800.00 1,348,997.01 8.000000 % 883.01
M-3 760947DH1 1,694,700.00 1,686,196.51 8.000000 % 1,103.73
B-1 611,000.00 607,934.19 8.000000 % 397.93
B-2 474,500.00 472,119.11 8.000000 % 309.03
B-3 610,170.76 607,109.55 8.000000 % 397.42
- -------------------------------------------------------------------------------
135,580,848.50 133,644,963.84 952,509.38
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 127,646.69 1,036,845.82 0.00 0.00 18,241,236.37
A-2 143,021.03 143,021.03 0.00 0.00 21,457,000.00
A-3 57,023.11 57,023.11 0.00 0.00 8,555,000.00
A-4 325,081.73 325,081.73 0.00 0.00 48,771,000.00
A-5 103,314.81 103,314.81 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 1,281.06 0.00 0.00 1,353,125.39
A-8 46,975.80 46,975.80 0.00 0.00 0.00
R 585.06 36,874.10 0.00 0.00 51,485.46
M-1 26,975.10 29,624.13 0.00 0.00 4,044,341.99
M-2 8,991.70 9,874.71 0.00 0.00 1,348,114.00
M-3 11,239.30 12,343.03 0.00 0.00 1,685,092.78
B-1 4,052.16 4,450.09 0.00 0.00 607,536.26
B-2 3,146.90 3,455.93 0.00 0.00 471,810.08
B-3 4,046.67 4,444.09 0.00 0.00 606,712.13
- -------------------------------------------------------------------------------
928,766.73 1,881,276.11 0.00 0.00 132,692,454.46
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 913.665816 43.377821 6.090014 49.467835 0.000000 870.287995
A-2 1000.000000 0.000000 6.665472 6.665472 0.000000 1000.000000
A-3 1000.000000 0.000000 6.665472 6.665472 0.000000 1000.000000
A-4 1000.000000 0.000000 6.665472 6.665472 0.000000 1000.000000
A-5 1000.000000 0.000000 6.665472 6.665472 0.000000 1000.000000
A-6 1000.000000 0.000000 6.666667 6.666667 0.000000 1000.000000
A-7 992.764457 0.939002 0.000000 0.939002 0.000000 991.825455
R 548.590625 226.806500 3.656625 230.463125 0.000000 321.784125
M-1 994.982303 0.651283 6.632025 7.283308 0.000000 994.331020
M-2 994.982306 0.651283 6.632025 7.283308 0.000000 994.331022
M-3 994.982304 0.651283 6.632029 7.283312 0.000000 994.331020
B-1 994.982308 0.651277 6.632013 7.283290 0.000000 994.331031
B-2 994.982318 0.651275 6.632034 7.283309 0.000000 994.331043
B-3 994.983027 0.651277 6.632029 7.283306 0.000000 994.331702
_______________________________________________________________________________
DETERMINATION DATE 20-June-95
DISTRIBUTION DATE 26-June-95
Run: 06/23/95 10:44:47 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 27,182.32
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,088.22
SUBSERVICER ADVANCES THIS MONTH 11,249.52
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 915,679.01
(B) TWO MONTHLY PAYMENTS: 2 198,841.13
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 333,022.88
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 132,692,454.46
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 502
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 864,817.96
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.37114640 % 5.35350700 % 1.27534640 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.32750720 % 5.33379897 % 1.28374230 %
CLASS A-8 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.4209 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 2,711,617.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,680,362.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.64409479
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 345.55
POOL TRADING FACTOR: 97.86961501
................................................................................
Run: 06/23/95 10:44:48 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-S19 (POOL # 4162)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4162
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A 760947DK4 75,339,000.00 70,689,669.34 6.948995 % 65,805.01
R 760947DP3 100.00 0.00 6.948995 % 0.00
M-1 760947DL2 12,120,000.00 11,372,033.81 6.948995 % 10,586.23
M-2 760947DM0 3,327,400.00 3,307,055.20 6.948995 % 2,705.16
M-3 760947DN8 2,139,000.00 2,125,921.46 6.948995 % 1,739.00
B-1 951,000.00 945,185.28 6.948995 % 773.16
B-2 142,700.00 141,827.48 6.948995 % 116.01
B-3 95,100.00 94,518.53 6.948995 % 77.32
B-4 950,747.29 944,934.13 6.948995 % 772.94
- -------------------------------------------------------------------------------
95,065,047.29 89,621,145.23 82,574.83
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 409,310.37 475,115.38 0.00 0.00 70,623,864.33
R 0.00 0.00 0.00 0.00 0.00
M-1 65,846.84 76,433.07 0.00 0.00 11,361,447.58
M-2 19,148.65 21,853.81 0.00 0.00 3,304,350.04
M-3 12,309.60 14,048.60 0.00 0.00 2,124,182.46
B-1 5,472.86 6,246.02 0.00 0.00 944,412.12
B-2 821.22 937.23 0.00 0.00 141,711.47
B-3 547.28 624.60 0.00 0.00 94,441.21
B-4 5,471.40 6,244.34 0.00 0.00 944,161.19
- -------------------------------------------------------------------------------
518,928.22 601,503.05 0.00 0.00 89,538,570.40
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 938.287863 0.873452 5.432915 6.306367 0.000000 937.414411
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 938.286618 0.873451 5.432908 6.306359 0.000000 937.413167
M-2 993.885677 0.812995 5.754839 6.567834 0.000000 993.072681
M-3 993.885676 0.812997 5.754839 6.567836 0.000000 993.072679
B-1 993.885678 0.812997 5.754848 6.567845 0.000000 993.072681
B-2 993.885634 0.812964 5.754870 6.567834 0.000000 993.072670
B-3 993.885699 0.813039 5.754784 6.567823 0.000000 993.072660
B-4 993.885694 0.812992 5.754842 6.567834 0.000000 993.072702
_______________________________________________________________________________
DETERMINATION DATE 20-June-95
DISTRIBUTION DATE 26-June-95
Run: 06/23/95 10:44:50 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S19 (POOL # 4162)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4162
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 27,722.77
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,027.26
SUBSERVICER ADVANCES THIS MONTH 66,485.34
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 49 9,093,394.84
(B) TWO MONTHLY PAYMENTS: 3 620,247.30
(C) THREE OR MORE MONTHLY PAYMENTS: 1 277,407.53
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 89,538,570.40
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 526
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 9,265.08
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 78.87610580 % 18.75116700 % 2.37272740 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 78.87535400 % 18.75167317 % 2.37297290 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 2,851,951.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,019,793.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.68903515
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 348.97
POOL TRADING FACTOR: 94.18663636
................................................................................
Run: 06/23/95 10:44:51 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-S20 (POOL # 4163)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4163
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A 760947DQ1 100,003,900.00 94,544,275.05 6.321768 % 169,829.58
M-1 760947DR9 2,949,000.00 2,933,079.22 6.321768 % 2,979.47
M-2 760947DS7 1,876,700.00 1,866,568.26 6.321768 % 1,896.09
R 760947DT5 100.00 0.00 6.321768 % 0.00
B-1 1,072,500.00 1,066,709.89 6.321768 % 1,083.58
B-2 375,400.00 373,373.31 6.321768 % 379.28
B-3 965,295.81 960,084.47 6.321768 % 975.27
- -------------------------------------------------------------------------------
107,242,895.81 101,744,090.20 177,143.27
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 497,683.54 667,513.12 0.00 0.00 94,374,445.47
M-1 15,439.80 18,419.27 0.00 0.00 2,930,099.75
M-2 9,825.66 11,721.75 0.00 0.00 1,864,672.17
R 0.00 0.00 0.00 0.00 0.00
B-1 5,615.19 6,698.77 0.00 0.00 1,065,626.31
B-2 1,965.44 2,344.72 0.00 0.00 372,994.03
B-3 5,053.93 6,029.20 0.00 0.00 959,109.20
- -------------------------------------------------------------------------------
535,583.56 712,726.83 0.00 0.00 101,566,946.93
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 945.405880 1.698230 4.976641 6.674871 0.000000 943.707650
M-1 994.601295 1.010332 5.235605 6.245937 0.000000 993.590963
M-2 994.601300 1.010332 5.235605 6.245937 0.000000 993.590968
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B-1 994.601296 1.010331 5.235608 6.245939 0.000000 993.590965
B-2 994.601252 1.010336 5.235589 6.245925 0.000000 993.590916
B-3 994.601303 1.010333 5.235608 6.245941 0.000000 993.590970
_______________________________________________________________________________
DETERMINATION DATE 20-June-95
DISTRIBUTION DATE 26-June-95
Run: 06/23/95 10:44:53 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S20 (POOL # 4163)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4163
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 23,986.03
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 7,201.58
SUBSERVICER ADVANCES THIS MONTH 5,493.26
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 728,398.95
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 101,566,946.93
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 400
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 73,789.94
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.92360360 % 4.71737200 % 2.35902420 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.91846250 % 4.72079950 % 2.36073800 %
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 6.95386377
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 345.63
POOL TRADING FACTOR: 94.70738939
................................................................................
Run: 06/23/95 10:44:54 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-S1 (POOL # 4164)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4164
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947EB3 38,811,257.00 38,561,984.94 7.850000 % 158,288.28
A-2 760947EC1 6,468,543.00 6,426,997.65 9.250000 % 26,381.38
A-3 760947ED9 8,732,000.00 8,732,000.00 8.250000 % 0.00
A-4 760947EE7 3,495,000.00 3,440,418.37 8.500000 % 39,672.27
A-5 760947EF4 2,910,095.00 0.00 8.500000 % 0.00
A-6 760947EG2 9,839,000.00 9,739,184.91 8.500000 % 50,500.07
A-7 760947EL1 45,746,137.00 45,677,763.37 0.000000 % 2,059,641.44
A-8 760947EH0 0.00 0.00 0.544015 % 0.00
R-1 760947EJ6 100.00 0.00 8.500000 % 0.00
R-2 760947EK3 100.00 0.00 8.500000 % 0.00
M-1 760947EM9 3,101,663.00 3,098,325.64 8.500000 % 1,723.33
M-2 760947EN7 1,860,998.00 1,858,995.58 8.500000 % 1,034.00
M-3 760947EP2 1,550,831.00 1,549,162.32 8.500000 % 861.67
B-1 760947EQ0 558,299.00 557,698.28 8.500000 % 310.20
B-2 760947ER8 248,133.00 247,866.02 8.500000 % 137.87
B-3 124,066.00 123,932.50 8.500000 % 68.93
B-4 620,337.16 619,669.68 8.500000 % 344.66
- -------------------------------------------------------------------------------
124,066,559.16 120,633,999.26 2,338,964.10
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 252,210.37 410,498.65 0.00 0.00 38,403,696.66
A-2 49,531.76 75,913.14 0.00 0.00 6,400,616.27
A-3 60,020.77 60,020.77 0.00 0.00 8,732,000.00
A-4 24,364.87 64,037.14 0.00 0.00 3,400,746.10
A-5 0.00 0.00 0.00 0.00 0.00
A-6 68,972.41 119,472.48 0.00 0.00 9,688,684.84
A-7 298,852.68 2,358,494.12 50,500.07 0.00 43,668,622.00
A-8 41,008.72 41,008.72 0.00 0.00 0.00
R-1 0.00 0.00 0.00 0.00 0.00
R-2 0.00 0.00 0.00 0.00 0.00
M-1 21,942.18 23,665.51 0.00 0.00 3,096,602.31
M-2 13,165.32 14,199.32 0.00 0.00 1,857,961.58
M-3 10,971.09 11,832.76 0.00 0.00 1,548,300.65
B-1 3,949.59 4,259.79 0.00 0.00 557,388.08
B-2 1,755.38 1,893.25 0.00 0.00 247,728.15
B-3 877.69 946.62 0.00 0.00 123,863.57
B-4 4,388.47 4,733.13 0.00 0.00 619,325.02
- -------------------------------------------------------------------------------
852,011.30 3,190,975.40 50,500.07 0.00 118,345,535.23
===============================================================================
Run: 06/23/95 10:44:54
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-1 993.577326 4.078412 6.498382 10.576794 0.000000 989.498914
A-2 993.577325 4.078411 7.657329 11.735740 0.000000 989.498913
A-3 1000.000000 0.000000 6.873657 6.873657 0.000000 1000.000000
A-4 984.382938 11.351150 6.971351 18.322501 0.000000 973.031788
A-5 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-6 989.855159 5.132643 7.010104 12.142747 0.000000 984.722517
A-7 998.505368 45.023287 6.532851 51.556138 1.103920 954.586001
R-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 998.924009 0.555615 7.074328 7.629943 0.000000 998.368395
M-2 998.924007 0.555616 7.074333 7.629949 0.000000 998.368392
M-3 998.924009 0.555618 7.074330 7.629948 0.000000 998.368391
B-1 998.924017 0.555616 7.074328 7.629944 0.000000 998.368401
B-2 998.924045 0.555629 7.074351 7.629980 0.000000 998.368415
B-3 998.923960 0.555591 7.074380 7.629971 0.000000 998.368368
B-4 998.924004 0.555569 7.074330 7.629899 0.000000 998.368403
_______________________________________________________________________________
DETERMINATION DATE 20-June-95
DISTRIBUTION DATE 26-June-95
Run: 06/23/95 10:44:57 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1995-S1 (POOL # 4164)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4164
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 24,707.86
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 27,089.46
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 11 3,350,424.41
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 118,345,535.23
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 411
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,221,182.62
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.27111570 % 5.43486600 % 1.29401870 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.14384680 % 5.49481189 % 1.31849360 %
CLASS A-8 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.5368 %
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 9.28085965
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 352.89
POOL TRADING FACTOR: 95.38874619
................................................................................
Run: 06/23/95 10:44:59 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-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 301,391,044.00 297,545,912.31 6.434209 % 4,512,875.82
R 760947EA5 100.00 0.00 6.434209 % 0.00
B-1 4,660,688.00 4,651,803.83 6.434209 % 4,162.64
B-2 2,330,345.00 2,325,902.91 6.434209 % 2,081.32
B-3 2,330,343.10 2,325,901.01 6.434209 % 2,081.32
- -------------------------------------------------------------------------------
310,712,520.10 306,849,520.06 4,521,201.10
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 1,592,264.67 6,105,140.49 0.00 0.00 293,033,036.49
R 0.00 0.00 0.00 0.00 0.00
B-1 24,893.31 29,055.95 0.00 0.00 4,647,641.19
B-2 12,446.66 14,527.98 0.00 0.00 2,323,821.59
B-3 12,446.65 14,527.97 0.00 0.00 2,323,819.69
- -------------------------------------------------------------------------------
1,642,051.29 6,163,252.39 0.00 0.00 302,328,318.96
===============================================================================
Run: 06/23/95 10:44:59
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 987.242051 14.973490 5.283052 20.256542 0.000000 972.268561
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B-1 998.093807 0.893139 5.341123 6.234262 0.000000 997.200669
B-2 998.093806 0.893138 5.341123 6.234261 0.000000 997.200668
B-3 998.093804 0.893139 5.341123 6.234262 0.000000 997.200665
_______________________________________________________________________________
DETERMINATION DATE 20-June-95
DISTRIBUTION DATE 26-June-95
Run: 06/23/95 10:45:00 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1995-S2 (POOL # 4165)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4165
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 77,222.03
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 11,567.77
SUBSERVICER ADVANCES THIS MONTH 31,245.51
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 14 4,571,737.31
(B) TWO MONTHLY PAYMENTS: 1 240,134.82
(C) THREE OR MORE MONTHLY PAYMENTS: 1 137,771.47
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 302,328,318.96
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,178
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 4,246,618.52
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 96.96802270 % 3.03197730 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 96.92543440 % 3.07456560 %
BANKRUPTCY AMOUNT AVAILABLE 126,700.00
FRAUD AMOUNT AVAILABLE 9,321,376.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,174,876.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.13460744
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 350.11
POOL TRADING FACTOR: 97.30162108
................................................................................
Run: 06/23/95 10:45:01 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-S3 (POOL # 4167)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4167
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947FE6 34,803,800.00 34,540,460.09 7.650000 % 303,523.48
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 3,813,237.30 8.500000 % 67,429.13
A-5 760947FJ5 6,539,387.00 4,455,888.89 8.500000 % 3,740,066.88
A-6 760947FK2 16,968,000.00 16,869,497.49 8.500000 % 99,189.38
A-7 760947FR7 64,384,584.53 64,482,512.47 0.000000 % 462.93
A-8 760947FL0 0.00 0.00 8.500000 % 0.00
A-9 760947FM8 0.00 0.00 0.511855 % 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 4,722,065.98 8.500000 % 2,804.26
M-2 760947FT3 2,834,750.00 2,833,240.39 8.500000 % 1,682.56
M-3 760947FU0 2,362,291.00 2,361,032.99 8.500000 % 1,402.13
B-1 760947FV8 944,916.00 944,412.80 8.500000 % 560.85
B-2 760947FW6 566,950.00 566,648.08 8.500000 % 336.51
B-3 377,967.00 377,765.72 8.500000 % 224.34
B-4 944,921.62 944,418.41 8.500000 % 560.86
- -------------------------------------------------------------------------------
188,983,349.15 186,574,180.61 4,218,243.31
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 220,159.33 523,682.81 0.00 0.00 34,236,936.61
A-2 265,897.16 265,897.16 0.00 0.00 40,142,000.00
A-3 64,256.22 64,256.22 0.00 0.00 9,521,000.00
A-4 27,006.00 94,435.13 0.00 0.00 3,745,808.17
A-5 31,557.38 3,771,624.26 0.00 0.00 715,822.01
A-6 119,472.68 218,662.06 0.00 0.00 16,770,308.11
A-7 375,359.58 375,822.51 99,189.38 0.00 64,581,238.92
A-8 35,027.09 35,027.09 0.00 0.00 0.00
A-9 68,429.65 68,429.65 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 33,442.49 36,246.75 0.00 0.00 4,719,261.72
M-2 20,065.50 21,748.06 0.00 0.00 2,831,557.83
M-3 16,721.24 18,123.37 0.00 0.00 2,359,630.86
B-1 6,688.49 7,249.34 0.00 0.00 943,851.95
B-2 4,013.10 4,349.61 0.00 0.00 566,311.57
B-3 2,675.40 2,899.74 0.00 0.00 377,541.38
B-4 6,688.53 7,249.39 0.00 0.00 943,857.55
- -------------------------------------------------------------------------------
1,297,459.84 5,515,703.15 99,189.38 0.00 182,455,126.68
===============================================================================
Run: 06/23/95 10:45:01
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-1 992.433587 8.720987 6.325727 15.046714 0.000000 983.712601
A-2 1000.000000 0.000000 6.623914 6.623914 0.000000 1000.000000
A-3 1000.000000 0.000000 6.748894 6.748894 0.000000 1000.000000
A-4 985.842115 17.432557 6.981903 24.414460 0.000000 968.409558
A-5 681.392444 571.929277 4.825740 576.755017 0.000000 109.463167
A-6 994.194807 5.845673 7.041058 12.886731 0.000000 988.349134
A-7 1001.520984 0.007190 5.829960 5.837150 1.540577 1003.054371
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 999.467462 0.593547 7.078402 7.671949 0.000000 998.873915
M-2 999.467463 0.593548 7.078402 7.671950 0.000000 998.873915
M-3 999.467462 0.593547 7.078400 7.671947 0.000000 998.873915
B-1 999.467466 0.593545 7.078396 7.671941 0.000000 998.873921
B-2 999.467466 0.593544 7.078402 7.671946 0.000000 998.873922
B-3 999.467467 0.593544 7.078396 7.671940 0.000000 998.873923
B-4 999.467458 0.593552 7.078397 7.671949 0.000000 998.873907
_______________________________________________________________________________
DETERMINATION DATE 20-June-95
DISTRIBUTION DATE 26-June-95
Run: 06/23/95 10:45:04 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1995-S3 (POOL # 4167)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4167
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 38,833.67
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 21,794.21
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 9 2,355,206.93
(B) TWO MONTHLY PAYMENTS: 1 395,856.48
(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 182,455,126.68
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 652
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 4,008,174.58
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.14432210 % 5.33219200 % 1.52348610 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.99321850 % 5.43171934 % 1.55706480 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.5025 %
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 9.27440434
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 353.03
POOL TRADING FACTOR: 96.54560971
................................................................................
Run: 06/23/95 10:45:06 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-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 53,729,522.33 8.000000 % 1,274,678.19
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 1,047,572.72 0.000000 % 4,006.56
A-6 760947EZ0 0.00 0.00 0.456018 % 0.00
R 760947FA4 100.00 0.00 8.000000 % 0.00
M-1 760947FB2 1,575,400.00 1,570,823.50 8.000000 % 4,637.73
M-2 760947FC0 525,100.00 523,574.60 8.000000 % 1,545.81
M-3 760947FD8 525,100.00 523,574.60 8.000000 % 1,545.81
B-1 630,100.00 628,269.57 8.000000 % 1,854.91
B-2 315,000.00 314,084.93 8.000000 % 927.31
B-3 367,575.59 366,507.79 8.000000 % 1,082.09
- -------------------------------------------------------------------------------
105,020,175.63 104,374,245.04 1,290,278.41
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 357,406.19 1,632,084.38 0.00 0.00 52,454,844.14
A-2 121,398.12 121,398.12 0.00 0.00 18,250,000.00
A-3 44,062.53 44,062.53 0.00 0.00 6,624,000.00
A-4 138,336.08 138,336.08 0.00 0.00 20,796,315.00
A-5 0.00 4,006.56 0.00 0.00 1,043,566.16
A-6 39,576.25 39,576.25 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 10,449.05 15,086.78 0.00 0.00 1,566,185.77
M-2 3,482.80 5,028.61 0.00 0.00 522,028.79
M-3 3,482.80 5,028.61 0.00 0.00 522,028.79
B-1 4,179.21 6,034.12 0.00 0.00 626,414.66
B-2 2,089.28 3,016.59 0.00 0.00 313,157.62
B-3 2,438.00 3,520.09 0.00 0.00 365,425.70
- -------------------------------------------------------------------------------
726,900.31 2,017,178.72 0.00 0.00 103,083,966.63
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 988.401809 23.448826 6.574801 30.023627 0.000000 964.952983
A-2 1000.000000 0.000000 6.651952 6.651952 0.000000 1000.000000
A-3 1000.000000 0.000000 6.651952 6.651952 0.000000 1000.000000
A-4 1000.000000 0.000000 6.651952 6.651952 0.000000 1000.000000
A-5 996.279243 3.810382 0.000000 3.810382 0.000000 992.468861
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 997.095023 2.943843 6.632633 9.576476 0.000000 994.151181
M-2 997.095030 2.943839 6.632641 9.576480 0.000000 994.151190
M-3 997.095030 2.943839 6.632641 9.576480 0.000000 994.151190
B-1 997.095017 2.943834 6.632614 9.576448 0.000000 994.151182
B-2 997.095016 2.943841 6.632635 9.576476 0.000000 994.151175
B-3 997.095019 2.943748 6.632649 9.576397 0.000000 994.151162
_______________________________________________________________________________
DETERMINATION DATE 20-June-95
DISTRIBUTION DATE 26-June-95
Run: 06/23/95 10:45:08 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1995-S4 (POOL # 4168)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4168
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 22,607.54
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,475.68
SUBSERVICER ADVANCES THIS MONTH 0.00
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 103,083,966.63
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 430
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 981,342.11
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.19959210 % 1.26672300 % 2.53368530 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.16304790 % 1.26595631 % 2.55804890 %
CLASS A-6 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.4530 %
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 8.69804033
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 171.08
POOL TRADING FACTOR: 98.15634568
................................................................................
Run: 06/23/95 10:45:09 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 95,180,342.83 6.786061 % 1,110,290.31
R 760947GA3 100.00 0.00 6.786061 % 0.00
M-1 760947GB1 16,170,335.00 16,061,683.76 6.786061 % 187,361.50
M-2 760947GC9 3,892,859.00 3,888,440.09 6.786061 % 4,330.47
M-3 760947GD7 1,796,704.00 1,794,664.50 6.786061 % 1,998.68
B-1 1,078,022.00 1,076,798.30 6.786061 % 1,199.21
B-2 299,451.00 299,111.08 6.786061 % 333.11
B-3 718,681.74 717,865.94 6.786061 % 799.48
- -------------------------------------------------------------------------------
119,780,254.74 119,018,906.50 1,306,312.76
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 537,964.04 1,648,254.35 0.00 0.00 94,070,052.52
R 0.00 0.00 0.00 0.00 0.00
M-1 90,781.43 278,142.93 0.00 0.00 15,874,322.26
M-2 21,977.66 26,308.13 0.00 0.00 3,884,109.62
M-3 10,143.53 12,142.21 0.00 0.00 1,792,665.82
B-1 6,086.12 7,285.33 0.00 0.00 1,075,599.09
B-2 1,690.59 2,023.70 0.00 0.00 298,777.97
B-3 4,057.42 4,856.90 0.00 0.00 717,066.46
- -------------------------------------------------------------------------------
672,700.79 1,979,013.55 0.00 0.00 117,712,593.74
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 993.281866 11.586754 5.614079 17.200833 0.000000 981.695112
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 993.280829 11.586742 5.614072 17.200814 0.000000 981.694087
M-2 998.864868 1.112414 5.645635 6.758049 0.000000 997.752454
M-3 998.864866 1.112415 5.645632 6.758047 0.000000 997.752451
B-1 998.864865 1.112417 5.645636 6.758053 0.000000 997.752449
B-2 998.864856 1.112402 5.645632 6.758034 0.000000 997.752454
B-3 998.864866 1.112412 5.645642 6.758054 0.000000 997.752454
_______________________________________________________________________________
DETERMINATION DATE 20-June-95
DISTRIBUTION DATE 26-June-95
Run: 06/23/95 10:45:11 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1995-S6 (POOL # 4169)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4169
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 36,927.72
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,535.11
SUBSERVICER ADVANCES THIS MONTH 4,768.12
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 707,660.11
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 117,712,593.74
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 977
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,173,763.88
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 79.97077580 % 18.27002900 % 1.75919560 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 79.91502820 % 18.30823450 % 1.77673730 %
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 7.33951780
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 325.44
POOL TRADING FACTOR: 98.27378811
................................................................................
Run: 06/30/95 12:01:42 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 94,065,000.00 6.776900 % 1,178,770.94
II A 760947GF2 199,529,000.00 199,529,000.00 6.364200 % 2,805,224.16
III 760947GG0 151,831,000.00 151,831,000.00 7.094200 % 1,684,510.04
R 760947GL9 1,000.00 1,000.00 6.776900 % 12.53
I M 760947GH8 10,069,000.00 10,069,000.00 6.776900 % 17,679.89
II M 760947GJ4 21,982,000.00 21,982,000.00 6.364200 % 42,518.28
III 760947GK1 12,966,000.00 12,966,000.00 7.094200 % 30,116.71
I B 1,855,785.84 1,855,785.84 6.776900 % 3,258.52
II B 3,946,359.39 3,946,359.39 6.364200 % 7,633.17
III 2,509,923.08 2,509,923.08 7.094200 % 5,829.91
- -------------------------------------------------------------------------------
498,755,068.31 498,755,068.31 5,775,554.15
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
I A 531,054.31 1,709,825.25 0.00 0.00 92,886,229.06
II A 1,057,736.55 3,862,960.71 0.00 0.00 196,723,775.84
III A 896,333.80 2,580,843.84 0.00 0.00 150,146,489.96
R 5.65 18.18 0.00 0.00 987.47
I M 56,845.65 74,525.54 0.00 0.00 10,051,320.11
II M 116,530.26 159,048.54 0.00 0.00 21,939,481.72
III M 76,544.74 106,661.45 0.00 0.00 12,935,883.29
I B 10,477.05 13,735.57 0.00 0.00 1,852,527.32
II B 20,920.31 28,553.48 0.00 0.00 3,938,726.22
III B 14,817.33 20,647.24 0.00 0.00 2,504,093.17
- -------------------------------------------------------------------------------
2,781,265.65 8,556,819.80 0.00 0.00 492,979,514.16
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
I A 1000.000000 12.531451 5.645610 18.177061 0.000000 987.468549
II A 1000.000000 14.059230 5.301167 19.360397 0.000000 985.940770
III 1000.000000 11.094638 5.903497 16.998135 0.000000 988.905362
R 1000.000000 12.530000 5.650000 18.180000 0.000000 987.470000
I M 1000.000000 1.755873 5.645610 7.401483 0.000000 998.244127
II M 1000.000000 1.934232 5.301167 7.235399 0.000000 998.065768
III 1000.000000 2.322745 5.903497 8.226242 0.000000 997.677255
I B 1000.000000 1.755873 5.645614 7.401487 0.000000 998.244127
II B 1000.000000 1.934232 5.301167 7.235399 0.000000 998.065768
III 1000.000000 2.322745 5.903500 8.226245 0.000000 997.677255
_______________________________________________________________________________
DETERMINATION DATE 20-June-95
DISTRIBUTION DATE 26-June-95
Run: 06/30/95 12:01:43 rept2.frg
Page: 2 of 2
THE FIFTH THIRD BANK (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1995-R5 (POOL # 10023)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 103,466.40
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 44,261.36
SUBSERVICER ADVANCES THIS MONTH 20,812.56
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 37 2,828,681.59
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 2 104,394.61
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 492,979,514.16
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 4,986
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 4,764,749.80
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 89.30756360 % 9.02587300 % 1.66656320 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 89.20400740 % 9.11329656 % 1.68269600 %
BANKRUPTCY AMOUNT AVAILABLE 0.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.07764100
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 278.83
POOL TRADING FACTOR: 98.84200592
Run: 06/30/95 12:01:44 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 22,002.97
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 12,516.90
SUBSERVICER ADVANCES THIS MONTH 5,090.34
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 11 617,377.10
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 85,023.29
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 104,791,063.96
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,343
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,013,615.52
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 88.74922410 % 9.49988200 % 1.75089360 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 0.00000000 % 9.59177217 % 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 7.16108064
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 287.70
POOL TRADING FACTOR: 98.86808851
Run: 06/30/95 12:01:45 rept2.frg
Page: 2 of 2
THE FIFTH THIRD BANK (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1995-R5 (POOL # 10024 GROUP II)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 46,764.96
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 26,726.27
SUBSERVICER ADVANCES THIS MONTH 10,950.86
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 14 1,632,580.19
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 222,601,983.78
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,986
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,419,288.87
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 88.49966160 % 9.74995900 % 1.75037950 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 0.00000000 % 9.85592372 % 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 6.74689022
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 287.07
POOL TRADING FACTOR: 98.73351856
Run: 06/30/95 12:01:45 rept2.frg
Page: 2 of 2
THE FIFTH THIRD BANK (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1995-R5 (POOL # 10025 GROUP III)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 34,698.47
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 20,852.27
SUBSERVICER ADVANCES THIS MONTH 4,771.36
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 12 578,724.30
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 19,371.32
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 165,586,466.42
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,657
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,331,845.41
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 90.74998050 % 7.74982900 % 1.50019080 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 0.00000000 % 7.81216217 % 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 7.46947286
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 262.15
POOL TRADING FACTOR: 98.97167635
................................................................................
Run: 06/23/95 10:45:12 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-S7 (POOL # 4170)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4170
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947HB0 10,285,000.00 10,285,000.00 8.250000 % 188,522.86
A-2 760947HC8 10,286,000.00 10,286,000.00 7.750000 % 188,541.19
A-3 760947HD6 25,078,000.00 25,078,000.00 8.000000 % 459,676.83
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 569,607.66 569,607.66 0.000000 % 2,055.30
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 1,574,800.00 8.000000 % 4,395.02
M-2 760947HQ7 1,049,900.00 1,049,900.00 8.000000 % 2,930.10
M-3 760947HR5 892,400.00 892,400.00 8.000000 % 2,490.55
B-1 209,800.00 209,800.00 8.000000 % 585.52
B-2 367,400.00 367,400.00 8.000000 % 1,025.36
B-3 367,731.33 367,731.33 8.000000 % 1,026.27
- -------------------------------------------------------------------------------
104,981,638.99 104,981,638.99 851,249.00
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 70,678.57 259,201.43 0.00 0.00 10,096,477.14
A-2 66,401.47 254,942.66 0.00 0.00 10,097,458.81
A-3 167,113.82 626,790.65 0.00 0.00 24,618,323.17
A-4 11,455.01 11,455.01 0.00 0.00 1,719,000.00
A-5 148,601.89 148,601.89 0.00 0.00 22,300,000.00
A-6 105,270.78 105,270.78 0.00 0.00 17,800,000.00
A-7 34,085.14 34,085.14 0.00 0.00 5,280,000.00
A-8 46,479.74 46,479.74 0.00 0.00 7,200,000.00
A-9 15,943.05 15,943.05 0.00 0.00 0.00
A-10 0.00 2,055.30 0.00 0.00 567,552.36
R-I 6.67 6.67 0.00 0.00 1,000.00
R-II 6.88 6.88 0.00 0.00 1,000.00
M-1 10,494.10 14,889.12 0.00 0.00 1,570,404.98
M-2 6,996.28 9,926.38 0.00 0.00 1,046,969.90
M-3 5,946.74 8,437.29 0.00 0.00 889,909.45
B-1 1,398.06 1,983.58 0.00 0.00 209,214.48
B-2 2,448.26 3,473.62 0.00 0.00 366,374.64
B-3 2,450.47 3,476.74 0.00 0.00 366,705.06
- -------------------------------------------------------------------------------
695,776.93 1,547,025.93 0.00 0.00 104,130,389.99
===============================================================================
Run: 06/23/95 10:45:12
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 1000.000000 18.329884 6.872005 25.201889 0.000000 981.670116
A-2 1000.000000 18.329884 6.455519 24.785403 0.000000 981.670116
A-3 1000.000000 18.329884 6.663762 24.993646 0.000000 981.670116
A-4 1000.000000 0.000000 6.663764 6.663764 0.000000 1000.000000
A-5 1000.000000 0.000000 6.663762 6.663762 0.000000 1000.000000
A-6 1000.000000 0.000000 5.914089 5.914089 0.000000 1000.000000
A-7 1000.000000 0.000000 6.455519 6.455519 0.000000 1000.000000
A-8 1000.000000 0.000000 6.455519 6.455519 0.000000 1000.000000
A-10 1000.000000 3.608273 0.000000 3.608273 0.000000 996.391727
R-I 1000.000000 0.000000 6.670000 6.670000 0.000000 1000.000000
R-II 1000.000000 0.000000 6.880000 6.880000 0.000000 1000.000000
M-1 1000.000000 2.790843 6.663767 9.454610 0.000000 997.209157
M-2 1000.000000 2.790837 6.663758 9.454595 0.000000 997.209163
M-3 1000.000000 2.790845 6.663761 9.454606 0.000000 997.209155
B-1 1000.000000 2.790848 6.663775 9.454623 0.000000 997.209152
B-2 1000.000000 2.790855 6.663745 9.454600 0.000000 997.209145
B-3 1000.000000 2.790760 6.663751 9.454511 0.000000 997.209185
_______________________________________________________________________________
DETERMINATION DATE 20-June-95
DISTRIBUTION DATE 26-June-95
Run: 06/23/95 10:45:15 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1995-S7 (POOL # 4170)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4170
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 21,838.90
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,852.89
SPREAD 42,637.16
SUBSERVICER ADVANCES THIS MONTH 2,502.96
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 249,074.56
(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 104,130,389.99
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 355
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 557,946.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 95.72651610 % 3.36848200 % 0.90500230 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 95.70349880 % 3.36816594 % 0.90987670 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.0000 %
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 8.75625230
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 175.28
POOL TRADING FACTOR: 99.18914488
................................................................................
Run: 06/23/95 10:45:17 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-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 42,847,629.00 7.650000 % 1,477,928.36
A-2 760947GP0 20,646,342.00 20,646,342.00 8.000000 % 0.00
A-3 760947GQ8 10,027,461.00 10,027,461.00 8.000000 % 188,795.98
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 0.893885 % 0.00
R-I 760947GV7 100.00 100.00 8.000000 % 100.00
R-II 760947GW5 100.00 100.00 8.000000 % 100.00
M-1 760947GX3 2,809,400.00 2,809,400.00 8.000000 % 1,526.35
M-2 760947GY1 1,277,000.00 1,277,000.00 8.000000 % 693.79
M-3 760947GZ8 1,277,000.00 1,277,000.00 8.000000 % 693.79
B-1 613,000.00 613,000.00 8.000000 % 333.04
B-2 408,600.00 408,600.00 8.000000 % 221.99
B-3 510,571.55 510,571.55 8.000000 % 277.40
- -------------------------------------------------------------------------------
102,156,471.55 102,156,471.55 1,670,670.70
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 273,139.53 1,751,067.89 0.00 0.00 41,369,700.64
A-2 137,635.18 137,635.18 0.00 0.00 20,646,342.00
A-3 66,846.29 255,642.27 0.00 0.00 9,838,665.02
A-4 144,920.97 144,920.97 0.00 0.00 21,739,268.00
A-5 12,496.59 12,496.59 0.00 0.00 0.00
A-6 76,092.85 76,092.85 0.00 0.00 0.00
R-I 0.67 100.67 0.00 0.00 0.00
R-II 0.67 100.67 0.00 0.00 0.00
M-1 18,728.36 20,254.71 0.00 0.00 2,807,873.65
M-2 8,512.89 9,206.68 0.00 0.00 1,276,306.21
M-3 8,512.89 9,206.68 0.00 0.00 1,276,306.21
B-1 4,086.46 4,419.50 0.00 0.00 612,666.96
B-2 2,723.86 2,945.85 0.00 0.00 408,378.01
B-3 3,403.63 3,681.03 0.00 0.00 510,294.15
- -------------------------------------------------------------------------------
757,100.84 2,427,771.54 0.00 0.00 100,485,800.85
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 1000.000000 34.492652 6.374671 40.867323 0.000000 965.507348
A-2 1000.000000 0.000000 6.666323 6.666323 0.000000 1000.000000
A-3 1000.000000 18.827895 6.666323 25.494218 0.000000 981.172105
A-4 1000.000000 0.000000 6.666322 6.666322 0.000000 1000.000000
R-I 1000.000000 1000.00000 6.700000 1006.700000 0.000000 0.000000
R-II 1000.000000 1000.00000 6.700000 1006.700000 0.000000 0.000000
M-1 1000.000000 0.543301 6.666320 7.209621 0.000000 999.456699
M-2 1000.000000 0.543297 6.666319 7.209616 0.000000 999.456703
M-3 1000.000000 0.543297 6.666319 7.209616 0.000000 999.456703
B-1 1000.000000 0.543295 6.666330 7.209625 0.000000 999.456705
B-2 1000.000000 0.543294 6.666324 7.209618 0.000000 999.456706
B-3 1000.000000 0.543293 6.666313 7.209606 0.000000 999.456687
_______________________________________________________________________________
DETERMINATION DATE 20-June-95
DISTRIBUTION DATE 26-June-95
Run: 06/23/95 10:45:19 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1995-S8 (POOL # 4171)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4171
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 23,054.43
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,626.19
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 100,485,800.85
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 375
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,615,169.14
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.24999050 % 5.25018100 % 1.49982820 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.14149350 % 5.33457068 % 1.52393580 %
CLASS A-6 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.8881 %
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 9.21664302
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 354.69
POOL TRADING FACTOR: 98.36459632
................................................................................
