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)
May 25, 1996
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(Exact name of the registrant
as specified in its charter)
2-99554, 33-9518, 33-10349
33-20826, 33-26683, 33-31592
33-35340, 33-40243, 33-44591
33-49296, 33-49689, 33-52603,
Delaware 33-54227 75-2006294
(State or other (Commission (I.R.S. Employee
jurisdiction of File No.) Identification No.)
Incorporation)
8400 Normandale Lake Boulevard 55437
Minneapolis, Minnesota
(Address of Principal (Zip Code)
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 May 1996 distribution to
holders of the following series of Conduit Mortgage
Pass-Through Certificates.
Master Serviced by GMACM Pennsylvania
Series 1985-1
Series 1986-1
Series 1986-2
Series 1986-3
Series 1986-4
Series 1986-8
Series 1986-9
Series 1986-11
Master Serviced by Residential Funding Corporation
1986-12
1986-15
1987-1
1987-2
1987-3
1987-4
1987-S2
1987-S4
1987-6
1987-S5
1987-S7
1987-S8
1987-S9
1987-SA1
1988-S1
1988-3A
1988-3B
1988-3C
1988-4B
1988-4C
1988-4D
1989-2
1989-3A
1989-3B
1989-3C
1989-SW1A
1989-SW1B
1989-S1
1989-S2
1989-SW2
1989-4A
1989-4B
1989-S4
1989-5A
1989-5B
1989-S5
1989-7
1989-S6
1990-S1
1990-2
1990-3A
1990-3B
1990-3C
1990-5
1990-6
1990-8
1990-S14
1990-R16
1991-3
1991-4
1991-S8
1991-R9
1991-S11
1991-R13
1991-R14
1991-20
1991-21A
1991-21B
1991-21C
1991-25A
1991-25B
1991-23
1991-S24
1991-S29
1991-S30
1991-S31
1992-S1
1992-S2
1992-S3
1992-S4
1992-S5
1992-S6
1992-S7
1992-S8
1992-S9
1992-S10
1992-S11
1992-S12
1992-13
1992-S14
1992-S15
1992-S16
1992-17A
1992-17B
1992-17C
1992-S18
1992-S19
1992-S20
1992-S21
1992-S23
1992-S22
1992-S24
1992-S25
1992-S26
1992-S27
1992-S28
1992-S29
1992-S30
1992-S31
1992-S32
1992-S33
1992-S34
1992-S35
1992-S36
1992-S37
1992-S38
1992-S39
1992-S40
1992-S41
1992-S42
1992-S43
1992-S44
1993-S1
1993-S2
1993-S3
1993-S4
1993-S5
1993-S6
1993-S7
1993-S8
1993-S9
1993-S10
1993-S11
1993-S12
1993-S13
1993-MZ1
1987-S1
1989-S3
1989-4C
1989-4D
1989-4E
1993-S14
1993-S15
1993-19
1993-S16
1993-S17
1993-S18
1993-MZ2
1993-S20
1993-S21
1993-S22
1993-S23
1993-S27
1993-S24
1993-S25
1993-S26
1993-S28
1993-S29
1993-S30
1993-S33
1993-MZ3
1993-S31
1993-S32
1993-S34
1993-S38
1993-S41
1993-S35
1993-S36
1993-S37
1993-S39
1993-S42
1993-S40
1993-S43
1993-S44
1993-S46
1993-S45
1993-S47
1993-S48
1993-S49
1994-S1
1994-S2
1994-S3
1994-S5
1994-S6
1994-RS4
1994-S7
1994-S8
1994-S9
1994-S10
1994-S11
1994-S12
1994-S13
1994-S14
1994-S15
1994-S16
1994-MZ1
1994-S17
1994-S18
1994-S19
1994-S20
1995-S1
1995-S2
1995-S3
1995-S4
1995-S6
1995-S7
1995-S8
1995-R5
1995-S9
1995-S10
1995-S11
1995-S12
1995-S13
1995-S14
1995-S15
1995-S16
1995-S17
1995-S18
1995-S19
1995-S21
1995-R20
1996-S3
1996-S1
1996-S2
1996-S4
1996-S5
1996-S6
1996-S7
1996-S8
1996-S9
1996-S11
1996-S12
Item 7. Financial Statements and Exhibits
(a) Not applicable
(b) Not applicable
(c) See Item 5.
SIGNATURES
Pursuant to the requirements of the Securities Exchange
Act of 1934, the registrant has duly caused this report
to be signed on its behalf by the undersigned thereunto
duly authorized.
RESIDENTIAL FUNDING MORTGAGE
SECURITIES I, INC.
By: /s/Scott Young
Name: Scott Young
Title: Vice President and
Controller
Dated: May 25, 1996
GMAC MORTGAGE CORPORATION
PO BOX 780
WATERLOO, IA 50704
SERIES 1985-1 3U
PARTICIPATION CERTIFICATE REMITTANCE ADVICE
INVESTOR NAME: SALOMON BROTHERS INC
ADDRESS: DIVIDEND DEPT 44TH FLOOR
ONE NEW YORK PLAZA
NEW YORK, NY 10004
CONTROL NUMBER: 3507 MORTGAGE POOL INSURANCE
INVESTOR CERTIFICATE NUMBER: 000001 CALIFORNIA LOANS 825,229.01
CERTIFICATE NUMBER OF UNITS: 0001 NON CALIFORNIA LOANS: 9,793,477.88
SPECIAL HAZARD INSURANCE 1,663,538.68
NON CALIFORNIA LOANS: 438,591.06
SCHEDULED INSTALLMENTS OF: 5/01/96
GROSS INTEREST RATE: 12.244761
NET INTEREST RATE: 10.500000
TOTAL NUMBER OF LOANS: 15
REPORT DATE: 5/28/96
***SECTION 1***REMITTANCE DATA POOL TOTAL PER UNIT CERT TOTAL
GROSS INTEREST 8,906.89 8,906.89 8,906.89
LESS SERVICE FEE 1,269.15 1,269.15 1,269.15
NET INTEREST 7,637.74 7,637.74 7,637.74
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 14,144.47 14,144.47 14,144.47
ADDITIONAL PRINCIPAL 1,019.65 1,019.65 1,019.65
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 22,801.86 22,801.86 22,801.86
***SECTION 2***PRINCIPAL BALANCE DATA
1) BEGINNING PRINCIPAL BALANCE 873,904.37 873,904.37 873,904.37
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 873,904.37 873,904.37 873,904.37
PRINCIPAL REMITTANCE:
REGULAR INSTALLMENTS 14,144.47 14,144.47 14,144.47
PRINCIPAL PREPAYMENT
ADDITIONAL PRINCIPAL 1,019.65 1,019.65 1,019.65
PAYOFF PRINCIPAL 0.00 0.00 0.00
REO PRINCIPAL 0.00 0.00 0.00
PRINCIPAL ADJUSTMENT + OR - 0.00 0.00 0.00
3) TOTAL PRINCIPAL REMITTANCE 15,164.12 15,164.12 15,164.12
ENDING PRINCIPAL BALANCE 858,740.25 858,740.25 858,740.25
***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: 5/01/96
GROSS INTEREST RATE: 12.134707
NET INTEREST RATE: 10.000000
TOTAL NUMBER OF LOANS: 13
REPORT DATE: 5/28/96
***SECTION 1***REMITTANCE DATA POOL TOTAL PER UNIT CERT TOTAL
GROSS INTEREST 21,494.24 21,494.24 21,494.24
LESS SERVICE FEE 3,781.47 3,781.47 3,781.47
NET INTEREST 17,712.77 17,712.77 17,712.77
PAYOFF NET INTEREST 0.00 0.00 0.00
PLUS REO NET INT GAIN 0.00 0.00 0.00
LESS REO REIMBURSEMENT 0.00 0.00 0.00
PRINCIPAL INSTALLMENT 2,242.54 2,242.54 2,242.54
ADDITIONAL PRINCIPAL 26.00 26.00 26.00
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 19,981.31 19,981.31 19,981.31
***SECTION 2***PRINCIPAL BALANCE DATA
1) BEGINNING PRINCIPAL BALANCE 2,125,563.25 2,125,563.25 2,125,563.25
LESS PAYOFF PRINCIPAL BALANCE 0.00 0.00 0.00
2) LESS REO BALANCE REMOVAL 0.00 0.00 0.00
LESS REO BALANCE FOR CURRENT
MONTHS P&I PAYMENTS NOT ADVANCED 0.00 0.00 0.00
ADJ BEGINNING PRINCIPAL
CURRENT MONTHS P&I CALCULATION 2,125,563.25 2,125,563.25 2,125,563.25
PRINCIPAL REMITTANCE:
REGULAR INSTALLMENTS 2,242.54 2,242.54 2,242.54
PRINCIPAL PREPAYMENT
ADDITIONAL PRINCIPAL 0.00 26.00 26.00
PAYOFF PRINCIPAL 0.00 0.00 0.00
REO PRINCIPAL 0.00 0.00 0.00
PRINCIPAL ADJUSTMENT + OR - 0.00 0.00 0.00
3) TOTAL PRINCIPAL REMITTANCE 2,242.54 2,268.54 2,268.54
ENDING PRINCIPAL BALANCE 2,123,320.71 2,123,294.71 2,123,294.71
***SECTION 3***DELINQUENCY DATA
#LOANS AGGREGATGE PR BAL
DELINQ ON LOANS DELINQ
30-59 DAYS 0 0.00
PRINCIPAL 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
60-89 DAYS 0 0.00
PRINCIPAL 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
OVER 90 DAYS 0 0.00
PRINCIPAL 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
FORECLOSURE 1 193,864.80
PRINCIPAL 8,078.38 8,078.38 8,078.38
INTEREST 97,897.62 97,897.62 97,897.62
REO 0 0.00 0.00
PRINICPAL 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
TOTAL 1 193,864.80 105,976.00 105,976.00 105,976.00
***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 1986-2 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: 5/01/96
GROSS INTEREST RATE: 11.152397
NET INTEREST RATE: 10.000000
TOTAL NUMBER OF LOANS: 4
REPORT DATE: 5/28/96
***SECTION 1***REMITTANCE DATA POOL TOTAL PER UNIT CERT TOTAL
GROSS INTEREST 2,868.11 2,868.11 2,868.11
LESS SERVICE FEE 296.36 296.36 296.36
NET INTEREST 2,571.75 2,571.75 2,571.75
PAYOFF NET INTEREST 0.00 0.00 0.00
PLUS REO NET INT GAIN 0.00 0.00 0.00
LESS REO REIMBURSEMENT 0.00 0.00 0.00
PRINCIPAL INSTALLMENT 4,221.00 4,221.00 4,221.00
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 6,792.75 6,792.75 6,792.75
***SECTION 2***PRINCIPAL BALANCE DATA
1) BEGINNING PRINCIPAL BALANCE 308,609.41 308,609.41 308,609.41
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 308,609.41 308,609.41 308,609.41
PRINCIPAL REMITTANCE:
REGULAR INSTALLMENTS 4,221.00 4,221.00 4,221.00
PRINCIPAL PREPAYMENT
ADDITIONAL PRINCIPAL 0.00 0.00 0.00
PAYOFF PRINCIPAL 0.00 0.00 0.00
REO PRINCIPAL 0.00 0.00 0.00
PRINCIPAL ADJUSTMENT + OR - 0.00 0.00 0.00
3) TOTAL PRINCIPAL REMITTANCE 4,221.00 4,221.00 4,221.00
ENDING PRINCIPAL BALANCE 304,388.41 304,388.41 304,388.41
***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: 5/01/96
GROSS INTEREST RATE: 10.851763
NET INTEREST RATE: 8.400000
TOTAL NUMBER OF LOANS: 5
REPORT DATE: 5/28/96
***SECTION 1***REMITTANCE DATA POOL TOTAL PER UNIT CERT TOTAL
GROSS INTEREST 2,769.55 2,769.55 2,769.55
LESS SERVICE FEE 625.73 625.73 625.73
NET INTEREST 2,143.82 2,143.82 2,143.82
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 8,088.42 8,088.42 8,088.42
ADDITIONAL PRINCIPAL 5,621.29 5,621.29 5,621.29
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 15,853.53 15,853.53 15,853.53
***SECTION 2***PRINCIPAL BALANCE DATA
1) BEGINNING PRINCIPAL BALANCE 311,881.13 311,881.13 311,881.13
LESS PAYOFF PRINCIPAL BALANCE 0.00 0.00 0.00
2) LESS REO BALANCE REMOVAL 0.00 0.00 0.00
LESS REO BALANCE FOR CURRENT
MONTHS P&I PAYMENTS NOT ADVANCED 0.00 0.00 0.00
ADJ BEGINNING PRINCIPAL
CURRENT MONTHS P&I CALCULATION 311,881.13 311,881.13 311,881.13
PRINCIPAL REMITTANCE:
REGULAR INSTALLMENTS 8,088.42 8,088.42 8,088.42
PRINCIPAL PREPAYMENT
ADDITIONAL PRINCIPAL 5,621.29 5,621.29 5,621.29
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 13,709.71 13,709.71 13,709.71
ENDING PRINCIPAL BALANCE 298,171.42 298,171.42 298,171.42
***SECTION 3***DELINQUENCY DATA
#LOANS AGGREGATGE PR BAL
DELINQ ON LOANS DELINQ
30-59 DAYS 0 0.00
PRINCIPAL 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
60-89 DAYS 0 0.00
PRINCIPAL 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
OVER 90 DAYS 0 0.00
PRINCIPAL 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
FORECLOSURE 0 0.00
PRINCIPAL 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
REO 0 0.00
PRINICPAL 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
TOTAL 0 0.00 0.00 0.00 0.00
***SECTION 4***TOTAL DETAIL OF DELINQUENCY NOT ADVANCED
NET INTEREST 0.00 0.00 0.00
SERVICE FEE 0.00 0.00 0.00
PRINCIPAL 0.00 0.00 0.00
TOTAL NOT ADVANCED 0.00 0.00 0.00
IF ANY QUESTIONS, CONTACT CONVENTIONAL PASS
THROUGH DEPARTMENT (319-236-4797)
- -----------------------------------------------------------------------------
<PAGE>
GMAC MORTGAGE CORPORATION
PO BOX 780
WATERLOO, IA 50704
SERIES 1986-4 HL
PARTICIPATION CERTIFICATE REMITTANCE ADVICE
INVESTOR NAME: SALOMON BROTHERS INC
ADDRESS: DIVIDEND DEPT 44TH FLOOR
ONE NEW YORK PLAZA
NEW YORK, NY 10004
CONTROL NUMBER: 3506 MORTGAGE POOL INSURANCE
INVESTOR CERTIFICATE NUMBER: 000001 NON CALIFORNIA LOANS: 6,711,109.51
CERTIFICATE NUMBER OF UNITS: 0001 SPECIAL HAZARD INSURANCE: 368,860.56
BANKRUPTCY BOND: 342,969.66
SCHEDULED INSTALLMENTS OF: 5/01/96
GROSS INTEREST RATE: 12.414715
NET INTEREST RATE: 10.250000
TOTAL NUMBER OF LOANS: 10
REPORT DATE: 5/28/96
***SECTION 1***REMITTANCE DATA POOL TOTAL PER UNIT CERT TOTAL
GROSS INTEREST 9,010.49 9,010.49 9,010.49
LESS SERVICE FEE 1,571.15 1,571.15 1,571.15
NET INTEREST 7,439.34 7,439.34 7,439.34
PAYOFF NET INTEREST 256.76 256.76 256.76
PLUS REO NET INT GAIN 0.00 0.00 0.00
LESS REO REIMBURSEMENT 0.00 0.00 0.00
PRINCIPAL INSTALLMENT 960.82 960.82 960.82
ADDITIONAL PRINCIPAL 3.86 3.86 3.86
PAYOFF PRINCIPAL 130,601.18 130,601.18 130,601.18
REO PRINCIPAL 0.00 0.00 0.00
ADJUSTMENT + OR- 0.00 0.00 0.00
TOTAL REMITTANCE 139,261.96 139,261.96 139,261.96
***SECTION 2***PRINCIPAL BALANCE DATA
1) BEGINNING PRINCIPAL BALANCE 1,001,550.55 1,001,550.55 1,001,550.55
LESS PAYOFF PRINCIPAL BALANCE 130,601.18 130,601.18 130,601.18
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 870,949.37 870,949.37 870,949.37
PRINCIPAL REMITTANCE:
REGULAR INSTALLMENTS 960.82 960.82 960.82
PRINCIPAL PREPAYMENT
ADDITIONAL PRINCIPAL 3.86 3.86 3.86
PAYOFF PRINCIPAL 130,601.18 130,601.18 130,601.18
REO PRINCIPAL 0.00 0.00 0.00
PRINCIPAL ADJUSTMENT + OR - 0.00 0.00 0.00
3) TOTAL PRINCIPAL REMITTANCE 131,565.86 131,565.86 131,565.86
ENDING PRINCIPAL BALANCE 869,984.69 869,984.69 869,984.69
***SECTION 3***DELINQUENCY DATA
#LOANS AGGREGATGE PR BAL
DELINQ ON LOANS DELINQ
30-59 DAYS 0 0.00
PRINCIPAL 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
60-89 DAYS 0 0.00
PRINCIPAL 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
OVER 90 DAYS 0 0.00
PRINCIPAL 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
FORECLOSURE 1 74,862.29
PRINCIPAL 1,010.84 1,010.84 1,010.84
INTEREST 16,461.76 16,461.76 16,461.76
REO 0 0.00
PRINICPAL 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
TOTAL 1 74,862.29 17,472.60 17,472.60 17,472.60
***SECTION 4***TOTAL DETAIL OF DELINQUENCY NOT ADVANCED
NET INTEREST 0.00 0.00 0.00
SERVICE FEE 0.00 0.00 0.00
PRINCIPAL 0.00 0.00 0.00
TOTAL NOT ADVANCED 0.00 0.00 0.00
IF ANY QUESTIONS, CONTACT CONVENTIONAL PASS
THROUGH DEPARTMENT (319-236-4797)
- ----------------------------------------------------------------------
<PAGE>
GMAC MORTGAGE CORPORATION
PO BOX 780
WATERLOO, IA 50704
SERIES 1986-8 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: 2,279,814.75
SCHEDULED INSTALLMENTS OF: 5/01/96
GROSS INTEREST RATE: 12.038281
NET INTEREST RATE: 9.960000
TOTAL NUMBER OF LOANS: 22
REPORT DATE: 5/28/96
***SECTION 1***REMITTANCE DATA POOL TOTAL PER UNIT CERT TOTAL
GROSS INTEREST 8,097.20 8,097.20 8,097.20
LESS SERVICE FEE 1,397.86 1,397.86 1,397.86
NET INTEREST 6,699.34 6,699.34 6,699.34
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 11,920.35 11,920.35 11,920.35
ADDITIONAL PRINCIPAL 200.00 200.00 200.00
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 18,819.69 18,819.69 18,819.69
***SECTION 2***PRINCIPAL BALANCE DATA
1) BEGINNING PRINCIPAL BALANCE 807,145.14 807,145.14 807,145.14
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 807,145.14 807,145.14 807,145.14
PRINCIPAL REMITTANCE:
REGULAR INSTALLMENTS 11,920.35 11,920.35 11,920.35
PRINCIPAL PREPAYMENT
ADDITIONAL PRINCIPAL 200.00 200.00 200.00
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 12,120.35 12,120.35 12,120.35
ENDING PRINCIPAL BALANCE 795,024.79 795,024.79 795,024.79
***SECTION 3***DELINQUENCY DATA
#LOANS AGGREGATGE PR BAL
DELINQ ON LOANS DELINQ
30-59 DAYS 1 107,504.99
PRINCIPAL 2,948.34 2,948.34 2,948.34
INTEREST 2,179.92 2,179.92 2,179.92
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 1 107,504.99 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: 5/01/96
GROSS INTEREST RATE: 10.793169
NET INTEREST RATE: 9.000000
TOTAL NUMBER OF LOANS: 4
REPORT DATE: 5/28/96
***SECTION 1***REMITTANCE DATA POOL TOTAL PER UNIT CERT TOTAL
GROSS INTEREST 2,930.07 2,930.07 2,930.07
LESS SERVICE FEE 486.79 486.79 486.79
NET INTEREST 2,443.28 2,443.28 2,443.28
PAYOFF NET INTEREST 0.00 0.00 0.00
PLUS REO NET INT GAIN 0.00 0.00 0.00
LESS REO REIMBURSEMENT 0.00 0.00 0.00
PRINCIPAL INSTALLMENT 4,255.94 4,255.94 4,255.94
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 6,699.22 6,699.22 6,699.22
***SECTION 2***PRINCIPAL BALANCE DATA
1) BEGINNING PRINCIPAL BALANCE 325,769.14 325,769.14 325,769.14
LESS PAYOFF PRINCIPAL BALANCE 0.00 0.00 0.00
2) LESS REO BALANCE REMOVAL 0.00 0.00 0.00
LESS REO BALANCE FOR CURRENT
MONTHS P&I PAYMENTS NOT ADVANCED 0.00 0.00 0.00
ADJ BEGINNING PRINCIPAL
CURRENT MONTHS P&I CALCULATION 325,769.14 325,769.14 325,769.14
PRINCIPAL REMITTANCE:
REGULAR INSTALLMENTS 4,255.94 4,255.94 4,255.94
PRINCIPAL PREPAYMENT
ADDITIONAL PRINCIPAL 0.00 0.00 0.00
PAYOFF PRINCIPAL 0.00 0.00 0.00
REO PRINCIPAL 0.00 0.00 0.00
PRINCIPAL ADJUSTMENT + OR - 0.00 0.00 0.00
3) TOTAL PRINCIPAL REMITTANCE 4,255.94 4,255.94 4,255.94
ENDING PRINCIPAL BALANCE 321,513.20 321,513.20 321,513.20
***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: 05/01/96
GROSS INTEREST RATE: 11.352500
NET INTEREST RATE: 9.200000
TOTAL NUMBER OF LOANS: 15
REPORT DATE: 5/28/96
***SECTION 1***REMITTANCE DATA POOL TOTAL PER UNIT CERT TOTAL
GROSS INTEREST 13,178.39 13,178.39 13,178.39
LESS SERVICE FEE 2,529.59 2,529.59 2,529.59
NET INTEREST 10,648.80 10,648.80 10,648.80
PAYOFF NET INTEREST 0.00 0.00 0.00
PLUS REO NET INT GAIN 0.00 0.00 0.00
LESS REO REIMBURSEMENT 0.00 0.00 0.00
PRINCIPAL INSTALLMENT 1,688.15 1,688.15 1,688.15
ADDITIONAL PRINCIPAL 0.00 0.00 0.00
PAYOFF PRINCIPAL 0.00 0.00 0.00
REO PRINCIPAL 0.00 0.00 0.00
ADJUSTMENT + OR- 0.00 0.00 0.00
TOTAL REMITTANCE 12,336.95 12,336.95 12,336.95
***SECTION 2***PRINCIPAL BALANCE DATA
1) BEGINNING PRINCIPAL BALANCE 1,393,003.07 1,393,003.07 1,393,003.07
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 1,393,003.07 1,393,003.07 1,393,003.07
PRINCIPAL REMITTANCE:
REGULAR INSTALLMENTS 1,688.15 1,688.15 1,688.15
PRINCIPAL PREPAYMENT
ADDITIONAL PRINCIPAL 0.00 0.00 0.00
PAYOFF PRINCIPAL 0.00 0.00 0.00
REO PRINCIPAL 0.00 0.00 0.00
PRINCIPAL ADJUSTMENT + OR - 0.00 0.00 0.00
3) TOTAL PRINCIPAL REMITTANCE 1,688.15 1,688.15 1,688.15
ENDING PRINCIPAL BALANCE 1,391,314.92 1,391,314.92 1,391,314.92
***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 1 131,593.79
PRINCIPAL 373.88 373.88 373.88
INTEREST 4,478.20 4,478.20 4,478.20
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 1 131,593.79 4,852.08 4,852.08 4,852.08
***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)
- ----------------------------------------------------------------------------
Run: 05/22/96 11:29:56 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 51,185,471.15 416,176.96 8.0000 655.24
STRIP 0.00 0.00 1.4207 0.00
- --------------------------------------------------------------------------------
51,185,471.15 416,176.96 655.24
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
2,774.51 0.00 3,429.75 0.00 415,521.72
STRIP 492.72 0.00 492.72 0.00 0.00
3,267.23 0.00 3,922.47 0.00 415,521.72
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
8.130763 0.012801 0.054205 0.000000 0.067006 8.117962
STRIP 0.000000 0.000000 0.009626 0.000000 0.009626 0.000000
Determination Date 20-May-96
Distribution Date 28-May-96
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 05/22/96 11:29:56 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 86.70
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 156.07
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 415,521.72
ACTUAL UPAID PRINCIPAL BALANCE @ 04/30 416,076.96
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 3
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
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 555.24
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 10.1207%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.0000%
POOL TRADING FACTOR 0.008117962
................................................................................
Run: 05/22/96 11:29:56 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1986-15 (POOL 3014)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3014
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
795483AR7 50,250,749.71 1,525,576.97 8.0000 141,720.07
STRIP 0.00 0.00 1.5791 0.00
- --------------------------------------------------------------------------------
50,250,749.71 1,525,576.97 141,720.07
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
9,943.61 0.00 151,663.68 0.00 1,383,856.90
STRIP 1,979.04 0.00 1,979.04 0.00 0.00
11,922.65 0.00 153,642.72 0.00 1,383,856.90
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
30.359288 2.820258 0.197880 0.000000 3.018138 27.539030
STRIP 0.000000 0.000000 0.039383 0.000000 0.039383 0.000000
Determination Date 20-May-96
Distribution Date 28-May-96
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 05/22/96 11:29:56 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 446.29
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 540.68
SUBSERVICER ADVANCES THIS MONTH 2,577.55
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 140,275.69
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 1 130,724.02
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 1,383,856.90
ACTUAL UPAID PRINCIPAL BALANCE @ 04/30 1,386,550.80
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 139,582.64
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 100.00
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 2,037.43
MORTGAGE POOL INSURANCE 2,916,016.00
SPECIAL HAZARD LOSS COVERAGE 718,071.50
BANKRUPTCY BOND 0.00
MORTGAGE REPURCHASE BOND 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 10.3586%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.0000%
POOL TRADING FACTOR 0.027539030
................................................................................
Run: 05/22/96 11:29:56 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 5,660,597.99 8.5000 278,616.63
STRIP 0.00 0.00 0.9110 0.00
- --------------------------------------------------------------------------------
96,428,600.14 5,660,597.99 278,616.63
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
40,006.44 0.00 318,623.07 0.00 5,381,981.36
STRIP 4,168.03 0.00 4,168.03 0.00 0.00
44,174.47 0.00 322,791.10 0.00 5,381,981.36
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
58.702480 2.889357 0.414881 0.000000 3.304238 55.813123
STRIP 0.000000 0.000000 0.043224 0.000000 0.043224 0.000000
Determination Date 20-May-96
Distribution Date 28-May-96
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 05/22/96 11:29:56 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 2,421.89
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,859.12
SUBSERVICER ADVANCES THIS MONTH 5,950.56
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 346,608.83
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 2 277,363.64
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 5,381,981.36
ACTUAL UPAID PRINCIPAL BALANCE @ 04/30 5,396,011.69
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 38
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 271,173.11
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 570.67
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 6,872.85
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 10.3333%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.5000%
POOL TRADING FACTOR 0.055813123
................................................................................
Run: 05/22/96 11:29:56 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 0.00 0.0000 0.00
STRIP 0.00 0.00 0.0000 0.00
- --------------------------------------------------------------------------------
138,082,868.43 0.00 0.00
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
0.00 0.00 0.00 0.00 0.00
STRIP 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
STRIP 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
Determination Date 20-May-96
Distribution Date 28-May-96
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 05/22/96 11:29:56 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 1,897.19
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,672.52
SUBSERVICER ADVANCES THIS MONTH 0.00
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 0.00
ACTUAL UPAID PRINCIPAL BALANCE @ 04/30 0.00
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 0
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 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 3,990,574.91
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION -3,990,574.91
MORTGAGE POOL INSURANCE 9,653,158.63
SPECIAL HAZARD LOSS COVERAGE 500,000.00
BANKRUPTCY BOND 100,000.00
MORTGAGE REPURCHASE BOND 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 0.0000%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 0.0000%
POOL TRADING FACTOR 0.000000000
................................................................................
Run: 05/22/96 11:29:56 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 3,159,912.11 6.5000 148,878.11
STRIP 0.00 0.00 2.9006 0.00
- --------------------------------------------------------------------------------
99,525,248.34 3,159,912.11 148,878.11
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
16,775.36 0.00 165,653.47 0.00 3,011,034.00
STRIP 7,464.92 0.00 7,464.92 0.00 0.00
24,240.28 0.00 173,118.39 0.00 3,011,034.00
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
31.749854 1.495883 0.168554 0.000000 1.664437 30.253971
STRIP 0.000000 0.000000 0.075005 0.000000 0.075005 0.000000
Determination Date 20-May-96
Distribution Date 28-May-96
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 05/22/96 11:29:56 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 1,214.71
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,071.04
SUBSERVICER ADVANCES THIS MONTH 7,904.57
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 501,395.72
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 179,444.85
(D) LOANS IN FORECLOSURE 1 153,649.74
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 3,011,034.00
ACTUAL UPAID PRINCIPAL BALANCE @ 04/30 3,018,531.00
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 17
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
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 142,648.74
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 1,232.96
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 4,996.41
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 10.2921%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.5000%
POOL TRADING FACTOR 0.030253971
................................................................................
Run: 05/22/96 11:29:56 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1987-4 (POOL 3033)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3033
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
795483BB1 106,883,729.60 8,196,116.16 7.0000 284,316.04
STRIP 0.00 0.00 1.9627 0.00
- --------------------------------------------------------------------------------
106,883,729.60 8,196,116.16 284,316.04
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
46,729.78 0.00 331,045.82 0.00 7,911,800.12
STRIP 13,083.38 0.00 13,083.38 0.00 0.00
59,813.16 0.00 344,129.20 0.00 7,911,800.12
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
76.682543 2.660050 0.437202 0.000000 3.097252 74.022493
STRIP 0.000000 0.000000 0.122408 0.000000 0.122408 0.000000
Determination Date 20-May-96
Distribution Date 28-May-96
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 05/22/96 11:29:56 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1987-4 (POOL 3033)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 3,335.04
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,770.41
SUBSERVICER ADVANCES THIS MONTH 14,847.69
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 980,248.88
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 397,818.04
(D) LOANS IN FORECLOSURE 1 275,915.65
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 7,911,800.12
ACTUAL UPAID PRINCIPAL BALANCE @ 04/30 7,928,877.99
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 42
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
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 271,986.37
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 399.91
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 11,929.76
MORTGAGE POOL INSURANCE 6,802,512.01
SPECIAL HAZARD LOSS COVERAGE 973,390.58
BANKRUPTCY BOND 100,000.00
MORTGAGE REPURCHASE BOND 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.8651%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.0000%
POOL TRADING FACTOR 0.074022493
................................................................................
SEC REPORT
DISTRIBUTION DATE: 05/28/96
MONTHLY Cutoff: Apr-96
DETERMINATION DATE: 05/20/96
RUN TIME/DATE: 05/14/96 03:40 PM
CERTIFICATEHOLDER STATEMENT
CONDUIT SENIOR SUBORDINATED MORTGAGE PASSTHRU CERTIFICATES
POOL #: 4000
SERIES: 1987-S1
SELLER: RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC
MASTER SERVICER: RESIDENTIAL FUNDING CORPORATION
CLASS A STRIP
CUSIP Number 795483BD7 NA
Tot Principal and Interest Distr 15,378.51 6,291.64
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 2,373.07
Total Principal Prepayments 46.43
Principal Payoffs-In-Full 0.00
Principal Curtailments 46.43
Principal Liquidations 0.00
Scheduled Principal Due 2,326.64
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 13,005.44 6,291.64
Prepayment Interest Shortfall 0.00 0.00
Unpaid Interest Shortfall Paid 0.00
Remaining Unpaid Interest Shortfall 0.00
BALANCES BY CLASS
INITIAL Scheduled Pool Balance 117,952,531.57
Current Period BEGINNING Prin Bal 1,836,062.17
Current Period ENDING Prin Bal 1,833,689.10
Change in Principal Balance 2,373.07
PER CERTIFICATE DATA BY CLASS
Principal Distributed 0.020119
Interest Distributed 0.110260
Total Distribution 0.130379
Total Principal Prepayments 0.000394
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 15.566111
ENDING Principal Balance 15.545992
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 8.500000% 1.590916%
Subordinated Unpaid Amounts
Period Ending Class Percentages 38.689184%
Prepayment Percentages 38.689185%
Trading Factors 1.554599%
Certificate Denominations 1,000
Sub-Servicer Fees 600.67
Master Servicer Fees 220.41
Percentage Interest
Current Period Master Servicer Advance 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Tot Principal and Interest Distr 17,490.55 108.77 39,269.47
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 2,790.69 5,163.76
Total Principal Prepayments 73.57 120.00
Principal Payoffs-In-Full 0.00 0.00
Principal Curtailments 73.57 120.00
Principal Liquidations 0.00 0.00
Scheduled Principal Due 3,429.77 5,756.41
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 14,699.86 108.77 34,105.71
Prepayment Interest Shortfall 0.00 0.00 0.00
Unpaid Interest Shortfall Paid 0.00 0.00
Remaining Unpaid Interest Shortfall 0.00 0.00
BALANCES BY CLASS
INITIAL Scheduled Pool Balance 8,878,147.54 126,830,679.11
Current Period BEGINNING Prin Bal 2,909,610.79 4,745,672.96
Current Period ENDING Prin Bal 2,905,850.19 4,739,539.29
Change in Principal Balance 3,760.60 6,133.67
PER CERTIFICATE DATA BY CLASS
Principal Distributed 78.583116
Interest Distributed 413.933761
Total Distribution 492.516877
Total Principal Prepayments 2.071660
Current Period Interest Shortfall
BEGINNING Principal Balance 327.727240
ENDING Principal Balance 327.303661
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 8.380000% 0.120000%
Subordinated Unpaid Amounts 488,509.72 4,422.85 492,932.57
Period Ending Class Percentages 61.310816%
Prepayment Percentages 61.310815%
Trading Factors 32.730366% 3.736903%
Certificate Denominations 250,000
Sub-Servicer Fees 951.89 1,552.56
Master Servicer Fees 349.29 569.70
Percentage Interest
Current Period Master Servicer Advance 0.00
MISCELLANEOUS POOL DATA
Initial Special Hazard Amount 1,268,306.80
Current Special Hazard Amount 1,268,306.80
Unpaid Number
POOL DELINQUENCY DATA Prin Bal of Loans
Loans Delinquent ONE Payment 0.00 0
Loans Delinquent TWO Payments 0.00 0
Loans Delinquent THREE + Payments 826,612.14 3
Tot Unpaid Principal on Delinq Loans 826,612.14 3
Loans in Foreclosure, INCL in Delinq 636,091.52 2
REO/Pending Cash Liquidations 190,520.62 1
Principal Balance New REO 0.00
6 Mo Avg Delinquencies 2+ Payments 18.7450%
Loans in Pool 25
Current Period Sub-Servicer Fee 1,552.56
Current Period Master Servicer Fee 569.70
Aggregate REO Losses (432,582.04)
................................................................................
SEC REPORT
DISTRIBUTION DATE: 05/28/96
MONTHLY Cutoff: Apr-96
DETERMINATION DATE: 05/20/96
RUN TIME/DATE: 05/14/96 03:43 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 61,147.82 3,080.52
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 38,690.05
Total Principal Prepayments 709.47
Principal Payoffs-In-Full 0.00
Principal Curtailments 709.47
Principal Liquidations 0.00
Scheduled Principal Due 37,980.58
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 22,457.77 3,080.52
Prepayment Interest Shortfall 0.00 0.00
Unpaid Interest Shortfall Distr (Paid) 0.00
Remaining Unpaid Interest Shortfall 0.00
BALANCES BY CLASS
INITIAL Scheduled Pool Balance 120,690,107.20
Current Period BEGINNING Princ Bal 3,170,508.61
Current Period ENDING Princ Bal 3,131,818.56
Change in Principal Balance 38,690.05
PER CERTIFICATE DATA BY CLASS
Principal Distributed 0.320574
Interest Distributed 0.186078
Total Distribution 0.506651
Total Principal Prepayments 0.005878
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 26.269830
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 8.500000% 0.827199%
Subordinated Unpaid Amounts
Period Ending Class Percentages 70.946950%
Prepayment Percentages 70.946950%
Trading Factors 2.594926%
Certificate Denominations 1,000
Sub-Servicer Fees 1,296.98
Master Servicer Fees 396.32
Percentage Interest
Curr Per Master Servicer Advance Amt 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Total Principal and Interest Distr 23,020.93 168.96 87,418.23
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 14,730.19 53,420.24
Total Principal Prepayments 290.53 1,000.00
Principal Payoffs-In-Full 0.00 0.00
Principal Curtailments 290.53 1,000.00
Principal Liquidations 0.00 0.00
Scheduled Principal Due 15,553.19 53,533.77
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 8,290.74 168.96 33,997.99
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 1,298,335.53 4,468,844.14
Current Period ENDING Princ Bal 1,282,491.81 4,414,310.37
Change in Principal Balance 15,843.72 54,533.77
PER CERTIFICATE DATA BY CLASS
Principal Distributed 579.736020
Interest Distributed 326.298616
Total Distribution 906.034637
Total Principal Prepayments 11.434388
Current Period Interest Shortfall
BEGINNING Principal Balance 204.394342
ENDING Principal Balance 201.900097
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 8.270000% 0.230000%
Subordinated Unpaid Amounts 144,854.20 1,234.42 146,088.62
Period Ending Class Percentages 144,854.20
Prepayment Percentages 29.053050%
Trading Factors 20.190010% 3.474680%
Certificate Denominations 250,000
Sub-Servicer Fees 531.12 1,828.10
Master Servicer Fees 162.29 558.61
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 0.00 0
Loans Delinquent TWO Payments 136,763.62 1
Loans Delinquent THREE + Payments 106,225.55 1
Tot Unpaid Princ on Delinquent Loans 242,989.17 2
Loans in Foreclosure, INCL in Delinq 106,225.55 1
REO/Pending Cash Liquidations 0.00 0
Principal Balance New REO 0.00
Six Month Avg Delinquencies 2+ Pmts 5.6132%
Loans in Pool 40
Current Period Sub-Servicer Fee 1,828.10
Current Period Master Servicer Fee 558.61
Aggregate REO Losses (157,946.84)
................................................................................
SEC REPORT
DISTRIBUTION DATE: 05/28/96
MONTHLY Cutoff: Apr-96
DETERMINATION DATE: 05/20/96
RUN TIME/DATE: 05/14/96 04:09 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 34,451.90 2,665.60
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 5,719.01
Total Principal Prepayments 582.86
Principal Payoffs-In-Full 0.00
Principal Curtailments 582.86
Principal Liquidations 0.00
Scheduled Principal Due 5,136.15
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 28,732.89 2,665.60
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 3,778,572.49
Curr Period ENDING Princ Balance 3,772,853.48
Change in Principal Balance 5,719.01
PER CERTIFICATE DATA BY CLASS
Principal Distributed 0.051959
Interest Distributed 0.261047
Total Distribution 0.313006
Total Principal Prepayments 0.005295
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 34.329431
ENDING Principal Balance 34.277472
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 9.125000% 0.507326%
Subordinated Unpaid Amounts
Period Ending Class Percentages 59.929173%
Prepayment Percentages 59.929174%
Trading Factors 3.427747%
Certificate Denominations 1,000
Sub-Servicer Fees 1,373.86
Master Servicer Fees 442.27
Percentage Interest
Curr Period Master Servicer Adv Amt 0.00
CLASS B CLASS C TOTALS
CUSIP Number
Total Princ and Interest Distributed 18,120.07 10.33 55,247.90
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 3,182.24 8,901.25
Total Principal Prepayments 389.72 972.58
Principal Payoffs-In-Full 0.00 0.00
Principal Curtailments 389.72 972.58
Principal Liquidations 0.00 0.00
Scheduled Principal Due 2,988.05 8,124.20
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 14,937.83 10.33 46,346.65
Prepayment Interest Shortfall 0.00 0.00 0.00
Unpaid Interest Shortfall Distr (Paid) 0.00 0.00
Remaining Unpaid Interest Shortfall 0.00 0.00
BALANCES BY CLASS
INITIAL Scheduled Pool Balance 7,967,390.14 118,035,409.48
Curr Period BEGINNING Princ Balance 2,526,491.08 6,305,063.57
Curr Period ENDING Princ Balance 2,522,667.15 6,295,520.63
Change in Principal Balance 3,823.93 9,542.94
PER CERTIFICATE DATA BY CLASS
Principal Distributed 99.852020
Interest Distributed 468.717790
Total Distribution 568.569810
Total Principal Prepayments 12.228597
Current Period Interest Shortfall
BEGINNING Principal Balance 317.103975
ENDING Principal Balance 316.624027
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 9.105000% 0.020000%
Subordinated Unpaid Amounts 1,123,714.74 1,163.61 1,124,878.35
Period Ending Class Percentages 40.070827%
Prepayment Percentages 40.070826%
Trading Factors 31.662403% 5.333586%
Certificate Denominations 250,000
Sub-Servicer Fees 918.62 2,292.48
Master Servicer Fees 295.72 737.99
Percentage Interest
Curr Period Master Servicer Adv Amt 0.00
MISCELLANEOUS POOL DATA
Initial Special Hazard Amount 3,571,751.49
Current Special Hazard Amount 2,522,667.15
POOL DELINQUENCY DATA Unpaid Princ Number of
Balance Loans
Loans Delinquent ONE Payment 206,966.58 1
Loans Delinquent TWO Payments 228,651.11 1
Loans Delinquent THREE + Payments 574,002.53 3
Tot Unpaid Principal on Delinq Loans 1,009,620.22 5
Loans in Foreclosure, INCL in Delinq 0.00 0
REO/Pending Cash Liquidations 414,024.65 2
Principal Balance New REO 0.00
Six Month Avg Delinquencies 2+ Pmts 10.3635%
Loans in Pool 31
Current Period Sub-Servicer Fee 2,292.48
Current Period Master Servicer Fee 737.99
Aggregate REO Losses (1,032,260.23)
................................................................................
Run: 05/22/96 11:29:56 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1987-6 (POOL 3042)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3042
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
760920AD0 126,773,722.44 9,186,920.57 8.5190 238,765.62
STRIP 0.00 0.00 0.3488 0.00
- --------------------------------------------------------------------------------
126,773,722.44 9,186,920.57 238,765.62
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
63,547.43 0.00 302,313.05 0.00 8,948,154.95
STRIP 2,587.00 0.00 2,587.00 0.00 0.00
66,134.43 0.00 304,900.05 0.00 8,948,154.95
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
72.467073 1.883400 0.501267 0.000000 2.384667 70.583673
STRIP 0.000000 0.000000 0.020406 0.000000 0.020406 0.000000
Determination Date 20-May-96
Distribution Date 28-May-96
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 05/22/96 11:29:56 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1987-6 (POOL 3042)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 3,672.52
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,096.96
SUBSERVICER ADVANCES THIS MONTH 5,219.17
MASTER SERVICER ADVANCES THIS MONTH 3,906.01
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 159,254.84
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 135,695.30
(D) LOANS IN FORECLOSURE 2 294,801.44
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 8,948,154.95
ACTUAL UPAID PRINCIPAL BALANCE @ 04/30 8,504,605.50
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 44
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 454,395.81
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 249,745.51
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 26,792.85
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION -37,772.74
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 9.8050%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.5000%
POOL TRADING FACTOR 0.070583673
................................................................................
SEC REPORT
DISTRIBUTION DATE: 05/28/96
MONTHLY Cutoff: Apr-96
DETERMINATION DATE: 05/20/96
RUN TIME/DATE: 05/14/96 04:36 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 142,685.07 1,651.68
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 121,475.90
Total Principal Prepayments 90,305.03
Principal Payoffs-In-Full 89,208.15
Principal Curtailments 1,096.88
Principal Liquidations 0.00
Scheduled Principal Due 31,170.87
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 21,209.17 1,651.68
Prepayment Interest Shortfall 430.21 6.51
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 2,967,685.93
Current Period ENDING Princ Balance 2,846,210.03
Change in Principal Balance 121,475.90
PER CERTIFICATE DATA BY CLASS
Principal Distributed 1.685651
Interest Distributed 0.294307
Total Distribution 1.979959
Total Principal Prepayments 1.253111
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 41.180875
ENDING Principal Balance 39.495223
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 8.750000% 0.504811%
Subordinated Unpaid Amounts
Period Ending Class Percentages 75.440472%
Prepayment Percentages 80.468572%
Trading Factors 3.949522%
Certificate Denominations 1,000
Sub-Servicer Fees 794.40
Master Servicer Fees 362.88
Percentage Interest
Curr Period Master Servicer Adv Amt 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Total Princ and Interest Distributed 33,749.30 54.91 178,140.96
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 29,048.70 150,524.60
Total Principal Prepayments 21,918.95 112,223.98
Principal Payoffs-In-Full 21,652.71 110,860.86
Principal Curtailments 266.24 1,363.12
Principal Liquidations 0.00 0.00
Scheduled Principal Due 10,068.23 41,239.10
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 4,700.60 54.91 27,616.36
Prepayment Interest Shortfall 138.01 0.95 575.68
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 958,566.44 3,926,252.37
Current Period ENDING Princ Balance 926,579.26 3,772,789.29
Change in Principal Balance 31,987.18 153,463.08
PER CERTIFICATE DATA BY CLASS
Principal Distributed 2,138.627746
Interest Distributed 346.068278
Total Distribution 2,484.696024
Total Principal Prepayments 1,613.720223
Current Period Interest Shortfall
BEGINNING Principal Balance 282.286889
ENDING Principal Balance 272.867029
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 8.690000% 0.060000%
Subordinated Unpaid Amounts 175,099.32 284.91 175,384.23
Period Ending Class Percentages 24.559528%
Prepayment Percentages 19.531428%
Trading Factors 27.286703% 4.999695%
Certificate Denominations 250,000
Sub-Servicer Fees 258.61 1,053.01
Master Servicer Fees 118.14 481.02
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 926,579.26
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 422,475.15 3
Tot Unpaid Princ on Delinquent Loans 422,475.15 3
Loans in Foreclosure, INCL in Delinq 422,475.15 3
REO/Pending Cash Liquidations 0.00 0
Principal Balance New REO 0.00
Six Month Average Delinq 2+ Pmts 10.3132%
Loans in Pool 42
Curr Period Sub-Servicer Fee 1,053.01
Curr Period Master Servicer Fee 481.02
Aggregate REO Losses 0.00
................................................................................
SEC REPORT
DISTRIBUTION DATE: 05/28/96
MONTHLY Cutoff: Apr-96
DETERMINATION DATE: 05/20/96
RUN TIME/DATE: 05/14/96 04:50 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 267,867.49 1,048.18
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 236,613.47
Total Principal Prepayments 231,126.90
Principal Payoffs-In-Full 230,531.23
Principal Curtailments 595.67
Principal Liquidations 0.00
Scheduled Principal Due 5,486.57
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 31,254.02 1,048.18
Prepayment Interest Shortfall 73.25 6.10
Unpaid Interest Shortfall Distr (Paid) 0.00
Remaining Unpaid Interest Shortfall 0.00
BALANCES BY CLASS
INITIAL Scheduled Pool Balance 95,187,665.32
Curr Period BEGINNING Princ Balance 4,176,968.79
Curr Period ENDING Princ Balance 3,940,355.32
Change in Principal Balance 236,613.47
PER CERTIFICATE DATA BY CLASS
Principal Distributed 2.485758
Interest Distributed 0.328341
Total Distribution 2.814099
Total Principal Prepayments 2.428118
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 43.881408
ENDING Principal Balance 41.395650
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 9.000000% 0.201130%
Subordinated Unpaid Amounts
Period Ending Class Percentages 66.439142%
Prepayment Percentages 73.433291%
Trading Factors 4.139565%
Certificate Denominations 1,000
Sub-Servicer Fees 991.11
Master Servicer Fees 431.79
Percentage Interest
Curr Period Master Servicer Adv Amt 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Total Princ and Interest Distributed 97,005.78 62.67 365,984.12
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 85,655.61 322,269.08
Total Principal Prepayments 83,617.13 314,744.03
Principal Payoffs-In-Full 83,401.63 313,932.86
Principal Curtailments 215.50 811.17
Principal Liquidations 0.00 0.00
Scheduled Principal Due 2,727.89 8,214.46
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 11,350.17 62.67 43,715.04
Prepayment Interest Shortfall 36.34 0.08 115.77
Unpaid Interest Shortfall Distr (Paid) 0.00 0.00
Remaining Unpaid Interest Shortfall 0.00 0.00
BALANCES BY CLASS
INITIAL Scheduled Pool Balance 5,807,205.05 100,994,870.37
Curr Period BEGINNING Princ Balance 2,076,763.60 6,253,732.39
Curr Period ENDING Princ Balance 1,990,418.58 5,930,773.90
Change in Principal Balance 86,345.02 322,958.49
PER CERTIFICATE DATA BY CLASS
Principal Distributed 3,687.471394
Interest Distributed 488.624472
Total Distribution 4,176.095866
Total Principal Prepayments 3,599.714892
Current Period Interest Shortfall
BEGINNING Principal Balance 357.618438
ENDING Principal Balance 342.749836
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 8.980000% 0.020000%
Subordinated Unpaid Amounts 352,434.20 349.33 352,783.53
Period Ending Class Percentages 33.560858%
Prepayment Percentages 26.566709%
Trading Factors 34.274984% 5.872352%
Certificate Denominations 250,000
Sub-Servicer Fees 500.64 1,491.75
Master Servicer Fees 218.12 649.91
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 424,828.25 4
Loans Delinquent TWO Payments 491,286.55 1
Loans Delinquent THREE + Payments 555,518.47 1
Total Unpaid Principal on Delinq Loans 1,471,633.27 6
Loans in Foreclosure, INCL in Delinq 555,518.47 1
REO/Pending Cash Liquidations 0.00 0
Principal Balance New REO 0.00
Six Month Avg Delinquencies 2+ Pmts 10.2424%
Loans in Pool 36
Current Period Sub-Servicer Fee 1,491.75
Current Period Master Servicer Fee 649.91
Aggregate REO Losses (322,745.02)
................................................................................
SEC REPORT
DISTRIBUTION DATE: 05/28/96
MONTHLY Cutoff: Apr-96
DETERMINATION DATE: 05/20/96
RUN TIME/DATE: 05/15/96 12:13 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 1,995,337.96 1,547.06
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 1,978,438.80
Total Principal Prepayments 0.00
Principal Payoffs-In-Full 0.00
Principal Curtailments 0.00
Principal Repurchased 1,978,438.80
Scheduled Principal Due 0.00
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 16,899.16 1,031.37
Prepayment Interest Shortfall 0.00 0.00
Unpaid Interest Shortfall Distr (Paid) 0.00
Remaining Unpaid Interest Shortfall 0.00
Strip Premium 515.69
BALANCES BY CLASS
INITIAL Scheduled Pool Balance 67,567,852.48
Curr Period BEGINNING Princ Balance 1,978,438.81
Curr Period ENDING Principal Balance 0.00
Change in Principal Balance 1,978,438.81
PER CERTIFICATE DATA BY CLASS
Principal Distributed 29.280771
Interest Distributed 0.250107
Total Distribution 29.530877
Total Principal Prepayments 0.000000
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 29.280771
ENDING Principal Balance 0.000000
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 10.250000% 0.370002%
Subordinated Unpaid Amounts
Period Ending Class Percentages 0.000000%
Prepayment Percentages
Trading Factors 0.000000%
Certificate Denominations 1,000
Sub-Servicer Fees 641.16
Master Servicer Fees 247.30
Percentage Interest
Curr Period Master Servicer Adv Amt 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Total Princ and Interest Distributed 1,379,098.52 184.09 3,376,167.63
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 1,366,530.96 3,344,969.76
Total Principal Prepayments 0.00 0.00
Principal Payoffs-In-Full 0.00 0.00
Principal Curtailments 0.00 0.00
Principal Repurchased 1,366,530.96 3,344,969.76
Scheduled Principal Due 0.00 0.00
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 12,567.56 184.09 30,682.18
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
Strip Premium 515.69
BALANCES BY CLASS
INITIAL Scheduled Pool Balance 3,819,207.72 71,387,060.20
Curr Period BEGINNING Princ Balance 1,366,530.96 3,344,969.77
Curr Period ENDING Principal Balance 0.00 0.00
Change in Principal Balance 1,366,530.96 3,344,969.77
PER CERTIFICATE DATA BY CLASS
Principal Distributed 89,451.206912
Interest Distributed 822.654914
Total Distribution 90,273.861826
Total Principal Prepayments 0.000000
Current Period Interest Shortfall
BEGINNING Principal Balance 357.804828
ENDING Principal Balance 0.000000
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00 0.00
Passthru Rate 10.220000% 0.030000%
Subordinated Unpaid Amounts 0.00 0.00
Period Ending Class Percentages 0.000000%
Prepayment Percentages
Trading Factors 0.000000% 0.000000%
Certificate Denominations 250,000
Sub-Servicer Fees 442.86 1,084.02
Master Servicer Fees 170.82 418.12
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 0.00
POOL DELINQUENCY DATA
Unpaid Princ Number of
Balance Loans
Loans Delinquent ONE Payment 152,847.46 2
Loans Delinquent TWO Payments 0.00 0
Loans Delinquent THREE + Payments 289,121.06 2
Total Unpaid Princ on Delinquent Loans 441,968.52 4
Loans in Foreclosure, INCL in Delinq 0.00 0
REO/Pending Cash Liquidations 0.00 0
Principal Balance New REO 0.00
Six Month Avg Delinquencies 2+ Pmts 11.0496%
Loans in Pool 0
Current Period Sub-Servicer Fee 1,084.02
Current Period Master Servicer Fee 418.12
Aggregate REO Losses (239,909.07)
................................................................................
SEC REPORT
DISTRIBUTION DATE: 05/28/96
MONTHLY Cutoff: Apr-96
DETERMINATION DATE: 05/20/96
RUN TIME/DATE: 05/14/96 04:53 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 38,730.18 853.26
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 3,981.63
Total Principal Prepayments 3.70
Principal Payoffs-In-Full 0.00
Principal Curtailments 3.70
Principal Liquidations 0.00
Scheduled Principal Due 3,977.93
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 34,748.55 853.26
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 3,971,262.91
Curr Period ENDING Princ Balance 3,967,281.28
Change in Principal Balance 3,981.63
PER CERTIFICATE DATA BY CLASS
Principal Distributed 0.064388
Interest Distributed 0.561926
Total Distribution 0.626314
Total Principal Prepayments 0.000060
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 64.220108
ENDING Principal Balance 64.155720
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 10.500000% 0.174899%
Subordinated Unpaid Amounts
Period Ending Class Percentages 67.835000%
Prepayment Percentages 74.268005%
Trading Factors 6.415572%
Certificate Denominations 1,000
Sub-Servicer Fees 1,256.47
Master Servicer Fees 413.67
Percentage Interest
Curr Period Master Servicer Adv Amt 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Total Princ and Interest Distributed 33,032.67 39.29 72,655.40
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 1,887.47 5,869.10
Total Principal Prepayments 1.28 4.98
Principal Payoffs-In-Full 0.00 0.00
Principal Curtailments 1.28 4.98
Principal Liquidations 0.00 0.00
Scheduled Principal Due 1,886.19 5,864.12
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 31,145.20 39.29 66,786.30
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 1,883,034.38 5,854,297.29
Curr Period ENDING Princ Balance 1,881,146.91 5,848,428.19
Change in Principal Balance 1,887.47 5,869.10
PER CERTIFICATE DATA BY CLASS
Principal Distributed 125.076573
Interest Distributed 2,063.892337
Total Distribution 2,188.968909
Total Principal Prepayments 0.084821
Current Period Interest Shortfall
BEGINNING Principal Balance 499.130553
ENDING Principal Balance 498.630247
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 10.470000% 0.030000%
Subordinated Unpaid Amounts 661,797.83 1,021.10 662,818.93
Period Ending Class Percentages 32.165000%
Prepayment Percentages 25.731995%
Trading Factors 49.863025% 8.913801%
Certificate Denominations 250,000
Sub-Servicer Fees 595.77 1,852.24
Master Servicer Fees 196.15 609.82
Percentage Interest
Curr Period Master Servicer Adv Amt 0.00
MISCELLANEOUS POOL DATA
Initial Special Hazard Amount 1,200,024.06
Current Special Hazard Amount 1,200,024.06
POOL DELINQUENCY DATA
Unpaid Princ Number of
Balance Loans
Loans Delinquent ONE Payment 1,479,420.40 6
Loans Delinquent TWO Payments 0.00 0
Loans Delinquent THREE + Payments 738,700.56 5
Total Unpaid Princ on Delinquent Loans 2,218,120.96 11
Loans in Foreclosure, INCL in Delinq 738,700.56 5
REO/Pending Cash Liquidations 0.00 0
Principal Balance New REO 0.00
Six Month Avg Delinquencies 2+ Pmts 21.6160%
Loans in Pool 42
Current Period Sub-Servicer Fee 1,852.24
Current Period Master Servicer Fee 609.82
Aggregate REO Losses (582,574.64)
................................................................................
CONDUIT SENIOR MORTGAGE PASS-THROUGH CERTIFICATES 15-May-96
1987-SA1, CLASS A, 8.00630045% PASS-THROUGH RATE (POOL 4009) 11:51 AM
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (SELLER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
DETERMINATION DATE: MAY 20, 1996
DISTRIBUTION DATE: MAY 28, 1996
ORIGINAL POOL BALANCE: $43,895,323.25
BEGINNING POOL BALANCE $5,499,940.78
ENDING POOL BALANCE $4,835,731.82
PRINCIPAL DISTRIBUTIONS $664,208.96
PRINCIPAL DISTRIBUTIONS
PRINCIPAL PREPAYMENTS IN FULL $453,770.46
PARTIAL PRINCIPAL PREPAYMENTS $203,092.93
LIQUIDATED MORTGAGE LOAN $0.00
SCHEDULED PAYMENTS DUE 05/01 $7,345.57
$664,208.96
INTEREST DUE ON BEG POOL BALANCE $36,695.15
PREPAYMENT INTEREST SHORTFALL ($895.38)
$35,799.77
TOTAL DISTRIBUTION DUE THIS PERIOD $700,008.73
UNPAID INTEREST SHORTFALL $0.00
ADVANCE BY MASTER SERVICER $0.00
RFC MANAGEMENT FEE $522.16
PERCENTAGE OF PRINCIPAL DUE ON NEXT DISTRIBUTION DATE 63.187625%
TOTAL PRINCIPAL PASS-THROUGH PER SINGLE CERTIFICATE $15.131656651
TOTAL INTEREST PASS-THROUGH PER SINGLE CERTIFICATE $0.815571395
TOTAL PRINCIPAL PREPAYMENT PASS-THROUGH PER SINGLE CERTIFICATE $14.964313767
REMAINING SPECIAL HAZARD LOSS AMOUNT $1,412,181.98
SCHEDULED PRINCIPAL BALANCE OF LOANS AFTER DISTRIBUTION $7,652,972.89
TRADING FACTOR 0.110165081
NUMBER OF LOANS DELINQUENT ONE MONTH 2
NUMBER OF LOANS DELINQUENT TWO OR MORE MONTHS 1
NUMBER OF LOANS IN FORECLOSURE 0
NUMBER OF REO PROPERTIES 1
ACTUAL PRINCIPAL BALANCE DELINQUENT ONE MONTH $178,815.71
ACTUAL PRINCIPAL BALANCE DELINQUENT TWO OR MORE MONTHS $300,836.25
ACTUAL PRINCIPAL BALANCE IN FORECLOSURE $0.00
ACTUAL PRINCIPAL BALANCE REO PROPERTIES $543,699.59
CONDUIT SUBORDINATED MORTGAGE PASS-THROUGH CERTIFICATES 15-May-96
1987-SA1, CLASS B, 7.97630045% PASS-THROUGH RATE (POOL 4009) 11:51 AM
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (SELLER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
DETERMINATION DATE: MAY 20, 1996
DISTRIBUTION DATE: MAY 28, 1996
ORIGINAL POOL BALANCE: $3,177,409.46
BEGINNING POOL BALANCE $2,821,008.73
ENDING POOL BALANCE $2,817,241.07
NET CHANGE TO PRINCIPAL BALANCE $3,767.66
PRINCIPAL DISTRIBUTIONS
PRINCIPAL PREPAYMENTS IN FULL $0.00
PARTIAL PRINCIPAL PREPAYMENTS $0.00
LIQUIDATED MORTGAGE LOAN $0.00
SCHEDULED PAYMENTS DUE 05/01 $3,767.66
$3,767.66
INTEREST DUE ON BEGINNING POOL BALANCE $18,751.01
PREPAYMENT INTEREST SHORTFALL ($457.56)
LOSS ON LIQUIDATED MORTGAGE $0.00
$18,293.45
TOTAL DISTRIBUTION DUE THIS PERIOD $22,061.11
PRINCIPAL DISTRIBUTION PER SINGLE CERTIFICATE $296.44
INTEREST DISTRIBUTION PER SINGLE CERTIFICATE $1,439.34
ESTIMATED UNPAID AMOUNT (AFTER TAKING INTO ACCOUNT
CURRENT DISTRIBUTION) $0.00
ADVANCE BY MASTER SERVICER $0.00
RFC MANAGEMENT FEE $267.83
PERCENTAGE OF PRINCIPAL DUE ON NEXT DISTRIBUTION DATE 36.812375%
REMAINING SPECIAL HAZARD LOSS AMOUNT $1,412,181.98
SCHEDULED PRINCIPAL BALANCE OF LOANS AFTER DISTRIBUTION $7,652,972.89
NUMBER OF LOANS DELINQUENT ONE MONTH 2
NUMBER OF LOANS DELINQUENT TWO OR MORE MONTHS 1
NUMBER OF LOANS IN FORECLOSURE 0
NUMBER OF REO PROPERTIES 1
ACTUAL PRINCIPAL BALANCE DELINQUENT ONE MONTH $178,815.71
ACTUAL PRINCIPAL BALANCE DELINQUENT TWO OR MORE MONTHS $300,836.25
ACTUAL PRINCIPAL BALANCE IN FORECLOSURE $0.00
ACTUAL PRINCIPAL BALANCE REO PROPERTIES $543,699.59
CONDUIT SUBORDINATED MORTGAGE PASS-THROUGH CERTIFICATES 15-May-96
1987-SA1, CLASS C, 0.03% PASS-THROUGH RATE (POOL 4009) 11:51 AM
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (SELLER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
DETERMINATION DATE: MAY 20, 1996
DISTRIBUTION DATE: MAY 28, 1996
ORIGINAL POOL BALANCE: $0.00
BEGINNING POOL BALANCE $0.00
ENDING POOL BALANCE $0.00
PRINCIPAL DISTRIBUTIONS $0.00
PRINCIPAL DISTRIBUTIONS
PRINCIPAL PREPAYMENTS IN FULL $0.00
PARTIAL PRINCIPAL PREPAYMENTS $0.00
SCHEDULED PAYMENTS DUE 05/01 $0.00
$0.00
INTEREST DUE ON BEGINNING POOL BALANCE AFTER DEDUCTING
CURRENT MONTH CLASS C UNPAID INTEREST AMOUNT $70.53
PREPAYMENT INTEREST SHORTFALL ($1.71)
LOSS ON LIQUIDATED MORTGAGE $0.00
TOTAL DISTRIBUTION DUE THIS PERIOD $68.82
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 $7,652,972.89
NUMBER OF LOANS DELINQUENT ONE MONTH 2
NUMBER OF LOANS DELINQUENT TWO OR MORE MONTHS 1
NUMBER OF LOANS IN FORECLOSURE 0
NUMBER OF REO PROPERTIES 1
ACTUAL PRINCIPAL BALANCE DELINQUENT ONE MONTH $178,815.71
ACTUAL PRINCIPAL BALANCE DELINQUENT TWO OR MORE MONTHS $300,836.25
ACTUAL PRINCIPAL BALANCE IN FORECLOSURE $0.00
ACTUAL PRINCIPAL BALANCE REO PROPERTIES $543,699.59
................................................................................
DISTRIBUTION DATE: 05/28/96
MONTHLY Cutoff: Apr-96
DETERMINATION DATE: 05/20/96
RUN TIME/DATE: 05/16/96 10:47 AM
CERTIFICATEHOLDER STATEMENT
CONDUIT SENIOR SUBORDINATED MORTGAGE PASSTHRU CERTIFICATES
POOL #: 4010/11
SERIES: 1988-S1
SELLER: RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC
MASTER SERVICER: RESIDENTIAL FUNDING CORPORATION
CLASS A
CUSIP Number 760920AS7
Total Princ and Interest Distributed 182,059.49
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 117,456.03
Total Principal Prepayments 3,092.15
Principal Payoffs-In-Full 0.00
Principal Curtailments 3,092.15
Principal Liquidations 97,076.15
Scheduled Principal Due 17,287.73
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 64,603.46
Prepayment Interest Shortfall 23.71
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 7,565,415.03
Curr Period ENDING Princ Balance 7,447,959.00
Change in Principal Balance 117,456.03
PER CERTIFICATE DATA BY CLASS
Principal Distributed 0.678684
Interest Distributed 0.373291
Total Distribution 1.051975
Total Principal Prepayments 0.578792
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 43.714424
ENDING Principal Balance 43.035740
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 10.250938%
Subordinated Unpaid Amounts
Period Ending Class Percentages 63.656916%
Prepayment Percentages 70.927699%
Trading Factors 4.303574%
Certificate Denominations 1,000
Sub-Servicer Fees 2,250.69
Master Servicer Fees 777.91
Percentage Interest
Curr Period Master Servicer Adv Amt 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Total Princ and Interest Distributed 67,567.71 47.53 249,674.73
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 35,160.49 152,616.52
Total Principal Prepayments 1,267.43 4,359.58
Principal Payoffs-In-Full 0.00 0.00
Principal Curtailments 1,267.43 4,359.58
Principal Liquidations 24,484.99 121,561.14
Scheduled Principal Due 9,720.45 27,008.18
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 32,407.22 47.53 97,058.21
Prepayment Interest Shortfall 13.50 0.03 37.24
Unpaid Interest Shortfall Distr (Paid) 0.00 0.00
Remaining Unpaid Interest Shortfall 0.00 0.00
BALANCES BY CLASS
INITIAL Scheduled Pool Balance 9,589,326.06 182,653,829.78
Curr Period BEGINNING Princ Balance 4,318,750.35 11,884,165.38
Curr Period ENDING Princ Balance 4,252,197.80 11,700,156.80
Change in Principal Balance 66,552.55 184,008.58
PER CERTIFICATE DATA BY CLASS
Principal Distributed 916.656963
Interest Distributed 844.877414
Total Distribution 1,761.534376
Total Principal Prepayments 33.042729
Current Period Interest Shortfall
BEGINNING Principal Balance 450.370581
ENDING Principal Balance 443.430307
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 10.230938% 0.020000%
Subordinated Unpaid Amounts 1,182,427.59 1,164.24 1,140,992.43
Period Ending Class Percentages 36.343084%
Prepayment Percentages 29.072301%
Trading Factors 44.343031% 6.405645%
Certificate Denominations 250,000
Sub-Servicer Fees 1,284.96 3,535.65
Master Servicer Fees 444.12 1,222.03
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 798,324.07 6
Loans Delinquent TWO Payments 0.00 0
Loans Delinquent THREE + Payments 347,884.87 2
Total Unpaid Principal on Delinq Loans 1,146,208.94 8
Loans in Foreclosure, INCL in Delinq 292,753.92 1
REO/Pending Cash Liquidations 0.00 0
Principal Balance New REO 0.00
Six Month Avg Delinquencies 2+ Pmts 8.2150%
Loans in Pool 91
Current Period Sub-Servicer Fee 3,535.65
Current Period Master Servicer Fee 1,222.03
Aggregate REO Losses (1,012,143.24)
................................................................................
Run: 05/22/96 11:29:56 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1988-3A (POOL 3085)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3085
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
760920AW8 25,441,326.74 4,615,753.05 7.7495 262,369.72
- --------------------------------------------------------------------------------
25,441,326.74 4,615,753.05 262,369.72
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
29,726.03 0.00 292,095.75 0.00 4,353,383.33
29,726.03 0.00 292,095.75 0.00 4,353,383.33
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
181.427372 10.312737 1.168415 0.000000 11.481152 171.114635
Determination Date 20-May-96
Distribution Date 28-May-96
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 05/22/96 11:29:56 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 1,421.59
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,394.29
SUBSERVICER ADVANCES THIS MONTH 4,185.45
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 266,116.31
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 104,613.81
(D) LOANS IN FORECLOSURE 1 152,876.09
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 4,353,383.33
ACTUAL UPAID PRINCIPAL BALANCE @ 04/30 4,362,799.46
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 34
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
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 255,850.93
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 759.35
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 5,759.44
LOC AMOUNT AVAILABLE 1,944,819.78
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 8.4907%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.7495%
POOL TRADING FACTOR 0.171114635
................................................................................
Run: 05/22/96 11:29:56 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1988-3B (POOL 3086)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3086
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
760920AX6 38,297,875.16 7,143,474.86 7.8916 110,619.71
- --------------------------------------------------------------------------------
38,297,875.16 7,143,474.86 110,619.71
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
46,977.87 0.00 157,597.58 0.00 7,032,855.15
46,977.87 0.00 157,597.58 0.00 7,032,855.15
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
186.524052 2.888403 1.226644 0.000000 4.115047 183.635649
Determination Date 20-May-96
Distribution Date 28-May-96
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 05/22/96 11:29:56 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 2,291.12
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,488.22
SUBSERVICER ADVANCES THIS MONTH 9,023.97
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 764,215.78
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 2 362,185.65
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 7,032,855.15
ACTUAL UPAID PRINCIPAL BALANCE @ 04/30 7,044,173.92
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 59
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 1,393.16
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 109,226.55
LOC AMOUNT AVAILABLE 1,944,819.78
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 8.5265%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.8916%
POOL TRADING FACTOR 0.183635649
................................................................................
Run: 05/22/96 11:29:56 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1988-3C (POOL 3087)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3087
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
760920AY4 69,360,201.61 10,112,724.26 6.9590 17,923.54
- --------------------------------------------------------------------------------
69,360,201.61 10,112,724.26 17,923.54
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
58,645.37 0.00 76,568.91 0.00 10,094,800.72
58,645.37 0.00 76,568.91 0.00 10,094,800.72
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
145.800099 0.258412 0.845519 0.000000 1.103931 145.541687
Determination Date 20-May-96
Distribution Date 28-May-96
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 05/22/96 11:29:56 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1988-3C (POOL 3087)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 3,640.92
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,081.20
SUBSERVICER ADVANCES THIS MONTH 8,836.09
MASTER SERVICER ADVANCES THIS MONTH 851.23
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 478,092.58
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 92,901.19
(D) LOANS IN FORECLOSURE 4 626,165.43
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 10,094,800.72
ACTUAL UPAID PRINCIPAL BALANCE @ 04/30 9,994,795.45
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 75
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 122,795.22
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 3,651.11
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 14,272.43
LOC AMOUNT AVAILABLE 1,944,819.78
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 7.6474%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.9600%
POOL TRADING FACTOR 0.145541687
................................................................................
Run: 05/22/96 11:29:56 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 1,074,953.77 8.5000 10,818.01
STRIP 0.00 0.00 0.2368 0.00
- --------------------------------------------------------------------------------
9,209,655.99 1,074,953.77 10,818.01
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
7,614.26 0.00 18,432.27 0.00 1,064,135.76
STRIP 212.14 0.00 212.14 0.00 0.00
7,826.40 0.00 18,644.41 0.00 1,064,135.76
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
116.720296 1.174638 0.826769 0.000000 2.001407 115.545658
STRIP 0.000000 0.000000 0.023035 0.000000 0.023035 0.000000
Determination Date 20-May-96
Distribution Date 28-May-96
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 05/22/96 11:29:56 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 223.95
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 197.07
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 1,064,135.76
ACTUAL UPAID PRINCIPAL BALANCE @ 04/30 1,074,883.77
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 70.00
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 10,748.01
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 0.115545658
................................................................................
Run: 05/22/96 11:29:56 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 0.00 0.0000 0.00
STRIP 0.00 0.00 0.0000 0.00
- --------------------------------------------------------------------------------
33,550,911.70 0.00 0.00
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
0.00 0.00 0.00 0.00 0.00
STRIP 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
STRIP 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
Determination Date 20-May-96
Distribution Date 28-May-96
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 05/22/96 11:29:56 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 488.31
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 69.14
SUBSERVICER ADVANCES THIS MONTH 0.00
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 0.00
ACTUAL UPAID PRINCIPAL BALANCE @ 04/30 0.00
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 0
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 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 2,343,868.27
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION -2,343,868.27
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 0.0000%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 0.0000%
POOL TRADING FACTOR 0.000000000
................................................................................
Run: 05/22/96 11:29:56 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 0.00 0.0000 0.00
STRIP 0.00 0.00 0.0000 0.00
- --------------------------------------------------------------------------------
14,309,759.83 0.00 0.00
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
0.00 0.00 0.00 0.00 0.00
STRIP 0.00 0.00 0.00 0.00 0.00
0.00 0.00 0.00 0.00 0.00
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
STRIP 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
Determination Date 20-May-96
Distribution Date 28-May-96
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 05/22/96 11:29:56 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 174.32
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 97.22
SUBSERVICER ADVANCES THIS MONTH 0.00
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 0.00
ACTUAL UPAID PRINCIPAL BALANCE @ 04/30 0.00
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 0
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 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 836,757.10
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION -836,757.10
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 0.0000%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 0.0000%
POOL TRADING FACTOR 0.000000000
................................................................................
Run: 05/22/96 11:29:56 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 29,146,438.10 6.9659 701,229.40
- --------------------------------------------------------------------------------
199,725,759.94 29,146,438.10 701,229.40
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
167,833.44 0.00 869,062.84 0.00 28,445,208.70
167,833.44 0.00 869,062.84 0.00 28,445,208.70
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
145.932293 3.510961 0.840319 0.000000 4.351280 142.421332
Determination Date 20-May-96
Distribution Date 28-May-96
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 05/22/96 11:29:56 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-2 (POOL 3094)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 10,327.19
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,020.05
SUBSERVICER ADVANCES THIS MONTH 22,261.26
MASTER SERVICER ADVANCES THIS MONTH 2,641.77
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 11 1,690,474.29
(B) TWO MONTHLY PAYMENTS: 3 634,951.18
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 5 689,877.14
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 28,445,208.70
ACTUAL UPAID PRINCIPAL BALANCE @ 04/30 28,109,442.21
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 201
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 383,277.56
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 455,515.88
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 23,038.39
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 182,581.40
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 40,093.73
FSA GUARANTY INSURANCE POLICY 5,910,134.87
BANKRUPTCY AMOUNT AVAILABLE 373,426.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,264,044.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.6540%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.9647%
POOL TRADING FACTOR 0.142421332
................................................................................
Run: 05/22/96 11:29:56 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 9,398,925.92 7.7895 116,246.78
- --------------------------------------------------------------------------------
60,404,491.94 9,398,925.92 116,246.78
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
60,340.49 0.00 176,587.27 0.00 9,282,679.14
60,340.49 0.00 176,587.27 0.00 9,282,679.14
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
155.599784 1.924472 0.998940 0.000000 2.923412 153.675312
Determination Date 20-May-96
Distribution Date 28-May-96
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 05/22/96 11:29:56 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-3A (POOL 3095)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 3,276.21
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,952.92
SUBSERVICER ADVANCES THIS MONTH 2,972.25
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 151,410.17
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 101,180.92
(D) LOANS IN FORECLOSURE 1 127,113.72
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 9,282,679.14
ACTUAL UPAID PRINCIPAL BALANCE @ 04/30 9,298,953.58
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 74
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 100,823.30
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 2,437.55
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 12,985.93
LOC AMOUNT AVAILABLE 11,922,835.93
BANKRUPTCY AMOUNT AVAILABLE 136,507.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,469,790.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.4623%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.7895%
POOL TRADING FACTOR 0.153675312
................................................................................
Run: 05/22/96 11:29:56 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 3,870,585.28 7.7293 5,491.84
- --------------------------------------------------------------------------------
37,514,866.19 3,870,585.28 5,491.84
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
24,926.84 0.00 30,418.68 0.00 3,865,093.44
24,926.84 0.00 30,418.68 0.00 3,865,093.44
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
103.174706 0.146391 0.664452 0.000000 0.810843 103.028315
Determination Date 20-May-96
Distribution Date 28-May-96
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 05/22/96 11:29:56 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 1,423.96
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 810.30
SUBSERVICER ADVANCES THIS MONTH 2,686.86
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 169,638.65
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 1 176,343.63
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 3,865,093.44
ACTUAL UPAID PRINCIPAL BALANCE @ 04/30 3,872,558.46
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 21
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
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 609.57
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 4,882.27
LOC AMOUNT AVAILABLE 11,922,835.93
BANKRUPTCY AMOUNT AVAILABLE 136,507.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,469,790.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.4208%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.7293%
POOL TRADING FACTOR 0.103028315
................................................................................
Run: 05/22/96 11:29:56 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 13,914,103.33 6.9842 345,546.76
- --------------------------------------------------------------------------------
80,948,485.59 13,914,103.33 345,546.76
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
79,245.48 0.00 424,792.24 0.00 13,568,556.57
79,245.48 0.00 424,792.24 0.00 13,568,556.57
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
171.888371 4.268724 0.978962 0.000000 5.247686 167.619647
Determination Date 20-May-96
Distribution Date 28-May-96
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 05/22/96 11:29:56 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 4,465.20
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,802.42
SUBSERVICER ADVANCES THIS MONTH 12,158.72
MASTER SERVICER ADVANCES THIS MONTH 1,168.62
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 885,245.08
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 108,857.62
(D) LOANS IN FORECLOSURE 1 647,930.03
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 13,568,556.57
ACTUAL UPAID PRINCIPAL BALANCE @ 04/30 13,411,688.60
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 100
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 183,171.52
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 325,257.81
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 1,295.50
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 18,993.45
LOC AMOUNT AVAILABLE 11,922,835.93
BANKRUPTCY AMOUNT AVAILABLE 136,507.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,469,790.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.6467%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.9977%
POOL TRADING FACTOR 0.167619647
................................................................................
Run: 05/22/96 11:29:56 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-SW1A (POOL 2000)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 2000
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
760920BK3 42,805,537.40 10,497,567.94 7.0650 16,164.83
- --------------------------------------------------------------------------------
42,805,537.40 10,497,567.94 16,164.83
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
61,792.63 0.00 77,957.46 0.00 10,481,403.11
61,792.63 0.00 77,957.46 0.00 10,481,403.11
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
245.238550 0.377634 1.443566 0.000000 1.821200 244.860916
Determination Date 20-May-96
Distribution Date 28-May-96
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 05/22/96 11:29:56 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 4,373.99
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,197.81
SUBSERVICER ADVANCES THIS MONTH 13,761.45
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 715,507.22
(B) TWO MONTHLY PAYMENTS: 4 548,371.49
(C) THREE OR MORE MONTHLY PAYMENTS: 1 92,041.66
(D) LOANS IN FORECLOSURE 4 500,266.53
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 10,481,403.11
ACTUAL UPAID PRINCIPAL BALANCE @ 04/30 10,500,889.59
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 87
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 2,003.71
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 14,161.12
FSA GUARANTY INSURANCE POLICY 8,069,473.60
BANKRUPTCY AMOUNT AVAILABLE 497,233.28
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 989,403.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.8150%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.0650%
POOL TRADING FACTOR 0.244860916
................................................................................
Run: 05/22/96 11:29:56 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-SW1B (POOL 2001)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 2001
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
760920BL1 55,464,913.85 11,659,874.23 6.8198 108,877.06
- --------------------------------------------------------------------------------
55,464,913.85 11,659,874.23 108,877.06
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
65,855.45 0.00 174,732.51 0.00 11,550,997.17
65,855.45 0.00 174,732.51 0.00 11,550,997.17
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
210.220722 1.962990 1.187335 0.000000 3.150325 208.257732
Determination Date 20-May-96
Distribution Date 28-May-96
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 05/22/96 11:29:56 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-SW1B (POOL 2001)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 4,619.09
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,314.85
SUBSERVICER ADVANCES THIS MONTH 9,071.65
MASTER SERVICER ADVANCES THIS MONTH 3,323.88
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 475,986.61
(B) TWO MONTHLY PAYMENTS: 1 169,120.52
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 5 606,724.80
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 11,550,997.17
ACTUAL UPAID PRINCIPAL BALANCE @ 04/30 11,068,635.96
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 79
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 503,208.28
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 91,486.11
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 1,417.88
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 15,973.07
FSA GUARANTY INSURANCE POLICY 8,069,473.60
BANKRUPTCY AMOUNT AVAILABLE 497,233.28
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 989,403.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.5698%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.8198%
POOL TRADING FACTOR 0.208257732
................................................................................
DISTRIBUTION DATE: 05/28/96
MONTHLY Cutoff: Apr-96
DETERMINATION DATE: 05/20/96
RUN TIME/DATE: 05/16/96 09:36 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 490,307.11
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 410,187.31
Total Principal Prepayments 151,154.30
Principal Payoffs-In-Full 142,126.49
Principal Curtailments 9,027.81
Principal Liquidations 239,998.17
Scheduled Principal Due 19,034.84
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 80,119.80
Prepayment Interest Shortfall 53.11
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 13,542,946.72
Curr Period ENDING Princ Balance 13,132,759.41
Change in Principal Balance 410,187.31
PER CERTIFICATE DATA BY CLASS
Principal Distributed 2.715732
Interest Distributed 0.530450
Total Distribution 3.246182
Total Principal Prepayments 2.589708
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 89.663940
ENDING Principal Balance 86.948209
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 7.103882%
Subordinated Unpaid Amounts
Period Ending Class Percentages 56.983233%
Prepayment Percentages 100.000000%
Trading Factors 8.694821%
Certificate Denominations 1,000
Sub-Servicer Fees 4,833.81
Master Servicer Fees 1,371.60
Percentage Interest
Curr Period Master Servicer Adv Amt 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Total Princ and Interest Distributed 154,190.91 134.36 644,632.38
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 102,570.30 512,757.61
Total Principal Prepayments 0.00 151,154.30
Principal Payoffs-In-Full 0.00 142,126.49
Principal Curtailments 0.00 9,027.81
Principal Liquidations 90,352.09 330,350.26
Scheduled Principal Due 13,399.18 32,434.02
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 51,620.61 134.36 131,874.77
Prepayment Interest Shortfall 39.58 0.06 92.75
Unpaid Interest Shortfall Distr (Paid) 0.00 0.00
Remaining Unpaid Interest Shortfall 0.00 0.00
BALANCES BY CLASS
INITIAL Scheduled Pool Balance 12,070,244.91 163,111,417.77
Curr Period BEGINNING Princ Balance 10,107,268.28 23,650,215.00
Curr Period ENDING Princ Balance 9,913,948.75 23,046,708.16
Change in Principal Balance 193,319.53 603,506.84
PER CERTIFICATE DATA BY CLASS
Principal Distributed 2,124.445294
Interest Distributed 1,069.170725
Total Distribution 3,193.616019
Total Principal Prepayments 0.000000
Current Period Interest Shortfall
BEGINNING Principal Balance 837.370605
ENDING Principal Balance 821.354399
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 7.093882% 0.010000%
Subordinated Unpaid Amounts 1,140,413.34 897.23 942,807.29
Period Ending Class Percentages 43.016767%
Prepayment Percentages 0.000000%
Trading Factors 82.135440% 14.129427%
Certificate Denominations 250,000
Sub-Servicer Fees 3,649.06 8,482.87
Master Servicer Fees 1,035.42 2,407.02
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 1,059,707.00
POOL DELINQUENCY DATA
Unpaid Princ Number of
Blance Loans
Loans Delinquent ONE Payment 285,301.85 2
Loans Delinquent TWO Payments 0.00 0
Loans Delinquent THREE + Payments 994,242.99 6
Total Unpaid Princ on Delinquent Loans 1,279,544.84 8
Loans in Foreclosure, INCL in Delinq 875,132.52 5
REO/Pending Cash Liquidations 119,110.47 1
Principal Balance New REO 0.00
Six Month Avg Delinquencies 2+ Pmts 6.0398%
Loans in Pool 149
Current Period Sub-Servicer Fee 8,482.87
Current Period Master Servicer Fee 2,407.02
Aggregate REO Losses (899,597.23)
................................................................................
SEC REPORT
DISTRIBUTION DATE: 05/28/96
MONTHLY Cutoff: Apr-96
DETERMINATION DATE: 05/20/96
RUN TIME/DATE: 05/15/96 10:18 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 138,255.89 716.05
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 136,571.75
Total Principal Prepayments 133,492.96
Principal Payoffs-In-Full 131,581.57
Principal Curtailments 1,911.39
Principal Liquidations 2,883.24
Scheduled Principal Due 195.55
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 1,684.14 716.05
Prepayment Interest Shortfall 29.11 24.32
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 196,227.38
Curr Period ENDING Princ Balance 59,655.63
Change in Principal Balance 136,571.75
PER CERTIFICATE DATA BY CLASS
Principal Distributed 1.248214
Interest Distributed 0.015392
Total Distribution 1.263607
Total Principal Prepayments 1.246427
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 1.793444
ENDING Principal Balance 0.545230
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 10.477110% 0.143243%
Subordinated Unpaid Amounts
Period Ending Class Percentages 1.033712%
Prepayment Percentages 100.000000%
Trading Factors 0.054523%
Certificate Denominations 1,000
Sub-Servicer Fees 15.00
Master Servicer Fees 5.43
Percentage Interest
Curr Period Master Servicer Adv Amt 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Total Princ and Interest Distributed 150,822.78 140.94 289,935.66
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 90,832.86 227,404.61
Total Principal Prepayments 0.00 133,492.96
Principal Payoffs-In-Full 0.00 131,581.57
Principal Curtailments 0.00 1,911.39
Principal Liquidations 87,199.81 90,083.05
Scheduled Principal Due 5,124.58 5,320.13
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 59,989.92 140.94 62,531.05
Prepayment Interest Shortfall 859.00 1.64 914.07
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 5,802,394.36 5,998,621.74
Curr Period ENDING Princ Balance 5,711,355.51 5,771,011.14
Change in Principal Balance 91,038.85 227,610.60
PER CERTIFICATE DATA BY CLASS
Principal Distributed 2,655.138876
Interest Distributed 1,753.567693
Total Distribution 4,408.706568
Total Principal Prepayments 0.000000
Current Period Interest Shortfall
BEGINNING Principal Balance 678.440064
ENDING Principal Balance 667.795423
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 10.457110% 0.020000%
Subordinated Unpaid Amounts 1,831,779.11 1,912.94 1,775,531.50
Period Ending Class Percentages 98.966288%
Prepayment Percentages 0.000000%
Trading Factors 66.779542% 4.892087%
Certificate Denominations 250,000
Sub-Servicer Fees 1,436.07 1,451.07
Master Servicer Fees 519.40 524.83
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 1,076,653.00
POOL DELINQUENCY DATA
Unpaid Princ Number of
Balance Loans
Loans Delinquent ONE Payment 127,985.76 1
Loans Delinquent TWO Payments 398,341.41 2
Loans Delinquent THREE + Payments 1,023,782.35 3
Total Unpaid Princ on Delinquent Loans 1,550,109.52 6
Loans in Foreclosure, INCL in Delinq 233,967.91 1
REO/Pending Cash Liquidations 789,814.44 2
Principal Balance New REO 180,065.93
Six Month Avg Delinquencies 2+ Pmts 28.9602%
Loans in Pool 25
Current Period Sub-Servicer Fee 1,451.07
Current Period Master Servicer Fee 524.83
Aggregate REO Losses (1,480,709.51)
................................................................................
SEC REPORT
DISTRIBUTION DATE: 05/28/96
MONTHLY Cutoff: Apr-96
DETERMINATION DATE: 05/20/96
RUN TIME/DATE: 05/14/96 03:11 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 1,375,168.35
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 1,197,262.67
Total Principal Prepayments 1,155,689.97
Principal Payoffs-In-Full 1,101,162.45
Principal Curtailments 54,527.52
Principal Liquidations 0.00
Scheduled Principal Due 41,572.70
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 177,905.68
Prepayment Interest Shortfall 2,157.91
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 27,220,792.65
Current Period ENDING Prin Bal 26,023,529.98
Change in Principal Balance 1,197,262.67
PER CERTIFICATE DATA BY CLASS
Principal Distributed 8.940356
Interest Distributed 1.328480
Total Distribution 10.268836
Total Principal Prepayments 8.629919
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 203.266646
ENDING Principal Balance 194.326290
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 7.937914%
Subordinated Unpaid Amounts
Period Ending Class Percentages 68.279490%
Prepayment Percentages 100.000000%
Trading Factors 19.432629%
Certificate Denominations 1,000
Sub-Servicer Fees 8,304.88
Master Servicer Fees 2,768.30
Percentage Interest
Current Period Master Servicer Advance 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Tot Prin & Int Distributed 93,532.65 92.11 1,468,793.11
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 17,832.24 1,215,094.91
Total Principal Prepayments 0.00 1,155,689.97
Principal Payoffs-In-Full 0.00 1,101,162.45
Principal Curtailments 0.00 54,527.52
Principal Liquidations 0.00 0.00
Scheduled Principal Due 18,492.14 60,064.84
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 75,700.41 92.11 253,698.20
Prepayment Interest Shortfall 958.66 1.21 3,117.78
Unpaid Interest Shortfall Paid 0.00
Remaining Unpaid Interest Shortfall 0.00 0.00
BALANCES BY CLASS
INITIAL Scheduled Pool Balance 14,221,239.46 148,137,911.05
Current Period BEGINNING Prin Bal 12,108,207.88 39,329,000.53
Current Period ENDING Prin Bal 12,089,715.74 38,113,245.72
Change in Principal Balance 18,492.14 1,215,754.81
PER CERTIFICATE DATA BY CLASS
Principal Distributed 313.479005
Interest Distributed 1,330.763226
Total Distribution 1,644.242231
Total Principal Prepayments 0.000000
Current Period Interest Shortfall
BEGINNING Principal Balance 851.417200
ENDING Principal Balance 850.116881
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 7.927914% 0.010000%
Subordinated Unpaid Amounts 1,857,112.34 1,562.55 1,858,674.89
Period Ending Class Percentages 31.720510%
Prepayment Percentages 0.000000%
Trading Factors 85.011688% 25.728219%
Certificate Denominations 250,000
Sub-Servicer Fees 3,858.18 12,163.06
Master Servicer Fees 1,286.06 4,054.36
Percentage Interest
Current Period Master Servicer Advance 0.00
MISCELLANEOUS POOL DATA
Initial Special Hazard Amount 1,483,753.94
Current Special Hazard Amount 1,091,196.00
Loans in Pool 179
Current Period Sub-Servicer Fee 12,163.06
Current Period Master Servicer Fee 4,054.36
POOL DELINQUENCY DATA Unpaid Number
Prin Bal of Loans
Loans Delinquent ONE Payment 876,452.62 4
Loans Delinquent TWO Payments 289,727.12 1
Loans Delinquent THREE + Payments 684,199.58 3
Tot Unpaid Prin on Delinquent Loans 1,850,379.32 8
Loans in Foreclosure, INCL in Delinq 684,199.58 3
REO/Pending Cash Liquidations 0.00 0
Principal Balance New REO 0.00
6 Mo Avg Delinquencies 2+ Payments 2.5141%
Aggregate REO Losses (1,729,398.01)
................................................................................
Run: 05/22/96 11:29:56 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 9,860,033.71 6.9980 14,391.30
- --------------------------------------------------------------------------------
69,922,443.97 9,860,033.71 14,391.30
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
57,494.82 0.00 71,886.12 0.00 9,845,642.41
57,494.82 0.00 71,886.12 0.00 9,845,642.41
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
141.013860 0.205818 0.822266 0.000000 1.028084 140.808042
Determination Date 20-May-96
Distribution Date 28-May-96
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 05/22/96 11:29:56 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-4A (POOL 3098)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 3,637.06
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,059.78
SUBSERVICER ADVANCES THIS MONTH 6,269.26
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 517,447.77
(B) TWO MONTHLY PAYMENTS: 1 185,542.89
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 1 146,881.38
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 9,845,642.41
ACTUAL UPAID PRINCIPAL BALANCE @ 04/30 9,860,941.62
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 50
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 961.27
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 13,430.03
LOC AMOUNT AVAILABLE 10,300,174.48
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 707,401.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.6907%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.9980%
POOL TRADING FACTOR 0.140808042
................................................................................
Run: 05/22/96 11:29:56 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 8,745,157.22 6.9904 12,618.37
- --------------------------------------------------------------------------------
74,994,327.48 8,745,157.22 12,618.37
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
50,939.46 0.00 63,557.83 0.00 8,732,538.85
50,939.46 0.00 63,557.83 0.00 8,732,538.85
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
116.610916 0.168258 0.679244 0.000000 0.847502 116.442658
Determination Date 20-May-96
Distribution Date 28-May-96
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 05/22/96 11:29:56 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 3,315.01
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,825.15
SUBSERVICER ADVANCES THIS MONTH 3,566.91
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 291,057.91
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 87,573.43
(D) LOANS IN FORECLOSURE 1 109,091.77
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 8,732,538.85
ACTUAL UPAID PRINCIPAL BALANCE @ 04/30 8,747,190.16
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 60
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 685.89
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 11,932.48
LOC AMOUNT AVAILABLE 10,300,174.48
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 707,401.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.6953%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.9904%
POOL TRADING FACTOR 0.116442658
................................................................................
Run: 05/22/96 11:29:56 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-4C (POOL 3100)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3100
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
760920BT4 37,402,303.81 6,678,782.16 7.7198 208,713.05
- --------------------------------------------------------------------------------
37,402,303.81 6,678,782.16 208,713.05
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
42,961.15 0.00 251,674.20 0.00 6,470,069.11
42,961.15 0.00 251,674.20 0.00 6,470,069.11
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
178.566064 5.580219 1.148623 0.000000 6.728842 172.985844
Determination Date 20-May-96
Distribution Date 28-May-96
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 05/22/96 11:29:56 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-4C (POOL 3100)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 2,336.57
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,339.15
SUBSERVICER ADVANCES THIS MONTH 2,954.12
MASTER SERVICER ADVANCES THIS MONTH 1,841.78
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 381,991.60
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 6,470,069.11
ACTUAL UPAID PRINCIPAL BALANCE @ 04/30 6,235,696.25
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 35
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 241,840.76
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 200,296.03
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 444.81
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 7,972.21
LOC AMOUNT AVAILABLE 10,300,174.48
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 707,401.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.3937%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.7089%
POOL TRADING FACTOR 0.172985844
................................................................................
Run: 05/22/96 11:29:56 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-4D (POOL 3101)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3101
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
760920BQ0 22,040,775.69 3,552,822.82 7.7877 159,970.75
- --------------------------------------------------------------------------------
22,040,775.69 3,552,822.82 159,970.75
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
22,453.17 0.00 182,423.92 0.00 3,392,852.07
22,453.17 0.00 182,423.92 0.00 3,392,852.07
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
161.193184 7.257946 1.018711 0.000000 8.276657 153.935239
Determination Date 20-May-96
Distribution Date 28-May-96
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 05/22/96 11:29:56 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 1,223.77
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 745.85
SUBSERVICER ADVANCES THIS MONTH 2,308.33
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 291,133.29
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 3,392,852.07
ACTUAL UPAID PRINCIPAL BALANCE @ 04/30 3,396,980.98
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 22
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
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 151,736.31
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 3,715.55
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 4,518.89
LOC AMOUNT AVAILABLE 10,300,174.48
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 707,401.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.4625%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.7877%
POOL TRADING FACTOR 0.153935239
................................................................................
Run: 05/22/96 11:29:56 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 2,523,161.30 7.6086 3,121.89
- --------------------------------------------------------------------------------
20,728,527.60 2,523,161.30 3,121.89
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
15,998.10 0.00 19,119.99 0.00 2,520,039.41
15,998.10 0.00 19,119.99 0.00 2,520,039.41
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
121.724097 0.150608 0.771791 0.000000 0.922399 121.573488
Determination Date 20-May-96
Distribution Date 28-May-96
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 05/22/96 11:29:56 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 1,016.64
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 525.66
SUBSERVICER ADVANCES THIS MONTH 1,800.69
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 1 236,584.74
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 2,520,039.41
ACTUAL UPAID PRINCIPAL BALANCE @ 04/30 2,522,750.60
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 10
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
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 3,121.89
LOC AMOUNT AVAILABLE 10,300,174.48
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 707,401.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.3421%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.6086%
POOL TRADING FACTOR 0.121573488
................................................................................
SEC REPORT
DISTRIBUTION DATE: 05/28/96
MONTHLY Cutoff: Apr-96
DETERMINATION DATE: 05/20/96
RUN TIME/DATE: 05/16/96 04:04 PM
CERTIFICATEHOLDER STATEMENT
CONDUIT SENIOR SUBORDINATED MORTGAGE PASSTHRU CERTIFICATES
POOL #: 4014
SERIES: 1989-S3
SELLER: RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC
MASTER SERVICER: RESIDENTIAL FUNDING CORPORATION
CLASS A-1 CLASS A-2 CLASS A-3
CUSIP Number 760920BW7 760920BX5 760920BY3
Total Princ and Interest Distributed 0.00 340,573.22 3,447.13
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 0.00 333,142.06 0.00
Total Principal Prepayments 0.00 332,430.74 0.00
Principal Payoffs-In-Full 0.00 332,430.74 0.00
Principal Curtailments 0.00 0.00 0.00
Principal Liquidations 0.00 0.00 0.00
Scheduled Principal Due 0.00 711.32 0.00
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 0.00 7,431.16 3,447.13
Prepayment Interest Shortfall 0.00 298.33 149.53
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 0.00 939,279.34 10,000.00
Curr Period ENDING Princ Balance 0.00 606,137.28 10,000.00
Change in Principal Balance 0.00 333,142.06 0.00
PER CERTIFICATE DATA BY CLASS
Principal Distributed 0.000000 8.086365 0.000000
Interest Distributed 0.000000 0.180377 344.713000
Total Distribution 0.000000 8.266742 344.713000
Total Principal Prepayments 0.000000 8.069099 0.000000
Current Period Interest Shortfall 0.000000 0.000000 0.000000
BEGINNING Principal Balance 0.000000 22.799149 1,000.000000
ENDING Principal Balance 0.000000 14.712784 1,000.000000
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 9.875000% 9.875000% 0.889851%
Subordinated Unpaid Amounts
Period Ending Class Percentages 14.286645% 14.286645% 14.286645%
Prepayment Percentages 100.000000% 100.000000% 100.000000%
Trading Factors 0.000000% 1.471278% 100.000000%
Certificate Denominations 1,000 1,000 1,000
Sub-Servicer Fees 0.00 246.37 2.62
Master Servicer Fees 0.00 83.07 0.88
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 23,399.95 39.66 367,459.96
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 1,950.72 335,092.78
Total Principal Prepayments 0.00 332,430.74
Principal Payoffs-In-Full 0.00 332,430.74
Principal Curtailments 0.00 0.00
Principal Liquidations 0.00 0.00
Scheduled Principal Due 2,431.56 3,142.88
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 21,449.23 39.66 32,367.18
Prepayment Interest Shortfall 1,175.77 2.39 1,626.02
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 3,699,314.94 4,648,594.28
Curr Period ENDING Princ Balance 3,696,542.95 4,312,680.23
Change in Principal Balance 2,771.99 335,914.05
PER CERTIFICATE DATA BY CLASS
Principal Distributed 79.629949
Interest Distributed 875.574703
Total Distribution 955.204651
Total Principal Prepayments 5,791.711678
Current Period Interest Shortfall
BEGINNING Principal Balance 604.035964
ENDING Principal Balance 603.583344
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00 0.00
Passthru Rate 9.855000% 0.020000%
Subordinated Unpaid Amounts 1,526,592.50 2,290.43
Period Ending Class Percentages 85.713355%
Prepayment Percentages 0.000000%
Trading Factors 60.358334% 4.929317%
Certificate Denominations 250,000
Sub-Servicer Fees 970.33 1,219.32
Master Servicer Fees 327.17 411.12
Percentage Interest
Curr Period Master Servicer Adv Amt 0.00
Repurchased Principal Reprtd as Sch 0.00 0.00 0.00
MISCELLANEOUS POOL DATA
Initial Special Hazard Amount 1,749,808.00
Current Special Hazard Amount 1,057,622.00
POOL DELINQUENCY DATA
Unpaid Princ Number of
Balance Loans
Loans Delinquent ONE Payment 237,475.20 1
Loans Delinquent TWO Payments 720,141.73 2
Loans Delinquent THREE + Payments 916,780.50 2
Total Unpaid Princ on Delinq Loans 1,874,397.43 5
Lns in Foreclosure, INCL in Delinq 387,969.66 1
REO/Pending Cash Liquidations 528,810.84 1
Principal Balance New REO 0.00
Six Month Avg Delinquencies 2+ Pmts 32.6334%
Loans in Pool 17
Current Period Sub-Servicer Fee 1,219.33
Current Period Master Servicer Fee 411.12
Aggregate REO Losses (1,385,208.11)
................................................................................
SEC REPORT
DISTRIBUTION DATE: 05/28/96
MONTHLY Cutoff: Apr-96
DETERMINATION DATE: 05/20/96
RUN TIME/DATE: 05/15/96 10:37 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 339,943.75 4,684.75
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 239,393.25 33.19
Total Principal Prepayments 231,571.27 32.10
Principal Payoffs-In-Full 64,593.56 8.92
Principal Curtailments 4,664.64 0.64
Principal Liquidations 162,313.07 22.54
Scheduled Principal Due 7,821.98 1.09
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 100,550.50 4,651.56
Prepayment Interest Shortfall 95.56 4.26
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 15,934,116.19 2,202.62
Current Period ENDING Prin Bal 15,698,799.88 2,169.43
Change in Principal Balance 235,316.31 33.19
PER CERTIFICATE DATA BY CLASS
Principal Distributed 3.092604 3.319000
Interest Distributed 1.298962 465.156000
Total Distribution 2.991555 3.210000
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 202.805079 216.943000
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 7.8867% 0.2500%
Subordinated Unpaid Amounts
Period Ending Class Percentages 71.2100% 0.0098%
Prepayment Percentages 100.0000% 100.0000%
Trading Factors 20.2805% 21.6943%
Certificate Denominations 1,000 1,000
Sub-Servicer fees 7,062.57 0.98
Master Servicer Fees 1,606.27 0.22
Current Period Master Servicer Advanc 19,957.35 2.75
Deferred Interest Added to Principal 4,076.94
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Tot Principal and Interest Distr 0.00 0.00 344,628.50
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 0.00 0.00 239,426.44
Total Principal Prepayments
Principal Payoffs-In-Full
Principal Curtailments
Principal Liquidations
Scheduled Principal Due
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 0.00 0.00 105,202.06
Prepayment Interest Shortfall
Unpaid Interest Shortfall Paid
Remaining Unpaid Interest Shortfall
Current Period Interest Shortfall
BALANCES BY CLASS
INITIAL Scheduled Pool Balance 7,423,674.24 0.00 84,841,991.29
Current Period BEGINNING Prin Bal 6,411,455.81 161.37 22,347,935.99
Current Period ENDING Prin Bal 6,344,638.69 160.31 22,045,768.31
Change in Principal Balance 66,817.12 1.06 302,167.68
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 854.649394
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00 0.00
Passthru Rate 7.8867% 7.8867%
Subordinated Unpaid Amounts 1,548,040.91 514.42
Period Ending Class Percentages 28.7795% 0.0007% 100.0000%
Prepayment Percentages 0.0000% 0.0000%
Trading Factors 85.4649%
Certificate Denominations 250,000
Sub-Servicer fees 2,841.79 9,905.34
Master Servicer Fees 646.32 2,252.81
Cur Period Master Servicer Advance 19,960.10
Deferred Interest Added to Principal 1,640.45 0.61 5,718.00
OTHER OTHER
MISCELLANEOUS POOL DATA
Initial Special Hazard Amount 1,935,824.00
Current Special Hazard Amount 1,144,894.00
Suspense Net (charges)/Recoveries (10,663.37)
Unpaid Number
POOL DELINQUENCY DATA Prin Bal of Loans
Loans Delinquent ONE Payment 814,436.17 4
Loans Delinquent TWO Payments 0.00 0
Loans Delinquent THREE + Payments 1,591,620.51 9
Tot Unpaid Principal on Delinq Loans 2,406,056.68 13
Loans in Foreclosure (incl in delinq) 826,615.85 5
REO/Pending Cash Liquidations 480,819.24 3
6 Mo Avg Delinquencies 2+ Payments 11.8333%
Loans in Pool 110
Current Period Sub-Servicer Fee 9,905.41
Current Period Master Servicer Fee 2,252.83
Aggregate REO Losses (1,458,664.83)
................................................................................
Run: 05/22/96 11:29:56 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 22,179,211.79 7.5877 334,687.11
- --------------------------------------------------------------------------------
87,338,199.16 22,179,211.79 334,687.11
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
138,692.38 0.00 473,379.49 0.00 21,844,524.68
138,692.38 0.00 473,379.49 0.00 21,844,524.68
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
253.946292 3.832082 1.587992 0.000000 5.420074 250.114210
Determination Date 20-May-96
Distribution Date 28-May-96
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 05/22/96 11:29:56 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 7,799.99
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,915.54
SUBSERVICER ADVANCES THIS MONTH 29,061.45
MASTER SERVICER ADVANCES THIS MONTH 1,007.14
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,555,197.74
(B) TWO MONTHLY PAYMENTS: 2 561,210.27
(C) THREE OR MORE MONTHLY PAYMENTS: 2 437,769.82
(D) LOANS IN FORECLOSURE 5 1,197,456.54
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 21,844,524.68
ACTUAL UPAID PRINCIPAL BALANCE @ 04/30 21,760,817.12
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 103
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 130,121.84
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 300,159.08
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 7,988.62
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 26,539.41
MORTGAGE POOL INSURANCE 9,139,381.32
SPECIAL HAZARD LOSS COVERAGE 1,996,946.00
BANKRUPTCY BOND 104,774.00
MORTGAGE REPURCHASE BOND 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.3907%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.5830%
POOL TRADING FACTOR 0.250114210
................................................................................
Run: 05/22/96 11:29:56 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 13,123,404.85 8.6972 13,975.09
- --------------------------------------------------------------------------------
62,922,765.27 13,123,404.85 13,975.09
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
95,106.85 0.00 109,081.94 0.00 13,109,429.76
95,106.85 0.00 109,081.94 0.00 13,109,429.76
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
208.563702 0.222099 1.511486 0.000000 1.733585 208.341603
Determination Date 20-May-96
Distribution Date 28-May-96
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 05/22/96 11:29:56 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-5B (POOL 3106)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 5,419.41
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,144.06
SUBSERVICER ADVANCES THIS MONTH 13,605.54
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 537,482.30
(B) TWO MONTHLY PAYMENTS: 1 31,479.88
(C) THREE OR MORE MONTHLY PAYMENTS: 1 117,514.29
(D) LOANS IN FORECLOSURE 4 909,219.04
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 13,109,429.76
ACTUAL UPAID PRINCIPAL BALANCE @ 04/30 13,130,324.56
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 85
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
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 996.01
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 12,979.08
MORTGAGE POOL INSURANCE 9,139,381.32
SPECIAL HAZARD LOSS COVERAGE 1,996,946.00
BANKRUPTCY BOND 104,774.00
MORTGAGE REPURCHASE BOND 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.5710%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.6972%
POOL TRADING FACTOR 0.208341603
................................................................................
SEC REPORT
DISTRIBUTION DATE: 05/28/96
MONTHLY Cutoff: Apr-96
DETERMINATION DATE: 05/20/96
RUN TIME/DATE: 05/15/96 11:08 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 649,165.24 4,355.83
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 606,330.02 0.00
Total Principal Prepayments 602,199.99 0.00
Principal Payoffs-In-Full 284,497.95 0.00
Principal Curtailments 52.34 0.00
Principal Liquidations 317,649.70 0.00
Scheduled Principal Due 4,130.03 0.00
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 42,835.22 4,355.83
Prepayment Interest Shortfall 1,219.11 249.21
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 5,286,519.71 10,000.00
Current Period ENDING Prin Bal 4,680,189.69 10,000.00
Change in Principal Balance 606,330.02 0.00
PER CERTIFICATE DATA BY CLASS
Principal Distributed 5.257387 0.000000
Interest Distributed 0.371417 435.583000
Total Distribution 5.628804 435.583000
Total Principal Prepayments 5.221576 0.000000
Current Period Interest Shortfall 0.000000 0.000000
BEGINNING Principal Balance 45.838531 1,000.000000
ENDING Principal Balance 40.581144 1,000.000000
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 10.000000% 0.544098%
Subordinated Unpaid Amounts
Period Ending Class Percentages 53.672553%
Prepayment Percentages 100.000000% 100.000000%
Trading Factors 4.058114% 100.000000%
Certificate Denominations 1,000 1,000
Sub-Servicer fees 1,128.16 2.13
Master Servicer Fees 441.39 0.83
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 60,731.33 34.40 714,286.80
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 44,201.54 650,531.56
Total Principal Prepayments 42,415.73 644,615.72
Principal Payoffs-In-Full 0.00 284,497.95
Principal Curtailments 0.00 52.34
Principal Liquidations 42,415.73 360,065.43
Scheduled Principal Due 2,118.43 6,248.46
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 16,529.79 34.40 63,755.24
Prepayment Interest Shortfall 993.96 2.31 2,464.59
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 4,310,193.08 9,606,712.79
Current Period ENDING Prin Bal 4,048,335.70 8,738,525.39
Change in Principal Balance 261,857.38 868,187.40
PER CERTIFICATE DATA BY CLASS
Principal Distributed 1,272.874241
Interest Distributed 476.009295
Total Distribution 1,748.883536
Total Principal Prepayments 0.000000
Current Period Interest Shortfall
BEGINNING Principal Balance 496.483493
ENDING Principal Balance 466.320606
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 10.000000% 10.000000%
Subordinated Unpaid Amounts 4,935,107.73 2,756.24
Period Ending Class Percentages 46.327447%
Prepayment Percentages 0.000000%
Trading Factors 46.632061% 7.046027%
Certificate Denominations 250,000.00
Sub-Servicer fees 919.81 2,050.10
Master Servicer Fees 359.87 802.09
Per Certificate % Interest in Pool
Cur Period Master Servicer Advance 0.00
MISCELLANEOUS POOL DATA
Initial Special Hazard Amount 2,232,371.00
Current Special Hazard Amount 1,159,561.00
Unpaid Number
POOL DELINQUENCY DATA Prin Bal of Loans
Loans Delinquent ONE Payment 453,824.99 2
Loans Delinquent TWO Payments 288,146.13 1
Loans Delinquent THREE + Payments 1,735,541.69 7
Tot Unpaid Principal on Delinq Loans 2,477,512.81 10
Loans in Foreclosure (incl in delinq) 657,759.35 3
REO/Pending Cash Liquidations 1,077,782.34 4
6 Mo Avg Delinquencies 2+ Payments 43.4632%
Loans in Pool 33
Current Period Sub-Servicer Fee 2,050.10
Current Period Master Servicer Fee 802.09
Aggregate REO Losses (4,644,879.27)
................................................................................
Run: 05/22/96 11:29:56 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 5,408,709.65 10.0000 434,600.17
- --------------------------------------------------------------------------------
120,931,254.07 5,408,709.65 434,600.17
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
44,078.05 0.00 478,678.22 0.00 4,974,109.48
44,078.05 0.00 478,678.22 0.00 4,974,109.48
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
44.725490 3.593779 0.364488 0.000000 3.958267 41.131712
Determination Date 20-May-96
Distribution Date 28-May-96
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 05/22/96 11:29:56 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 1,948.02
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,434.47
SUBSERVICER ADVANCES THIS MONTH 7,034.17
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 228,838.32
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 2 470,524.16
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 4,974,109.48
ACTUAL UPAID PRINCIPAL BALANCE @ 04/30 4,978,659.70
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 23
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 430,992.49
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 82.79
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 3,524.89
MORTGAGE POOL INSURANCE 3,253,167.98
SPECIAL HAZARD LOSS COVERAGE 1,516,886.00
BANKRUPTCY BOND 100,000.00
MORTGAGE REPURCHASE BOND 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 11.6778%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 10.0000%
POOL TRADING FACTOR 0.041131712
................................................................................
SEC REPORT
DISTRIBUTION DATE: 05/28/96
MONTHLY Cutoff: Apr-96
DETERMINATION DATE: 05/20/96
RUN TIME/DATE: 05/15/96 11:17 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 760920CH9 NA
Tot Principal and Interest Distr 403,827.67 6,084.97
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 365,730.16
Total Principal Prepayments 257,930.77
Principal Payoffs-In-Full 257,449.56
Principal Curtailments 481.21
Principal Liquidations 104,412.63
Scheduled Principal Due 3,386.76
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 38,097.51 6,084.97
Prepayment Interest Shortfall 1,173.63 272.19
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 4,885,854.12
Current Period ENDING Prin Bal 4,520,123.96
Change in Principal Balance 365,730.16
PER CERTIFICATE DATA BY CLASS
Principal Distributed 2.438686
Interest Distributed 0.254034
Total Distribution 2.692720
Total Principal Prepayments 2.416103
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 32.578835
ENDING Principal Balance 30.140150
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 9.645266% 0.775243%
Subordinated Unpaid Amounts
Period Ending Class Percentages 50.486184%
Prepayment Percentages 100.000000%
Trading Factors 3.014015%
Certificate Denominations 1,000
Sub-Servicer Fees 1,120.49
Master Servicer Fees 360.51
Percentage Interest
Current Period Master Servicer Advance 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Tot Principal and Interest Distr 38,229.21 0.00 448,141.85
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 37,771.47 403,501.63
Total Principal Prepayments 0.00 257,930.77
Principal Payoffs-In-Full 0.00 257,449.56
Principal Curtailments 0.00 481.21
Principal Liquidations 37,639.92 142,052.55
Scheduled Principal Due 1,560.99 4,947.75
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 457.74 0.00 44,640.22
Prepayment Interest Shortfall 1,088.89 0.00 2,534.71
Unpaid Interest Shortfall Paid 0.00 0.00
Remaining Unpaid Interest Shortfall 0.00 0.00
BALANCES BY CLASS
INITIAL Scheduled Pool Balance 12,599,121.61 162,569,311.08
Current Period BEGINNING Prin Bal 4,533,082.00 9,418,936.12
Current Period ENDING Prin Bal 4,433,066.02 8,953,189.98
Change in Principal Balance 100,015.98 465,746.14
PER CERTIFICATE DATA BY CLASS
Principal Distributed 749.486178
Interest Distributed 9.082776
Total Distribution 758.568954
Total Principal Prepayments 0.000000
Current Period Interest Shortfall
BEGINNING Principal Balance 359.793495
ENDING Principal Balance 351.855166
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 9.645266% 0.000000%
Subordinated Unpaid Amounts 9,236,878.20 0.00 9,236,878.20
Period Ending Class Percentages 49.513816%
Prepayment Percentages 0.000000%
Trading Factors 35.185517% 5.507306%
Certificate Denominations 250,000
Sub-Servicer Fees 1,098.91 2,219.40
Master Servicer Fees 353.57 714.08
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 709,892.30 2
Loans Delinquent TWO Payments 151,934.87 1
Loans Delinquent THREE + Payments 4,118,100.96 13
Tot Unpaid Principal on Delinq Loans 4,979,928.13 16
Loans in Foreclosure, INCL in Delinq 1,973,550.11 5
REO/Pending Cash Liquidations 2,144,550.85 8
Principal Balance New REO 218,331.38
6 Mo Avg Delinquencies 2+ Payments 49.5928%
Loans in Pool 24
Current Period Sub-Servicer Fee 2,219.40
Current Period Master Servicer Fee 714.08
Aggregate REO Losses (8,193,982.65)
................................................................................
Run: 05/29/96 16:55:21 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 10,184,874.67 9.000000 % 579,202.83
A-5 760920CQ9 2,388,000.00 2,388,000.00 9.000000 % 0.00
A-6 760920CJ5 100,000.00 10,240.32 1237.750000 % 471.75
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 10,000.00 513.59 0.524798 % 23.66
B 17,727,586.62 7,131,316.12 10.000000 % 0.00
R-I 0.00 0.00 10.000000 % 0.00
R-II 0.00 0.00 0.000000 % 0.00
- -------------------------------------------------------------------------------
262,737,586.62 19,714,944.70 579,698.24
===============================================================================
_______________________________________________________________________________
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 76,374.42 655,577.25 0.00 0.00 9,605,671.84
A-5 17,907.15 17,907.15 0.00 0.00 2,388,000.00
A-6 10,560.78 11,032.53 0.00 0.00 9,768.57
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 8,620.61 8,644.27 0.00 0.00 489.93
B 0.00 0.00 0.00 443,991.81 6,746,747.04
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
- -------------------------------------------------------------------------------
113,462.96 693,161.20 0.00 443,991.81 18,750,677.38
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 524.075058 29.803583 3.929938 33.733521 0.000000 494.271475
A-5 1000.000000 0.000000 7.498807 7.498807 0.000000 1000.000000
A-6 102.403200 4.717500 105.607800 110.325300 0.000000 97.686000
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 51.359000 2.366000 862.061000 864.427000 0.000000 48.993000
B 100568.062000 0.000000 0.000000 0.000000 0.000000 95144.747910
_______________________________________________________________________________
DETERMINATION DATE 20-May-96
DISTRIBUTION DATE 28-May-96
Run: 05/29/96 16:55:22 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1990-S1 (POOL # 4020)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4020
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 5,646.55
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,882.15
SUBSERVICER ADVANCES THIS MONTH 56,372.88
MASTER SERVICER ADVANCES THIS MONTH 9,273.85
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 2,622,163.43
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 13
AGGREGATE PRINCIPAL BALANCE 3,344,170.50
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 18,750,677.38
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 71
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 4
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 963,817.88
REMAINING SUBCLASS INTEREST SHORTFALL 59,418.45
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 3,111.26
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 63.82786650 % 36.17213350 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 64.01864900 % 35.98135100 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.5195 %
BANKRUPTCY AMOUNT AVAILABLE 0.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,166,569.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 11.03987580
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 274.85
POOL TRADING FACTOR: 7.13665586
................................................................................
Run: 05/22/96 11:29:56 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 6,879,593.06 10.5162 492,808.18
- --------------------------------------------------------------------------------
193,971,603.35 6,879,593.06 492,808.18
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
63,356.35 0.00 556,164.53 0.00 6,386,784.88
63,356.35 0.00 556,164.53 0.00 6,386,784.88
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
35.467011 2.540620 0.326627 0.000000 2.867247 32.926391
Determination Date 20-May-96
Distribution Date 28-May-96
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 05/22/96 11:29:56 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1990-2 (POOL 3117)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 2,267.13
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,852.91
SUBSERVICER ADVANCES THIS MONTH 25,324.89
MASTER SERVICER ADVANCES THIS MONTH 2,606.59
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 1,210,945.71
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 404,284.01
(D) LOANS IN FORECLOSURE 3 910,471.69
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 6,386,784.88
ACTUAL UPAID PRINCIPAL BALANCE @ 04/30 6,127,331.90
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 22
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 275,244.14
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 15.00
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 487,772.60
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 5,020.58
MORTGAGE POOL INSURANCE 1,887,510.30
SPECIAL HAZARD LOSS COVERAGE 1,148,314.00
BANKRUPTCY BOND 100,000.00
MORTGAGE REPURCHASE BOND 366,957.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 11.5430%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 10.5000%
POOL TRADING FACTOR 0.032926391
................................................................................
Run: 05/22/96 11:29:56 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 10,454,454.45 7.4990 13,299.14
- --------------------------------------------------------------------------------
46,306,707.62 10,454,454.45 13,299.14
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
65,327.37 0.00 78,626.51 0.00 10,441,155.31
65,327.37 0.00 78,626.51 0.00 10,441,155.31
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
225.765445 0.287197 1.410754 0.000000 1.697951 225.478248
Determination Date 20-May-96
Distribution Date 28-May-96
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 05/22/96 11:29:56 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1990-3A (POOL 3118)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 4,030.88
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,332.26
SUBSERVICER ADVANCES THIS MONTH 5,753.88
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 488,439.81
(B) TWO MONTHLY PAYMENTS: 1 263,482.11
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 10,441,155.31
ACTUAL UPAID PRINCIPAL BALANCE @ 04/30 10,454,479.34
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 50
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 681.94
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 12,617.20
FSA GUARANTY INSURANCE POLICY 5,551,743.96
BANKRUPTCY AMOUNT AVAILABLE 102,949.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,052,184.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.3437%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.4990%
POOL TRADING FACTOR 0.225478248
................................................................................
Run: 05/22/96 11:29:56 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 3,640,802.33 7.6702 86,561.26
- --------------------------------------------------------------------------------
19,212,019.52 3,640,802.33 86,561.26
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
22,960.97 0.00 109,522.23 0.00 3,554,241.07
22,960.97 0.00 109,522.23 0.00 3,554,241.07
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
189.506487 4.505578 1.195136 0.000000 5.700714 185.000909
Determination Date 20-May-96
Distribution Date 28-May-96
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 05/22/96 11:29:56 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 1,200.81
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,127.15
SUBSERVICER ADVANCES THIS MONTH 0.00
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 3,554,241.07
ACTUAL UPAID PRINCIPAL BALANCE @ 04/30 3,558,324.56
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 19
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 81,824.46
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 500.00
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 4,236.80
FSA GUARANTY INSURANCE POLICY 5,551,743.96
BANKRUPTCY AMOUNT AVAILABLE 102,949.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,052,184.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.4462%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.6702%
POOL TRADING FACTOR 0.185000909
................................................................................
Run: 05/22/96 11:29:56 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1990-3C (POOL 3120)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3120
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
760920DD7 15,507,832.37 2,583,211.27 8.4726 2,953.73
- --------------------------------------------------------------------------------
15,507,832.37 2,583,211.27 2,953.73
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
18,236.20 0.00 21,189.93 0.00 2,580,257.54
18,236.20 0.00 21,189.93 0.00 2,580,257.54
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
166.574619 0.190467 1.175935 0.000000 1.366402 166.384152
Determination Date 20-May-96
Distribution Date 28-May-96
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 05/22/96 11:29:56 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 1,014.70
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 809.82
SUBSERVICER ADVANCES THIS MONTH 0.00
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 2,580,257.54
ACTUAL UPAID PRINCIPAL BALANCE @ 04/30 2,582,604.62
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 11
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 363.46
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 2,590.27
FSA GUARANTY INSURANCE POLICY 5,551,743.96
BANKRUPTCY AMOUNT AVAILABLE 102,949.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,052,184.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.3190%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.4726%
POOL TRADING FACTOR 0.166384152
................................................................................
Run: 05/22/96 11:29:56 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 16,699,267.38 9.9831 330,825.23
- --------------------------------------------------------------------------------
199,971,518.09 16,699,267.38 330,825.23
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
137,546.17 0.00 468,371.40 0.00 16,368,442.15
137,546.17 0.00 468,371.40 0.00 16,368,442.15
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
83.508229 1.654362 0.687829 0.000000 2.342191 81.853868
Determination Date 20-May-96
Distribution Date 28-May-96
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 05/22/96 11:29:56 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1990-5 (POOL 3126)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 4,220.91
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 8,161.78
SUBSERVICER ADVANCES THIS MONTH 41,389.31
MASTER SERVICER ADVANCES THIS MONTH 5,993.92
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 856,640.77
(B) TWO MONTHLY PAYMENTS: 1 333,250.08
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 11 3,051,070.55
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 16,368,442.15
ACTUAL UPAID PRINCIPAL BALANCE @ 04/30 15,748,759.63
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 60
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 653,902.84
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 317,912.69
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 60.58
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 12,851.96
LOC AMOUNT AVAILABLE 3,632,840.77
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 10.8975%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 9.9619%
POOL TRADING FACTOR 0.081853868
................................................................................
Run: 05/22/96 11:29:56 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 5,346,451.22 9.5180 5,371.15
S 760920DL9 0.00 0.00 0.8624 0.00
- --------------------------------------------------------------------------------
100,033,801.56 5,346,451.22 5,371.15
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 42,396.94 0.00 47,768.09 0.00 5,341,080.07
S 3,841.48 0.00 3,841.48 0.00 0.00
46,238.42 0.00 51,609.57 0.00 5,341,080.07
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 53.446446 0.053693 0.423826 0.000000 0.477519 53.392753
S 0.000000 0.000000 0.038402 0.000000 0.038402 0.000000
Determination Date 20-May-96
Distribution Date 28-May-96
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 05/22/96 11:29:56 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 1,275.74
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 516.84
SUBSERVICER ADVANCES THIS MONTH 5,673.46
MASTER SERVICER ADVANCES THIS MONTH 4,492.80
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 1 360,608.90
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 1 232,726.81
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 5,341,080.07
ACTUAL UPAID PRINCIPAL BALANCE @ 04/30 4,864,288.40
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 19
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 2
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 482,075.63
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 1,163.75
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 4,207.40
LOC AMOUNT AVAILABLE 5,760,519.18
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 972,163.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 10.8291%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 9.5000%
POOL TRADING FACTOR 0.053392753
................................................................................
Run: 05/22/96 11:29:56 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 4,597,504.70 10.5406 284,886.42
S 760920ED6 0.00 0.00 0.5828 0.00
- --------------------------------------------------------------------------------
95,187,660.42 4,597,504.70 284,886.42
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 40,383.55 0.00 325,269.97 0.00 4,312,618.28
S 2,232.84 0.00 2,232.84 0.00 0.00
42,616.39 0.00 327,502.81 0.00 4,312,618.28
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 48.299377 2.992892 0.424252 0.000000 3.417144 45.306485
S 0.000000 0.000000 0.023457 0.000000 0.023457 0.000000
Determination Date 20-May-96
Distribution Date 28-May-96
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 05/22/96 11:29:56 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1990-8 (POOL 3129)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 1,583.14
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 427.28
SUBSERVICER ADVANCES THIS MONTH 12,587.82
MASTER SERVICER ADVANCES THIS MONTH 2,184.79
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 4 1,279,034.56
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 4,312,618.28
ACTUAL UPAID PRINCIPAL BALANCE @ 04/30 4,104,340.11
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 16
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 2
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 215,179.43
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 18.39
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 282,073.64
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 2,794.39
FSA GUARANTY INSURANCE POLICY 2,228,896.38
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 226,282.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,396,176.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 11.6846%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 10.5000%
POOL TRADING FACTOR 0.045306485
................................................................................
Run: 05/29/96 16:55:23 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 3,598,639.40 9.500000 % 329,753.64
I 760920FV5 10,000.00 808.96 0.500000 % 42.09
B 11,825,033.00 5,299,002.64 9.500000 % 133,143.94
S 760920FW3 0.00 0.00 0.112322 % 0.00
- -------------------------------------------------------------------------------
110,000,309.00 8,898,451.00 462,939.67
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 27,709.10 357,462.74 0.00 0.00 3,268,885.76
I 3,606.16 3,648.25 0.00 0.00 766.87
B 40,801.69 173,945.63 0.00 0.00 5,165,858.70
S 816.33 816.33 0.00 0.00 0.00
- -------------------------------------------------------------------------------
72,933.28 535,872.95 0.00 0.00 8,435,511.33
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 36.658985 3.359168 0.282270 3.641438 0.000000 33.299817
I 80.896000 4.209000 360.616000 364.825000 0.000000 76.687000
B 448.117366 11.259498 3.450451 14.709949 0.000000 436.857868
_______________________________________________________________________________
DETERMINATION DATE 20-May-96
DISTRIBUTION DATE 28-May-96
Run: 05/29/96 16:55:23 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1990-S14 (POOL # 4027)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4027
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 2,421.34
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 882.46
SUBSERVICER ADVANCES THIS MONTH 7,287.38
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 801,084.64
(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 8,435,511.33
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 30
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 239,355.17
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 216,803.59
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 40.45028020 % 59.54971980 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 38.76057420 % 61.23942580 %
CLASS S - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1100 %
LETTER OF CREDIT - TOTAL AVAILABLE AMOUNT 7,793,146.50
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,129,615.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 10.57922144
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 291.16
POOL TRADING FACTOR: 7.66862512
................................................................................
Run: 05/22/96 11:29:56 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 26,614,651.84 7.3735 37,286.51
- --------------------------------------------------------------------------------
190,576,742.37 26,614,651.84 37,286.51
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
163,517.67 0.00 200,804.18 0.00 26,577,365.33
163,517.67 0.00 200,804.18 0.00 26,577,365.33
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
139.653200 0.195651 0.858015 0.000000 1.053666 139.457549
Determination Date 20-May-96
Distribution Date 28-May-96
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 05/22/96 11:29:56 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1990-R16 (POOL 2009)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 9,234.05
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 7,047.89
SUBSERVICER ADVANCES THIS MONTH 24,047.39
MASTER SERVICER ADVANCES THIS MONTH 1,685.99
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,237,783.73
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 200,784.57
(D) LOANS IN FORECLOSURE 7 1,674,955.36
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 26,577,365.33
ACTUAL UPAID PRINCIPAL BALANCE @ 04/30 26,394,092.26
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 104
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 231,336.71
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 2,974.67
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 34,311.84
LOC AMOUNT AVAILABLE 3,342,578.49
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 336,386.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,609,446.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.1135%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.3735%
POOL TRADING FACTOR 0.139457549
................................................................................
Run: 05/22/96 11:29:56 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 36,191,397.93 6.8679 1,043,978.12
- --------------------------------------------------------------------------------
139,233,192.04 36,191,397.93 1,043,978.12
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
204,853.23 0.00 1,248,831.35 0.00 35,147,419.81
204,853.23 0.00 1,248,831.35 0.00 35,147,419.81
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
259.933694 7.498055 1.471296 0.000000 8.969351 252.435639
Determination Date 20-May-96
Distribution Date 28-May-96
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 05/22/96 11:29:56 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 11,401.16
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 10,485.03
SUBSERVICER ADVANCES THIS MONTH 29,228.08
MASTER SERVICER ADVANCES THIS MONTH 12,217.66
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 9 2,098,515.44
(B) TWO MONTHLY PAYMENTS: 3 752,891.71
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 5 1,231,640.91
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 35,147,419.81
ACTUAL UPAID PRINCIPAL BALANCE @ 04/30 33,327,415.32
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 126
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 9
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 1,873,193.20
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 535,662.83
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 4,901.49
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 461,227.73
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 42,186.07
LOC AMOUNT AVAILABLE 3,445,531.61
BANKRUPTCY AMOUNT AVAILABLE 787,159.00
FRAUD AMOUNT AVAILABLE 453,278.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,889,834.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.6492%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.8595%
POOL TRADING FACTOR 0.252435639
................................................................................
Run: 05/22/96 11:29:56 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 43,209,082.66 6.1599 1,282,936.47
S 760920JG4 0.00 0.00 0.5500 0.00
- --------------------------------------------------------------------------------
180,816,953.83 43,209,082.66 1,282,936.47
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 219,709.66 0.00 1,502,646.13 0.00 41,926,146.19
S 19,617.25 0.00 19,617.25 0.00 0.00
239,326.91 0.00 1,522,263.38 0.00 41,926,146.19
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 238.965881 7.095222 1.215094 0.000000 8.310316 231.870659
S 0.000000 0.000000 0.108492 0.000000 0.108492 0.000000
Determination Date 20-May-96
Distribution Date 28-May-96
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 05/22/96 11:29:56 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 14,333.57
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 11,467.58
SUBSERVICER ADVANCES THIS MONTH 1,811.42
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: 1 248,043.12
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 41,926,146.19
ACTUAL UPAID PRINCIPAL BALANCE @ 04/30 41,983,873.88
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 160
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 1,024,495.49
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 9,063.96
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 187,662.08
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 61,714.94
LOC AMOUNT AVAILABLE 2,502,726.14
BANKRUPTCY AMOUNT AVAILABLE 1,022,179.00
FRAUD AMOUNT AVAILABLE 614,130.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,721,189.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.4303%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.1603%
POOL TRADING FACTOR 0.231870659
................................................................................
Run: 05/29/96 16:55:24 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 1,625,292.35 10.000000 % 137,354.31
A-3 760920KA5 62,000,000.00 2,000,796.77 10.000000 % 169,088.40
A-4 760920KB3 10,000.00 305.37 0.773300 % 25.81
B 10,439,807.67 3,360,407.75 10.000000 % 1,921.22
R 0.00 17.36 10.000000 % 1.47
- -------------------------------------------------------------------------------
122,813,807.67 6,986,819.60 308,391.21
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 12,952.10 150,306.41 21.29 0.00 1,487,959.33
A-3 15,944.54 185,032.94 26.21 0.00 1,831,734.58
A-4 4,312.40 4,338.21 0.00 0.00 279.56
B 26,779.23 28,700.45 44.03 0.00 3,358,530.56
R 2.58 4.05 0.00 0.00 15.89
- -------------------------------------------------------------------------------
59,990.85 368,382.06 91.53 0.00 6,678,519.92
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 186.087972 15.726392 1.482952 17.209344 0.002438 170.364018
A-3 32.270916 2.727232 0.257170 2.984402 0.000423 29.544106
A-4 30.537000 2.581000 431.240000 433.821000 0.000000 27.956000
B 321.884067 0.184028 2.565109 2.749137 0.004218 321.704256
_______________________________________________________________________________
DETERMINATION DATE 20-May-96
DISTRIBUTION DATE 28-May-96
Run: 05/29/96 16:55:24 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-S11 (POOL # 4037)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4037
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 2,185.50
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 608.57
SUBSERVICER ADVANCES THIS MONTH 17,581.25
MASTER SERVICER ADVANCES THIS MONTH 7,655.95
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 474,385.82
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 1,341,546.85
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 6,678,519.92
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 23
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 855,669.71
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 304,396.67
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 51.90361360 % 48.09638640 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 49.71145400 % 50.28854600 %
CLASS A-4 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.7732 %
BANKRUPTCY AMOUNT AVAILABLE 489,203.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,524,125.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 11.33477953
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 46.12
POOL TRADING FACTOR: 5.43792270
................................................................................
Run: 05/29/96 16:55:18 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1991-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 13,506,845.43 7.122200 % 256,750.63
R 760920KT4 100.00 0.00 7.122200 % 0.00
B 10,120,256.77 7,542,491.42 7.122200 % 10,025.09
- -------------------------------------------------------------------------------
155,696,256.77 21,049,336.85 266,775.72
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 79,403.91 336,154.54 0.00 0.00 13,250,094.80
R 0.00 0.00 0.00 0.00 0.00
B 44,340.72 54,365.81 0.00 0.00 7,532,466.33
- -------------------------------------------------------------------------------
123,744.63 390,520.35 0.00 0.00 20,782,561.13
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 92.782153 1.763689 0.545447 2.309136 0.000000 91.018464
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 745.286566 0.990596 4.381383 5.371979 0.000000 744.295970
_______________________________________________________________________________
DETERMINATION DATE 20-May-96
DISTRIBUTION DATE 28-May-96
Run: 05/29/96 16:55:18 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 6,561.46
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,036.65
SPREAD 3,912.19
SUBSERVICER ADVANCES THIS MONTH 0.00
MASTER SERVICER ADVANCES THIS MONTH 10,889.74
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 20,782,561.13
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 81
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 6
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 1,421,985.06
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 238,798.03
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 64.16755800 % 35.83244200 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 63.75583220 % 36.24416780 %
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 7.87029979
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 272.95
POOL TRADING FACTOR: 13.34814437
................................................................................
Run: 05/29/96 16:55:19 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 23,533,195.88 6.427598 % 529,355.67
R 760920KR8 100.00 0.00 6.427598 % 0.00
B 9,358,525.99 8,326,214.57 6.427598 % 13,412.32
- -------------------------------------------------------------------------------
120,755,165.99 31,859,410.45 542,767.99
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 124,772.54 654,128.21 0.00 0.00 23,003,840.21
R 0.00 0.00 0.00 0.00 0.00
B 44,145.43 57,557.75 0.00 0.00 8,312,802.25
- -------------------------------------------------------------------------------
168,917.97 711,685.96 0.00 0.00 31,316,642.46
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 211.256076 4.751994 1.120076 5.872070 0.000000 206.504082
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 889.692947 1.433166 4.717135 6.150301 0.000000 888.259781
_______________________________________________________________________________
DETERMINATION DATE 20-May-96
DISTRIBUTION DATE 28-May-96
Run: 05/29/96 16:55:19 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-R14 (POOL # 2016)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 2016
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 10,643.19
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,720.26
SPREAD 5,912.83
SUBSERVICER ADVANCES THIS MONTH 7,701.74
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 618,155.09
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 501,023.01
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 31,316,642.46
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 127
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 491,447.13
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 73.86576070 % 26.13423930 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 73.45564020 % 26.54435980 %
BANKRUPTCY AMOUNT AVAILABLE 931,279.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,901,930.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.18251446
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 253.69
POOL TRADING FACTOR: 25.93399811
................................................................................
Run: 05/29/96 16:55:25 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 7,977,842.51 9.000000 % 6,444.22
S 760920LY2 10,000.00 1,129.78 0.700886 % 0.91
R 0.00 0.00 9.000000 % 0.00
- -------------------------------------------------------------------------------
70,625,405.90 7,978,972.29 6,445.13
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 59,830.63 66,274.85 0.00 0.00 7,971,398.29
S 4,660.04 4,660.95 0.00 0.00 1,128.87
R 8.47 8.47 0.00 0.00 0.00
- -------------------------------------------------------------------------------
64,499.14 70,944.27 0.00 0.00 7,972,527.16
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 188.293247 0.152097 1.412124 1.564221 0.000000 188.141150
S 112.978000 0.091000 466.004000 466.095000 0.000000 112.887000
_______________________________________________________________________________
DETERMINATION DATE 20-May-96
DISTRIBUTION DATE 28-May-96
Run: 05/29/96 16:55:25 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-20 (POOL # 4043)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4043
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 1,977.71
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 834.59
SUBSERVICER ADVANCES THIS MONTH 8,618.87
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 984,618.12
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 7,972,527.16
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 27
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 411.60
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 0.7009 %
LETTER OF CREDIT - TOTAL AVAILABLE AMOUNT 7,175,498.84
BANKRUPTCY AMOUNT AVAILABLE 455,861.00
FRAUD AMOUNT AVAILABLE 96,910.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,835,948.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 10.12334324
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 299.62
POOL TRADING FACTOR: 11.28846915
................................................................................
Run: 05/22/96 11:29:56 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 34,348,327.17 6.8623 1,050,879.41
S 760920ML9 0.00 0.00 0.2500 0.00
- --------------------------------------------------------------------------------
114,708,718.07 34,348,327.17 1,050,879.41
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 194,868.83 0.00 1,245,748.24 0.00 33,297,447.76
S 7,099.25 0.00 7,099.25 0.00 0.00
201,968.08 0.00 1,252,847.49 0.00 33,297,447.76
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 299.439552 9.161286 1.698814 0.000000 10.860100 290.278266
S 0.000000 0.000000 0.061889 0.000000 0.061889 0.000000
Determination Date 20-May-96
Distribution Date 28-May-96
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 05/22/96 11:29:56 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 10,377.87
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,349.43
SUBSERVICER ADVANCES THIS MONTH 25,408.61
MASTER SERVICER ADVANCES THIS MONTH 10,895.07
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 557,723.18
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 2 534,758.82
(D) LOANS IN FORECLOSURE 8 2,493,832.59
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 33,297,447.76
ACTUAL UPAID PRINCIPAL BALANCE @ 04/30 31,803,202.16
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 109
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 1,559,412.07
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 616,494.23
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 608.11
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 396,297.01
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 37,480.06
LOC AMOUNT AVAILABLE 15,326,453.78
BANKRUPTCY AMOUNT AVAILABLE 1,306,278.00
FRAUD AMOUNT AVAILABLE 669,363.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,890,846.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.6247%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.8619%
POOL TRADING FACTOR 0.290278266
................................................................................
Run: 05/22/96 11:29:56 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 17,656,893.41 7.6169 263,501.45
S 760920MN5 0.00 0.00 0.2500 0.00
- --------------------------------------------------------------------------------
56,810,233.31 17,656,893.41 263,501.45
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 111,227.47 0.00 374,728.92 0.00 17,393,391.96
S 3,650.68 0.00 3,650.68 0.00 0.00
114,878.15 0.00 378,379.60 0.00 17,393,391.96
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 310.804804 4.638274 1.957877 0.000000 6.596151 306.166529
S 0.000000 0.000000 0.064261 0.000000 0.064261 0.000000
Determination Date 20-May-96
Distribution Date 28-May-96
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 05/22/96 11:29:56 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 4,781.82
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,381.96
SUBSERVICER ADVANCES THIS MONTH 15,468.60
MASTER SERVICER ADVANCES THIS MONTH 1,625.77
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 1,057,590.55
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 4 969,392.34
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 17,393,391.96
ACTUAL UPAID PRINCIPAL BALANCE @ 04/30 17,203,076.72
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 70
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 214,426.47
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 234,210.57
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 10,299.91
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 18,990.97
LOC AMOUNT AVAILABLE 15,326,453.78
BANKRUPTCY AMOUNT AVAILABLE 1,306,278.00
FRAUD AMOUNT AVAILABLE 669,363.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,890,846.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.3583%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.6169%
POOL TRADING FACTOR 0.306166529
................................................................................
Run: 05/22/96 11:29:56 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 7,121,745.04 8.6969 7,036.49
S 760920MC9 0.00 0.00 0.2500 0.00
- --------------------------------------------------------------------------------
23,305,328.64 7,121,745.04 7,036.49
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 51,607.84 0.00 58,644.33 0.00 7,114,708.55
S 1,483.52 0.00 1,483.52 0.00 0.00
53,091.36 0.00 60,127.85 0.00 7,114,708.55
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 305.584407 0.301926 2.214422 0.000000 2.516348 305.282481
S 0.000000 0.000000 0.063656 0.000000 0.063656 0.000000
Determination Date 20-May-96
Distribution Date 28-May-96
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 05/22/96 11:29:56 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 2,396.17
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 684.12
SUBSERVICER ADVANCES THIS MONTH 3,451.59
MASTER SERVICER ADVANCES THIS MONTH 4,969.80
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 89,645.56
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 1 325,343.49
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 7,114,708.55
ACTUAL UPAID PRINCIPAL BALANCE @ 04/30 6,510,546.99
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 33
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 616,910.75
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 883.49
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 6,153.00
LOC AMOUNT AVAILABLE 15,326,453.78
BANKRUPTCY AMOUNT AVAILABLE 1,306,278.00
FRAUD AMOUNT AVAILABLE 669,363.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,890,846.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.5100%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.6929%
POOL TRADING FACTOR 0.305282481
................................................................................
Run: 05/22/96 11:29:56 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 16,804,831.88 6.8735 177,685.31
S 760920NX2 0.00 0.00 0.2750 0.00
- --------------------------------------------------------------------------------
56,799,660.28 16,804,831.88 177,685.31
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 96,092.63 0.00 273,777.94 0.00 16,627,146.57
S 3,844.55 0.00 3,844.55 0.00 0.00
99,937.18 0.00 277,622.49 0.00 16,627,146.57
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 295.861486 3.128281 1.691782 0.000000 4.820063 292.733205
S 0.000000 0.000000 0.067686 0.000000 0.067686 0.000000
Determination Date 20-May-96
Distribution Date 28-May-96
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 05/22/96 11:29:56 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 5,242.65
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,399.66
SUBSERVICER ADVANCES THIS MONTH 11,913.04
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 1,139,386.23
(B) TWO MONTHLY PAYMENTS: 2 533,167.49
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 16,627,146.57
ACTUAL UPAID PRINCIPAL BALANCE @ 04/30 16,646,622.79
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 62
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 159,258.82
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 271.77
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 18,154.72
LOC AMOUNT AVAILABLE 13,882,257.19
BANKRUPTCY AMOUNT AVAILABLE 951,412.00
FRAUD AMOUNT AVAILABLE 527,884.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,906,581.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.6235%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.8735%
POOL TRADING FACTOR 0.292733205
................................................................................
Run: 05/22/96 11:29:56 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 27,176,945.70 7.5985 1,359,029.76
S 760920NY0 0.00 0.00 0.2750 0.00
- --------------------------------------------------------------------------------
79,584,135.22 27,176,945.70 1,359,029.76
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 167,755.61 0.00 1,526,785.37 0.00 25,817,915.94
S 6,071.30 0.00 6,071.30 0.00 0.00
173,826.91 0.00 1,532,856.67 0.00 25,817,915.94
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 341.486976 17.076642 2.107903 0.000000 19.184545 324.410335
S 0.000000 0.000000 0.076288 0.000000 0.076288 0.000000
Determination Date 20-May-96
Distribution Date 28-May-96
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 05/22/96 11:29:56 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 6,836.29
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,830.54
SUBSERVICER ADVANCES THIS MONTH 10,606.67
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 833,131.09
(B) TWO MONTHLY PAYMENTS: 2 519,014.23
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 25,817,915.94
ACTUAL UPAID PRINCIPAL BALANCE @ 04/30 25,842,342.94
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 98
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 1,237,627.91
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 3,248.36
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 118,153.49
LOC AMOUNT AVAILABLE 13,882,257.19
BANKRUPTCY AMOUNT AVAILABLE 951,412.00
FRAUD AMOUNT AVAILABLE 527,884.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,906,581.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.3593%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.5994%
POOL TRADING FACTOR 0.324410335
................................................................................
Run: 05/29/96 16:55:28 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1991-S30 (POOL # 4049)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4049
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760920SC3 49,874,000.00 0.00 6.750000 % 0.00
A-2 760920SD1 129,239,000.00 0.00 7.450000 % 0.00
A-3 760920SE9 21,463,000.00 0.00 8.000000 % 0.00
A-4 760920SF6 78,616,000.00 0.00 8.400000 % 0.00
A-5 760920SG4 19,196,000.00 0.00 8.750000 % 0.00
A-6 760920RZ3 25,602,000.00 20,074,525.32 6.637500 % 921,190.88
A-7 760920SA7 5,940,500.00 4,461,920.42 19.629070 % 204,751.06
A-8 760920SL3 45,032,000.00 3,405,956.20 9.000000 % 153,093.65
A-9 760920SB5 0.00 0.00 0.111633 % 0.00
R-I 760920SJ8 500.00 37.81 9.000000 % 1.70
R-II 760920SK5 300,629.00 440,298.79 9.000000 % 0.00
M 760920SH2 10,142,260.00 8,389,169.70 9.000000 % 84,572.81
B 20,284,521.53 16,525,122.24 9.000000 % 74,342.39
- -------------------------------------------------------------------------------
405,690,410.53 53,297,030.48 1,437,952.49
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 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-6 109,857.98 1,031,048.86 0.00 0.00 19,153,334.44
A-7 72,210.99 276,962.05 0.00 0.00 4,257,169.36
A-8 25,273.38 178,367.03 0.00 0.00 3,252,862.55
A-9 4,905.44 4,905.44 0.00 0.00 0.00
R-I 0.28 1.98 0.00 0.00 36.11
R-II 0.00 0.00 3,267.17 0.00 443,565.96
M 62,250.56 146,823.37 0.00 0.00 8,304,596.89
B 122,622.17 196,964.56 0.00 0.00 16,358,529.34
- -------------------------------------------------------------------------------
397,120.80 1,835,073.29 3,267.17 0.00 51,770,094.65
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 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-6 784.099888 35.981208 4.290992 40.272200 0.000000 748.118680
A-7 751.101830 34.466974 12.155709 46.622683 0.000000 716.634856
A-8 75.634131 3.399664 0.561232 3.960896 0.000000 72.234468
R-I 75.620000 3.400000 0.560000 3.960000 0.000000 72.220000
R-II 1464.591872 0.000000 0.000000 0.000000 10.867781 1475.459653
M 827.149935 8.338655 6.137741 14.476396 0.000000 818.811280
B 814.666603 3.664981 6.045110 9.710091 0.000000 806.453794
_______________________________________________________________________________
DETERMINATION DATE 20-May-96
DISTRIBUTION DATE 28-May-96
Run: 05/29/96 16:55:29 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-S30 (POOL # 4049)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4049
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 15,924.14
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,474.31
SUBSERVICER ADVANCES THIS MONTH 66,788.86
MASTER SERVICER ADVANCES THIS MONTH 3,295.49
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,622,230.35
(B) TWO MONTHLY PAYMENTS: 4 1,016,177.26
(C) THREE OR MORE MONTHLY PAYMENTS: 3 1,277,119.24
FORECLOSURES
NUMBER OF LOANS 11
AGGREGATE PRINCIPAL BALANCE 3,968,773.01
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 51,770,094.65
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 194
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 393,293.49
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 989,638.33
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 53.25388350 % 15.74040700 % 31.00570910 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 52.36028370 % 16.04130135 % 31.59841500 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.114773 %
BANKRUPTCY AMOUNT AVAILABLE 167,055.00
FRAUD AMOUNT AVAILABLE 576,443.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,780,938.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.60632923
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 293.69
POOL TRADING FACTOR: 12.76098555
FIXED STRIP INTEREST ON CLASS A-7: 0.00
INVERSE LIBOR INTEREST ON CLASS A-7: 72,210.99
TOTAL INTEREST DISTRIBUTION TO CLASS A-7: 72,210.99
................................................................................
Run: 05/29/96 16:55:30 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S1 (POOL # 4051)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4051
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760920TT5 49,532,000.00 0.00 8.500000 % 0.00
A-2 760920TU2 35,380,000.00 0.00 8.500000 % 0.00
A-3 760920TV0 34,879,000.00 0.00 8.500000 % 0.00
A-4 760920TW8 15,165,000.00 0.00 8.500000 % 0.00
A-5 760920TX6 12,885,227.00 12,006,959.19 6.550000 % 444,331.52
A-6 760920TY4 3,789,773.00 3,531,458.92 15.129000 % 130,685.75
A-7 760920UA4 10,000.00 1,024.75 7590.550000 % 37.92
A-8 760920TZ1 0.00 0.00 0.062917 % 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 3,128,455.46 9.000000 % 2,934.21
B 8,174,757.92 5,442,034.64 9.000000 % 5,104.07
- -------------------------------------------------------------------------------
163,495,140.92 24,109,932.96 583,093.47
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 64,223.29 508,554.81 0.00 0.00 11,562,627.67
A-6 43,629.74 174,315.49 0.00 0.00 3,400,773.17
A-7 6,352.08 6,390.00 0.00 0.00 986.83
A-8 1,238.74 1,238.74 0.00 0.00 0.00
R-I 2.87 2.87 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 22,992.74 25,926.95 0.00 0.00 3,125,521.25
B 39,996.50 45,100.57 0.00 0.00 5,436,930.50
- -------------------------------------------------------------------------------
178,435.96 761,529.43 0.00 0.00 23,526,839.42
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED 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-5 931.839167 34.483795 4.984258 39.468053 0.000000 897.355372
A-6 931.839168 34.483794 11.512494 45.996288 0.000000 897.355375
A-7 102.475000 3.792000 635.208000 639.000000 0.000000 98.683000
R-I 0.000000 0.000000 28.700000 28.700000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 850.312545 0.797517 6.249415 7.046932 0.000000 849.515028
B 665.712024 0.624370 4.892683 5.517053 0.000000 665.087646
_______________________________________________________________________________
DETERMINATION DATE 20-May-96
DISTRIBUTION DATE 28-May-96
Run: 05/29/96 16:55:31 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S1 (POOL # 4051)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4051
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 6,009.65
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,451.65
SUBSERVICER ADVANCES THIS MONTH 17,071.23
MASTER SERVICER ADVANCES THIS MONTH 1,883.60
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 338,976.81
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 3 870,513.66
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 816,046.38
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 23,526,839.42
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 83
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 227,065.27
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 560,480.58
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 64.45245160 % 12.97579500 % 22.57175350 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 63.60560130 % 13.28491768 % 23.10948110 %
CLASS A-8 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.0644 %
BANKRUPTCY AMOUNT AVAILABLE 200,053.00
FRAUD AMOUNT AVAILABLE 317,339.00 *
SPECIAL HAZARD AMOUNT AVAILABLE 1,872,978.00 *
* ADJUSTED IN ACCORDANCE WITH THE POOLING AND SERVICING AGREEMENT
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.49725165
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 297.94
POOL TRADING FACTOR: 14.38993189
................................................................................
Run: 05/29/96 16:55:31 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S2 (POOL # 4052)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4052
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760920TA6 67,550,000.00 0.00 5.700000 % 0.00
A-2 760920TB4 59,269,000.00 0.00 6.250000 % 0.00
A-3 760920TC2 34,651,000.00 0.00 6.500000 % 0.00
A-4 760920TF5 53,858,000.00 0.00 6.900000 % 0.00
A-5 760920TG3 51,354,000.00 0.00 7.350000 % 0.00
A-6 760920TH1 53,342,000.00 0.00 7.800000 % 0.00
A-7 760920TM0 22,300,000.00 0.00 8.000000 % 0.00
A-8 760920TN8 18,168,000.00 10,399,150.77 8.000000 % 1,828,605.85
A-9 760920TP3 6,191,000.00 6,191,000.00 8.000000 % 0.00
A-10 760920TJ7 19,111,442.00 19,111,442.00 8.000000 % 0.00
A-11 760920TD0 30,157,000.00 0.00 6.800000 % 0.00
A-12 760920TK4 24,904,800.00 0.00 0.000000 % 0.00
A-13 760920TE8 6,226,200.00 0.00 0.000000 % 0.00
A-14 760920TL2 36,520,000.00 0.00 6.850000 % 0.00
A-15 760920SX7 17,599,000.00 4,427,880.82 8.000000 % 220,229.81
A-16 760920SY5 0.00 0.00 0.500000 % 0.00
A-17 760920SZ2 10,000.00 818.20 8.000000 % 40.69
A-18 760920UR7 0.00 0.00 0.168526 % 0.00
R-I 760920TR9 38,000.00 4,535.37 8.000000 % 0.00
R-II 760920TS7 702,000.00 933,580.46 8.000000 % 0.00
M 760920TQ1 12,177,000.00 11,157,271.96 8.000000 % 9,672.17
B 27,060,001.70 23,791,293.76 8.000000 % 20,624.51
- -------------------------------------------------------------------------------
541,188,443.70 76,016,973.34 2,079,173.03
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 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 68,303.70 1,896,909.55 0.00 0.00 8,570,544.92
A-9 40,663.72 40,663.72 0.00 0.00 6,191,000.00
A-10 125,527.76 125,527.76 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 29,083.21 249,313.02 0.00 0.00 4,207,651.01
A-16 31,216.60 31,216.60 0.00 0.00 0.00
A-17 5.37 46.06 0.00 0.00 777.51
A-18 10,521.62 10,521.62 0.00 0.00 0.00
R-I 0.00 0.00 30.24 0.00 4,565.61
R-II 0.00 0.00 6,223.87 0.00 939,804.33
M 73,308.28 82,980.45 0.00 0.00 11,147,599.79
B 156,319.49 176,944.00 0.00 0.00 23,770,669.25
- -------------------------------------------------------------------------------
534,949.75 2,614,122.78 6,254.11 0.00 73,944,054.42
===============================================================================
Run: 05/29/96 16:55:31
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S2 (POOL # 4052)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4052
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-5 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-6 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-7 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-8 572.388307 100.649816 3.759561 104.409377 0.000000 471.738492
A-9 1000.000000 0.000000 6.568199 6.568199 0.000000 1000.000000
A-10 1000.000000 0.000000 6.568199 6.568199 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-15 251.598433 12.513768 1.652549 14.166317 0.000000 239.084665
A-17 81.820000 4.069000 0.537000 4.606000 0.000000 77.751000
R-I 119.351842 0.000000 0.000000 0.000000 0.795789 120.147632
R-II 1329.886695 0.000000 0.000000 0.000000 8.865912 1338.752607
M 916.257860 0.794298 6.020225 6.814523 0.000000 915.463562
B 879.205183 0.762177 5.776773 6.538950 0.000000 878.443007
_______________________________________________________________________________
DETERMINATION DATE 20-May-96
DISTRIBUTION DATE 28-May-96
Run: 05/29/96 16:55:33 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S2 (POOL # 4052)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4052
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 22,265.81
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 7,788.88
SUBSERVICER ADVANCES THIS MONTH 19,663.23
MASTER SERVICER ADVANCES THIS MONTH 4,664.01
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,659,117.91
(B) TWO MONTHLY PAYMENTS: 2 313,273.35
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 466,503.98
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 73,944,054.42
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 278
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 567,541.13
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,007,020.31
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 54.02531280 % 14.67734300 % 31.29734420 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 52.77744870 % 15.07572161 % 32.14682970 %
CLASS A-18 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1686 %
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 9.15215428
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 301.92
POOL TRADING FACTOR: 13.66327298
................................................................................
Run: 05/29/96 16:55:33 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S3 (POOL # 4053)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4053
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760920UK2 10,820,000.00 0.00 7.500000 % 0.00
A-2 760920UL0 26,800,000.00 0.00 7.500000 % 0.00
A-3 760920UM8 25,330,000.00 0.00 7.500000 % 0.00
A-4 760920UN6 15,000,000.00 5,068,578.19 7.500000 % 400,174.13
A-5 760920UP1 8,110,000.00 6,107,900.32 7.500000 % 482,230.64
A-6 760920UQ9 74,560,000.00 2,831,776.21 7.500000 % 223,574.25
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 0.397583 % 0.00
R 760920UJ5 100.00 0.00 7.500000 % 0.00
B 8,816,068.76 7,015,241.89 7.500000 % 34,106.35
- -------------------------------------------------------------------------------
176,318,168.76 21,023,496.61 1,140,085.37
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 31,139.87 431,314.00 0.00 0.00 4,668,404.06
A-5 37,525.17 519,755.81 0.00 0.00 5,625,669.68
A-6 17,397.61 240,971.86 0.00 0.00 2,608,201.96
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 8,610.82 8,610.82 0.00 0.00 0.00
A-10 6,847.03 6,847.03 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B 43,099.61 77,205.96 0.00 0.00 6,981,135.54
- -------------------------------------------------------------------------------
144,620.11 1,284,705.48 0.00 0.00 19,883,411.24
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 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-4 337.905213 26.678275 2.075992 28.754267 0.000000 311.226937
A-5 753.131975 59.461238 4.627024 64.088262 0.000000 693.670738
A-6 37.979831 2.998582 0.233337 3.231919 0.000000 34.981249
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 795.733573 3.868658 4.888756 8.757414 0.000000 791.864915
_______________________________________________________________________________
DETERMINATION DATE 20-May-96
DISTRIBUTION DATE 28-May-96
Run: 05/29/96 16:55:34 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S3 (POOL # 4053)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4053
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 6,339.47
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,172.49
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 19,883,411.24
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 92
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,037,874.40
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 66.63142190 % 33.36857810 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 64.88964870 % 35.11035130 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3936 %
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 8.87890506
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 123.51
POOL TRADING FACTOR: 11.27700644
................................................................................
Run: 05/29/96 16:55:35 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 8,990,305.55 8.081706 % 58,033.45
R 100.00 0.00 8.081706 % 0.00
B 5,302,117.23 4,344,747.41 8.081706 % 22,626.61
- -------------------------------------------------------------------------------
106,042,332.23 13,335,052.96 80,660.06
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 60,496.12 118,529.57 0.00 0.00 8,932,272.10
R 0.00 0.00 0.00 0.00 0.00
B 29,235.98 51,862.59 0.00 0.00 4,322,120.80
- -------------------------------------------------------------------------------
89,732.10 170,392.16 0.00 0.00 13,254,392.90
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 89.242558 0.576071 0.600517 1.176588 0.000000 88.666487
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 819.436316 4.267468 5.514020 9.781488 0.000000 815.168849
_______________________________________________________________________________
DETERMINATION DATE 20-May-96
DISTRIBUTION DATE 28-May-96
Run: 05/29/96 16:55:35 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S4 (POOL # 4054)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4054
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 4,745.15
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,465.27
SUBSERVICER ADVANCES THIS MONTH 11,038.29
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 789,197.27
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 187,243.07
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 13,254,392.90
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 11,213.66
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 67.41859650 % 32.58140350 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 67.39103150 % 32.60896850 %
BANKRUPTCY AMOUNT AVAILABLE 175,974.00
FRAUD AMOUNT AVAILABLE 139,210.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,430,713.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.63404000
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 124.34
POOL TRADING FACTOR: 12.49915258
PASS THROUGH RATE FOR NEXT DISTRIBUTION: -0.0001
................................................................................
Run: 05/29/96 16:55:36 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-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 11,286,000.00 951,176.49 7.500000 % 125,093.19
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 0.449568 % 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 4,551,860.19 7.500000 % 21,923.83
- -------------------------------------------------------------------------------
116,500,312.92 12,471,036.68 147,017.02
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 5,905.83 130,999.02 0.00 0.00 826,083.30
A-5 43,264.18 43,264.18 0.00 0.00 6,968,000.00
A-6 0.00 0.00 0.00 0.00 0.00
A-7 0.00 0.00 0.00 0.00 0.00
A-8 0.00 0.00 0.00 0.00 0.00
A-9 0.00 0.00 0.00 0.00 0.00
A-10 0.00 0.00 0.00 0.00 0.00
A-11 5,162.17 5,162.17 0.00 0.00 0.00
A-12 4,641.49 4,641.49 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
B 28,262.41 50,186.24 0.00 0.00 4,529,936.36
- -------------------------------------------------------------------------------
87,236.08 234,253.10 0.00 0.00 12,324,019.66
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 84.279327 11.083926 0.523288 11.607214 0.000000 73.195401
A-5 1000.000000 0.000000 6.208981 6.208981 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 781.393249 3.763544 4.851657 8.615201 0.000000 777.629704
_______________________________________________________________________________
DETERMINATION DATE 20-May-96
DISTRIBUTION DATE 28-May-96
Run: 05/29/96 16:55:37 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S5 (POOL # 4055)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4055
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 3,487.92
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,313.09
SUBSERVICER ADVANCES THIS MONTH 5,314.47
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 226,536.38
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 234,909.16
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 12,324,019.66
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 62
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 86,950.84
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 63.50054690 % 36.49945320 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 63.24302880 % 36.75697120 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.4493 %
BANKRUPTCY AMOUNT AVAILABLE 188,115.00
FRAUD AMOUNT AVAILABLE 131,188.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,363,143.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.91209832
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 125.24
POOL TRADING FACTOR: 10.57852923
................................................................................
Run: 05/29/96 16:55:37 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S6 (POOL # 4056)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4056
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760920VJ4 67,533,900.00 0.00 7.500000 % 0.00
A-2 760920VK1 55,635,000.00 0.00 7.500000 % 0.00
A-3 760920VL9 94,808,000.00 0.00 7.500000 % 0.00
A-4 760920VM7 4,966,000.00 0.00 7.500000 % 0.00
A-5 760920VN5 94,152,000.00 0.00 7.500000 % 0.00
A-6 760920VP0 30,584,000.00 0.00 7.500000 % 0.00
A-7 760920VQ8 5,327,000.00 0.00 7.500000 % 0.00
A-8 760920VR6 32,684,000.00 12,380,449.96 7.500000 % 2,357,925.25
A-9 760920VV7 30,371,000.00 30,371,000.00 5.825000 % 0.00
A-10 760920VS4 10,124,000.00 10,124,000.00 12.524835 % 0.00
A-11 760920VT2 0.00 0.00 1.000000 % 0.00
A-12 760920VU9 0.00 0.00 0.144403 % 0.00
R 760920VX3 100.00 0.00 7.500000 % 0.00
M 760920VW5 10,339,213.00 9,273,627.94 7.500000 % 7,774.99
B 22,976,027.86 20,446,293.93 7.500000 % 17,142.12
- -------------------------------------------------------------------------------
459,500,240.86 82,595,371.83 2,382,842.36
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 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 76,439.60 2,434,364.85 0.00 0.00 10,022,524.71
A-9 145,638.35 145,638.35 0.00 0.00 30,371,000.00
A-10 104,386.62 104,386.62 0.00 0.00 10,124,000.00
A-11 67,994.92 67,994.92 0.00 0.00 0.00
A-12 9,818.64 9,818.64 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 57,257.40 65,032.39 0.00 0.00 9,265,852.95
B 126,239.88 143,382.00 0.00 0.00 20,429,151.81
- -------------------------------------------------------------------------------
587,775.41 2,970,617.77 0.00 0.00 80,212,529.47
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-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-8 378.792374 72.143105 2.338747 74.481852 0.000000 306.649269
A-9 1000.000000 0.000000 4.795310 4.795310 0.000000 1000.000000
A-10 1000.000000 0.000000 10.310808 10.310808 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 896.937508 0.751991 5.537888 6.289879 0.000000 896.185517
B 889.896811 0.746087 5.494417 6.240504 0.000000 889.150724
_______________________________________________________________________________
DETERMINATION DATE 20-May-96
DISTRIBUTION DATE 28-May-96
Run: 05/29/96 16:55:38 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S6 (POOL # 4056)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4056
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 25,810.77
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 8,367.08
SUBSERVICER ADVANCES THIS MONTH 61,007.81
MASTER SERVICER ADVANCES THIS MONTH 14,598.05
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 15 3,780,804.96
(B) TWO MONTHLY PAYMENTS: 2 565,182.52
(C) THREE OR MORE MONTHLY PAYMENTS: 2 543,427.17
FORECLOSURES
NUMBER OF LOANS 7
AGGREGATE PRINCIPAL BALANCE 2,675,069.76
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 80,212,529.47
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 299
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 1,814,817.05
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,313,594.61
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 64.01744890 % 11.22778200 % 24.75476950 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 62.97959310 % 11.55162792 % 25.46877890 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1450 %
BANKRUPTCY AMOUNT AVAILABLE 171,275.00
FRAUD AMOUNT AVAILABLE 881,310.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,921,312.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.15789695
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 302.30
POOL TRADING FACTOR: 17.45647169
................................................................................
Run: 05/29/96 16:55:39 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-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 5,655,233.96 8.500000 % 712,755.51
A-4 760920WX2 31,674,000.00 31,674,000.00 8.500000 % 0.00
A-5 760920WY0 30,082,000.00 4,147,737.09 8.500000 % 79,195.91
A-6 760920WW4 0.00 0.00 0.135152 % 0.00
R 760920XA1 539,100.00 0.00 8.500000 % 0.00
M 760920WZ7 7,278,000.00 6,637,649.02 8.500000 % 5,929.94
B 15,364,881.77 12,920,267.34 8.500000 % 0.00
- -------------------------------------------------------------------------------
323,459,981.77 61,034,887.41 797,881.36
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 39,802.13 752,557.64 0.00 0.00 4,942,478.45
A-4 222,924.92 222,924.92 0.00 0.00 31,674,000.00
A-5 29,192.20 108,388.11 0.00 0.00 4,068,541.18
A-6 6,830.28 6,830.28 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 92,651.77 98,581.71 0.00 0.00 6,631,719.08
B 56,541.58 56,541.58 0.00 0.00 12,908,724.65
- -------------------------------------------------------------------------------
447,942.88 1,245,824.24 0.00 0.00 60,225,463.36
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 99.592032 12.552048 0.700939 13.252987 0.000000 87.039984
A-4 1000.000000 0.000000 7.038104 7.038104 0.000000 1000.000000
A-5 137.881028 2.632668 0.970421 3.603089 0.000000 135.248361
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 912.015529 0.814776 12.730389 13.545165 0.000000 911.200753
B 840.895982 0.000000 3.679923 3.679923 0.000000 840.144743
_______________________________________________________________________________
DETERMINATION DATE 20-May-96
DISTRIBUTION DATE 28-May-96
Run: 05/29/96 16:55:39 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S7 (POOL # 4057)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4057
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 16,288.90
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,442.21
SUBSERVICER ADVANCES THIS MONTH 32,255.02
MASTER SERVICER ADVANCES THIS MONTH 7,185.34
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 2,094,767.59
(B) TWO MONTHLY PAYMENTS: 3 782,223.81
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,137,001.59
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 60,225,463.36
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 883,353.34
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 754,896.76
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 67.95616870 % 10.87517200 % 21.16865930 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 67.55451490 % 11.01148702 % 21.43399810 %
CLASS A-6 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1315 %
BANKRUPTCY AMOUNT AVAILABLE 176,134.00
FRAUD AMOUNT AVAILABLE 618,645.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,947,069.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.08352310
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 301.71
POOL TRADING FACTOR: 18.61913892
OPTIMAL PERCENTAGE: NOT APPLICABLE UNTIL CREDIT
SUPPORT DEPLETION DATE
................................................................................
Run: 05/29/96 16:55:40 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 35,803,240.25 7.753351 % 1,578,882.20
S 760920WF1 0.00 0.00 0.150000 % 0.00
R 760920WE4 100.00 0.00 7.753351 % 0.00
B 7,295,556.68 5,601,557.35 7.753351 % 59,287.78
- -------------------------------------------------------------------------------
108,082,314.68 41,404,797.60 1,638,169.98
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 226,100.13 1,804,982.33 0.00 0.00 34,224,358.05
S 5,058.61 5,058.61 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B 35,374.25 94,662.03 0.00 106.55 5,542,163.02
- -------------------------------------------------------------------------------
266,532.99 1,904,702.97 0.00 106.55 39,766,521.07
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 355.237895 15.665587 2.243354 17.908941 0.000000 339.572308
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 767.803966 8.126560 4.848739 12.975299 0.000000 759.662801
_______________________________________________________________________________
DETERMINATION DATE 20-May-96
DISTRIBUTION DATE 28-May-96
Run: 05/29/96 16:55:40 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S8 (POOL # 4058)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4058
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 11,253.19
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,534.56
SUBSERVICER ADVANCES THIS MONTH 20,594.16
MASTER SERVICER ADVANCES THIS MONTH 12,086.08
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,331,828.80
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,436,334.17
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 39,766,521.07
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 155
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 6
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 1,626,701.50
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,199,253.87
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 398,597.76
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 86.47123600 % 13.52876400 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 86.06324400 % 13.93675600 %
BANKRUPTCY AMOUNT AVAILABLE 168,986.00
FRAUD AMOUNT AVAILABLE 408,082.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,908,520.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.36959816
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 305.15
POOL TRADING FACTOR: 36.79281036
PASS THROUGH RATE FOR NEXT DISTRIBUTION: 0.1327
TOTAL BALANCE OF CONVERTED LOANS REMAINING IN POOL: 0.00
TOTAL REPURCHASE OF CONVERTING AND CONVERTED
LOANS IN THIS DISTRIBUTION: 398,597.76
................................................................................
Run: 05/29/96 16:55:41 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 0.00 8.000000 % 0.00
A-5 760920WC8 24,873,900.00 24,067,268.05 8.000000 % 1,121,487.64
A-6 760920WG9 5,000,000.00 6,891,728.86 8.000000 % 0.00
A-7 760920WH7 20,288,000.00 3,439,890.52 8.000000 % 119,584.11
A-8 760920WJ3 0.00 0.00 0.175461 % 0.00
R 760920WL8 100.00 0.00 8.000000 % 0.00
M 760920WK0 4,908,000.00 4,644,439.04 8.000000 % 4,469.06
B 10,363,398.83 9,806,881.54 8.000000 % 9,436.56
- -------------------------------------------------------------------------------
218,151,398.83 48,850,208.01 1,254,977.37
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 157,956.48 1,279,444.12 0.00 0.00 22,945,780.41
A-6 0.00 0.00 45,231.28 0.00 6,936,960.14
A-7 22,576.43 142,160.54 0.00 0.00 3,320,306.41
A-8 7,031.83 7,031.83 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 30,482.04 34,951.10 0.00 0.00 4,639,969.98
B 64,363.78 73,800.34 0.00 0.00 9,797,444.98
- -------------------------------------------------------------------------------
282,410.56 1,537,387.93 45,231.28 0.00 47,640,461.92
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 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-5 967.571151 45.086924 6.350290 51.437214 0.000000 922.484227
A-6 1378.345772 0.000000 0.000000 0.000000 9.046256 1387.392028
A-7 169.552963 5.894327 1.112797 7.007124 0.000000 163.658636
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 946.299723 0.910566 6.210685 7.121251 0.000000 945.389157
B 946.299732 0.910565 6.210683 7.121248 0.000000 945.389166
_______________________________________________________________________________
DETERMINATION DATE 20-May-96
DISTRIBUTION DATE 28-May-96
Run: 05/29/96 16:55:42 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S9 (POOL # 4059)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4059
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 15,289.02
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,106.86
SUBSERVICER ADVANCES THIS MONTH 11,093.21
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 312,897.97
(B) TWO MONTHLY PAYMENTS: 1 135,007.86
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 980,145.56
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 47,640,461.92
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 192
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,162,740.54
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 70.41707460 % 9.50751100 % 20.07541410 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 69.69505670 % 9.73955708 % 20.56538620 %
CLASS A-8 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1766 %
BANKRUPTCY AMOUNT AVAILABLE 141,104.00
FRAUD AMOUNT AVAILABLE 493,401.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,934,153.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.68153756
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 299.09
POOL TRADING FACTOR: 21.83825645
OPTIMAL PERCENTAGE: NOT APPLICABLE UNTIL CREDIT
SUPPORT DEPLETION DATE
................................................................................
Run: 05/29/96 16:55:42 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 7,602,109.35 8.000000 % 613,650.04
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 0.208438 % 0.00
R 760920WS3 100.00 0.00 8.000000 % 0.00
B 7,347,668.28 5,917,441.36 8.000000 % 29,510.43
- -------------------------------------------------------------------------------
139,954,768.28 25,019,550.71 643,160.47
===============================================================================
_______________________________________________________________________________
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 50,283.56 663,933.60 0.00 0.00 6,988,459.31
A-3 76,065.85 76,065.85 0.00 0.00 11,500,000.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 4,311.80 4,311.80 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B 39,140.45 68,650.88 0.00 0.00 5,887,930.93
- -------------------------------------------------------------------------------
169,801.66 812,962.13 0.00 0.00 24,376,390.24
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 178.465839 14.405945 1.180448 15.586393 0.000000 164.059894
A-3 1000.000000 0.000000 6.614422 6.614422 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 805.349552 4.016299 5.326921 9.343220 0.000000 801.333254
_______________________________________________________________________________
DETERMINATION DATE 20-May-96
DISTRIBUTION DATE 28-May-96
Run: 05/29/96 16:55:43 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S10 (POOL # 4060)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4060
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 7,397.66
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,095.61
SUBSERVICER ADVANCES THIS MONTH 20,383.45
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 836,455.05
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 987,425.37
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 24,376,390.24
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 103
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 518,387.35
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 76.34873050 % 23.65126950 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 75.84576360 % 24.15423640 %
CLASS A-5 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2057 %
BANKRUPTCY AMOUNT AVAILABLE 224,994.00
FRAUD AMOUNT AVAILABLE 252,686.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,677,518.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.68974654
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 124.14
POOL TRADING FACTOR: 17.41733457
CLASS A-4 PAC COMPONENT PRINCIPAL: 0.00
CLASS A-4 COMPANION PRINCIPAL: 0.00
................................................................................
Run: 05/29/96 16:55:44 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 29,990,254.77 8.500000 % 2,166,494.05
A-10 760920XQ6 6,395,000.00 4,939,162.48 8.500000 % 356,804.78
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 0.181686 % 0.00
R 760920XW3 100.00 0.00 8.500000 % 0.00
M 760920XV5 7,292,000.00 6,500,589.55 8.500000 % 5,456.03
B 15,395,727.87 13,365,322.39 8.500000 % 11,217.70
- -------------------------------------------------------------------------------
324,107,827.87 54,795,329.19 2,539,972.56
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 0.00 0.00 0.00 0.00 0.00
A-7 0.00 0.00 0.00 0.00 0.00
A-8 0.00 0.00 0.00 0.00 0.00
A-9 205,411.12 2,371,905.17 0.00 0.00 27,823,760.72
A-10 33,829.62 390,634.40 0.00 0.00 4,582,357.70
A-11 0.00 0.00 0.00 0.00 0.00
A-12 0.00 0.00 0.00 0.00 0.00
A-13 8,022.14 8,022.14 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 44,524.24 49,980.27 0.00 0.00 6,495,133.52
B 91,542.60 102,760.30 0.00 0.00 13,354,104.69
- -------------------------------------------------------------------------------
383,329.72 2,923,302.28 0.00 0.00 52,255,356.63
===============================================================================
Run: 05/29/96 16:55:44
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-9 772.347535 55.794336 5.290011 61.084347 0.000000 716.553199
A-10 772.347534 55.794336 5.290011 61.084347 0.000000 716.553198
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 891.468671 0.748221 6.105902 6.854123 0.000000 890.720450
B 868.118903 0.728624 5.945974 6.674598 0.000000 867.390279
_______________________________________________________________________________
DETERMINATION DATE 20-May-96
DISTRIBUTION DATE 28-May-96
Run: 05/29/96 16:55:45 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S11 (POOL # 4061)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4061
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 14,879.68
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,499.90
SUBSERVICER ADVANCES THIS MONTH 22,348.12
MASTER SERVICER ADVANCES THIS MONTH 9,673.66
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 740,062.28
(B) TWO MONTHLY PAYMENTS: 1 101,856.37
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 8
AGGREGATE PRINCIPAL BALANCE 1,946,574.86
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 52,255,356.63
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 202
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 1,179,570.87
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,493,982.09
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 63.74524580 % 11.86340100 % 24.39135340 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 62.01492160 % 12.42960328 % 25.55547520 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1877 %
BANKRUPTCY AMOUNT AVAILABLE 330,694.00
FRAUD AMOUNT AVAILABLE 531,123.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,935,342.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.15558256
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 300.57
POOL TRADING FACTOR: 16.12283078
OPTIMAL PERCENTAGE: NOT APPLICABLE UNTIL CREDIT
SUPPORT DEPLETION DATE
................................................................................
Run: 05/29/96 16:55:45 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S12 (POOL # 4062)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4062
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A 760920XE3 100,482,169.00 12,092,460.49 7.927371 % 286,429.86
R 760920XF0 100.00 0.00 7.927371 % 0.00
B 5,010,927.54 4,185,636.95 7.927371 % 20,233.48
- -------------------------------------------------------------------------------
105,493,196.54 16,278,097.44 306,663.34
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 78,859.14 365,289.00 0.00 0.00 11,806,030.63
R 0.00 0.00 0.00 0.00 0.00
B 27,295.99 47,529.47 0.00 0.00 4,165,403.47
- -------------------------------------------------------------------------------
106,155.13 412,818.47 0.00 0.00 15,971,434.10
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 120.344342 2.850554 0.784807 3.635361 0.000000 117.493788
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 835.301831 4.037871 5.447293 9.485164 0.000000 831.263960
_______________________________________________________________________________
DETERMINATION DATE 20-May-96
DISTRIBUTION DATE 28-May-96
Run: 05/29/96 16:55:46 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S12 (POOL # 4062)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4062
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 4,072.61
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,695.86
SUBSERVICER ADVANCES THIS MONTH 12,929.77
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 511,640.34
(B) TWO MONTHLY PAYMENTS: 1 171,616.99
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 452,010.96
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 15,971,434.10
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 71
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 227,974.59
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 74.28669430 % 25.71330570 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 73.91966530 % 26.08033470 %
BANKRUPTCY AMOUNT AVAILABLE 169,778.00
FRAUD AMOUNT AVAILABLE 163,447.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,701,239.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.36280285
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 127.36
POOL TRADING FACTOR: 15.13977643
................................................................................
Run: 05/22/96 11:29:56 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 31,832,440.57 8.3987 1,292,982.74
- --------------------------------------------------------------------------------
149,986,318.83 31,832,440.57 1,292,982.74
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
221,861.91 0.00 1,514,844.65 0.00 30,539,457.83
221,861.91 0.00 1,514,844.65 0.00 30,539,457.83
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
212.235628 8.620671 1.479214 0.000000 10.099885 203.614957
Determination Date 20-May-96
Distribution Date 28-May-96
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 05/22/96 11:29:56 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 8,562.61
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,837.51
SUBSERVICER ADVANCES THIS MONTH 12,345.78
MASTER SERVICER ADVANCES THIS MONTH 2,370.63
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 244,385.28
(B) TWO MONTHLY PAYMENTS: 1 281,397.21
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 4 975,522.89
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 30,539,457.83
ACTUAL UPAID PRINCIPAL BALANCE @ 04/30 30,283,475.16
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 126
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 290,263.69
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 561,355.10
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 5,558.60
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 698,504.69
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 27,564.35
FSA GUARANTY INSURANCE POLICY 8,698,647.87
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 374,041.00
SPECIAL HAZARD AMOUNT AVAILABLE 843,438.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.9461%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.3758%
POOL TRADING FACTOR 0.203614957
................................................................................
Run: 05/29/96 16:55:46 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 22,392,815.82 8.680946 % 193,393.81
S 760920XD5 0.00 0.00 0.150000 % 0.00
R 760920XC7 100.00 0.00 8.680946 % 0.00
B 6,546,994.01 4,042,324.18 8.680946 % 0.00
- -------------------------------------------------------------------------------
93,528,473.01 26,435,140.00 193,393.81
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 161,957.64 355,351.45 0.00 0.00 22,199,422.01
S 3,303.68 3,303.68 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B 0.00 0.00 0.00 99,389.97 3,972,170.62
- -------------------------------------------------------------------------------
165,261.32 358,655.13 0.00 99,389.97 26,171,592.63
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 257.443789 2.223393 1.861981 4.085374 0.000000 255.220396
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 617.432088 0.000000 0.000000 0.000000 0.000000 606.716703
_______________________________________________________________________________
DETERMINATION DATE 20-May-96
DISTRIBUTION DATE 28-May-96
Run: 05/29/96 16:55:47 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S14 (POOL # 4063)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4063
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 9,508.13
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,176.34
SUBSERVICER ADVANCES THIS MONTH 29,725.23
MASTER SERVICER ADVANCES THIS MONTH 5,033.94
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,209,050.69
(B) TWO MONTHLY PAYMENTS: 2 519,066.02
(C) THREE OR MORE MONTHLY PAYMENTS: 2 329,546.16
FORECLOSURES
NUMBER OF LOANS 6
AGGREGATE PRINCIPAL BALANCE 1,540,371.36
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 26,171,592.63
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 114
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 600,191.60
REMAINING SUBCLASS INTEREST SHORTFALL 29,236.40
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 5,707.65
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 84.70851990 % 15.29148010 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 84.82258730 % 15.17741270 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,589,205.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.31281339
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 280.86
POOL TRADING FACTOR: 27.98248682
PASS THROUGH RATE FOR NEXT DISTRIBUTION: 0.0389
TOTAL BALANCE OF CONVERTED LOANS REMAINING IN POOL: 0.00
TOTAL REPURCHASE OF CONVERTING AND CONVERTED
LOANS IN THIS DISTRIBUTION: 0.00
................................................................................
Run: 05/29/96 16:55:47 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-S15 (POOL # 4064)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4064
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760920YX0 13,793,900.00 0.00 8.000000 % 0.00
A-2 760920YY8 9,250,000.00 0.00 8.000000 % 0.00
A-3 760920YZ5 11,875,000.00 0.00 8.000000 % 0.00
A-4 760920ZA9 7,475,000.00 0.00 8.000000 % 0.00
A-5 760920ZE1 19,600,000.00 4,279,753.58 8.000000 % 93,209.19
A-6 760920ZF8 6,450,000.00 5,520,882.14 8.000000 % 120,239.86
A-7 760920ZG6 37,500,000.00 0.00 8.000000 % 0.00
A-8 760920ZH4 10,000,000.00 2,139,876.80 8.000000 % 46,604.60
A-9 760920ZJ0 9,350,000.00 256,785.22 8.000000 % 5,592.55
A-10 760920ZC5 60,000,000.00 5,840,965.05 8.000000 % 127,210.98
A-11 760920ZD3 15,000,000.00 1,460,241.24 8.000000 % 31,802.74
A-12 760920ZB7 0.00 0.00 0.241687 % 0.00
R 760920ZK7 100.00 0.00 8.000000 % 0.00
B 8,345,599.90 6,808,418.63 8.000000 % 34,052.73
- -------------------------------------------------------------------------------
208,639,599.90 26,306,922.66 458,712.65
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 28,217.67 121,426.86 0.00 0.00 4,186,544.39
A-6 36,400.79 156,640.65 0.00 0.00 5,400,642.28
A-7 0.00 0.00 0.00 0.00 0.00
A-8 14,108.84 60,713.44 0.00 0.00 2,093,272.20
A-9 1,693.06 7,285.61 0.00 0.00 251,192.67
A-10 38,511.20 165,722.18 0.00 0.00 5,713,754.07
A-11 9,627.80 41,430.54 0.00 0.00 1,428,438.50
A-12 5,240.06 5,240.06 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B 44,889.88 78,942.61 0.00 0.00 6,774,365.90
- -------------------------------------------------------------------------------
178,689.30 637,401.95 0.00 0.00 25,848,210.01
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-5 218.354774 4.755571 1.439677 6.195248 0.000000 213.599204
A-6 855.950719 18.641839 5.643533 24.285372 0.000000 837.308881
A-7 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-8 213.987680 4.660460 1.410884 6.071344 0.000000 209.327220
A-9 27.463660 0.598134 0.181076 0.779210 0.000000 26.865526
A-10 97.349418 2.120183 0.641853 2.762036 0.000000 95.229235
A-11 97.349416 2.120183 0.641853 2.762036 0.000000 95.229233
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 815.809374 4.080319 5.378870 9.459189 0.000000 811.729053
_______________________________________________________________________________
DETERMINATION DATE 20-May-96
DISTRIBUTION DATE 28-May-96
Run: 05/29/96 16:55:48 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S15 (POOL # 4064)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4064
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 6,642.80
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,421.83
SUBSERVICER ADVANCES THIS MONTH 7,166.51
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 1 221,454.31
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 413,189.91
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 25,848,210.01
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 327,136.95
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 74.11928900 % 25.88071100 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 73.79174070 % 26.20825930 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2446 %
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 8.67600709
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 124.34
POOL TRADING FACTOR: 12.38892810
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: 05/29/96 16:55:49 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 5,063,706.15 8.250000 % 1,188,104.48
A-8 760920YK8 20,625,000.00 20,625,000.00 6.225000 % 0.00
A-9 760920YL6 4,375,000.00 4,375,000.00 17.796427 % 0.00
A-10 760920XZ6 23,595,000.00 2,626,609.31 7.920000 % 103,802.45
A-11 760920YA0 6,435,000.00 716,347.98 9.459998 % 28,309.76
A-12 760920YB8 0.00 0.00 0.500000 % 0.00
A-13 760920YC6 0.00 0.00 0.225251 % 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 6,579,357.03 8.750000 % 74,339.33
B 15,327,940.64 13,374,501.88 8.750000 % 9,516.61
- -------------------------------------------------------------------------------
322,682,743.64 53,360,522.35 1,404,072.63
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 0.00 0.00 0.00 0.00 0.00
A-7 34,615.48 1,222,719.96 0.00 0.00 3,875,601.67
A-8 106,385.20 106,385.20 0.00 0.00 20,625,000.00
A-9 64,514.72 64,514.72 0.00 0.00 4,375,000.00
A-10 17,237.27 121,039.72 0.00 0.00 2,522,806.86
A-11 5,615.17 33,924.93 0.00 0.00 688,038.22
A-12 13,840.47 13,840.47 0.00 0.00 0.00
A-13 9,959.45 9,959.45 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 47,702.31 122,041.64 0.00 0.00 6,505,017.70
B 96,969.14 106,485.75 0.00 0.00 13,223,385.07
- -------------------------------------------------------------------------------
396,839.21 1,800,911.84 0.00 0.00 51,814,849.52
===============================================================================
Run: 05/29/96 16:55:49
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-7 168.790205 39.603483 1.153849 40.757332 0.000000 129.186722
A-8 1000.000000 0.000000 5.158070 5.158070 0.000000 1000.000000
A-9 1000.000000 0.000000 14.746222 14.746222 0.000000 1000.000000
A-10 111.320590 4.399341 0.730548 5.129889 0.000000 106.921249
A-11 111.320587 4.399341 0.872598 5.271939 0.000000 106.921246
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 906.172260 10.238727 6.570020 16.808747 0.000000 895.933533
B 872.556999 0.620867 6.326299 6.947166 0.000000 862.698087
_______________________________________________________________________________
DETERMINATION DATE 20-May-96
DISTRIBUTION DATE 28-May-96
Run: 05/29/96 16:55:50 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 13,733.84
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,304.13
SUBSERVICER ADVANCES THIS MONTH 44,901.23
MASTER SERVICER ADVANCES THIS MONTH 14,599.78
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 1,736,211.29
(B) TWO MONTHLY PAYMENTS: 1 253,460.06
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 7
AGGREGATE PRINCIPAL BALANCE 3,496,112.97
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 51,814,849.52
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 198
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 1,784,158.26
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 942,759.02
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 62.60557800 % 12.33000900 % 25.06441330 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 61.92519530 % 12.55435027 % 25.52045440 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2230 %
BANKRUPTCY AMOUNT AVAILABLE 191,092.00
FRAUD AMOUNT AVAILABLE 710,141.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,293,738.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.42777956
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 307.28
POOL TRADING FACTOR: 16.05752106
LIBOR INDEX: 0.0000
COFI INDEX: 0.0000
TREASURY INDEX: 0.0000
................................................................................
Run: 05/22/96 11:29:56 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 7,133,384.86 8.0000 285,154.24
S 760920YS1 0.00 0.00 0.5859 0.00
- --------------------------------------------------------------------------------
32,200,599.87 7,133,384.86 285,154.24
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 46,314.31 0.00 331,468.55 0.00 6,848,230.62
S 3,391.95 0.00 3,391.95 0.00 0.00
49,706.26 0.00 334,860.50 0.00 6,848,230.62
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 221.529564 8.855557 1.438306 0.000000 10.293863 212.674008
S 0.000000 0.000000 0.105338 0.000000 0.105338 0.000000
Determination Date 20-May-96
Distribution Date 28-May-96
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 05/22/96 11:29:56 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 2,142.14
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 722.57
SUBSERVICER ADVANCES THIS MONTH 11,875.59
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 581,112.78
(B) TWO MONTHLY PAYMENTS: 3 646,757.67
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 1 227,611.33
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 6,848,230.62
ACTUAL UPAID PRINCIPAL BALANCE @ 04/30 6,855,954.00
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 27
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 279,503.29
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 1.95
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 5,649.00
FSA GUARANTY INSURANCE POLICY 12,750,135.70
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 9.1017%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.0000%
POOL TRADING FACTOR 0.212674008
................................................................................
Run: 05/22/96 11:29:56 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 7,836,452.53 7.5829 282,103.85
S 760920YU6 0.00 0.00 0.2500 0.00
- --------------------------------------------------------------------------------
63,951,716.07 7,836,452.53 282,103.85
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 49,518.07 0.00 331,621.92 0.00 7,554,348.68
S 1,632.55 0.00 1,632.55 0.00 0.00
51,150.62 0.00 333,254.47 0.00 7,554,348.68
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 122.537017 4.411201 0.774304 0.000000 5.185505 118.125817
S 0.000000 0.000000 0.025528 0.000000 0.025528 0.000000
Determination Date 20-May-96
Distribution Date 28-May-96
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 05/22/96 11:29:56 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-17B (POOL 3167)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 2,488.01
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 788.85
SUBSERVICER ADVANCES THIS MONTH 0.00
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 7,554,348.68
ACTUAL UPAID PRINCIPAL BALANCE @ 04/30 7,560,079.86
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 28
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 200.00
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 274,678.88
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 7,224.97
FSA GUARANTY INSURANCE POLICY 12,750,135.70
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 8.3467%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.5769%
POOL TRADING FACTOR 0.118125817
................................................................................
Run: 05/22/96 11:29:56 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 14,906,145.95 7.7249 797,462.05
S 760920YW2 0.00 0.00 0.2500 0.00
- --------------------------------------------------------------------------------
75,606,730.04 14,906,145.95 797,462.05
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 94,017.43 0.00 891,479.48 0.00 14,108,683.90
S 3,042.68 0.00 3,042.68 0.00 0.00
97,060.11 0.00 894,522.16 0.00 14,108,683.90
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 197.153692 10.547501 1.243506 0.000000 11.791007 186.606191
S 0.000000 0.000000 0.040244 0.000000 0.040244 0.000000
Determination Date 20-May-96
Distribution Date 28-May-96
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 05/22/96 11:29:56 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-17C (POOL 3168)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 4,597.86
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,523.04
SUBSERVICER ADVANCES THIS MONTH 11,930.25
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 248,744.43
(B) TWO MONTHLY PAYMENTS: 1 280,720.25
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 3 1,056,942.48
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 14,108,683.90
ACTUAL UPAID PRINCIPAL BALANCE @ 04/30 14,129,195.17
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 784,332.22
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 328.99
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 12,800.84
FSA GUARANTY INSURANCE POLICY 12,750,135.70
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 8.4816%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.7286%
POOL TRADING FACTOR 0.186606191
................................................................................
Run: 05/29/96 16:55:51 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 23,218,000.00 310,066.05 7.750000 % 310,066.05
A-4 760920B49 9,500,000.00 9,500,000.00 7.950000 % 1,311,938.65
A-5 760920B31 41,703.00 552.51 1008.000000 % 143.12
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 0.396970 % 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 6,015,136.77 8.000000 % 27,664.25
- -------------------------------------------------------------------------------
157,858,019.23 21,313,755.33 1,649,812.07
===============================================================================
_______________________________________________________________________________
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 1,886.71 311,952.76 0.00 0.00 0.00
A-4 59,298.00 1,371,236.65 0.00 0.00 8,188,061.35
A-5 437.27 580.39 0.00 0.00 409.39
A-6 34,470.96 34,470.96 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 6,643.04 6,643.04 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
B 37,781.99 65,446.24 0.00 0.00 5,987,472.52
- -------------------------------------------------------------------------------
140,517.97 1,790,330.04 0.00 0.00 19,663,943.26
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 13.354555 13.354555 0.081261 13.435816 0.000000 0.000000
A-4 1000.000000 138.098805 6.241895 144.340700 0.000000 861.901195
A-5 13.248687 3.431887 10.485337 13.917224 0.000000 9.816800
A-6 1000.000000 0.000000 6.281152 6.281152 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 846.743423 3.894264 5.318523 9.212787 0.000000 842.849161
_______________________________________________________________________________
DETERMINATION DATE 20-May-96
DISTRIBUTION DATE 28-May-96
Run: 05/29/96 16:55:52 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S18 (POOL # 4066)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4066
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 5,567.48
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,111.72
SUBSERVICER ADVANCES THIS MONTH 7,297.79
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 627,415.78
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 19,663,943.26
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 103
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,551,787.85
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 71.77814670 % 28.22185330 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 69.55100790 % 30.44899210 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3900 %
BANKRUPTCY AMOUNT AVAILABLE 265,253.00
FRAUD AMOUNT AVAILABLE 261,243.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,563,841.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.84822449
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 127.59
POOL TRADING FACTOR: 12.45672748
................................................................................
Run: 05/29/96 16:55:52 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 18,024,336.33 8.500000 % 492,984.53
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 0.179257 % 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 5,980,557.28 8.500000 % 5,228.77
B 12,805,385.16 11,643,185.10 8.500000 % 10,179.59
- -------------------------------------------------------------------------------
320,111,585.16 44,752,078.71 508,392.89
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 126,702.37 619,686.90 0.00 0.00 17,531,351.80
A-7 63,996.72 63,996.72 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 6,634.30 6,634.30 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 42,040.43 47,269.20 0.00 0.00 5,975,328.51
B 81,845.97 92,025.56 0.00 0.00 11,633,005.51
- -------------------------------------------------------------------------------
321,219.79 829,612.68 0.00 0.00 44,243,685.82
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED 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-6 534.846775 14.628621 3.759714 18.388335 0.000000 520.218154
A-7 1000.000000 0.000000 7.029517 7.029517 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 934.170147 0.816740 6.566765 7.383505 0.000000 933.353407
B 909.241304 0.794947 6.391527 7.186474 0.000000 908.446358
_______________________________________________________________________________
DETERMINATION DATE 20-May-96
DISTRIBUTION DATE 28-May-96
Run: 05/29/96 16:55:53 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 10,660.04
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,547.42
SUBSERVICER ADVANCES THIS MONTH 40,369.14
MASTER SERVICER ADVANCES THIS MONTH 8,915.83
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,360,951.70
(B) TWO MONTHLY PAYMENTS: 3 825,546.80
(C) THREE OR MORE MONTHLY PAYMENTS: 1 314,454.82
FORECLOSURES
NUMBER OF LOANS 8
AGGREGATE PRINCIPAL BALANCE 2,495,911.01
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 44,243,685.82
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 164
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 1,080,071.82
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 469,266.35
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 60.61916480 % 13.36375300 % 26.01708220 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 60.20147580 % 13.50549440 % 26.29302980 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1811 %
BANKRUPTCY AMOUNT AVAILABLE 239,571.00
FRAUD AMOUNT AVAILABLE 531,131.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,955,803.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.10448159
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 302.11
POOL TRADING FACTOR: 13.82133227
................................................................................
Run: 05/29/96 16:55:54 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 16,849,309.54 8.100000 % 1,049,602.52
A-6 760920D70 2,829,000.00 1,185,727.51 8.100000 % 41,806.74
A-7 760920D88 2,530,000.00 2,530,000.00 8.100000 % 0.00
A-8 760920E38 6,097,000.00 6,097,000.00 8.100000 % 0.00
A-9 760920F45 4,635,000.00 6,278,272.49 8.100000 % 0.00
A-10 760920E53 16,830,000.00 0.00 8.100000 % 0.00
A-11 760920D96 8,130,000.00 2,608,917.31 8.100000 % 83,129.95
A-12 760920F37 10,000,000.00 1,045,239.34 8.100000 % 33,305.27
A-13 760920E95 0.00 0.00 0.400000 % 0.00
A-14 760920F29 0.00 0.00 0.263185 % 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 7,966,292.53 8.500000 % 6,888.03
B 16,895,592.50 15,881,963.96 8.500000 % 13,732.30
- -------------------------------------------------------------------------------
375,449,692.50 60,442,722.68 1,228,464.81
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 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-5 112,198.80 1,161,801.32 0.00 0.00 15,799,707.02
A-6 7,895.71 49,702.45 0.00 0.00 1,143,920.77
A-7 16,847.16 16,847.16 0.00 0.00 2,530,000.00
A-8 40,599.65 40,599.65 0.00 0.00 6,097,000.00
A-9 0.00 0.00 41,806.74 0.00 6,320,079.23
A-10 0.00 0.00 0.00 0.00 0.00
A-11 17,372.66 100,502.61 0.00 0.00 2,525,787.36
A-12 6,960.21 40,265.48 0.00 0.00 1,011,934.07
A-13 12,033.63 12,033.63 0.00 0.00 0.00
A-14 13,077.52 13,077.52 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 55,666.81 62,554.84 0.00 0.00 7,959,404.50
B 110,979.86 124,712.16 0.00 0.00 15,868,231.66
- -------------------------------------------------------------------------------
393,632.01 1,622,096.82 41,806.74 0.00 59,256,064.61
===============================================================================
Run: 05/29/96 16:55:54
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-5 438.726977 27.329840 2.921463 30.251303 0.000000 411.397136
A-6 419.133089 14.777922 2.790990 17.568912 0.000000 404.355168
A-7 1000.000000 0.000000 6.658957 6.658957 0.000000 1000.000000
A-8 1000.000000 0.000000 6.658955 6.658955 0.000000 1000.000000
A-9 1354.535597 0.000000 0.000000 0.000000 9.019793 1363.555389
A-10 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-11 320.900038 10.225086 2.136859 12.361945 0.000000 310.674952
A-12 104.523934 3.330527 0.696021 4.026548 0.000000 101.193407
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 942.979703 0.815344 6.589348 7.404692 0.000000 942.164358
B 940.006334 0.812774 6.568569 7.381343 0.000000 939.193560
_______________________________________________________________________________
DETERMINATION DATE 20-May-96
DISTRIBUTION DATE 28-May-96
Run: 05/29/96 16:55:55 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S20 (POOL # 4068)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4068
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 16,143.27
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,176.45
SUBSERVICER ADVANCES THIS MONTH 57,979.78
MASTER SERVICER ADVANCES THIS MONTH 4,771.36
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 9 3,408,051.74
(B) TWO MONTHLY PAYMENTS: 2 291,464.35
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 10
AGGREGATE PRINCIPAL BALANCE 3,365,656.88
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 59,256,064.61
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 215
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 584,078.06
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,134,396.43
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 60.54404000 % 13.17990400 % 26.27605650 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 59.78869620 % 13.43221922 % 26.77908460 %
CLASS A-14 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2628 %
BANKRUPTCY AMOUNT AVAILABLE 377,683.00
FRAUD AMOUNT AVAILABLE 736,504.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,431,774.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.21539530
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 303.67
POOL TRADING FACTOR: 15.78269094
................................................................................
Run: 05/29/96 16:55:56 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 42,178,875.95 6.910864 % 363,625.13
S 760920ZN1 0.00 0.00 0.150000 % 0.00
R 760920ZM3 100.00 0.00 6.910864 % 0.00
B 7,968,810.12 2,826,051.40 6.910864 % 3,086.35
- -------------------------------------------------------------------------------
113,840,137.12 45,004,927.35 366,711.48
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 241,180.82 604,805.95 0.00 0.00 41,815,250.82
S 5,585.56 5,585.56 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B 16,159.50 19,245.85 0.00 0.00 2,822,965.05
- -------------------------------------------------------------------------------
262,925.88 629,637.36 0.00 0.00 44,638,215.87
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 398.397914 3.434598 2.278058 5.712656 0.000000 394.963315
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 354.639069 0.387304 2.027844 2.415148 0.000000 354.251765
_______________________________________________________________________________
DETERMINATION DATE 20-May-96
DISTRIBUTION DATE 28-May-96
Run: 05/29/96 16:55:56 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S21 (POOL # 4069)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4069
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 14,118.45
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,087.32
SUBSERVICER ADVANCES THIS MONTH 26,458.80
MASTER SERVICER ADVANCES THIS MONTH 15,404.16
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 923,210.05
(B) TWO MONTHLY PAYMENTS: 2 421,791.03
(C) THREE OR MORE MONTHLY PAYMENTS: 3 906,943.22
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,560,291.28
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 44,638,215.87
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 152
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 2,339,367.97
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 317,561.24
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 93.72057340 % 6.27942670 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 93.67590080 % 6.32409920 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 515,470.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,330,517.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.57219910
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 306.53
POOL TRADING FACTOR: 39.21131597
PASS THROUGH RATE FOR NEXT DISTRIBUTION: 0.1345
TOTAL BALANCE OF CONVERTED LOANS REMAINING IN POOL: 0.00
TOTAL REPURCHASE OF CONVERTING AND CONVERTED
LOANS IN THIS DISTRIBUTION: 0.00
................................................................................
Run: 05/29/96 16:59:31 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 3,632,687.42 8.500000 % 1,401,767.69
A-6 760920G51 20,500,000.00 20,500,000.00 8.500000 % 0.00
A-7 760920H50 2,975,121.40 2,975,121.40 8.500000 % 0.00
A-8 760920G85 12,518,180.60 0.00 0.000000 % 0.00
A-9 760920G93 1,390,910.00 0.00 0.000000 % 0.00
A-10 760920G69 4,090,909.00 0.00 0.000000 % 0.00
A-11 760920G77 3,661,879.00 909,119.61 0.104746 % 47,131.26
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 4,011,810.44 8.500000 % 3,634.57
B 10,804,782.23 9,944,939.50 8.500000 % 9,009.80
- -------------------------------------------------------------------------------
216,050,982.23 41,973,678.37 1,461,543.32
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 25,195.97 1,426,963.66 0.00 0.00 2,230,919.73
A-6 142,186.00 142,186.00 0.00 0.00 20,500,000.00
A-7 20,635.16 20,635.16 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 3,587.56 50,718.82 0.00 0.00 861,988.35
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 27,825.53 31,460.10 0.00 0.00 4,008,175.87
B 68,977.12 77,986.92 0.00 0.00 9,935,929.70
- -------------------------------------------------------------------------------
288,407.34 1,749,950.66 0.00 0.00 40,512,135.05
===============================================================================
_______________________________________________________________________________
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-5 200.767515 77.471410 1.392504 78.863914 0.000000 123.296105
A-6 1000.000000 0.000000 6.935902 6.935902 0.000000 1000.000000
A-7 1000.000000 0.000000 6.935905 6.935905 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-11 248.265879 12.870786 0.979705 13.850491 0.000000 235.395094
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 928.659824 0.841336 6.441095 7.282431 0.000000 927.818488
B 920.420170 0.833871 6.383944 7.217815 0.000000 919.586299
_______________________________________________________________________________
DETERMINATION DATE 20-May-96
DISTRIBUTION DATE 28-May-96
Run: 05/29/96 16:59:32 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S23 (POOL # 4070)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4070
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 10,004.19
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,239.50
SUBSERVICER ADVANCES THIS MONTH 22,549.32
MASTER SERVICER ADVANCES THIS MONTH 5,974.90
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 345,881.09
(B) TWO MONTHLY PAYMENTS: 1 229,418.05
(C) THREE OR MORE MONTHLY PAYMENTS: 2 571,668.64
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,743,846.41
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 40,512,135.05
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 161
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 742,537.12
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,423,516.52
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 66.74880430 % 9.55792000 % 23.69327610 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 65.58042290 % 9.89376607 % 24.52581110 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1066 %
BANKRUPTCY AMOUNT AVAILABLE 193,542.00
FRAUD AMOUNT AVAILABLE 505,177.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,908,824.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.85080200
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 302.87
POOL TRADING FACTOR: 18.75119226
COFI INDEX USED FOR THIS DISTRIBUTION 0.0000
................................................................................
Run: 05/29/96 16:55:57 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 8,831,479.11 8.000000 % 317,077.45
A-7 760920J90 7,108,000.00 0.00 8.000000 % 0.00
A-8 760920K23 10,000,000.00 1,236,825.26 8.000000 % 44,405.86
A-9 760920K31 37,500,000.00 4,825,065.98 8.000000 % 173,234.81
A-10 760920J74 17,000,000.00 7,221,515.43 8.000000 % 259,274.77
A-11 760920J66 0.00 0.00 0.339344 % 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 7,034,438.35 8.000000 % 32,950.24
- -------------------------------------------------------------------------------
183,771,178.70 29,149,324.13 826,943.13
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 58,385.20 375,462.65 0.00 0.00 8,514,401.66
A-7 0.00 0.00 0.00 0.00 0.00
A-8 8,176.69 52,582.55 0.00 0.00 1,192,419.40
A-9 31,898.67 205,133.48 0.00 0.00 4,651,831.17
A-10 47,741.68 307,016.45 0.00 0.00 6,962,240.66
A-11 8,174.25 8,174.25 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
B 46,504.89 79,455.13 0.00 0.00 7,001,488.11
- -------------------------------------------------------------------------------
200,881.38 1,027,824.51 0.00 0.00 28,322,381.00
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-5 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-6 804.177664 28.872469 5.316445 34.188914 0.000000 775.305196
A-7 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-8 123.682526 4.440586 0.817669 5.258255 0.000000 119.241940
A-9 128.668426 4.619595 0.850631 5.470226 0.000000 124.048831
A-10 424.795025 15.251457 2.808334 18.059791 0.000000 409.543568
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 850.599331 3.984319 5.623340 9.607659 0.000000 846.615011
_______________________________________________________________________________
DETERMINATION DATE 20-May-96
DISTRIBUTION DATE 28-May-96
Run: 05/29/96 16:55:58 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S22 (POOL # 4072)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4072
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 7,424.19
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,089.65
SUBSERVICER ADVANCES THIS MONTH 16,459.76
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 857,373.24
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 599,491.43
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 28,322,381.00
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 124
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 690,403.83
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 75.86757650 % 24.13242350 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 75.27930960 % 24.72069040 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3336 %
BANKRUPTCY AMOUNT AVAILABLE 225,000.00
FRAUD AMOUNT AVAILABLE 332,819.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,779,307.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.76683918
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 128.11
POOL TRADING FACTOR: 15.41176435
PAC COMPANION
ENDING A-7 PRINCIPAL COMPONENT: 0.00 0.00
ENDING A-8 PRINCIPAL COMPONENT: 1,192,419.40 0.00
ENDING A-9 PRINCIPAL COMPONENT: 4,651,831.17 0.00
ENDING A-10 PRINCIPAL COMPONENT: 6,962,240.66 0.00
................................................................................
Run: 05/29/96 16:55:58 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-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 12,133,217.48 8.125000 % 964,982.04
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 11,379,139.94 8.125000 % 265,745.59
A-12 760920L97 0.00 0.00 0.375000 % 0.00
A-13 760920M21 0.00 0.00 0.206093 % 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 8,887,812.36 8.500000 % 7,215.49
B 21,576,273.86 19,418,706.88 8.500000 % 15,764.90
- -------------------------------------------------------------------------------
431,506,263.86 81,005,876.66 1,253,708.02
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 0.00 0.00 0.00 0.00 0.00
A-7 0.00 0.00 0.00 0.00 0.00
A-8 81,509.17 1,046,491.21 0.00 0.00 11,168,235.44
A-9 196,073.98 196,073.98 0.00 0.00 29,187,000.00
A-10 0.00 0.00 0.00 0.00 0.00
A-11 76,443.39 342,188.98 0.00 0.00 11,113,394.35
A-12 16,339.69 16,339.69 0.00 0.00 0.00
A-13 13,803.40 13,803.40 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 62,462.73 69,678.22 0.00 0.00 8,880,596.87
B 136,472.88 152,237.78 0.00 0.00 19,402,941.98
- -------------------------------------------------------------------------------
583,105.24 1,836,813.26 0.00 0.00 79,752,168.64
===============================================================================
Run: 05/29/96 16:55:58
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-8 437.690469 34.810506 2.940340 37.750846 0.000000 402.879963
A-9 1000.000000 0.000000 6.717853 6.717853 0.000000 1000.000000
A-10 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-11 389.017126 9.085009 2.613360 11.698369 0.000000 379.932117
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 915.430328 0.743184 6.433560 7.176744 0.000000 914.687145
B 900.002800 0.730659 6.325137 7.055796 0.000000 899.272141
_______________________________________________________________________________
DETERMINATION DATE 20-May-96
DISTRIBUTION DATE 28-May-96
Run: 05/29/96 16:55:59 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 20,860.21
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 8,306.48
SUBSERVICER ADVANCES THIS MONTH 30,642.21
MASTER SERVICER ADVANCES THIS MONTH 13,265.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 1,897,799.89
(B) TWO MONTHLY PAYMENTS: 2 548,888.31
(C) THREE OR MORE MONTHLY PAYMENTS: 1 198,856.13
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,146,224.91
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 79,752,168.64
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 297
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 1,614,233.19
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,187,944.14
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 65.05621520 % 10.97181200 % 23.97197300 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 64.53571190 % 11.13524186 % 24.32904620 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2070 %
BANKRUPTCY AMOUNT AVAILABLE 257,117.00
FRAUD AMOUNT AVAILABLE 952,558.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,269,255.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.15032960
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 307.16
POOL TRADING FACTOR: 18.48227368
................................................................................
Run: 05/29/96 16:56:00 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 40,493,590.45 7.762347 % 968,542.26
S 760920H84 0.00 0.00 0.150000 % 0.00
R 760920H76 100.00 0.00 7.762347 % 0.00
B 8,084,552.09 6,678,367.83 7.762347 % 6,246.84
- -------------------------------------------------------------------------------
134,742,525.09 47,171,958.28 974,789.10
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 259,437.74 1,227,980.00 0.00 0.00 39,525,048.19
S 5,840.21 5,840.21 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B 42,787.53 49,034.37 0.00 0.00 6,672,120.99
- -------------------------------------------------------------------------------
308,065.48 1,282,854.58 0.00 0.00 46,197,169.18
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 319.708436 7.646917 2.048335 9.695252 0.000000 312.061519
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 826.065285 0.772688 5.292505 6.065193 0.000000 825.292597
_______________________________________________________________________________
DETERMINATION DATE 20-May-96
DISTRIBUTION DATE 28-May-96
Run: 05/29/96 16:56:00 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S25 (POOL # 4074)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4074
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 13,727.74
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,075.72
SUBSERVICER ADVANCES THIS MONTH 33,296.23
MASTER SERVICER ADVANCES THIS MONTH 1,903.94
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,067,883.73
(B) TWO MONTHLY PAYMENTS: 1 955,288.11
(C) THREE OR MORE MONTHLY PAYMENTS: 1 924,070.81
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 1,494,491.58
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 46,197,169.18
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 153
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 253,866.66
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 930,665.22
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 85.84250460 % 14.15749540 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 85.55729470 % 14.44270530 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 638,921.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,931,788.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.16803301
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 305.42
POOL TRADING FACTOR: 34.28551539
PASS THROUGH RATE FOR NEXT DISTRIBUTION: -0.0791
TOTAL BALANCE OF CONVERTED LOANS REMAINING IN POOL: 0.00
TOTAL REPURCHASE OF CONVERTING AND CONVERTED
LOANS IN THIS DISTRIBUTION: 0.00
................................................................................
Run: 05/29/96 16:56:01 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-S26 (POOL # 4075)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4075
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760920N46 26,393,671.00 0.00 6.000000 % 0.00
A-2 760920N20 80,949,153.00 0.00 0.000000 % 0.00
A-3 760920N38 227,532.00 0.00 0.000000 % 0.00
A-4 760920N79 48,309,228.00 0.00 6.000000 % 0.00
A-5 760920N53 47,204,957.00 0.00 0.000000 % 0.00
A-6 760920N61 416,459.00 0.00 0.000000 % 0.00
A-7 760920N87 35,500,000.00 0.00 8.500000 % 0.00
A-8 760920N95 27,999,000.00 0.00 8.500000 % 0.00
A-9 760920P28 2,000,000.00 0.00 8.500000 % 0.00
A-10 760920P36 2,200,000.00 1,587,403.67 8.500000 % 36,840.14
A-11 760920T24 20,000,000.00 14,430,942.30 8.500000 % 334,910.38
A-12 760920P44 39,837,000.00 28,744,272.45 8.500000 % 667,091.23
A-13 760920P77 4,598,000.00 6,242,387.28 8.500000 % 0.00
A-14 760920M62 2,400,000.00 755,612.73 8.500000 % 43,961.58
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 0.101865 % 0.00
R-I 760920P85 100.00 0.00 8.500000 % 0.00
R-II 760920P93 100.00 0.00 8.500000 % 0.00
M 760920P69 8,469,000.00 7,864,803.37 8.500000 % 0.00
B 17,878,726.36 16,603,219.61 8.500000 % 0.00
- -------------------------------------------------------------------------------
376,384,926.36 88,230,641.41 1,082,803.33
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 0.00 0.00 0.00 0.00 0.00
A-7 0.00 0.00 0.00 0.00 0.00
A-8 0.00 0.00 0.00 0.00 0.00
A-9 0.00 0.00 0.00 0.00 0.00
A-10 11,179.18 48,019.32 0.00 0.00 1,550,563.53
A-11 101,628.91 436,539.29 0.00 0.00 14,096,031.92
A-12 202,429.54 869,520.77 0.00 0.00 28,077,181.22
A-13 0.00 0.00 43,961.58 0.00 6,286,348.86
A-14 5,321.35 49,282.93 0.00 0.00 711,651.15
A-15 26,056.99 26,056.99 0.00 0.00 3,700,000.00
A-16 28,169.72 28,169.72 0.00 0.00 4,000,000.00
A-17 30,296.54 30,296.54 0.00 0.00 4,302,000.00
A-18 7,446.43 7,446.43 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 41,177.04 41,177.04 0.00 0.00 7,864,803.37
B 0.00 0.00 0.00 0.00 16,497,866.59
- -------------------------------------------------------------------------------
453,705.70 1,536,509.03 43,961.58 0.00 87,086,446.64
===============================================================================
Run: 05/29/96 16:56:01
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-10 721.547123 16.745518 5.081445 21.826963 0.000000 704.801605
A-11 721.547115 16.745519 5.081446 21.826965 0.000000 704.801596
A-12 721.547116 16.745519 5.081445 21.826964 0.000000 704.801597
A-13 1357.630987 0.000000 0.000000 0.000000 9.561022 1367.192010
A-14 314.838638 18.317325 2.217229 20.534554 0.000000 296.521313
A-15 1000.000000 0.000000 7.042430 7.042430 0.000000 1000.000000
A-16 1000.000000 0.000000 7.042430 7.042430 0.000000 1000.000000
A-17 1000.000000 0.000000 7.042431 7.042431 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 928.657855 0.000000 4.862090 4.862090 0.000000 928.657855
B 928.657852 0.000000 0.000000 0.000000 0.000000 922.765205
_______________________________________________________________________________
DETERMINATION DATE 20-May-96
DISTRIBUTION DATE 28-May-96
Run: 05/29/96 16:56:02 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 22,684.18
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 9,019.14
SUBSERVICER ADVANCES THIS MONTH 46,164.25
MASTER SERVICER ADVANCES THIS MONTH 17,956.55
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 12 3,324,890.59
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 336,929.23
FORECLOSURES
NUMBER OF LOANS 6
AGGREGATE PRINCIPAL BALANCE 2,145,531.95
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 87,086,446.64
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 310
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 5
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 2,210,257.57
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 764,296.32
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 72.26811160 % 8.91391400 % 18.81797450 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 72.02472840 % 9.03103028 % 18.94424130 %
CLASS A-18 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1027 %
BANKRUPTCY AMOUNT AVAILABLE 337,805.00
FRAUD AMOUNT AVAILABLE 978,669.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,085,106.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.04955748
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 307.45
POOL TRADING FACTOR: 23.13760210
................................................................................
Run: 05/29/96 16:56:03 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S27 (POOL # 4076)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4076
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760920Q27 13,123,000.00 0.00 7.000000 % 0.00
A-2 760920Q76 70,000.00 0.00 952.000000 % 0.00
A-3 760920Q35 14,026,000.00 0.00 7.000000 % 0.00
A-4 760920Q43 15,799,000.00 0.00 7.000000 % 0.00
A-5 760920Q50 13,201,000.00 0.00 7.000000 % 0.00
A-6 760920Q68 20,050,000.00 0.00 7.500000 % 0.00
A-7 760920Q84 16,484,000.00 11,943,220.74 8.000000 % 563,220.86
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 0.190377 % 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 6,337,250.39 8.000000 % 29,934.40
- -------------------------------------------------------------------------------
157,499,405.19 31,301,471.13 593,155.26
===============================================================================
_______________________________________________________________________________
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 0.00 0.00 0.00 0.00 0.00
A-6 0.00 0.00 0.00 0.00 0.00
A-7 78,541.30 641,762.16 0.00 0.00 11,379,999.88
A-8 85,629.02 85,629.02 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 4,898.52 4,898.52 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
B 41,675.18 71,609.58 0.00 0.00 6,307,315.99
- -------------------------------------------------------------------------------
210,744.02 803,899.28 0.00 0.00 30,708,315.87
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED 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-7 724.534139 34.167730 4.764699 38.932429 0.000000 690.366409
A-8 1000.000000 0.000000 6.576225 6.576225 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 847.066858 4.001172 5.570503 9.571675 0.000000 843.065685
_______________________________________________________________________________
DETERMINATION DATE 20-May-96
DISTRIBUTION DATE 28-May-96
Run: 05/29/96 16:56:04 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S27 (POOL # 4076)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4076
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 8,818.65
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,346.84
SUBSERVICER ADVANCES THIS MONTH 6,962.36
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 300,056.67
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 323,248.17
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 30,708,315.87
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 150
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 445,300.80
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 79.75414520 % 20.24585480 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 79.46056040 % 20.53943960 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1922 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 186,949.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,378,488.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.66007708
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 129.28
POOL TRADING FACTOR: 19.49741704
................................................................................
Run: 05/29/96 16:56:05 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-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 0.00 7.125000 % 0.00
A-4 760920S74 14,926,190.00 0.00 12.375000 % 0.00
A-5 760920S33 15,000,000.00 0.00 6.375000 % 0.00
A-6 760920S58 54,705,000.00 0.00 7.500000 % 0.00
A-7 760920S66 7,815,000.00 0.00 11.500000 % 0.00
A-8 760920S82 8,967,000.00 6,676,356.94 8.000000 % 602,949.24
A-9 760920S90 833,000.00 620,208.02 8.000000 % 56,011.68
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 0.273088 % 0.00
R-I 760920T81 100.00 0.00 8.000000 % 0.00
R-II 760920T99 100.00 0.00 8.000000 % 0.00
M 760920T73 7,303,256.00 6,922,941.67 8.000000 % 6,486.81
B 16,432,384.46 15,411,334.99 8.000000 % 14,440.46
- -------------------------------------------------------------------------------
365,162,840.46 82,633,841.62 679,888.19
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 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 44,223.28 647,172.52 0.00 0.00 6,073,407.70
A-9 4,108.17 60,119.85 0.00 0.00 564,196.34
A-10 313,971.12 313,971.12 0.00 0.00 47,400,000.00
A-11 37,113.50 37,113.50 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 18,684.50 18,684.50 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 45,856.61 52,343.42 0.00 0.00 6,916,454.86
B 102,082.58 116,523.04 0.00 0.00 15,396,894.53
- -------------------------------------------------------------------------------
566,039.76 1,245,927.95 0.00 0.00 81,953,953.43
===============================================================================
Run: 05/29/96 16:56:05
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 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-8 744.547445 67.240910 4.931781 72.172691 0.000000 677.306535
A-9 744.547443 67.240912 4.931777 72.172689 0.000000 677.306531
A-10 1000.000000 0.000000 6.623863 6.623863 0.000000 1000.000000
A-11 1000.000000 0.000000 6.623862 6.623862 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 947.925373 0.888208 6.278927 7.167135 0.000000 947.037165
B 937.863584 0.878781 6.212280 7.091061 0.000000 936.984804
_______________________________________________________________________________
DETERMINATION DATE 20-May-96
DISTRIBUTION DATE 28-May-96
Run: 05/29/96 16:56:06 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S28 (POOL # 4077)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4077
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 20,422.75
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 8,737.02
SUBSERVICER ADVANCES THIS MONTH 33,447.05
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,512,875.68
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 8
AGGREGATE PRINCIPAL BALANCE 2,785,151.35
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 81,953,953.43
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 308
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 602,460.09
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 72.97199760 % 8.37785300 % 18.65014950 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 72.77330930 % 8.43944016 % 18.78725050 %
CLASS A-14 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2712 %
BANKRUPTCY AMOUNT AVAILABLE 243,529.00
FRAUD AMOUNT AVAILABLE 906,185.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,942,592.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.69452393
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 303.63
POOL TRADING FACTOR: 22.44312519
................................................................................
Run: 05/29/96 16:56:06 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-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 23,895,958.28 7.237707 % 843,939.34
S 760920U30 0.00 0.00 0.250000 % 0.00
R 760920U48 100.00 0.00 7.237707 % 0.00
B 6,095,852.88 4,822,755.43 7.237707 % 4,640.59
- -------------------------------------------------------------------------------
116,111,466.88 28,718,713.71 848,579.93
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 141,712.53 985,651.87 0.00 0.00 23,052,018.94
S 5,882.86 5,882.86 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B 28,600.85 33,241.44 0.00 0.00 4,818,114.84
- -------------------------------------------------------------------------------
176,196.24 1,024,776.17 0.00 0.00 27,870,133.78
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 217.205351 7.671094 1.288114 8.959208 0.000000 209.534257
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 791.153515 0.761268 4.691855 5.453123 0.000000 790.392245
_______________________________________________________________________________
DETERMINATION DATE 20-May-96
DISTRIBUTION DATE 28-May-96
Run: 05/29/96 16:56:07 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S29 (POOL # 4078)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4078
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 10,081.71
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,877.80
SPREAD 3,729.00
SUBSERVICER ADVANCES THIS MONTH 14,341.79
MASTER SERVICER ADVANCES THIS MONTH 5,715.31
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 385,407.11
(B) TWO MONTHLY PAYMENTS: 2 638,529.06
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 925,333.77
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 27,870,133.78
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 88
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 749,523.62
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 820,945.96
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 83.20692400 % 16.79307600 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 82.71226510 % 17.28773490 %
BANKRUPTCY AMOUNT AVAILABLE 302,045.00
FRAUD AMOUNT AVAILABLE 308,543.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,942,870.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.20283422
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 313.63
POOL TRADING FACTOR: 24.00291248
................................................................................
Run: 05/29/96 16:56:08 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 25,000,000.00 100,104.81 6.500000 % 100,104.81
A-4 760920Z50 26,677,000.00 312,046.77 7.000000 % 312,046.77
A-5 760920Y85 11,517,000.00 2,819,155.96 7.000000 % 1,707,048.93
A-6 760920Y93 5,775,000.00 5,775,000.00 7.000000 % 0.00
A-7 760920Z68 25,900,000.00 33,259,736.05 7.000000 % 0.00
A-8 760920Z84 4,709,000.00 6,047,107.99 7.000000 % 0.00
A-9 760920Z76 50,000.00 10,477.90 4623.730000 % 420.30
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 0.130902 % 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 6,121,601.17 8.000000 % 23,846.21
B 14,467,386.02 13,606,327.22 8.000000 % 0.00
- -------------------------------------------------------------------------------
321,497,464.02 103,897,557.87 2,143,467.02
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 534.40 100,639.21 0.00 0.00 0.00
A-4 1,793.99 313,840.76 0.00 0.00 0.00
A-5 16,207.67 1,723,256.60 0.00 0.00 1,112,107.03
A-6 33,201.15 33,201.15 0.00 0.00 5,775,000.00
A-7 0.00 0.00 194,015.13 0.00 33,453,751.18
A-8 0.00 0.00 35,274.80 0.00 6,082,382.79
A-9 39,789.62 40,209.92 0.00 0.00 10,057.60
A-10 131,638.36 131,638.36 0.00 0.00 20,035,000.00
A-11 103,884.90 103,884.90 0.00 0.00 15,811,000.00
A-12 0.00 0.00 0.00 0.00 0.00
A-13 0.00 0.00 0.00 0.00 0.00
A-14 0.00 0.00 0.00 0.00 0.00
A-15 0.00 0.00 0.00 0.00 0.00
A-16 0.00 0.00 0.00 0.00 0.00
A-17 0.00 0.00 0.00 0.00 0.00
A-18 0.00 0.00 0.00 0.00 0.00
A-19 0.00 0.00 0.00 0.00 0.00
A-20 0.00 0.00 0.00 0.00 0.00
A-21 0.00 0.00 0.00 0.00 0.00
A-22 0.00 0.00 0.00 0.00 0.00
A-23 11,236.91 11,236.91 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 40,462.24 64,308.45 0.00 0.00 6,097,754.96
B 16,258.52 16,258.52 0.00 126,678.31 13,553,324.84
- -------------------------------------------------------------------------------
395,007.76 2,538,474.78 229,289.93 126,678.31 101,930,378.40
===============================================================================
Run: 05/29/96 16:56:08
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 4.004192 4.004192 0.021376 4.025568 0.000000 0.000000
A-4 11.697221 11.697221 0.067249 11.764470 0.000000 0.000000
A-5 244.782145 148.219930 1.407282 149.627212 0.000000 96.562215
A-6 1000.000000 0.000000 5.749117 5.749117 0.000000 1000.000000
A-7 1284.159693 0.000000 0.000000 0.000000 7.490932 1291.650625
A-8 1284.159692 0.000000 0.000000 0.000000 7.490932 1291.650624
A-9 209.558000 8.406000 795.792400 804.198400 0.000000 201.152000
A-10 1000.000000 0.000000 6.570420 6.570420 0.000000 1000.000000
A-11 1000.000000 0.000000 6.570419 6.570419 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 951.907526 3.708080 6.291869 9.999949 0.000000 948.199447
B 940.482766 0.000000 1.123803 1.123803 0.000000 936.819189
_______________________________________________________________________________
DETERMINATION DATE 20-May-96
DISTRIBUTION DATE 28-May-96
Run: 05/29/96 16:56:09 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 26,746.59
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 10,840.06
SUBSERVICER ADVANCES THIS MONTH 30,445.74
MASTER SERVICER ADVANCES THIS MONTH 1,994.39
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,397,708.93
(B) TWO MONTHLY PAYMENTS: 2 510,355.80
(C) THREE OR MORE MONTHLY PAYMENTS: 2 315,955.62
FORECLOSURES
NUMBER OF LOANS 6
AGGREGATE PRINCIPAL BALANCE 1,801,621.57
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 101,930,378.40
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 386
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 264,997.00
REMAINING SUBCLASS INTEREST SHORTFALL 73,675.91
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,562,454.80
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 81.01213470 % 5.89195900 % 13.09590670 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 80.72107640 % 5.98227443 % 13.29664920 %
CLASS A-23 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1294 %
BANKRUPTCY AMOUNT AVAILABLE 289,753.00
FRAUD AMOUNT AVAILABLE 557,054.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,918,963.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.56779136
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 305.79
POOL TRADING FACTOR: 31.70487789
................................................................................
Run: 05/29/96 16:56:10 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 4,613,768.34 7.000000 % 1,322,048.29
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 1,502,669.09 7.500000 % 430,581.03
A-8 760920Y51 15,000,000.00 6,441,677.35 7.500000 % 264,674.33
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 50,000.00 740.39 3123.270000 % 212.15
A-12 760920X78 10,000.00 0.00 1595.300000 % 0.00
A-13 760920X94 0.00 0.00 0.208728 % 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 9,994,869.70 7.500000 % 46,444.21
- -------------------------------------------------------------------------------
261,801,192.58 67,958,724.87 2,063,960.01
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 26,508.61 1,348,556.90 0.00 0.00 3,291,720.05
A-4 150,629.70 150,629.70 0.00 0.00 24,469,000.00
A-5 128,880.76 128,880.76 0.00 0.00 20,936,000.00
A-6 0.00 0.00 0.00 0.00 0.00
A-7 9,250.34 439,831.37 0.00 0.00 1,072,088.06
A-8 39,654.58 304,328.91 0.00 0.00 6,177,003.02
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 1,898.03 2,110.18 0.00 0.00 528.24
A-12 0.00 0.00 0.00 0.00 0.00
A-13 11,642.82 11,642.82 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
B 61,527.82 107,972.03 0.00 0.00 9,948,425.49
- -------------------------------------------------------------------------------
429,992.66 2,493,952.67 0.00 0.00 65,894,764.86
===============================================================================
Run: 05/29/96 16:56:10
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-3 153.946224 44.112389 0.884505 44.996894 0.000000 109.833836
A-4 1000.000000 0.000000 6.155940 6.155940 0.000000 1000.000000
A-5 1000.000000 0.000000 6.155940 6.155940 0.000000 1000.000000
A-6 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-7 40.722740 11.668863 0.250687 11.919550 0.000000 29.053877
A-8 429.445157 17.644955 2.643639 20.288594 0.000000 411.800201
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 14.807800 4.243000 37.960600 42.203600 0.000000 10.564800
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 846.951613 3.935619 5.213783 9.149402 0.000000 843.015994
_______________________________________________________________________________
DETERMINATION DATE 20-May-96
DISTRIBUTION DATE 28-May-96
Run: 05/29/96 16:56:11 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S31 (POOL # 4080)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4080
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 16,018.67
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 7,191.41
SUBSERVICER ADVANCES THIS MONTH 9,776.58
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 199,211.75
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 720,985.17
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 65,894,764.86
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 275
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,748,169.08
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 85.29273510 % 14.70726490 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 84.90255560 % 15.09744440 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2079 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 376,308.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,552,948.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.12042349
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 131.44
POOL TRADING FACTOR: 25.16977261
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: 430,581.03 0.00 0.00
CLASS A-7 ENDING BAL: 1,072,088.06 0.00 0.00
CLASS A-8 PRIN DIST: 264,674.33 N/A 0.00
CLASS A-8 ENDING BAL: 6,177,003.02 N/A 0.00
................................................................................
Run: 05/29/96 16:56:11 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-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 4,339,581.97 7.750000 % 1,306,595.98
A-10 760920W20 65,701,000.00 65,701,000.00 7.750000 % 0.00
A-11 760920U55 2,522,000.00 334,095.93 7.750000 % 58,865.52
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 9,155,904.07 7.750000 % 0.00
A-15 760920V54 23,788,000.00 0.00 7.750000 % 0.00
A-16 760920W53 16,332,000.00 10,329,201.07 7.750000 % 145,176.13
A-17 760920W38 0.00 0.00 0.333272 % 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 8,102,209.51 7.750000 % 22,146.83
B 20,436,665.48 19,240,519.91 7.750000 % 5,290.80
- -------------------------------------------------------------------------------
430,245,573.48 130,635,512.46 1,538,075.26
===============================================================================
_______________________________________________________________________________
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 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 27,900.22 1,334,496.20 0.00 0.00 3,032,985.99
A-10 422,407.59 422,407.59 0.00 0.00 65,701,000.00
A-11 2,147.98 61,013.50 0.00 0.00 275,230.41
A-12 15,912.38 15,912.38 0.00 0.00 2,475,000.00
A-13 70,451.63 70,451.63 0.00 0.00 10,958,000.00
A-14 0.00 0.00 58,865.52 0.00 9,214,769.59
A-15 0.00 0.00 0.00 0.00 0.00
A-16 66,408.92 211,585.05 0.00 0.00 10,184,024.94
A-17 36,117.57 36,117.57 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 52,091.06 74,237.89 0.00 0.00 8,080,062.68
B 123,701.94 128,992.74 0.00 47,301.84 19,187,927.26
- -------------------------------------------------------------------------------
817,139.29 2,355,214.55 58,865.52 47,301.84 129,109,000.87
===============================================================================
Run: 05/29/96 16:56:11
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-9 166.121118 50.017072 1.068033 51.085105 0.000000 116.104046
A-10 1000.000000 0.000000 6.429241 6.429241 0.000000 1000.000000
A-11 132.472613 23.340809 0.851697 24.192506 0.000000 109.131804
A-12 1000.000000 0.000000 6.429244 6.429244 0.000000 1000.000000
A-13 1000.000000 0.000000 6.429242 6.429242 0.000000 1000.000000
A-14 1313.993121 0.000000 0.000000 0.000000 8.447979 1322.441101
A-15 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-16 632.451694 8.889060 4.066184 12.955244 0.000000 623.562634
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 941.470616 2.573445 6.052942 8.626387 0.000000 938.897172
B 941.470610 0.258888 6.052942 6.311830 0.000000 938.897164
_______________________________________________________________________________
DETERMINATION DATE 20-May-96
DISTRIBUTION DATE 28-May-96
Run: 05/29/96 16:56:13 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S32 (POOL # 4081)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4081
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 39,599.26
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 13,574.42
SUBSERVICER ADVANCES THIS MONTH 44,123.47
MASTER SERVICER ADVANCES THIS MONTH 3,585.71
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 2,450,609.03
(B) TWO MONTHLY PAYMENTS: 1 358,367.02
(C) THREE OR MORE MONTHLY PAYMENTS: 2 1,006,856.36
FORECLOSURES
NUMBER OF LOANS 7
AGGREGATE PRINCIPAL BALANCE 1,915,828.28
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 129,109,000.87
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 471
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 476,240.82
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,169,428.34
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 79.06945140 % 6.20214900 % 14.72839930 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 78.87986910 % 6.25832640 % 14.86180450 %
CLASS A-17 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3310 %
BANKRUPTCY AMOUNT AVAILABLE 182,348.00
FRAUD AMOUNT AVAILABLE 1,402,344.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,547,265.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.57391951
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 308.02
POOL TRADING FACTOR: 30.00821132
................................................................................
Run: 05/29/96 16:56:13 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S33 (POOL # 4082)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4082
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 7609203M8 18,000,000.00 0.00 7.000000 % 0.00
A-2 7609203L0 20,000,000.00 0.00 6.500000 % 0.00
A-3 7609203T3 70,813,559.00 1,705,108.28 7.000000 % 840,523.91
A-4 7609203Q9 70,830,509.00 1,705,516.42 6.350000 % 840,725.10
A-5 7609203R7 355,932.00 8,570.43 726.350000 % 4,224.75
A-6 7609203S5 17,000,000.00 1,391,756.86 6.823529 % 686,059.04
A-7 7609203W6 11,800,000.00 11,800,000.00 8.000000 % 0.00
A-8 7609204H8 36,700,000.00 23,945,604.13 8.000000 % 121,069.24
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 0.178490 % 0.00
R-I 7609204L9 100.00 0.00 8.000000 % 0.00
R-II 7609204M7 100.00 0.00 8.000000 % 0.00
M 7609204K1 7,259,092.00 6,890,991.99 8.000000 % 6,219.51
B 15,322,642.27 13,461,981.13 8.000000 % 12,150.19
- -------------------------------------------------------------------------------
322,581,934.27 109,409,529.24 2,510,971.74
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 9,832.70 850,356.61 0.00 0.00 864,584.37
A-4 8,921.80 849,646.90 0.00 0.00 864,791.32
A-5 5,128.28 9,353.03 0.00 0.00 4,345.68
A-6 7,823.40 693,882.44 0.00 0.00 705,697.82
A-7 77,766.93 77,766.93 0.00 0.00 11,800,000.00
A-8 157,811.52 278,880.76 0.00 0.00 23,824,534.89
A-9 98,856.26 98,856.26 0.00 0.00 15,000,000.00
A-10 210,893.35 210,893.35 0.00 0.00 32,000,000.00
A-11 9,885.63 9,885.63 0.00 0.00 1,500,000.00
A-12 0.00 0.00 0.00 0.00 0.00
A-13 16,087.59 16,087.59 0.00 0.00 0.00
R-I 0.01 0.01 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 45,414.52 51,634.03 0.00 0.00 6,884,772.48
B 88,720.06 100,870.25 0.00 0.00 13,449,830.94
- -------------------------------------------------------------------------------
737,142.05 3,248,113.79 0.00 0.00 106,898,557.50
===============================================================================
Run: 05/29/96 16:56:13
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S33 (POOL # 4082)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4082
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 24.078839 11.869533 0.138853 12.008386 0.000000 12.209305
A-4 24.078839 11.869534 0.125960 11.995494 0.000000 12.209306
A-5 24.078841 11.869542 14.408033 26.277575 0.000000 12.209298
A-6 81.868051 40.356414 0.460200 40.816614 0.000000 41.511637
A-7 1000.000000 0.000000 6.590418 6.590418 0.000000 1000.000000
A-8 652.468777 3.298889 4.300041 7.598930 0.000000 649.169888
A-9 1000.000000 0.000000 6.590417 6.590417 0.000000 1000.000000
A-10 1000.000000 0.000000 6.590417 6.590417 0.000000 1000.000000
A-11 1000.000000 0.000000 6.590420 6.590420 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 949.291177 0.856789 6.256226 7.113015 0.000000 948.434388
B 878.567867 0.792957 5.790129 6.583086 0.000000 877.774910
_______________________________________________________________________________
DETERMINATION DATE 20-May-96
DISTRIBUTION DATE 28-May-96
Run: 05/29/96 16:56:14 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S33 (POOL # 4082)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4082
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 28,532.24
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 11,434.21
SUBSERVICER ADVANCES THIS MONTH 54,542.07
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 12 3,141,837.85
(B) TWO MONTHLY PAYMENTS: 2 644,542.92
(C) THREE OR MORE MONTHLY PAYMENTS: 1 208,159.08
FORECLOSURES
NUMBER OF LOANS 11
AGGREGATE PRINCIPAL BALANCE 3,023,804.38
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 106,898,557.50
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 408
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,412,223.47
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 81.39744020 % 6.29834700 % 12.30421260 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 80.97766340 % 6.44047276 % 12.58186380 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1753 %
BANKRUPTCY AMOUNT AVAILABLE 193,065.00
FRAUD AMOUNT AVAILABLE 1,171,078.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,553,075.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.61454573
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 308.00
POOL TRADING FACTOR: 33.13842040
................................................................................
Run: 05/29/96 16:56:15 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 0.00 7.300000 % 0.00
A-4 7609203H9 72,404,250.00 0.00 0.000000 % 0.00
A-5 7609203J5 76,215.00 0.00 0.000000 % 0.00
A-6 7609203N6 44,428,000.00 43,613,135.75 7.500000 % 1,677,017.66
A-7 7609203P1 15,000,000.00 14,724,881.52 7.500000 % 566,202.96
A-8 7609204B1 7,005,400.00 7,334,512.49 7.500000 % 56,620.30
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 14,057,312.23 7.500000 % 0.00
A-12 7609203Y2 0.00 0.00 0.276918 % 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 11,306,409.89 7.500000 % 10,748.09
B 16,042,796.83 15,345,273.80 7.500000 % 0.00
- -------------------------------------------------------------------------------
427,807,906.83 176,919,525.68 2,310,589.01
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 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-6 271,465.92 1,948,483.58 0.00 0.00 41,936,118.09
A-7 91,653.66 657,856.62 0.00 0.00 14,158,678.56
A-8 35,930.31 92,550.61 9,722.68 0.00 7,287,614.87
A-9 190,080.95 190,080.95 0.00 0.00 30,538,000.00
A-10 248,976.29 248,976.29 0.00 0.00 40,000,000.00
A-11 0.00 0.00 87,498.43 0.00 14,144,810.66
A-12 40,659.67 40,659.67 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 70,375.70 81,123.79 0.00 0.00 11,295,661.80
B 0.00 0.00 0.00 196,706.43 15,244,082.61
- -------------------------------------------------------------------------------
949,142.50 3,259,731.51 97,221.11 196,706.43 174,604,966.59
===============================================================================
Run: 05/29/96 16:56:15
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 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-6 981.658768 37.746864 6.110244 43.857108 0.000000 943.911904
A-7 981.658768 37.746864 6.110244 43.857108 0.000000 943.911904
A-8 1046.979828 8.082379 5.128945 13.211324 1.387884 1040.285332
A-9 1000.000000 0.000000 6.224407 6.224407 0.000000 1000.000000
A-10 1000.000000 0.000000 6.224407 6.224407 0.000000 1000.000000
A-11 1295.855625 0.000000 0.000000 0.000000 8.065933 1303.921557
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 961.008971 0.913554 5.981711 6.895265 0.000000 960.095417
B 956.521108 0.000000 0.000000 0.000000 0.000000 950.213530
_______________________________________________________________________________
DETERMINATION DATE 20-May-96
DISTRIBUTION DATE 28-May-96
Run: 05/29/96 16:56:16 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S34 (POOL # 4083)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4083
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 49,439.39
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 18,494.21
SUBSERVICER ADVANCES THIS MONTH 35,625.55
MASTER SERVICER ADVANCES THIS MONTH 5,674.78
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 2,514,781.05
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 244,166.02
FORECLOSURES
NUMBER OF LOANS 8
AGGREGATE PRINCIPAL BALANCE 2,072,947.18
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 174,604,966.59
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 654
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 3
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 758,293.24
REMAINING SUBCLASS INTEREST SHORTFALL 95,515.23
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,571,482.43
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 84.93570250 % 6.39070800 % 8.67358970 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 84.80012060 % 6.46926718 % 8.73061230 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2773 %
BANKRUPTCY AMOUNT AVAILABLE 208,302.00
FRAUD AMOUNT AVAILABLE 1,838,485.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,263,013.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.24126562
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 307.49
POOL TRADING FACTOR: 40.81387085
COMPONENTS
ACCRUAL NON-ACCRUAL
CLASS A-8 PRINCIPAL DISTRIBUTION: 0.00 56,620.30
CLASS A-8 ENDING BALANCE: 1,571,747.02 5,715,867.85
................................................................................
Run: 05/29/96 16:56:17 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-S35 (POOL # 4084)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4084
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 7609202T4 19,150,000.00 0.00 7.000000 % 0.00
A-2 7609202U1 8,000,000.00 0.00 5.500000 % 0.00
A-3 7609202V9 19,300,000.00 0.00 5.750000 % 0.00
A-4 7609202W7 10,000,000.00 6,867,694.65 6.500000 % 359,053.84
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 6.137500 % 0.00
A-8 7609202Z0 6,810,000.00 1,200,000.00 9.012500 % 0.00
A-9 7609203C0 37,200,000.00 15,000,000.00 7.000000 % 0.00
A-10 7609203A4 20,000.00 6,384.48 2775.250000 % 64.85
A-11 7609203B2 0.00 0.00 0.444977 % 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 5,047,573.84 7.000000 % 24,407.91
- -------------------------------------------------------------------------------
146,754,518.99 55,401,652.97 383,526.60
===============================================================================
_______________________________________________________________________________
REMAINING
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 37,122.94 396,176.78 0.00 0.00 6,508,640.81
A-5 112,433.25 112,433.25 0.00 0.00 20,800,000.00
A-6 18,228.82 18,228.82 0.00 0.00 3,680,000.00
A-7 14,291.16 14,291.16 0.00 0.00 2,800,000.00
A-8 8,993.83 8,993.83 0.00 0.00 1,200,000.00
A-9 87,318.72 87,318.72 0.00 0.00 15,000,000.00
A-10 14,734.85 14,799.70 0.00 0.00 6,319.63
A-11 20,501.17 20,501.17 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
B 29,383.20 53,791.11 0.00 0.00 5,023,165.93
- -------------------------------------------------------------------------------
343,007.94 726,534.54 0.00 0.00 55,018,126.37
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED 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-4 686.769465 35.905384 3.712294 39.617678 0.000000 650.864081
A-5 1000.000000 0.000000 5.405445 5.405445 0.000000 1000.000000
A-6 1000.000000 0.000000 4.953484 4.953484 0.000000 1000.000000
A-7 176.211454 0.000000 0.899381 0.899381 0.000000 176.211454
A-8 176.211454 0.000000 1.320680 1.320680 0.000000 176.211454
A-9 403.225806 0.000000 2.347277 2.347277 0.000000 403.225807
A-10 319.224000 3.242500 736.742500 739.985000 0.000000 315.981500
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 854.895179 4.133911 4.976557 9.110468 0.000000 850.761271
_______________________________________________________________________________
DETERMINATION DATE 20-May-96
DISTRIBUTION DATE 28-May-96
Run: 05/29/96 16:56:18 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S35 (POOL # 4084)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4084
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 13,880.13
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,483.13
SUBSERVICER ADVANCES THIS MONTH 5,976.12
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 254,568.42
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 319,330.94
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 55,018,126.37
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 228
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 115,627.85
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 90.88912770 % 9.11087230 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 90.86998000 % 9.13002000 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.4451 %
BANKRUPTCY AMOUNT AVAILABLE 225,000.00
FRAUD AMOUNT AVAILABLE 594,056.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,446,888.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.87136558
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 131.83
POOL TRADING FACTOR: 37.48990270
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: 05/29/96 16:56:18 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 33,718,900.35 5.700000 % 1,910,206.57
A-3 7609204R6 19,990,000.00 15,501,882.37 6.400000 % 407,200.12
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 0.349331 % 0.00
R-I 7609205E4 100.00 0.00 7.000000 % 0.00
R-II 7609205F1 100.00 0.00 7.000000 % 0.00
B 10,418,078.54 8,730,259.88 7.000000 % 41,664.98
- -------------------------------------------------------------------------------
260,444,078.54 120,211,042.60 2,359,071.67
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 158,243.65 2,068,450.22 0.00 0.00 31,808,693.78
A-3 81,685.03 488,885.15 0.00 0.00 15,094,682.25
A-4 214,098.28 214,098.28 0.00 0.00 38,524,000.00
A-5 102,731.97 102,731.97 0.00 0.00 17,825,000.00
A-6 34,067.24 34,067.24 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 51,678.19 51,678.19 0.00 0.00 0.00
A-12 34,574.76 34,574.76 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
B 50,315.67 91,980.65 0.00 0.00 8,688,594.90
- -------------------------------------------------------------------------------
727,394.79 3,086,466.46 0.00 0.00 117,851,970.93
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 615.611713 34.874967 2.889081 37.764048 0.000000 580.736746
A-3 775.481859 20.370191 4.086295 24.456486 0.000000 755.111668
A-4 1000.000000 0.000000 5.557530 5.557530 0.000000 1000.000000
A-5 1000.000000 0.000000 5.763364 5.763364 0.000000 1000.000000
A-6 1000.000000 0.000000 5.763363 5.763363 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 837.991367 3.999296 4.829650 8.828946 0.000000 833.992071
_______________________________________________________________________________
DETERMINATION DATE 20-May-96
DISTRIBUTION DATE 28-May-96
Run: 05/29/96 16:56:19 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S36 (POOL # 4085)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4085
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 28,601.14
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 13,207.36
SUBSERVICER ADVANCES THIS MONTH 16,906.80
MASTER SERVICER ADVANCES THIS MONTH 2,613.08
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 570,893.01
(B) TWO MONTHLY PAYMENTS: 1 541,142.10
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 477,619.50
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 117,851,970.93
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 488
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 241,402.03
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,785,367.07
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 92.73755580 % 7.26244420 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 92.62753530 % 7.37246470 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3474 %
BANKRUPTCY AMOUNT AVAILABLE 225,000.00
FRAUD AMOUNT AVAILABLE 1,295,621.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,852,981.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.76159224
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 132.18
POOL TRADING FACTOR: 45.25039371
................................................................................
Run: 05/29/96 16:56:20 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-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 0.00 7.650000 % 0.00
A-8 7609206T0 26,191,000.00 21,786,982.52 7.650000 % 1,204,287.77
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 10,417,546.16 7.650000 % 132,474.91
A-12 7609206G8 0.00 0.00 0.350000 % 0.00
A-13 7609206H6 0.00 0.00 0.104264 % 0.00
R-I 7609206V5 100.00 0.00 8.000000 % 0.00
R-II 7609206W3 100.00 0.00 8.000000 % 0.00
M 7609206X1 9,408,759.00 8,936,912.81 8.000000 % 22,510.68
B 16,935,768.50 16,086,445.31 8.000000 % 751.42
- -------------------------------------------------------------------------------
376,350,379.50 130,143,538.80 1,360,024.78
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 0.00 0.00 0.00 0.00 0.00
A-7 0.00 0.00 0.00 0.00 0.00
A-8 138,045.74 1,342,333.51 0.00 0.00 20,582,694.75
A-9 324,987.84 324,987.84 0.00 0.00 51,291,000.00
A-10 137,017.19 137,017.19 0.00 0.00 21,624,652.00
A-11 66,007.21 198,482.12 0.00 0.00 10,285,071.25
A-12 30,473.24 30,473.24 0.00 0.00 0.00
A-13 11,238.82 11,238.82 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 59,216.40 81,727.08 0.00 0.00 8,914,402.13
B 106,589.53 107,340.95 0.00 39,767.79 16,045,926.08
- -------------------------------------------------------------------------------
873,575.97 2,233,600.75 0.00 39,767.79 128,743,746.21
===============================================================================
Run: 05/29/96 16:56:20
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 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-8 831.849968 45.980977 5.270732 51.251709 0.000000 785.868991
A-9 1000.000000 0.000000 6.336157 6.336157 0.000000 1000.000000
A-10 1000.000000 0.000000 6.336157 6.336157 0.000000 1000.000000
A-11 955.562847 12.151432 6.054596 18.206028 0.000000 943.411415
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 949.850327 2.392524 6.293752 8.686276 0.000000 947.457803
B 949.850331 0.044369 6.293753 6.338122 0.000000 947.457807
_______________________________________________________________________________
DETERMINATION DATE 20-May-96
DISTRIBUTION DATE 28-May-96
Run: 05/29/96 16:56:21 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S37 (POOL # 4086)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4086
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 32,314.89
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 13,646.00
SUBSERVICER ADVANCES THIS MONTH 34,909.97
MASTER SERVICER ADVANCES THIS MONTH 4,587.72
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 1,450,339.90
(B) TWO MONTHLY PAYMENTS: 4 984,021.96
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 2,089,349.33
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 128,743,746.21
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 459
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 606,427.57
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,071,981.49
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 80.77249290 % 6.86696600 % 12.36054090 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 80.61239560 % 6.92414381 % 12.46346060 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1037 %
BANKRUPTCY AMOUNT AVAILABLE 157,910.00
FRAUD AMOUNT AVAILABLE 1,394,623.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,126,844.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.53060115
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 310.60
POOL TRADING FACTOR: 34.20848051
................................................................................
Run: 05/29/96 16:56:22 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-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 32,169,757.41 7.500000 % 2,147,303.74
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 9,809,298.59 7.500000 % 0.00
A-9 7609206B9 9,248,000.00 11,913,534.59 7.500000 % 0.00
A-10 7609205S3 0.00 0.00 0.199034 % 0.00
R 7609206D5 100.00 0.00 7.500000 % 0.00
M 7609206C7 9,625,924.00 9,266,307.55 7.500000 % 8,888.56
B 18,182,304.74 17,503,029.04 7.500000 % 16,789.51
- -------------------------------------------------------------------------------
427,814,328.74 203,200,927.18 2,172,981.81
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 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-5 199,859.33 2,347,163.07 0.00 0.00 30,022,453.67
A-6 286,912.45 286,912.45 0.00 0.00 46,182,000.00
A-7 474,379.07 474,379.07 0.00 0.00 76,357,000.00
A-8 52,714.31 52,714.31 8,227.40 0.00 9,817,525.99
A-9 0.00 0.00 74,014.58 0.00 11,987,549.17
A-10 33,501.86 33,501.86 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 57,568.29 66,456.85 0.00 0.00 9,257,418.99
B 108,740.13 125,529.64 0.00 0.00 17,486,239.53
- -------------------------------------------------------------------------------
1,213,675.44 3,386,657.25 82,241.98 0.00 201,110,187.35
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-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-5 459.449819 30.667882 2.854399 33.522281 0.000000 428.781937
A-6 1000.000000 0.000000 6.212647 6.212647 0.000000 1000.000000
A-7 1000.000000 0.000000 6.212647 6.212647 0.000000 1000.000000
A-8 1031.146703 0.000000 5.541292 5.541292 0.864859 1032.011562
A-9 1288.228221 0.000000 0.000000 0.000000 8.003307 1296.231528
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 962.640838 0.923398 5.980547 6.903945 0.000000 961.717440
B 962.640836 0.923399 5.980547 6.903946 0.000000 961.717438
_______________________________________________________________________________
DETERMINATION DATE 20-May-96
DISTRIBUTION DATE 28-May-96
Run: 05/29/96 16:56:22 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 57,018.09
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 21,418.51
SUBSERVICER ADVANCES THIS MONTH 21,969.11
MASTER SERVICER ADVANCES THIS MONTH 821.92
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 1,353,536.52
(B) TWO MONTHLY PAYMENTS: 1 516,074.25
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,128,365.14
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 201,110,187.35
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 753
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 110,377.57
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,895,822.53
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 86.82617400 % 4.56017000 % 8.61365610 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 86.70198720 % 4.60315766 % 8.69485520 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1993 %
BANKRUPTCY AMOUNT AVAILABLE 202,769.00
FRAUD AMOUNT AVAILABLE 1,061,342.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,131,747.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.16275131
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 309.45
POOL TRADING FACTOR: 47.00875446
COMPONENTS
ACCRUAL NON-ACCRUAL
CLASS A-8 PRINCIPAL DISTRIBUTION: 0.00 0.00
CLASS A-8 ENDING BALANCE: 1,332,525.99 8,485,000.00
................................................................................
Run: 05/29/96 16:56:23 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-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 0.00 7.500000 % 0.00
A-7 7609205M6 29,879,000.00 27,255,191.93 7.500000 % 883,342.06
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 0.156001 % 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 7,327,345.41 7.500000 % 33,864.65
- -------------------------------------------------------------------------------
183,802,829.51 54,147,537.34 917,206.71
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 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-7 168,964.22 1,052,306.28 0.00 0.00 26,371,849.87
A-8 121,290.10 121,290.10 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 6,982.19 6,982.19 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
B 45,424.70 79,289.35 0.00 0.00 7,293,480.76
- -------------------------------------------------------------------------------
342,661.21 1,259,867.92 0.00 0.00 53,230,330.63
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 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-7 912.185546 29.563977 5.654949 35.218926 0.000000 882.621569
A-8 1000.000000 0.000000 6.199341 6.199341 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 839.249627 3.878743 5.202794 9.081537 0.000000 835.370883
_______________________________________________________________________________
DETERMINATION DATE 20-May-96
DISTRIBUTION DATE 28-May-96
Run: 05/29/96 16:56:24 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S39 (POOL # 4088)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4088
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 16,160.09
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,685.43
SUBSERVICER ADVANCES THIS MONTH 8,152.92
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 752,649.02
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 53,230,330.63
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 666,954.08
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 86.46781410 % 13.53218590 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 86.29826140 % 13.70173860 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1570 %
BANKRUPTCY AMOUNT AVAILABLE 225,000.00
FRAUD AMOUNT AVAILABLE 583,269.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,771,361.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.14279956
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 132.99
POOL TRADING FACTOR: 28.96056104
................................................................................
Run: 05/29/96 16:56:25 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 52,628,479.26 7.970853 % 1,452,089.17
R 7609206F0 100.00 0.00 7.970853 % 0.00
B 11,237,146.51 9,237,944.01 7.970853 % 0.00
- -------------------------------------------------------------------------------
187,272,146.51 61,866,423.27 1,452,089.17
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 346,572.25 1,798,661.42 0.00 0.00 51,176,390.09
R 0.00 0.00 0.00 0.00 0.00
B 0.00 0.00 0.00 173,424.09 9,125,354.20
- -------------------------------------------------------------------------------
346,572.25 1,798,661.42 0.00 173,424.09 60,301,744.29
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 298.966167 8.248871 1.968770 10.217641 0.000000 290.717296
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 822.089843 0.000000 0.000000 0.000000 0.000000 812.070412
_______________________________________________________________________________
DETERMINATION DATE 20-May-96
DISTRIBUTION DATE 28-May-96
Run: 05/29/96 16:56:25 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S40 (POOL # 4089)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4089
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 18,859.73
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,238.09
SUBSERVICER ADVANCES THIS MONTH 18,649.51
MASTER SERVICER ADVANCES THIS MONTH 10,224.84
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 951,819.90
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,560,934.10
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 60,301,744.29
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 198
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 1,365,686.06
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,034,956.23
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 85.06791970 % 14.93208030 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 84.86718040 % 15.13281960 %
BANKRUPTCY AMOUNT AVAILABLE 150,000.00
FRAUD AMOUNT AVAILABLE 711,561.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,930,389.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.44647122
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 315.52
POOL TRADING FACTOR: 32.20006040
TOTAL BALANCE OF CONVERTED LOANS REMAINING IN POOL: 0.00
TOTAL REPURCHASE OF CONVERTING AND CONVERTED
LOANS IN THIS DISTRIBUTION: 0.00
................................................................................
Run: 05/29/96 16:56:26 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-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 16,878,481.00 963,247.10 6.000000 % 448,854.18
A-5 7609207R3 14,917,608.00 324,891.77 6.087500 % 151,393.19
A-6 7609207S1 74,963.00 1,632.62 778.581400 % 760.77
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 0.399676 % 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 5,368,928.70 7.000000 % 25,796.52
- -------------------------------------------------------------------------------
156,959,931.35 66,758,700.19 626,804.66
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 4,795.74 453,649.92 0.00 0.00 514,392.92
A-5 1,641.14 153,034.33 0.00 0.00 173,498.58
A-6 1,054.76 1,815.53 0.00 0.00 871.85
A-7 36,012.76 36,012.76 0.00 0.00 6,200,000.00
A-8 81,319.13 81,319.13 0.00 0.00 14,000,000.00
A-9 81,899.98 81,899.98 0.00 0.00 14,100,000.00
A-10 56,342.54 56,342.54 0.00 0.00 9,700,000.00
A-11 93,517.00 93,517.00 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 22,140.26 22,140.26 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.01 0.01 0.00 0.00 0.00
B 31,185.47 56,981.99 0.00 0.00 5,343,132.18
- -------------------------------------------------------------------------------
409,908.79 1,036,713.45 0.00 0.00 66,131,895.53
===============================================================================
Run: 05/29/96 16:56:26
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 57.069537 26.593281 0.284133 26.877414 0.000000 30.476257
A-5 21.779079 10.148624 0.110014 10.258638 0.000000 11.630456
A-6 21.779011 10.148607 14.070408 24.219015 0.000000 11.630404
A-7 1000.000000 0.000000 5.808510 5.808510 0.000000 1000.000000
A-8 1000.000000 0.000000 5.808509 5.808509 0.000000 1000.000000
A-9 1000.000000 0.000000 5.808509 5.808509 0.000000 1000.000000
A-10 1000.000000 0.000000 5.808509 5.808509 0.000000 1000.000000
A-11 1000.000000 0.000000 5.808509 5.808509 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 0.100000 0.100000 0.000000 0.000000
B 855.070457 4.108427 4.966684 9.075111 0.000000 850.962032
_______________________________________________________________________________
DETERMINATION DATE 20-May-96
DISTRIBUTION DATE 28-May-96
Run: 05/29/96 16:56:27 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S41 (POOL # 4090)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4090
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 17,856.66
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 7,262.22
SUBSERVICER ADVANCES THIS MONTH 16,446.59
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 415,082.94
(B) TWO MONTHLY PAYMENTS: 1 187,888.24
(C) THREE OR MORE MONTHLY PAYMENTS: 2 480,145.53
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 481,015.60
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 66,131,895.53
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 286
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 306,043.64
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 91.95770940 % 8.04229060 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 91.92049140 % 8.07950860 %
CLASS A-17 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.401275 %
BANKRUPTCY AMOUNT AVAILABLE 225,000.00
FRAUD AMOUNT AVAILABLE 600,857.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,405,623.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.84863420
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 132.45
POOL TRADING FACTOR: 42.13297939
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: 05/29/96 16:56:28 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 42,502,319.28 7.861503 % 1,020,961.71
M 760944AB4 5,352,000.00 4,993,586.97 7.861503 % 4,220.64
R 760944AC2 100.00 0.00 7.861503 % 0.00
B 8,362,385.57 7,489,652.17 7.861503 % 6,330.34
- -------------------------------------------------------------------------------
133,787,485.57 54,985,558.42 1,031,512.69
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 274,835.94 1,295,797.65 0.00 0.00 41,481,357.57
M 32,290.41 36,511.05 0.00 0.00 4,989,366.33
R 0.00 0.00 0.00 0.00 0.00
B 48,430.90 54,761.24 0.00 0.00 7,483,321.83
- -------------------------------------------------------------------------------
355,557.25 1,387,069.94 0.00 0.00 53,954,045.73
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 353.970662 8.502842 2.288907 10.791749 0.000000 345.467820
M 933.031945 0.788610 6.033335 6.821945 0.000000 932.243335
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 895.635833 0.757002 5.791517 6.548519 0.000000 894.878832
_______________________________________________________________________________
DETERMINATION DATE 20-May-96
DISTRIBUTION DATE 28-May-96
Run: 05/29/96 16:56:28 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S42 (POOL # 4091)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4091
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 17,453.52
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,586.11
SUBSERVICER ADVANCES THIS MONTH 14,113.75
MASTER SERVICER ADVANCES THIS MONTH 6,528.98
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 944,685.24
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 2 460,998.13
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 509,340.08
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 53,954,045.73
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 189
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 890,829.20
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 985,038.26
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 77.29724040 % 9.08163400 % 13.62112600 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 76.88275640 % 9.24743689 % 13.86980670 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 702,812.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,924,177.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.37784134
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 317.73
POOL TRADING FACTOR: 40.32817083
TOTAL BALANCE OF CONVERTED LOANS REMAINING IN POOL: 0.00
TOTAL REPURCHASE OF CONVERTING AND CONVERTED
LOANS IN THIS DISTRIBUTION: 0.00
................................................................................
Run: 05/29/96 16:56:29 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 4,381,871.48 7.000000 % 817,491.82
A-4 760944AZ1 11,666,667.00 795,789.89 8.000000 % 490,495.09
A-5 760944BA5 5,000,000.00 5,000,000.00 8.000000 % 0.00
A-6 760944BH0 45,000,000.00 8,763,742.97 8.500000 % 1,634,983.63
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 0.156912 % 0.00
R 760944BF4 100.00 0.00 8.000000 % 0.00
M 760944BE7 9,408,500.00 8,944,911.57 8.000000 % 20,658.03
B 16,938,486.28 16,014,218.14 8.000000 % 0.00
- -------------------------------------------------------------------------------
376,347,086.28 141,733,867.05 2,963,628.57
===============================================================================
_______________________________________________________________________________
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 25,439.04 842,930.86 0.00 0.00 3,564,379.66
A-4 5,279.97 495,775.06 0.00 0.00 305,294.80
A-5 33,174.39 33,174.39 0.00 0.00 5,000,000.00
A-6 61,780.52 1,696,764.15 0.00 0.00 7,128,759.34
A-7 99,523.19 99,523.19 0.00 0.00 15,000,000.00
A-8 30,603.38 30,603.38 0.00 0.00 4,612,500.00
A-9 258,069.14 258,069.14 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 99,523.19 99,523.19 0.00 0.00 15,000,000.00
A-12 8,127.73 8,127.73 0.00 0.00 1,225,000.00
A-13 18,444.79 18,444.79 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 59,348.40 80,006.43 0.00 0.00 8,924,253.54
B 95,117.16 95,117.16 0.00 0.00 15,977,233.71
- -------------------------------------------------------------------------------
948,430.90 3,912,059.47 0.00 0.00 138,733,254.05
===============================================================================
Run: 05/29/96 16:56:29
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-3 194.749844 36.332970 1.130624 37.463594 0.000000 158.416874
A-4 68.210560 42.042435 0.452569 42.495004 0.000000 26.168125
A-5 1000.000000 0.000000 6.634878 6.634878 0.000000 1000.000000
A-6 194.749844 36.332970 1.372900 37.705870 0.000000 158.416874
A-7 1000.000000 0.000000 6.634879 6.634879 0.000000 1000.000000
A-8 1000.000000 0.000000 6.634879 6.634879 0.000000 1000.000000
A-9 1000.000000 0.000000 6.634879 6.634879 0.000000 1000.000000
A-10 1000.000000 0.000000 6.666667 6.666667 0.000000 1000.000000
A-11 1000.000000 0.000000 6.634879 6.634879 0.000000 1000.000000
A-12 1000.000000 0.000000 6.634882 6.634882 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 950.726638 2.195677 6.307956 8.503633 0.000000 948.530960
B 945.433841 0.000000 5.615446 5.615446 0.000000 943.250385
_______________________________________________________________________________
DETERMINATION DATE 20-May-96
DISTRIBUTION DATE 28-May-96
Run: 05/29/96 16:56:30 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S43 (POOL # 4092)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4092
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 34,545.79
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 14,802.28
SUBSERVICER ADVANCES THIS MONTH 27,703.19
MASTER SERVICER ADVANCES THIS MONTH 1,632.10
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 1,353,529.05
(B) TWO MONTHLY PAYMENTS: 1 317,550.92
(C) THREE OR MORE MONTHLY PAYMENTS: 1 264,142.33
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,666,131.90
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 138,733,254.05
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 488
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 216,788.96
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,673,282.42
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 82.39014410 % 6.31106200 % 11.29879430 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 82.05081580 % 6.43267081 % 11.51651330 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1553 %
BANKRUPTCY AMOUNT AVAILABLE 228,933.00
FRAUD AMOUNT AVAILABLE 1,468,268.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,953,945.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.57512182
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 311.89
POOL TRADING FACTOR: 36.86311363
AMOUNT PAID FROM SPECIAL RESERVE ACCT FOR A-10 SHORTFALL 734.29
AMOUNT PAID TO CLASS R FROM EARNINGS ON RESERVE ACCOUNT 0.00
AMOUNT ON DEPOSIT IN SPECIAL RESERVE ACCOUNT 69,128.83
................................................................................
Run: 05/29/96 16:56:31 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 8,865,215.03 7.500000 % 247,490.71
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 1,956,346.12 7.500000 % 27,498.97
A-11 760944AJ7 4,175,000.00 4,175,000.00 7.500000 % 0.00
A-12 760944AE8 0.00 0.00 0.149346 % 0.00
R 760944AU2 100.00 0.00 7.500000 % 0.00
M 760944AT5 3,008,033.00 2,913,248.08 7.500000 % 2,820.75
B 5,682,302.33 5,503,249.61 7.500000 % 5,328.53
- -------------------------------------------------------------------------------
133,690,335.33 69,729,958.84 283,138.96
===============================================================================
_______________________________________________________________________________
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 0.00 0.00 0.00 0.00 0.00
A-5 55,318.29 302,809.00 0.00 0.00 8,617,724.32
A-6 26,132.81 26,132.81 0.00 0.00 4,188,000.00
A-7 68,801.44 68,801.44 0.00 0.00 11,026,000.00
A-8 119,014.13 119,014.13 0.00 0.00 19,073,000.00
A-9 75,065.70 75,065.70 0.00 0.00 12,029,900.00
A-10 12,207.45 39,706.42 0.00 0.00 1,928,847.15
A-11 26,051.70 26,051.70 0.00 0.00 4,175,000.00
A-12 8,664.25 8,664.25 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 18,178.46 20,999.21 0.00 0.00 2,910,427.33
B 34,339.88 39,668.41 0.00 0.00 5,497,921.08
- -------------------------------------------------------------------------------
443,774.11 726,913.07 0.00 0.00 69,446,819.88
===============================================================================
_______________________________________________________________________________
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-5 594.621707 16.600088 3.710396 20.310484 0.000000 578.021619
A-6 1000.000000 0.000000 6.239926 6.239926 0.000000 1000.000000
A-7 1000.000000 0.000000 6.239927 6.239927 0.000000 1000.000000
A-8 1000.000000 0.000000 6.239927 6.239927 0.000000 1000.000000
A-9 1000.000000 0.000000 6.239927 6.239927 0.000000 1000.000000
A-10 234.996531 3.303180 1.466360 4.769540 0.000000 231.693351
A-11 1000.000000 0.000000 6.239928 6.239928 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 968.489402 0.937739 6.043305 6.981044 0.000000 967.551663
B 968.489406 0.937741 6.043304 6.981045 0.000000 967.551665
_______________________________________________________________________________
DETERMINATION DATE 20-May-96
DISTRIBUTION DATE 28-May-96
Run: 05/29/96 16:56:32 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S44 (POOL # 4093)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4093
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 19,116.10
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 7,332.14
SUBSERVICER ADVANCES THIS MONTH 3,225.29
MASTER SERVICER ADVANCES THIS MONTH 2,136.72
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 436,472.50
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 69,446,819.88
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 257
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 290,241.23
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 215,622.89
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 87.92986860 % 4.17790000 % 7.89223130 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 87.89239240 % 4.19087200 % 7.91673560 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1491 %
BANKRUPTCY AMOUNT AVAILABLE 137,505.00
FRAUD AMOUNT AVAILABLE 355,941.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,945,200.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.10492156
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 311.61
POOL TRADING FACTOR: 51.94602864
................................................................................
Run: 05/29/96 16:56:32 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-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 45,679,332.22 7.866906 % 479,415.49
R 760944CB2 100.00 0.00 7.866906 % 0.00
B 3,851,896.47 3,353,409.98 7.866906 % 15,275.16
- -------------------------------------------------------------------------------
154,075,839.47 49,032,742.20 494,690.65
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 297,929.19 777,344.68 0.00 0.00 45,199,916.73
R 0.00 0.00 0.00 0.00 0.00
B 21,871.56 37,146.72 0.00 0.00 3,338,134.82
- -------------------------------------------------------------------------------
319,800.75 814,491.40 0.00 0.00 48,538,051.55
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 304.075114 3.191341 1.983235 5.174576 0.000000 300.883773
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 870.586737 3.965621 5.678128 9.643749 0.000000 866.621117
_______________________________________________________________________________
DETERMINATION DATE 20-May-96
DISTRIBUTION DATE 28-May-96
Run: 05/29/96 16:56:33 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S1 (POOL # 4094)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4094
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 10,477.54
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,152.33
SUBSERVICER ADVANCES THIS MONTH 13,611.34
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 481,564.15
(B) TWO MONTHLY PAYMENTS: 1 238,542.83
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 550,465.10
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 48,538,051.55
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 239
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 271,340.96
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 93.16087610 % 6.83912390 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 93.12264350 % 6.87735650 %
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 8.25166214
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 134.83
POOL TRADING FACTOR: 31.50270134
................................................................................
Run: 05/29/96 16:56:33 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-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 11,374,967.88 8.000000 % 1,962,510.05
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 0.246512 % 0.00
R 760944CM8 100.00 0.00 8.000000 % 0.00
M-1 760944CJ5 6,417,561.00 6,179,201.33 8.000000 % 43,604.76
M-2 760944CK2 4,813,170.00 4,653,100.17 8.000000 % 0.00
M-3 760944CL0 3,208,780.00 3,119,379.35 8.000000 % 0.00
B-1 4,813,170.00 4,760,192.39 8.000000 % 0.00
B-2 1,604,363.09 1,188,306.70 8.000000 % 0.00
- -------------------------------------------------------------------------------
320,878,029.09 103,826,222.82 2,006,114.81
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 75,377.21 2,037,887.26 0.00 0.00 9,412,457.83
A-4 207,923.69 207,923.69 0.00 0.00 31,377,195.00
A-5 272,842.26 272,842.26 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 21,200.44 21,200.44 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 40,947.01 84,551.77 0.00 0.00 6,135,596.57
M-2 693.70 693.70 0.00 0.00 4,653,100.17
M-3 0.00 0.00 0.00 0.00 3,119,379.35
B-1 0.00 0.00 0.00 0.00 4,760,192.39
B-2 0.00 0.00 0.00 0.00 1,091,481.91
- -------------------------------------------------------------------------------
618,984.31 2,625,099.12 0.00 0.00 101,723,283.22
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 256.847103 44.313534 1.702020 46.015554 0.000000 212.533570
A-4 1000.000000 0.000000 6.626586 6.626586 0.000000 1000.000000
A-5 1000.000000 0.000000 6.626586 6.626586 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-1 962.858215 6.794600 6.380463 13.175063 0.000000 956.063615
M-2 966.743367 0.000000 0.144125 0.144125 0.000000 966.743367
M-3 972.138741 0.000000 0.000000 0.000000 0.000000 972.138741
B-1 988.993198 0.000000 0.000000 0.000000 0.000000 988.993198
B-2 740.671926 0.000000 0.000000 0.000000 0.000000 680.321005
_______________________________________________________________________________
DETERMINATION DATE 20-May-96
DISTRIBUTION DATE 28-May-96
Run: 05/29/96 16:56:34 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S2 (POOL # 4095)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4095
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 27,900.14
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 10,854.41
SUBSERVICER ADVANCES THIS MONTH 36,176.81
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 9 2,514,735.21
(B) TWO MONTHLY PAYMENTS: 1 635,188.06
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,515,019.02
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 101,723,283.22
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 410
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,370,269.33
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 80.83318510 % 13.43753100 % 5.72928390 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 80.57499740 % 13.67246087 % 5.75254170 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2448 %
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 8.69578251
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 308.45
POOL TRADING FACTOR: 31.70154202
................................................................................
Run: 05/29/96 16:56:35 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 7,842,675.48 7.500000 % 536,894.80
A-4 760944BV9 37,600,000.00 20,876,754.83 7.500000 % 436,540.63
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 0.192647 % 0.00
R 760944BZ0 100.00 0.00 7.500000 % 0.00
M 760944BY3 2,674,000.00 2,594,455.71 7.500000 % 2,404.07
B-1 3,744,527.00 3,633,137.39 7.500000 % 3,366.52
B-2 534,817.23 518,907.88 7.500000 % 480.84
- -------------------------------------------------------------------------------
106,963,444.23 54,465,931.29 979,686.86
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 48,503.58 585,398.38 0.00 0.00 7,305,780.68
A-4 129,113.78 565,654.41 0.00 0.00 20,440,214.20
A-5 61,845.71 61,845.71 0.00 0.00 10,000,000.00
A-6 55,661.14 55,661.14 0.00 0.00 9,000,000.00
A-7 8,652.38 8,652.38 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 16,045.60 18,449.67 0.00 0.00 2,592,051.64
B-1 22,469.40 25,835.92 0.00 0.00 3,629,770.87
B-2 3,209.23 3,690.07 0.00 0.00 518,427.04
- -------------------------------------------------------------------------------
345,500.82 1,325,187.68 0.00 0.00 53,486,244.43
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED 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-3 732.960325 50.177084 4.533045 54.710129 0.000000 682.783241
A-4 555.232841 11.610123 3.433877 15.044000 0.000000 543.622718
A-5 1000.000000 0.000000 6.184571 6.184571 0.000000 1000.000000
A-6 1000.000000 0.000000 6.184571 6.184571 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 970.252696 0.899054 6.000598 6.899652 0.000000 969.353643
B-1 970.252689 0.899052 6.000598 6.899650 0.000000 969.353637
B-2 970.252735 0.899052 6.000592 6.899644 0.000000 969.353669
_______________________________________________________________________________
DETERMINATION DATE 20-May-96
DISTRIBUTION DATE 28-May-96
Run: 05/29/96 16:56:36 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 15,446.30
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,679.84
SUBSERVICER ADVANCES THIS MONTH 12,021.78
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 1,053,596.82
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 533,763.09
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 53,486,244.43
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 202
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 929,217.84
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 87.61335610 % 4.76344700 % 7.62319710 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 87.39816260 % 4.84620236 % 7.75563500 %
CLASS A-7 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1959 %
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 8.16395730
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 311.52
POOL TRADING FACTOR: 50.00422791
................................................................................
Run: 05/29/96 16:56:36 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 42,946,200.63 7.853672 % 939,308.36
R 760944BR8 100.00 0.00 7.853672 % 0.00
B 7,272,473.94 5,980,299.79 7.853672 % 0.00
- -------------------------------------------------------------------------------
121,207,887.94 48,926,500.42 939,308.36
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 278,096.16 1,217,404.52 0.00 0.00 42,006,892.27
R 0.00 0.00 0.00 0.00 0.00
B 14,727.12 14,727.12 0.00 154,797.64 5,849,500.19
- -------------------------------------------------------------------------------
292,823.28 1,232,131.64 0.00 154,797.64 47,856,392.46
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 376.934939 8.244225 2.440825 10.685050 0.000000 368.690714
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 822.319865 0.000000 2.025050 2.025050 0.000000 804.334294
_______________________________________________________________________________
DETERMINATION DATE 20-May-96
DISTRIBUTION DATE 28-May-96
Run: 05/29/96 16:56:37 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 15,328.12
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,055.99
SUBSERVICER ADVANCES THIS MONTH 18,750.09
MASTER SERVICER ADVANCES THIS MONTH 1,575.45
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,714,908.70
(B) TWO MONTHLY PAYMENTS: 1 338,334.65
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 495,576.85
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 47,856,392.46
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 172
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 204,482.97
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 701,005.49
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 87.77697210 % 12.22302790 %
CURRENT PREPAYMENT PERCENTAGE 87.77697210 % 12.22302790 %
PERCENTAGE FOR NEXT DISTRIBUTION 87.77697210 % 12.22302790 %
BANKRUPTCY AMOUNT AVAILABLE 167,284.00
FRAUD AMOUNT AVAILABLE 715,834.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,904,321.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.36357420
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 316.45
POOL TRADING FACTOR: 39.48290270
TOTAL BALANCE OF CONVERTED LOANS REMAINING IN POOL: 0.00
TOTAL REPURCHASE OF CONVERTING AND CONVERTED
LOANS IN THIS DISTRIBUTION: 0.00
................................................................................
Run: 05/29/96 16:56:37 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-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 57,236,292.34 6.889549 % 742,082.67
R 760944BK3 100.00 0.00 6.889549 % 0.00
B 11,897,842.91 10,332,836.17 6.889549 % 0.00
- -------------------------------------------------------------------------------
153,520,242.91 67,569,128.51 742,082.67
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 326,893.03 1,068,975.70 0.00 0.00 56,494,209.67
R 0.00 0.00 0.00 0.00 0.00
B 0.00 0.00 0.00 0.00 10,218,030.35
- -------------------------------------------------------------------------------
326,893.03 1,068,975.70 0.00 0.00 66,712,240.02
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 404.147457 5.239872 2.308203 7.548075 0.000000 398.907585
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 868.462985 0.000000 0.000000 0.000000 0.000000 858.813688
_______________________________________________________________________________
DETERMINATION DATE 20-May-96
DISTRIBUTION DATE 28-May-96
Run: 05/29/96 16:56:38 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 20,224.63
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 7,291.44
SPREAD 13,485.40
SUBSERVICER ADVANCES THIS MONTH 32,373.16
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,617,627.39
(B) TWO MONTHLY PAYMENTS: 2 577,820.84
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 6
AGGREGATE PRINCIPAL BALANCE 2,444,325.28
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 66,712,240.02
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 225
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 493,084.51
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 84.70775580 % 15.29224430 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 84.68342490 % 15.31657510 %
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 7.62178265
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 317.13
POOL TRADING FACTOR: 43.45501203
................................................................................
Run: 05/29/96 16:56:38 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 4,933,385.73 8.000000 % 405,677.42
A-2 760944EH7 24,701,000.00 0.00 8.000000 % 0.00
A-3 760944EP9 64,683,000.00 0.00 8.000000 % 0.00
A-4 760944EQ7 12,103,000.00 0.00 8.000000 % 0.00
A-5 760944ET1 38,663,000.00 33,928,697.35 8.000000 % 902,959.42
A-6 760944EU8 23,596,900.00 23,596,900.00 8.000000 % 0.00
A-7 760944EW4 5,326,000.00 6,834,991.04 8.000000 % 0.00
A-8 760944ER5 18,394,000.00 1,289,036.17 8.000000 % 145,404.72
A-9 760944EX2 7,607,000.00 7,607,000.00 8.000000 % 0.00
A-10 760944EV6 40,000,000.00 13,685,683.06 8.000000 % 223,690.96
A-11 760944EF1 2,607,000.00 1,098,008.96 8.000000 % 45,184.38
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 0.220953 % 0.00
R 760944FB9 100.00 0.00 8.000000 % 0.00
M-1 760944EY0 9,677,910.00 9,333,479.50 8.000000 % 8,256.74
M-2 760944EZ7 4,032,382.00 3,910,387.07 8.000000 % 0.00
M-3 760944FA1 2,419,429.00 2,357,780.52 8.000000 % 0.00
B-1 5,000,153.00 4,932,222.55 8.000000 % 0.00
B-2 1,451,657.66 1,076,812.73 8.000000 % 0.00
- -------------------------------------------------------------------------------
322,590,531.66 124,256,384.68 1,731,173.64
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 32,613.35 438,290.77 0.00 0.00 4,527,708.31
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-5 224,293.92 1,127,253.34 0.00 0.00 33,025,737.93
A-6 155,993.06 155,993.06 0.00 0.00 23,596,900.00
A-7 0.00 0.00 45,184.38 0.00 6,880,175.42
A-8 8,521.48 153,926.20 0.00 0.00 1,143,631.45
A-9 50,287.92 50,287.92 0.00 0.00 7,607,000.00
A-10 90,472.54 314,163.50 0.00 0.00 13,461,992.10
A-11 7,258.66 52,443.04 0.00 0.00 1,052,824.58
A-12 25,682.74 25,682.74 0.00 0.00 3,885,000.00
A-13 38,256.37 38,256.37 0.00 0.00 5,787,000.00
A-14 22,687.09 22,687.09 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 123,419.55 131,676.29 0.00 0.00 9,325,222.76
M-2 30,303.97 30,303.97 0.00 0.00 3,910,387.07
M-3 0.00 0.00 0.00 0.00 2,357,780.52
B-1 0.00 0.00 0.00 0.00 4,932,222.55
B-2 0.00 0.00 0.00 0.00 1,065,951.86
- -------------------------------------------------------------------------------
809,790.65 2,540,964.29 45,184.38 0.00 122,559,534.55
===============================================================================
Run: 05/29/96 16:56:38
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 93.690856 7.704296 0.619366 8.323662 0.000000 85.986560
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-5 877.549527 23.354613 5.801255 29.155868 0.000000 854.194913
A-6 1000.000000 0.000000 6.610744 6.610744 0.000000 1000.000000
A-7 1283.325392 0.000000 0.000000 0.000000 8.483736 1291.809129
A-8 70.079165 7.905008 0.463275 8.368283 0.000000 62.174157
A-9 1000.000000 0.000000 6.610743 6.610743 0.000000 1000.000000
A-10 342.142077 5.592274 2.261814 7.854088 0.000000 336.549803
A-11 421.177200 17.331945 2.784296 20.116241 0.000000 403.845255
A-12 1000.000000 0.000000 6.610744 6.610744 0.000000 1000.000000
A-13 1000.000000 0.000000 6.610743 6.610743 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 964.410653 0.853153 12.752707 13.605860 0.000000 963.557500
M-2 969.746187 0.000000 7.515154 7.515154 0.000000 969.746187
M-3 974.519409 0.000000 0.000000 0.000000 0.000000 974.519409
B-1 986.414326 0.000000 0.000000 0.000000 0.000000 986.414326
B-2 741.781454 0.000000 0.000000 0.000000 0.000000 734.299752
_______________________________________________________________________________
DETERMINATION DATE 20-May-96
DISTRIBUTION DATE 28-May-96
Run: 05/29/96 16:56:40 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S6 (POOL # 4099)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4099
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 37,687.93
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 12,967.58
SUBSERVICER ADVANCES THIS MONTH 42,919.69
MASTER SERVICER ADVANCES THIS MONTH 3,183.90
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 10 2,472,762.19
(B) TWO MONTHLY PAYMENTS: 3 1,155,600.76
(C) THREE OR MORE MONTHLY PAYMENTS: 1 356,612.18
FORECLOSURES
NUMBER OF LOANS 7
AGGREGATE PRINCIPAL BALANCE 1,611,615.61
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 122,559,534.55
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 455
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 423,219.27
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,586,928.37
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 82.60799040 % 12.55601200 % 4.83599720 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 82.38279470 % 12.72311486 % 4.89409040 %
CLASS A-14 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2199 %
BANKRUPTCY AMOUNT AVAILABLE 186,282.00
FRAUD AMOUNT AVAILABLE 1,289,331.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,959,268.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.71253249
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 309.83
POOL TRADING FACTOR: 37.99229132
................................................................................
Run: 05/29/96 16:56:40 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 4,992,754.82 6.087500 % 151,334.43
A-4 760944DE5 0.00 0.00 3.912500 % 0.00
A-5 760944DR6 28,033,649.00 0.00 6.500000 % 0.00
A-6 760944DW5 56,309,467.00 35,662,536.75 7.150000 % 1,080,960.32
A-7 760944DY1 1,986,000.00 1,257,795.55 7.500000 % 38,124.80
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 4,257,795.56 7.500000 % 38,124.80
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 0.325264 % 0.00
R-I 760944EC8 100.00 0.00 7.500000 % 0.00
R-II 760944ED6 100.00 0.00 7.500000 % 0.00
M-1 760944EA2 3,362,500.00 2,947,193.45 7.500000 % 13,391.36
M-2 760944EB0 6,051,700.00 5,334,055.88 7.500000 % 24,236.70
B 1,344,847.83 1,077,621.10 7.500000 % 4,896.46
- -------------------------------------------------------------------------------
268,959,047.83 86,611,753.11 1,351,068.87
===============================================================================
_______________________________________________________________________________
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 25,103.54 176,437.97 0.00 0.00 4,841,420.39
A-4 16,134.31 16,134.31 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 210,607.58 1,291,567.90 0.00 0.00 34,581,576.43
A-7 7,791.60 45,916.40 0.00 0.00 1,219,670.75
A-8 192,542.21 192,542.21 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 26,375.56 64,500.36 0.00 0.00 4,219,670.76
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 23,268.50 23,268.50 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 18,256.84 31,648.20 0.00 0.00 2,933,802.09
M-2 33,042.63 57,279.33 0.00 0.00 5,309,819.18
B 6,675.49 11,571.95 0.00 0.00 1,072,724.64
- -------------------------------------------------------------------------------
559,798.26 1,910,867.13 0.00 0.00 85,260,684.24
===============================================================================
Run: 05/29/96 16:56:40
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-3 118.428515 3.589664 0.595458 4.185122 0.000000 114.838851
A-5 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-6 633.331101 19.196778 3.740181 22.936959 0.000000 614.134324
A-7 633.331093 19.196777 3.923263 23.120040 0.000000 614.134315
A-8 1000.000000 0.000000 6.194653 6.194653 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-11 113.647286 1.017611 0.704005 1.721616 0.000000 112.629675
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-1 876.488758 3.982561 5.429543 9.412104 0.000000 872.506198
M-2 881.414459 4.004941 5.460058 9.464999 0.000000 877.409518
B 801.295935 3.640903 4.963751 8.604654 0.000000 797.655033
_______________________________________________________________________________
DETERMINATION DATE 20-May-96
DISTRIBUTION DATE 28-May-96
Run: 05/29/96 16:56:41 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S7 (POOL # 4100)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4100
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 19,548.45
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 9,264.37
SUBSERVICER ADVANCES THIS MONTH 10,854.75
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 313,161.41
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 704,051.31
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 85,260,684.24
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 360
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 957,525.28
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 89.19445680 % 9.56134600 % 1.24419730 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 89.07310450 % 9.66872521 % 1.25817030 %
CLASS A-14 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3238 %
BANKRUPTCY AMOUNT AVAILABLE 225,000.00
FRAUD AMOUNT AVAILABLE 444,494.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,631,391.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.22207196
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 135.20
POOL TRADING FACTOR: 31.70024765
................................................................................
Run: 05/29/96 16:56:42 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 40,658,405.52 7.862378 % 1,467,548.71
R 760944DC9 100.00 0.00 7.862378 % 0.00
B 6,746,402.77 5,561,427.39 7.862378 % 4,765.31
- -------------------------------------------------------------------------------
112,439,802.77 46,219,832.91 1,472,314.02
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 262,940.64 1,730,489.35 0.00 0.00 39,190,856.81
R 0.00 0.00 0.00 0.00 0.00
B 35,966.12 40,731.43 0.00 0.00 5,556,662.08
- -------------------------------------------------------------------------------
298,906.76 1,771,220.78 0.00 0.00 44,747,518.89
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 384.682903 13.884974 2.487770 16.372744 0.000000 370.797930
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 824.354486 0.706348 5.331155 6.037503 0.000000 823.648138
_______________________________________________________________________________
DETERMINATION DATE 20-May-96
DISTRIBUTION DATE 28-May-96
Run: 05/29/96 16:56:42 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S8 (POOL # 4101)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4101
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 13,130.95
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,708.59
SUBSERVICER ADVANCES THIS MONTH 13,745.53
MASTER SERVICER ADVANCES THIS MONTH 5,478.73
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 902,804.16
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 2 519,070.50
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 418,271.42
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 44,747,518.89
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 150
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 732,959.38
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,432,710.58
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 87.96744380 % 12.03255620 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 87.58218950 % 12.41781050 %
BANKRUPTCY AMOUNT AVAILABLE 150,000.00
FRAUD AMOUNT AVAILABLE 489,658.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,927,158.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.31476529
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 319.05
POOL TRADING FACTOR: 39.79686711
................................................................................
Run: 05/29/96 16:56:43 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S9 (POOL # 4102)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4102
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944DL9 2,600,000.00 0.00 5.500000 % 0.00
A-2 760944DM7 5,250,000.00 0.00 5.500000 % 0.00
A-3 760944DP0 17,850,000.00 17,530,991.50 6.000000 % 720,741.90
A-4 760944EL8 10,000.00 5,917.62 2969.500000 % 243.29
A-5 760944DS4 33,600,000.00 33,600,000.00 7.000000 % 0.00
A-6 760944DT2 20,850,000.00 20,850,000.00 7.000000 % 0.00
A-7 760944EM6 35,181,860.00 3,327,133.30 6.187500 % 0.00
A-8 760944EJ3 15,077,940.00 1,425,914.27 8.895832 % 0.00
A-9 760944EK0 0.00 0.00 0.217356 % 0.00
R-I 760944DU9 100.00 0.00 7.000000 % 0.00
R-II 760944DV7 100.00 0.00 7.000000 % 0.00
B-1 4,404,800.00 3,811,635.45 7.000000 % 18,060.51
B-2 677,492.20 586,259.06 7.000000 % 2,777.85
- -------------------------------------------------------------------------------
135,502,292.20 81,137,851.20 741,823.55
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 87,389.37 808,131.27 0.00 0.00 16,810,249.60
A-4 14,599.27 14,842.56 0.00 0.00 5,674.33
A-5 195,406.14 195,406.14 0.00 0.00 33,600,000.00
A-6 121,256.49 121,256.49 0.00 0.00 20,850,000.00
A-7 17,103.55 17,103.55 0.00 0.00 3,327,133.30
A-8 10,538.55 10,538.55 0.00 0.00 1,425,914.27
A-9 14,651.96 14,651.96 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
B-1 22,167.17 40,227.68 0.00 0.00 3,793,574.94
B-2 3,409.52 6,187.37 0.00 0.00 583,481.21
- -------------------------------------------------------------------------------
486,522.02 1,228,345.57 0.00 0.00 80,396,027.65
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 982.128375 40.377697 4.895763 45.273460 0.000000 941.750678
A-4 591.762000 24.329000 1459.927000 1484.256000 0.000000 567.433000
A-5 1000.000000 0.000000 5.815659 5.815659 0.000000 1000.000000
A-6 1000.000000 0.000000 5.815659 5.815659 0.000000 1000.000000
A-7 94.569568 0.000000 0.486147 0.486147 0.000000 94.569568
A-8 94.569568 0.000000 0.698938 0.698938 0.000000 94.569568
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B-1 865.336780 4.100188 5.032503 9.132691 0.000000 861.236592
B-2 865.336988 4.100195 5.032501 9.132696 0.000000 861.236794
_______________________________________________________________________________
DETERMINATION DATE 20-May-96
DISTRIBUTION DATE 28-May-96
Run: 05/29/96 16:56:44 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S9 (POOL # 4102)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4102
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 19,368.03
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 8,817.36
SUBSERVICER ADVANCES THIS MONTH 1,965.34
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 188,038.52
(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 80,396,027.65
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 342
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 357,371.47
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 94.57972520 % 5.42027480 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 94.55563130 % 5.44436870 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2175 %
BANKRUPTCY AMOUNT AVAILABLE 225,000.00
FRAUD AMOUNT AVAILABLE 417,545.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,688,009.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.62978445
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 134.88
POOL TRADING FACTOR: 59.33185804
................................................................................
Run: 05/29/96 16:56:45 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S10 (POOL # 4103)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4103
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944CS5 38,548,900.00 0.00 6.500000 % 0.00
A-2 760944CN6 38,548,900.00 0.00 0.000000 % 0.00
A-3 760944CP1 0.00 0.00 0.000000 % 0.00
A-4 760944CT3 14,583,000.00 0.00 8.000000 % 0.00
A-5 760944CU0 20,606,000.00 23,561,032.72 8.150000 % 856,978.75
A-6 760944CQ9 0.00 0.00 0.350000 % 0.00
A-7 760944CW6 7,500,864.00 7,500,864.00 8.190000 % 0.00
A-8 760944CV8 1,000.00 1,000.00 2333.767840 % 0.00
A-9 760944CR7 5,212,787.00 3,106,289.82 8.500000 % 85,697.88
A-10 760944FD5 0.00 0.00 0.152286 % 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 3,172,247.43 8.500000 % 2,452.99
M-2 760944CY2 2,016,155.00 1,917,230.25 8.500000 % 1,482.53
M-3 760944EE4 1,344,103.00 1,286,307.19 8.500000 % 460.92
B-1 2,016,155.00 1,982,564.84 8.500000 % 0.00
B-2 672,055.59 263,405.43 8.500000 % 0.00
- -------------------------------------------------------------------------------
134,410,378.59 42,790,941.68 947,073.07
===============================================================================
_______________________________________________________________________________
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-5 157,942.90 1,014,921.65 0.00 0.00 22,704,053.97
A-6 6,782.83 6,782.83 0.00 0.00 0.00
A-7 50,529.31 50,529.31 0.00 0.00 7,500,864.00
A-8 1,919.58 1,919.58 0.00 0.00 1,000.00
A-9 21,717.47 107,415.35 0.00 0.00 3,020,591.94
A-10 5,359.95 5,359.95 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-1 22,178.61 24,631.60 0.00 0.00 3,169,794.44
M-2 13,404.21 14,886.74 0.00 0.00 1,915,747.72
M-3 26,966.16 27,427.08 0.00 0.00 1,285,846.27
B-1 0.00 0.00 0.00 0.00 1,982,564.84
B-2 0.00 0.00 0.00 0.00 261,134.98
- -------------------------------------------------------------------------------
306,801.02 1,253,874.09 0.00 0.00 41,841,598.16
===============================================================================
Run: 05/29/96 16:56:45
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S10 (POOL # 4103)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4103
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-5 1143.406421 41.588797 7.664899 49.253696 0.000000 1101.817625
A-7 1000.000000 0.000000 6.736465 6.736465 0.000000 1000.000000
A-8 1000.000000 0.000000 1919.580000 1919.580000 0.000000 1000.000000
A-9 595.898091 16.439935 4.166192 20.606127 0.000000 579.458156
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-1 944.048489 0.730000 6.600268 7.330268 0.000000 943.318488
M-2 950.933956 0.735325 6.648403 7.383728 0.000000 950.198631
M-3 957.000461 0.342920 20.062570 20.405490 0.000000 956.657540
B-1 983.339495 0.000000 0.000000 0.000000 0.000000 983.339495
B-2 391.939944 0.000000 0.000000 0.000000 0.000000 388.561577
_______________________________________________________________________________
DETERMINATION DATE 20-May-96
DISTRIBUTION DATE 28-May-96
Run: 05/29/96 16:56:46 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S10 (POOL # 4103)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4103
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 10,772.72
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,427.46
SUBSERVICER ADVANCES THIS MONTH 15,085.33
MASTER SERVICER ADVANCES THIS MONTH 969.60
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 852,703.77
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,057,902.13
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 41,841,598.16
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 166
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 119,432.47
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 916,254.82
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 79.85144800 % 14.89984700 % 5.24870490 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 79.41023140 % 15.22740218 % 5.36236640 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1513 %
BANKRUPTCY AMOUNT AVAILABLE 118,613.00
FRAUD AMOUNT AVAILABLE 433,881.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,604,879.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.08368262
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 312.92
POOL TRADING FACTOR: 31.12973760
................................................................................
Run: 05/29/96 16:59:25 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-MZ1 (POOL # 8013)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 8013
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944GM4 33,088,000.00 30,294,786.84 7.470000 % 145,275.61
A-2 760944GN2 35,036,830.43 35,036,830.43 7.470000 % 0.00
S-1 760944GQ5 0.00 0.00 1.000000 % 0.00
S-2 760944GR3 0.00 0.00 0.500000 % 0.00
S-3 760944GS1 0.00 0.00 0.250000 % 0.00
R 760944GP7 100.00 0.00 7.470000 % 0.00
- -------------------------------------------------------------------------------
68,124,930.43 65,331,617.27 145,275.61
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 214,910.32 360,185.93 0.00 0.00 30,149,511.23
A-2 248,445.65 248,445.65 0.00 0.00 35,036,830.43
S-1 3,013.46 3,013.46 0.00 0.00 0.00
S-2 14,511.60 14,511.60 0.00 0.00 0.00
S-3 1,923.00 1,923.00 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
- -------------------------------------------------------------------------------
482,804.03 628,079.64 0.00 0.00 65,186,341.66
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 915.582291 4.390583 6.495114 10.885697 0.000000 911.191708
A-2 1000.000000 0.000000 7.090985 7.090985 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
_______________________________________________________________________________
DETERMINATION DATE 28-May-96
DISTRIBUTION DATE 31-May-96
Run: 05/29/96 16:59:26 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 1,633.29
SUBSERVICER ADVANCES THIS MONTH 0.00
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 65,186,341.66
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 0
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 3,049,229.17
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: 95.68647079
................................................................................
Run: 05/29/96 16:56:46 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-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 10,670,278.90 10.000000 % 275,441.64
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 43,430,231.42 7.250000 % 2,203,533.10
A-6 7609208K7 48,625,000.00 10,857,557.83 6.250000 % 550,883.28
A-7 7609208L5 0.00 0.00 3.750000 % 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 0.169051 % 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 8,349,436.88 8.000000 % 7,332.65
M-2 7609208S0 5,252,983.00 5,036,773.87 8.000000 % 4,423.40
M-3 7609208T8 3,501,988.00 3,382,595.01 8.000000 % 2,970.67
B-1 5,252,983.00 5,134,940.89 8.000000 % 0.00
B-2 1,750,995.34 1,474,678.11 8.000000 % 0.00
- -------------------------------------------------------------------------------
350,198,858.34 140,751,492.91 3,044,584.74
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 87,702.11 363,143.75 0.00 0.00 10,394,837.26
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-5 258,800.09 2,462,333.19 0.00 0.00 41,226,698.32
A-6 55,775.88 606,659.16 0.00 0.00 10,306,674.55
A-7 33,465.53 33,465.53 0.00 0.00 0.00
A-8 42,716.80 42,716.80 0.00 0.00 6,663,000.00
A-9 228,233.23 228,233.23 0.00 0.00 35,600,000.00
A-10 65,084.94 65,084.94 0.00 0.00 10,152,000.00
A-11 19,557.12 19,557.12 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 54,901.15 62,233.80 0.00 0.00 8,342,104.23
M-2 33,118.96 37,542.36 0.00 0.00 5,032,350.47
M-3 38,267.69 41,238.36 0.00 0.00 3,379,624.34
B-1 33,240.13 33,240.13 0.00 0.00 5,134,940.89
B-2 0.00 0.00 0.00 0.00 1,468,873.41
- -------------------------------------------------------------------------------
950,863.63 3,995,448.37 0.00 0.00 137,701,103.47
===============================================================================
Run: 05/29/96 16:56:46
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-1 361.043476 9.319945 2.967521 12.287466 0.000000 351.723532
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-5 733.024430 37.191687 4.368081 41.559768 0.000000 695.832742
A-6 223.291678 11.329219 1.147062 12.476281 0.000000 211.962459
A-8 1000.000000 0.000000 6.411046 6.411046 0.000000 1000.000000
A-9 1000.000000 0.000000 6.411046 6.411046 0.000000 1000.000000
A-10 1000.000000 0.000000 6.411046 6.411046 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-1 953.679559 0.837541 6.270855 7.108396 0.000000 952.842017
M-2 958.840695 0.842074 6.304791 7.146865 0.000000 957.998621
M-3 965.907082 0.848281 10.927419 11.775700 0.000000 965.058801
B-1 977.528557 0.000000 6.327858 6.327858 0.000000 977.528557
B-2 842.194195 0.000000 0.000000 0.000000 0.000000 838.879109
_______________________________________________________________________________
DETERMINATION DATE 20-May-96
DISTRIBUTION DATE 28-May-96
Run: 05/29/96 16:56:47 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S11 (POOL # 4104)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4104
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 40,992.25
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 14,997.89
SUBSERVICER ADVANCES THIS MONTH 38,007.05
MASTER SERVICER ADVANCES THIS MONTH 10,622.58
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 2,398,704.76
(B) TWO MONTHLY PAYMENTS: 3 875,645.96
(C) THREE OR MORE MONTHLY PAYMENTS: 3 748,854.80
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 962,297.57
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 137,701,103.47
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 529
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 1,405,150.10
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,926,778.47
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 83.39028290 % 11.91376800 % 4.69594950 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 83.03725040 % 12.16698967 % 4.79575990 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1652 %
BANKRUPTCY AMOUNT AVAILABLE 544,063.00
FRAUD AMOUNT AVAILABLE 1,406,867.00
SPECIAL HAZARD AMOUNT AVAILABLE 4,200,598.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.64832067
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 311.94
POOL TRADING FACTOR: 39.32083163
................................................................................
Run: 05/29/96 16:56:48 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 15,593,080.47 7.500000 % 1,608,114.44
A-6 760944GG7 20,505,000.00 14,530,817.80 7.000000 % 1,498,563.29
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 2,717,438.20 7.500000 % 144,422.26
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 23,107,561.80 7.500000 % 0.00
A-13 760944GH5 23,529,000.00 2,906,163.59 6.200000 % 299,712.66
A-14 760944GU6 0.00 0.00 3.800000 % 0.00
A-15 760944GV4 0.00 0.00 0.165349 % 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 7,873,291.37 7.500000 % 27,304.01
M-2 760944GX0 3,698,106.00 3,578,541.92 7.500000 % 7,851.53
M-3 760944GY8 2,218,863.00 2,149,555.69 7.500000 % 0.00
B-1 4,437,728.00 4,323,128.99 7.500000 % 0.00
B-2 1,479,242.76 1,296,324.16 7.500000 % 0.00
- -------------------------------------------------------------------------------
295,848,488.76 144,625,903.99 3,585,968.19
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 96,103.80 1,704,218.24 0.00 0.00 13,984,966.03
A-6 83,586.37 1,582,149.66 0.00 0.00 13,032,254.51
A-7 142,691.20 142,691.20 0.00 0.00 23,152,000.00
A-8 61,632.34 61,632.34 0.00 0.00 10,000,000.00
A-9 16,748.21 161,170.47 0.00 0.00 2,573,015.94
A-10 20,973.48 20,973.48 0.00 0.00 3,403,000.00
A-11 184,866.22 184,866.22 0.00 0.00 29,995,000.00
A-12 0.00 0.00 144,422.26 0.00 23,251,984.06
A-13 14,806.73 314,519.39 0.00 0.00 2,606,450.93
A-14 9,075.09 9,075.09 0.00 0.00 0.00
A-15 19,702.41 19,702.41 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 48,650.82 75,954.83 0.00 0.00 7,845,987.36
M-2 22,112.61 29,964.14 0.00 0.00 3,570,690.39
M-3 0.00 0.00 0.00 0.00 2,149,555.69
B-1 0.00 0.00 0.00 0.00 4,323,128.99
B-2 0.00 0.00 0.00 0.00 1,264,823.20
- -------------------------------------------------------------------------------
720,949.28 4,306,917.47 144,422.26 0.00 141,152,857.10
===============================================================================
Run: 05/29/96 16:56:48
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-5 708.647540 73.082823 4.367560 77.450383 0.000000 635.564717
A-6 708.647540 73.082823 4.076390 77.159213 0.000000 635.564716
A-7 1000.000000 0.000000 6.163234 6.163234 0.000000 1000.000000
A-8 1000.000000 0.000000 6.163234 6.163234 0.000000 1000.000000
A-9 363.536883 19.320704 2.240563 21.561267 0.000000 344.216179
A-10 1000.000000 0.000000 6.163232 6.163232 0.000000 1000.000000
A-11 1000.000000 0.000000 6.163235 6.163235 0.000000 1000.000000
A-12 1259.267673 0.000000 0.000000 0.000000 7.870423 1267.138096
A-13 123.514114 12.738011 0.629297 13.367308 0.000000 110.776103
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-1 967.668836 3.355806 5.979441 9.335247 0.000000 964.313030
M-2 967.668834 2.123122 5.979442 8.102564 0.000000 965.545712
M-3 968.764493 0.000000 0.000000 0.000000 0.000000 968.764493
B-1 974.176198 0.000000 0.000000 0.000000 0.000000 974.176198
B-2 876.343082 0.000000 0.000000 0.000000 0.000000 855.047754
_______________________________________________________________________________
DETERMINATION DATE 20-May-96
DISTRIBUTION DATE 28-May-96
Run: 05/29/96 16:56:49 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S12 (POOL # 4105)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4105
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 52,715.93
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 15,067.53
SUBSERVICER ADVANCES THIS MONTH 20,015.33
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 2,349,916.64
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 371,794.52
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 141,152,857.10
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 531
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,971,494.60
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 86.70995890 % 9.40453200 % 3.88550940 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 86.43018210 % 9.61102291 % 3.95879500 %
CLASS A-15 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1659 %
BANKRUPTCY AMOUNT AVAILABLE 212,759.00
FRAUD AMOUNT AVAILABLE 728,338.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,447,874.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.23507252
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 311.71
POOL TRADING FACTOR: 47.71119761
................................................................................
Run: 05/29/96 16:56:50 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-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 3,391,307.00 221,888.31 5.500000 % 221,888.31
A-4 760944FS2 15,000,000.00 981,428.31 7.228260 % 981,428.31
A-5 760944FJ2 18,249,728.00 8,634,873.08 6.187500 % 589,334.83
A-6 760944FK9 0.00 0.00 2.312500 % 0.00
A-7 760944FN3 6,666,667.00 6,666,667.00 6.250000 % 230,235.80
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 4,963,571.38 10.000000 % 163,571.38
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 0.279458 % 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 1,995,449.04 7.500000 % 9,168.42
M-2 760944FW3 4,582,565.00 3,990,898.96 7.500000 % 18,336.85
B-1 458,256.00 399,089.42 7.500000 % 1,833.68
B-2 917,329.35 798,890.85 7.500000 % 3,670.64
- -------------------------------------------------------------------------------
183,302,633.35 73,352,757.35 2,219,468.22
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 1,000.77 222,889.08 0.00 0.00 0.00
A-4 5,817.37 987,245.68 0.00 0.00 0.00
A-5 43,813.28 633,148.11 0.00 0.00 8,045,538.25
A-6 16,374.66 16,374.66 0.00 0.00 0.00
A-7 34,168.30 264,404.10 0.00 0.00 6,436,431.20
A-8 199,884.55 199,884.55 0.00 0.00 32,500,001.00
A-9 64,124.34 64,124.34 0.00 0.00 12,000,000.00
A-10 40,703.22 204,274.60 0.00 0.00 4,800,000.00
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 1,068.74 1,068.74 0.00 0.00 200,000.00
A-15 16,809.96 16,809.96 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 12,272.60 21,441.02 0.00 0.00 1,986,280.62
M-2 24,545.20 42,882.05 0.00 0.00 3,972,562.11
B-1 2,454.52 4,288.20 0.00 0.00 397,255.74
B-2 4,913.45 8,584.09 0.00 0.00 795,220.21
- -------------------------------------------------------------------------------
467,950.96 2,687,419.18 0.00 0.00 71,133,289.13
===============================================================================
Run: 05/29/96 16:56:50
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 65.428553 65.428553 0.295099 65.723652 0.000000 0.000000
A-4 65.428554 65.428554 0.387825 65.816379 0.000000 0.000000
A-5 473.150782 32.292801 2.400763 34.693564 0.000000 440.857982
A-7 1000.000000 34.535368 5.125245 39.660613 0.000000 965.464632
A-8 1000.000000 0.000000 6.150294 6.150294 0.000000 1000.000000
A-9 1000.000000 0.000000 5.343695 5.343695 0.000000 1000.000000
A-10 124.089285 4.089285 1.017581 5.106866 0.000000 120.000000
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 1000.000000 0.000000 5.343700 5.343700 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-1 870.887582 4.001437 5.356215 9.357652 0.000000 866.886145
M-2 870.887584 4.001438 5.356214 9.357652 0.000000 866.886146
B-1 870.887495 4.001432 5.356220 9.357652 0.000000 866.886064
B-2 870.887702 4.001442 5.356222 9.357664 0.000000 866.886261
_______________________________________________________________________________
DETERMINATION DATE 20-May-96
DISTRIBUTION DATE 28-May-96
Run: 05/29/96 16:56:51 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S13 (POOL # 4106)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4106
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 19,119.50
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 8,380.12
SUBSERVICER ADVANCES THIS MONTH 8,427.09
MASTER SERVICER ADVANCES THIS MONTH 4,714.12
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 581,761.18
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 213,689.56
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 71,133,289.13
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 310
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 435,189.62
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,882,436.82
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 90.20578300 % 8.16104000 % 1.63317690 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 89.94659350 % 8.37700998 % 1.67639650 %
CLASS A-15 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2781 %
BANKRUPTCY AMOUNT AVAILABLE 225,000.00
FRAUD AMOUNT AVAILABLE 369,318.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,776,306.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.22333978
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 135.24
POOL TRADING FACTOR: 38.80647421
................................................................................
Run: 05/29/96 16:56:52 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S14 (POOL # 4107)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4107
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944HE1 65,000,000.00 0.00 7.500000 % 0.00
A-2 760944HN1 8,177,000.00 0.00 7.500000 % 0.00
A-3 760944HB7 5,773,000.00 0.00 5.200000 % 0.00
A-4 760944HP6 37,349,000.00 0.00 7.500000 % 0.00
A-5 760944HC5 33,306,000.00 0.00 6.200000 % 0.00
A-6 760944HQ4 32,628,000.00 27,918,659.99 7.500000 % 951,046.37
A-7 760944HD3 36,855,000.00 31,535,558.84 7.000000 % 1,074,255.67
A-8 760944HW1 29,999,000.00 6,306,632.44 10.000190 % 214,834.81
A-9 760944HR2 95,366,000.00 95,366,000.00 7.500000 % 0.00
A-10 760944HF8 8,366,000.00 8,366,000.00 7.500000 % 0.00
A-11 760944HG6 1,385,000.00 1,385,000.00 7.500000 % 0.00
A-12 760944HH4 20,000,000.00 0.00 7.500000 % 0.00
A-13 760944HJ0 9,794,000.00 0.00 7.500000 % 0.00
A-14 760944HK7 36,449,000.00 0.00 7.500000 % 0.00
A-15 760944HL5 29,559,000.00 25,291,942.84 7.500000 % 861,591.09
A-16 760944HM3 0.00 0.00 0.296002 % 0.00
R 760944HV3 1,000.00 0.00 7.500000 % 0.00
M-1 760944HS0 13,271,500.00 12,771,684.94 7.500000 % 24,815.79
M-2 760944HT8 6,032,300.00 5,821,967.75 7.500000 % 11,312.27
M-3 760944HU5 3,619,400.00 3,501,930.11 7.500000 % 6,804.36
B-1 4,825,900.00 4,680,357.01 7.500000 % 5,301.84
B-2 2,413,000.00 2,358,480.75 7.500000 % 0.00
B-3 2,412,994.79 2,213,870.81 7.500000 % 0.00
- -------------------------------------------------------------------------------
482,582,094.79 227,518,085.48 3,149,962.20
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 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-6 173,492.64 1,124,539.01 0.00 0.00 26,967,613.62
A-7 182,904.26 1,257,159.93 0.00 0.00 30,461,303.17
A-8 52,255.38 267,090.19 0.00 0.00 6,091,797.63
A-9 592,625.14 592,625.14 0.00 0.00 95,366,000.00
A-10 51,988.15 51,988.15 0.00 0.00 8,366,000.00
A-11 8,606.69 8,606.69 0.00 0.00 1,385,000.00
A-12 0.00 0.00 0.00 0.00 0.00
A-13 0.00 0.00 0.00 0.00 0.00
A-14 0.00 0.00 0.00 0.00 0.00
A-15 157,169.65 1,018,760.74 0.00 0.00 24,430,351.75
A-16 55,800.25 55,800.25 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 79,366.04 104,181.83 0.00 0.00 12,746,869.15
M-2 36,178.98 47,491.25 0.00 0.00 5,810,655.48
M-3 21,761.75 28,566.11 0.00 0.00 3,495,125.75
B-1 29,084.76 34,386.60 0.00 0.00 4,675,055.17
B-2 0.00 0.00 0.00 0.00 2,358,480.75
B-3 0.00 0.00 0.00 0.00 2,201,194.34
- -------------------------------------------------------------------------------
1,441,233.69 4,591,195.89 0.00 0.00 224,355,446.81
===============================================================================
Run: 05/29/96 16:56:52
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S14 (POOL # 4107)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4107
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-5 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-6 855.665686 29.148166 5.317293 34.465459 0.000000 826.517519
A-7 855.665686 29.148166 4.962807 34.110973 0.000000 826.517519
A-8 210.228089 7.161399 1.741904 8.903303 0.000000 203.066690
A-9 1000.000000 0.000000 6.214218 6.214218 0.000000 1000.000000
A-10 1000.000000 0.000000 6.214218 6.214218 0.000000 1000.000000
A-11 1000.000000 0.000000 6.214217 6.214217 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-15 855.642709 29.148181 5.317150 34.465331 0.000000 826.494528
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 962.339219 1.869856 5.980186 7.850042 0.000000 960.469363
M-2 965.132329 1.875283 5.997543 7.872826 0.000000 963.257046
M-3 967.544375 1.879969 6.012530 7.892499 0.000000 965.664406
B-1 969.841275 1.098622 6.026805 7.125427 0.000000 968.742653
B-2 977.406030 0.000000 0.000000 0.000000 0.000000 977.406030
B-3 917.478487 0.000000 0.000000 0.000000 0.000000 912.225069
_______________________________________________________________________________
DETERMINATION DATE 20-May-96
DISTRIBUTION DATE 28-May-96
Run: 05/29/96 16:56:53 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S14 (POOL # 4107)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4107
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 65,326.29
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 23,915.45
SUBSERVICER ADVANCES THIS MONTH 58,816.46
MASTER SERVICER ADVANCES THIS MONTH 1,247.57
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 11 3,118,542.98
(B) TWO MONTHLY PAYMENTS: 6 1,723,263.35
(C) THREE OR MORE MONTHLY PAYMENTS: 2 429,337.27
FORECLOSURES
NUMBER OF LOANS 7
AGGREGATE PRINCIPAL BALANCE 2,721,502.15
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 224,355,446.81
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 799
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 171,689.34
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,720,563.73
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 86.22162660 % 9.71157200 % 4.06680140 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 86.05454820 % 9.82933586 % 4.11611590 %
CLASS A-16 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2978 %
BANKRUPTCY AMOUNT AVAILABLE 245,792.00
FRAUD AMOUNT AVAILABLE 2,273,284.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,730,871.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.26975383
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 313.03
POOL TRADING FACTOR: 46.49062807
................................................................................
Run: 05/29/96 16:56:54 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S15 (POOL # 4108)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4108
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944JH2 54,600,000.00 0.00 7.000000 % 0.00
A-2 760944HX9 9,507,525.00 0.00 5.500000 % 0.00
A-3 760944HY7 23,719,181.00 18,015,742.54 5.600000 % 1,564,676.70
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 19,722,426.57 6.187500 % 1,185,661.19
A-11 760944JE9 0.00 0.00 2.312500 % 0.00
A-12 760944JN9 2,200,013.00 838,220.34 7.500000 % 34,732.07
A-13 760944JP4 9,999,984.00 3,810,040.19 9.500000 % 157,870.91
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 6.775000 % 0.00
A-17 760944JT6 11,027,260.00 2,328,663.67 7.630000 % 0.00
A-18 760944JU3 4,711,421.00 0.00 0.000000 % 0.00
A-19 760944JV1 0.00 0.00 0.316041 % 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 5,078,700.58 7.000000 % 23,133.44
M-2 760944JK5 5,050,288.00 4,538,713.10 7.000000 % 20,673.81
B-1 1,442,939.00 1,330,196.99 7.000000 % 0.00
B-2 721,471.33 301,056.39 7.000000 % 0.00
- -------------------------------------------------------------------------------
288,587,914.33 142,633,792.69 2,986,748.12
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 83,332.52 1,648,009.22 0.00 0.00 16,451,065.84
A-4 51,039.66 51,039.66 0.00 0.00 10,298,695.00
A-5 221,365.06 221,365.06 0.00 0.00 40,000,000.00
A-6 66,899.44 66,899.44 0.00 0.00 11,700,000.00
A-7 7,350.97 7,350.97 0.00 0.00 0.00
A-8 102,642.68 102,642.68 0.00 0.00 18,141,079.00
A-9 2,305.47 2,305.47 0.00 0.00 10,000.00
A-10 100,797.52 1,286,458.71 0.00 0.00 18,536,765.38
A-11 37,671.80 37,671.80 0.00 0.00 0.00
A-12 5,192.71 39,924.78 0.00 0.00 803,488.27
A-13 29,896.99 187,767.90 0.00 0.00 3,652,169.28
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 36,487.86 36,487.86 0.00 0.00 6,520,258.32
A-17 14,675.93 14,675.93 0.00 0.00 2,328,663.67
A-18 0.00 0.00 0.00 0.00 0.00
A-19 37,234.05 37,234.05 0.00 0.00 0.00
R-I 0.12 0.12 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 29,364.65 52,498.09 0.00 0.00 5,055,567.14
M-2 26,242.49 46,916.30 0.00 0.00 4,518,039.29
B-1 16,862.13 16,862.13 0.00 0.00 1,330,196.99
B-2 0.00 0.00 0.00 0.00 293,626.04
- -------------------------------------------------------------------------------
869,362.05 3,856,110.17 0.00 0.00 139,639,614.22
===============================================================================
Run: 05/29/96 16:56:54
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S15 (POOL # 4108)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4108
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 759.543196 65.966725 3.513297 69.480022 0.000000 693.576471
A-4 1000.000000 0.000000 4.955935 4.955935 0.000000 1000.000000
A-5 1000.000000 0.000000 5.534127 5.534127 0.000000 1000.000000
A-6 1000.000000 0.000000 5.717901 5.717901 0.000000 1000.000000
A-8 1000.000000 0.000000 5.658025 5.658025 0.000000 1000.000000
A-9 1000.000000 0.000000 230.547000 230.547000 0.000000 1000.000000
A-10 620.463527 37.300660 3.171069 40.471729 0.000000 583.162867
A-12 381.006994 15.787211 2.360309 18.147520 0.000000 365.219783
A-13 381.004629 15.787116 2.989704 18.776820 0.000000 365.217512
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 0.929250 0.929250 0.000000 166.053934
A-17 211.173371 0.000000 1.330877 1.330877 0.000000 211.173371
A-18 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-I 0.000000 0.000000 1.200000 1.200000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 879.883316 4.007861 5.087417 9.095278 0.000000 875.875455
M-2 898.703816 4.093590 5.196236 9.289826 0.000000 894.610226
B-1 921.866406 0.000000 11.685962 11.685962 0.000000 921.866406
B-2 417.281155 0.000000 0.000000 0.000000 0.000000 406.982271
_______________________________________________________________________________
DETERMINATION DATE 20-May-96
DISTRIBUTION DATE 28-May-96
Run: 05/29/96 16:56:56 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S15 (POOL # 4108)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4108
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 38,760.50
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 15,277.93
SUBSERVICER ADVANCES THIS MONTH 16,236.81
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,482,365.68
(B) TWO MONTHLY PAYMENTS: 1 84,268.04
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 139,639,614.22
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 578
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,344,482.56
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.11360310 % 6.74273200 % 1.14366540 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 91.98119420 % 6.85593876 % 1.16286700 %
CLASS A-19 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3138 %
BANKRUPTCY AMOUNT AVAILABLE 225,000.00
FRAUD AMOUNT AVAILABLE 715,923.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,765,716.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.76793870
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 137.24
POOL TRADING FACTOR: 48.38720102
................................................................................
Run: 05/29/96 16:59:26 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-MZ2 (POOL # 8018)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 8018
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944MC9 31,903,000.00 29,251,550.12 7.470000 % 86,126.50
A-2 760944MD7 24,068,520.58 24,068,520.58 7.470000 % 0.00
S-1 760944MB1 0.00 0.00 1.500000 % 0.00
S-2 760944MA3 0.00 0.00 1.000000 % 0.00
S-3 760944LZ9 0.00 0.00 0.500000 % 0.00
R 760944ME5 100.00 0.00 7.470000 % 0.00
- -------------------------------------------------------------------------------
55,971,620.58 53,320,070.70 86,126.50
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 173,057.31 259,183.81 0.00 0.00 29,165,423.62
A-2 142,393.61 142,393.61 0.00 0.00 24,068,520.58
S-1 3,716.57 3,716.57 0.00 0.00 0.00
S-2 6,228.86 6,228.86 0.00 0.00 0.00
S-3 3,306.34 3,306.34 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
- -------------------------------------------------------------------------------
328,702.69 414,829.19 0.00 0.00 53,233,944.20
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 916.890265 2.699636 5.424484 8.124120 0.000000 914.190628
A-2 1000.000000 0.000000 5.916176 5.916176 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
_______________________________________________________________________________
DETERMINATION DATE 28-May-96
DISTRIBUTION DATE 31-May-96
Run: 05/29/96 16:59:27 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 1,333.00
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 53,233,944.20
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 4,558,008.00
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: 95.10881345
................................................................................
Run: 05/29/96 16:56:56 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-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 22,662,323.18 7.000000 % 977,198.20
A-2 760944KV9 20,040,000.00 12,509,759.05 7.000000 % 267,547.42
A-3 760944KS6 30,024,000.00 18,742,165.99 6.000000 % 400,840.51
A-4 760944LF3 10,008,000.00 6,247,388.64 10.000000 % 133,613.50
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 0.242222 % 0.00
R 760944LE6 333,970.00 0.00 7.000000 % 0.00
M-1 760944LB2 5,917,999.88 5,743,081.16 7.000000 % 5,763.11
M-2 760944LC0 2,689,999.61 2,610,491.11 7.000000 % 2,619.59
M-3 760944LD8 1,613,999.76 1,566,294.67 7.000000 % 1,571.76
B-1 2,151,999.69 2,088,392.90 7.000000 % 2,095.68
B-2 1,075,999.84 1,044,196.45 7.000000 % 1,047.84
B-3 1,075,999.84 1,044,196.47 7.000000 % 1,047.84
- -------------------------------------------------------------------------------
215,199,968.62 164,360,289.62 1,793,345.45
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 131,208.92 1,108,407.12 0.00 0.00 21,685,124.98
A-2 72,428.22 339,975.64 0.00 0.00 12,242,211.63
A-3 93,010.48 493,850.99 0.00 0.00 18,341,325.48
A-4 51,672.49 185,285.99 0.00 0.00 6,113,775.14
A-5 129,290.64 129,290.64 0.00 0.00 22,331,000.00
A-6 105,813.25 105,813.25 0.00 0.00 18,276,000.00
A-7 196,243.17 196,243.17 0.00 0.00 33,895,000.00
A-8 81,287.92 81,287.92 0.00 0.00 14,040,000.00
A-9 9,031.99 9,031.99 0.00 0.00 1,560,000.00
A-10 32,928.40 32,928.40 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 33,250.94 39,014.05 0.00 0.00 5,737,318.05
M-2 15,114.05 17,733.64 0.00 0.00 2,607,871.52
M-3 9,068.44 10,640.20 0.00 0.00 1,564,722.91
B-1 12,091.25 14,186.93 0.00 0.00 2,086,297.22
B-2 6,045.63 7,093.47 0.00 0.00 1,043,148.61
B-3 6,045.61 7,093.45 0.00 0.00 1,043,148.63
- -------------------------------------------------------------------------------
984,531.40 2,777,876.85 0.00 0.00 162,566,944.17
===============================================================================
Run: 05/29/96 16:56:56
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-1 451.746665 19.479293 2.615495 22.094788 0.000000 432.267372
A-2 624.239474 13.350670 3.614183 16.964853 0.000000 610.888804
A-3 624.239475 13.350670 3.097871 16.448541 0.000000 610.888805
A-4 624.239472 13.350669 5.163119 18.513788 0.000000 610.888803
A-5 1000.000000 0.000000 5.789738 5.789738 0.000000 1000.000000
A-6 1000.000000 0.000000 5.789738 5.789738 0.000000 1000.000000
A-7 1000.000000 0.000000 5.789738 5.789738 0.000000 1000.000000
A-8 1000.000000 0.000000 5.789738 5.789738 0.000000 1000.000000
A-9 1000.000000 0.000000 5.789737 5.789737 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 970.442933 0.973827 5.618611 6.592438 0.000000 969.469106
M-2 970.442933 0.973825 5.618607 6.592432 0.000000 969.469107
M-3 970.442939 0.973829 5.618613 6.592442 0.000000 969.469110
B-1 970.442937 0.973829 5.618611 6.592440 0.000000 969.469108
B-2 970.442942 0.973829 5.618616 6.592445 0.000000 969.469113
B-3 970.442960 0.973829 5.618616 6.592445 0.000000 969.469131
_______________________________________________________________________________
DETERMINATION DATE 20-May-96
DISTRIBUTION DATE 28-May-96
Run: 05/29/96 16:56:57 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S16 (POOL # 4109)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4109
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 36,961.86
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 17,169.52
SUBSERVICER ADVANCES THIS MONTH 5,421.53
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 423,406.57
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 342,961.42
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 162,566,944.17
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 1,628,412.04
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 91.42332200 % 6.03544000 % 2.54123780 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 91.33741060 % 6.09589639 % 2.56669310 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2408 %
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 7.63801039
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 314.18
POOL TRADING FACTOR: 75.54227132
................................................................................
Run: 05/29/96 16:56:58 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 0.00 5.250000 % 0.00
A-3 760944JY5 21,283,000.00 19,216,637.84 5.650000 % 889,944.39
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 21,991,244.06 6.037500 % 480,535.68
A-8 760944KE7 0.00 0.00 13.850000 % 0.00
A-9 760944KK3 14,731,000.00 14,731,000.00 7.000000 % 0.00
A-10 760944KF4 17,454,500.00 0.00 0.000000 % 0.00
A-11 760944KG2 4,803,430.00 0.00 0.000000 % 0.00
A-12 760944KH0 2,677,070.00 0.00 0.000000 % 0.00
A-13 760944KJ6 34,380,000.00 7,645,539.67 7.000000 % 69,538.01
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 0.144543 % 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 3,607,318.06 7.000000 % 16,305.50
M-2 760944KM9 2,343,800.00 2,061,349.73 7.000000 % 9,317.54
M-3 760944MF2 1,171,900.00 1,030,674.87 7.000000 % 4,658.77
B-1 1,406,270.00 1,236,801.04 7.000000 % 5,590.48
B-2 351,564.90 309,198.06 7.000000 % 1,397.62
- -------------------------------------------------------------------------------
234,376,334.90 123,092,763.33 1,477,287.99
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 89,984.68 979,929.07 0.00 0.00 18,326,693.45
A-4 37,325.40 37,325.40 0.00 0.00 7,444,000.00
A-5 150,136.34 150,136.34 0.00 0.00 28,305,000.00
A-6 71,305.07 71,305.07 0.00 0.00 12,746,000.00
A-7 110,039.77 590,575.45 0.00 0.00 21,510,708.38
A-8 63,107.69 63,107.69 0.00 0.00 0.00
A-9 85,461.98 85,461.98 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 44,355.64 113,893.65 0.00 0.00 7,576,001.66
A-14 14,567.41 14,567.41 0.00 0.00 2,768,000.00
A-15 0.00 0.00 0.00 0.00 0.00
A-16 14,745.98 14,745.98 0.00 0.00 0.00
R-I 4.02 4.02 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 20,927.88 37,233.38 0.00 0.00 3,591,012.56
M-2 11,958.93 21,276.47 0.00 0.00 2,052,032.19
M-3 5,979.47 10,638.24 0.00 0.00 1,026,016.10
B-1 7,175.31 12,765.79 0.00 0.00 1,231,210.56
B-2 1,793.81 3,191.43 0.00 0.00 307,800.44
- -------------------------------------------------------------------------------
728,869.38 2,206,157.37 0.00 0.00 121,615,475.34
===============================================================================
Run: 05/29/96 16:56:58
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 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 902.910203 41.814800 4.228007 46.042807 0.000000 861.095402
A-4 1000.000000 0.000000 5.014159 5.014159 0.000000 1000.000000
A-5 1000.000000 0.000000 5.304234 5.304234 0.000000 1000.000000
A-6 1000.000000 0.000000 5.594310 5.594310 0.000000 1000.000000
A-7 469.156549 10.251647 2.347565 12.599212 0.000000 458.904902
A-9 1000.000000 0.000000 5.801506 5.801506 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-13 222.383353 2.022630 1.290158 3.312788 0.000000 220.360723
A-14 461.333333 0.000000 2.427902 2.427902 0.000000 461.333333
A-15 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-I 0.000000 0.000000 40.190000 40.190000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 879.490457 3.975400 5.102370 9.077770 0.000000 875.515058
M-2 879.490456 3.975399 5.102368 9.077767 0.000000 875.515057
M-3 879.490460 3.975399 5.102372 9.077771 0.000000 875.515061
B-1 879.490453 3.975396 5.102370 9.077766 0.000000 875.515058
B-2 879.490700 3.975397 5.102387 9.077784 0.000000 875.515303
_______________________________________________________________________________
DETERMINATION DATE 20-May-96
DISTRIBUTION DATE 28-May-96
Run: 05/29/96 16:56:59 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S17 (POOL # 4110)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4110
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 35,540.37
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 13,269.88
SUBSERVICER ADVANCES THIS MONTH 13,430.19
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 319,087.71
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 266,134.95
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 752,163.20
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 121,615,475.34
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 490
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 920,894.36
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.30152190 % 5.44251500 % 1.25596260 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.25079980 % 5.48372716 % 1.26547300 %
CLASS A-16 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1424 %
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 7.61592092
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 138.73
POOL TRADING FACTOR: 51.88897394
................................................................................
Run: 05/29/96 16:57:00 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-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 12,100,801.96 7.500000 % 582,775.38
A-3 760944LY2 81,356,000.00 27,958,287.55 6.250000 % 1,087,844.84
A-4 760944LN6 40,678,000.00 13,979,143.77 10.000000 % 543,922.42
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 0.141490 % 0.00
R 760944LX4 1,000.00 0.00 7.500000 % 0.00
M-1 760944LU0 13,767,600.00 13,332,398.68 7.500000 % 23,739.84
M-2 760944LV8 6,257,900.00 6,079,919.47 7.500000 % 10,825.98
M-3 760944LW6 3,754,700.00 3,662,448.88 7.500000 % 6,521.40
B-1 5,757,200.00 5,626,218.67 7.500000 % 0.00
B-2 2,753,500.00 2,690,855.48 7.500000 % 0.00
B-3 2,753,436.49 2,338,352.05 7.500000 % 0.00
- -------------------------------------------------------------------------------
500,624,336.49 274,793,426.51 2,255,629.86
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 75,285.49 658,060.87 0.00 0.00 11,518,026.58
A-3 144,952.75 1,232,797.59 0.00 0.00 26,870,442.71
A-4 115,962.19 659,884.61 0.00 0.00 13,435,221.35
A-5 414,304.06 414,304.06 0.00 0.00 66,592,000.00
A-6 327,047.12 327,047.12 0.00 0.00 52,567,000.00
A-7 332,478.51 332,478.51 0.00 0.00 53,440,000.00
A-8 89,751.78 89,751.78 0.00 0.00 14,426,000.00
A-9 32,252.80 32,252.80 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 82,947.90 106,687.74 0.00 0.00 13,308,658.84
M-2 37,826.40 48,652.38 0.00 0.00 6,069,093.49
M-3 22,786.04 29,307.44 0.00 0.00 3,655,927.48
B-1 68,710.68 68,710.68 0.00 0.00 5,626,218.67
B-2 0.00 0.00 0.00 0.00 2,690,855.48
B-3 0.00 0.00 0.00 0.00 2,319,378.84
- -------------------------------------------------------------------------------
1,744,305.72 3,999,935.58 0.00 0.00 272,518,823.44
===============================================================================
Run: 05/29/96 16:57:00
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-2 169.993284 8.186887 1.057618 9.244505 0.000000 161.806397
A-3 343.653665 13.371415 1.781709 15.153124 0.000000 330.282250
A-4 343.653665 13.371415 2.850735 16.222150 0.000000 330.282250
A-5 1000.000000 0.000000 6.221529 6.221529 0.000000 1000.000000
A-6 1000.000000 0.000000 6.221529 6.221529 0.000000 1000.000000
A-7 1000.000000 0.000000 6.221529 6.221529 0.000000 1000.000000
A-8 1000.000000 0.000000 6.221529 6.221529 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 968.389456 1.724327 6.024863 7.749190 0.000000 966.665130
M-2 971.559065 1.729970 6.044584 7.774554 0.000000 969.829094
M-3 975.430495 1.736863 6.068671 7.805534 0.000000 973.693632
B-1 977.249126 0.000000 11.934739 11.934739 0.000000 977.249126
B-2 977.249130 0.000000 0.000000 0.000000 0.000000 977.249130
B-3 849.248588 0.000000 0.000000 0.000000 0.000000 842.357849
_______________________________________________________________________________
DETERMINATION DATE 20-May-96
DISTRIBUTION DATE 28-May-96
Run: 05/29/96 16:57:01 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S18 (POOL # 4111)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4111
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 71,892.11
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 29,646.31
SUBSERVICER ADVANCES THIS MONTH 32,057.84
MASTER SERVICER ADVANCES THIS MONTH 4,093.91
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 2,477,570.51
(B) TWO MONTHLY PAYMENTS: 1 117,118.59
(C) THREE OR MORE MONTHLY PAYMENTS: 3 878,620.29
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 945,977.05
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 272,518,823.44
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 949
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 543,845.72
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,785,302.33
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 87.72525470 % 8.39713200 % 3.87761320 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 87.64484140 % 8.45214269 % 3.90301590 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1398 %
BANKRUPTCY AMOUNT AVAILABLE 238,887.00
FRAUD AMOUNT AVAILABLE 2,950,417.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,960,520.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.08096799
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 313.25
POOL TRADING FACTOR: 54.43579219
................................................................................
Run: 05/29/96 16:55:20 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 35,707,239.55 6.919299 % 1,590,765.62
A-2 760944LJ5 5,265,582.31 2,279,078.41 6.919299 % 101,533.46
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 37,986,317.96 1,692,299.08
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 200,650.77 1,791,416.39 0.00 0.00 34,116,473.93
A-2 12,806.89 114,340.35 0.00 0.00 2,177,544.95
S-1 2,776.46 2,776.46 0.00 0.00 0.00
S-2 4,430.01 4,430.01 0.00 0.00 0.00
- -------------------------------------------------------------------------------
220,664.13 1,912,963.21 0.00 0.00 36,294,018.88
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 432.825518 19.282475 2.432190 21.714665 0.000000 413.543043
A-2 432.825522 19.282475 2.432189 21.714664 0.000000 413.543047
_______________________________________________________________________________
DETERMINATION DATE 20-May-96
DISTRIBUTION DATE 28-May-96
Run: 05/29/96 16:55:20 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-19 (POOL # 3184)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 3184
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 10,228.11
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 13,039.54
SUBSERVICER ADVANCES THIS MONTH 3,684.82
MASTER SERVICER ADVANCES THIS MONTH 3,682.57
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 265,052.74
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 294,516.72
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 36,294,018.88
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 124
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 505,682.42
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,111,915.02
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 99.99999980 % 0.00000000 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 100.00000000 % 0.00000000 %
LETTER OF CREDIT - TOTAL AVAILABLE AMOUNT 7,675,604.30
BANKRUPTCY AMOUNT AVAILABLE 149,087.00
FRAUD AMOUNT AVAILABLE 1,755,272.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,146,180.00
LOSS AMOUNT COVERED BY LETTER OF CREDIT 4,182.85
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.92798695
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 319.58
POOL TRADING FACTOR: 41.35430429
................................................................................
Run: 05/29/96 16:57:02 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 1,759,987.15 5.937500 % 554,653.87
A-2 760944NF1 0.00 0.00 2.062500 % 0.00
A-3 760944NG9 14,581,000.00 888,309.49 5.000030 % 279,947.66
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 6.137500 % 0.00
A-10 760944NK0 0.00 0.00 2.362500 % 0.00
A-11 760944NL8 37,000,000.00 12,690,185.97 7.250000 % 60,094.38
A-12 760944NM6 2,400,000.00 2,400,000.00 7.062290 % 0.00
A-13 760944NN4 34,545,000.00 9,151,891.42 6.175000 % 41,409.75
A-14 760944NP9 13,505,000.00 3,577,834.51 8.504911 % 16,188.70
A-15 760944NQ7 0.00 0.00 0.095659 % 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 3,452,061.37 7.000000 % 15,626.24
M-2 760944NW4 1,958,800.00 1,726,030.68 7.000000 % 7,813.12
M-3 760944NX2 1,305,860.00 1,150,681.23 7.000000 % 5,208.72
B-1 1,567,032.00 1,380,817.49 7.000000 % 6,250.46
B-2 783,516.00 690,408.75 7.000000 % 3,125.23
B-3 914,107.69 805,481.85 7.000000 % 3,646.12
- -------------------------------------------------------------------------------
261,172,115.69 159,478,689.91 993,964.25
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 8,693.37 563,347.24 0.00 0.00 1,205,333.28
A-2 3,019.80 3,019.80 0.00 0.00 0.00
A-3 3,694.98 283,642.64 0.00 0.00 608,361.83
A-4 34,668.06 34,668.06 0.00 0.00 7,938,000.00
A-5 104,629.32 104,629.32 0.00 0.00 21,873,000.00
A-6 62,740.38 62,740.38 0.00 0.00 12,561,000.00
A-7 138,326.76 138,326.76 0.00 0.00 23,816,000.00
A-8 104,778.92 104,778.92 0.00 0.00 18,040,000.00
A-9 181,650.16 181,650.16 0.00 0.00 35,577,000.00
A-10 69,922.36 69,922.36 0.00 0.00 0.00
A-11 76,538.67 136,633.05 0.00 0.00 12,630,091.59
A-12 14,100.41 14,100.41 0.00 0.00 2,400,000.00
A-13 47,013.52 88,423.27 0.00 0.00 9,110,481.67
A-14 25,314.25 41,502.95 0.00 0.00 3,561,645.81
A-15 12,691.19 12,691.19 0.00 0.00 0.00
R-I 2.75 2.75 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 20,102.56 35,728.80 0.00 0.00 3,436,435.13
M-2 10,051.28 17,864.40 0.00 0.00 1,718,217.56
M-3 6,700.82 11,909.54 0.00 0.00 1,145,472.51
B-1 8,040.99 14,291.45 0.00 0.00 1,374,567.03
B-2 4,020.49 7,145.72 0.00 0.00 687,283.52
B-3 4,690.60 8,336.72 0.00 0.00 801,835.73
- -------------------------------------------------------------------------------
941,391.64 1,935,355.89 0.00 0.00 158,484,725.66
===============================================================================
Run: 05/29/96 16:57:02
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 60.922398 19.199483 0.300923 19.500406 0.000000 41.722915
A-3 60.922398 19.199483 0.253411 19.452894 0.000000 41.722915
A-4 1000.000000 0.000000 4.367355 4.367355 0.000000 1000.000000
A-5 1000.000000 0.000000 4.783492 4.783492 0.000000 1000.000000
A-6 1000.000000 0.000000 4.994856 4.994856 0.000000 1000.000000
A-7 1000.000000 0.000000 5.808144 5.808144 0.000000 1000.000000
A-8 1000.000000 0.000000 5.808144 5.808144 0.000000 1000.000000
A-9 1000.000000 0.000000 5.105831 5.105831 0.000000 1000.000000
A-11 342.977999 1.624172 2.068613 3.692785 0.000000 341.353827
A-12 1000.000000 0.000000 5.875171 5.875171 0.000000 1000.000000
A-13 264.926659 1.198719 1.360936 2.559655 0.000000 263.727940
A-14 264.926658 1.198719 1.874435 3.073154 0.000000 263.727939
R-I 0.000000 0.000000 27.480000 27.480000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 881.167391 3.988728 5.131346 9.120074 0.000000 877.178663
M-2 881.167388 3.988728 5.131346 9.120074 0.000000 877.178660
M-3 881.167376 3.988728 5.131346 9.120074 0.000000 877.178649
B-1 881.167385 3.988725 5.131350 9.120075 0.000000 877.178660
B-2 881.167392 3.988725 5.131344 9.120069 0.000000 877.178666
B-3 881.167349 3.988731 5.131343 9.120074 0.000000 877.178618
_______________________________________________________________________________
DETERMINATION DATE 20-May-96
DISTRIBUTION DATE 28-May-96
Run: 05/29/96 16:57:03 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S20 (POOL # 4112)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4112
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 43,591.64
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 17,145.77
SUBSERVICER ADVANCES THIS MONTH 21,836.79
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 856,589.76
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 416,495.57
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 905,600.46
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 158,484,725.66
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 602
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 272,061.78
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.22776710 % 3.96841300 % 1.80381970 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.21785830 % 3.97522548 % 1.80691630 %
CLASS A-15 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.0956 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 867,168.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,828,668.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.54919307
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 139.51
POOL TRADING FACTOR: 60.68210048
................................................................................
Run: 05/29/96 16:57:04 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-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 17,038,072.65 6.500000 % 761,672.89
A-4 760944QX9 38,099,400.00 6,815,221.94 10.000000 % 304,668.84
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 0.078354 % 0.00
R 760944QL5 1,000.00 0.00 7.500000 % 0.00
M-1 760944QH4 7,403,017.00 7,178,921.87 7.500000 % 6,590.32
M-2 760944QJ0 3,365,008.00 3,263,146.52 7.500000 % 2,995.60
M-3 760944QK7 2,692,006.00 2,622,037.14 7.500000 % 2,407.06
B-1 2,422,806.00 2,365,345.40 7.500000 % 2,171.41
B-2 1,480,605.00 1,452,779.59 7.500000 % 1,333.67
B-3 1,480,603.82 1,391,391.20 7.500000 % 1,277.30
- -------------------------------------------------------------------------------
269,200,605.82 159,134,476.31 1,083,117.09
===============================================================================
_______________________________________________________________________________
REMAINING
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 92,047.57 853,720.46 0.00 0.00 16,276,399.76
A-4 56,644.60 361,313.44 0.00 0.00 6,510,553.10
A-5 384,339.57 384,339.57 0.00 0.00 61,656,000.00
A-6 56,227.18 56,227.18 0.00 0.00 9,020,000.00
A-7 231,578.68 231,578.68 0.00 0.00 37,150,000.00
A-8 57,234.28 57,234.28 0.00 0.00 9,181,560.00
A-9 10,363.49 10,363.49 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 44,750.61 51,340.93 0.00 0.00 7,172,331.55
M-2 20,341.19 23,336.79 0.00 0.00 3,260,150.92
M-3 16,344.76 18,751.82 0.00 0.00 2,619,630.08
B-1 14,744.65 16,916.06 0.00 0.00 2,363,173.99
B-2 9,056.06 10,389.73 0.00 0.00 1,451,445.92
B-3 8,673.42 9,950.72 0.00 0.00 1,390,113.90
- -------------------------------------------------------------------------------
1,002,346.06 2,085,463.15 0.00 0.00 158,051,359.22
===============================================================================
Run: 05/29/96 16:57:04
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-3 425.519914 19.022514 2.298856 21.321370 0.000000 406.497399
A-4 178.880033 7.996683 1.486758 9.483441 0.000000 170.883350
A-5 1000.000000 0.000000 6.233612 6.233612 0.000000 1000.000000
A-6 1000.000000 0.000000 6.233612 6.233612 0.000000 1000.000000
A-7 1000.000000 0.000000 6.233612 6.233612 0.000000 1000.000000
A-8 1000.000000 0.000000 6.233612 6.233612 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 969.729216 0.890221 6.044915 6.935136 0.000000 968.838995
M-2 969.729201 0.890221 6.044916 6.935137 0.000000 968.838981
M-3 974.008654 0.894151 6.071591 6.965742 0.000000 973.114503
B-1 976.283450 0.896238 6.085774 6.982012 0.000000 975.387212
B-2 981.206730 0.900760 6.116459 7.017219 0.000000 980.305970
B-3 939.745786 0.862695 5.858015 6.720710 0.000000 938.883097
_______________________________________________________________________________
DETERMINATION DATE 20-May-96
DISTRIBUTION DATE 28-May-96
Run: 05/29/96 16:57:05 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S21 (POOL # 4113)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4113
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 42,689.10
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 16,838.30
SUBSERVICER ADVANCES THIS MONTH 15,923.65
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,863,064.62
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 281,861.63
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 158,051,359.22
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 553
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 937,030.12
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 88.51686820 % 8.20947500 % 3.27365650 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 88.44878880 % 8.25814635 % 3.29306490 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.0776 %
BANKRUPTCY AMOUNT AVAILABLE 140,181.00
FRAUD AMOUNT AVAILABLE 1,701,380.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,572,812.82
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.02559532
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 318.49
POOL TRADING FACTOR: 58.71136833
................................................................................
Run: 05/29/96 16:57:06 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 12,494,371.41 7.000000 % 443,720.38
A-2 760944PP7 20,000,000.00 15,185,128.05 7.000000 % 124,468.57
A-3 760944PQ5 20,000,000.00 15,680,946.00 7.000000 % 111,651.25
A-4 760944PR3 44,814,000.00 36,352,619.21 7.000000 % 218,733.95
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 12,977,077.83 7.000000 % 52,294.27
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 6.375000 % 0.00
A-13 760944PM4 9,750,000.00 1,837,004.63 8.458328 % 0.00
A-14 760944PN2 0.00 0.00 0.210012 % 0.00
R 760944QA9 100.00 0.00 7.000000 % 0.00
M-1 760944PX0 8,667,030.00 8,418,051.26 7.000000 % 8,505.36
M-2 760944PY8 4,333,550.00 4,209,059.61 7.000000 % 4,252.72
M-3 760944PZ5 2,600,140.00 2,525,445.47 7.000000 % 2,551.64
B-1 2,773,475.00 2,693,801.04 7.000000 % 2,721.74
B-2 1,560,100.00 1,515,282.84 7.000000 % 1,531.00
B-3 1,733,428.45 1,683,632.26 7.000000 % 1,701.09
- -------------------------------------------------------------------------------
346,680,823.45 282,898,763.76 972,131.97
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 72,757.45 516,477.83 0.00 0.00 12,050,651.03
A-2 88,426.32 212,894.89 0.00 0.00 15,060,659.48
A-3 91,313.58 202,964.83 0.00 0.00 15,569,294.75
A-4 211,689.25 430,423.20 0.00 0.00 36,133,885.26
A-5 152,859.49 152,859.49 0.00 0.00 26,250,000.00
A-6 174,306.40 174,306.40 0.00 0.00 29,933,000.00
A-7 75,568.36 127,862.63 0.00 0.00 12,924,783.56
A-8 218,370.70 218,370.70 0.00 0.00 37,500,000.00
A-9 250,730.32 250,730.32 0.00 0.00 43,057,000.00
A-10 15,722.69 15,722.69 0.00 0.00 2,700,000.00
A-11 137,427.96 137,427.96 0.00 0.00 23,600,000.00
A-12 22,731.72 22,731.72 0.00 0.00 4,286,344.15
A-13 12,925.87 12,925.87 0.00 0.00 1,837,004.63
A-14 49,424.20 49,424.20 0.00 0.00 0.00
R 0.01 0.01 0.00 0.00 0.00
M-1 49,020.15 57,525.51 0.00 0.00 8,409,545.90
M-2 24,510.28 28,763.00 0.00 0.00 4,204,806.89
M-3 14,706.23 17,257.87 0.00 0.00 2,522,893.83
B-1 15,686.59 18,408.33 0.00 0.00 2,691,079.30
B-2 8,823.82 10,354.82 0.00 0.00 1,513,751.84
B-3 9,804.14 11,505.23 0.00 0.00 1,681,931.17
- -------------------------------------------------------------------------------
1,696,805.53 2,668,937.50 0.00 0.00 281,926,631.79
===============================================================================
Run: 05/29/96 16:57:06
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-1 421.267454 14.960733 2.453132 17.413865 0.000000 406.306721
A-2 759.256403 6.223429 4.421316 10.644745 0.000000 753.032974
A-3 784.047300 5.582563 4.565679 10.148242 0.000000 778.464738
A-4 811.188897 4.880929 4.723730 9.604659 0.000000 806.307968
A-5 1000.000000 0.000000 5.823219 5.823219 0.000000 1000.000000
A-6 1000.000000 0.000000 5.823219 5.823219 0.000000 1000.000000
A-7 865.138522 3.486285 5.037891 8.524176 0.000000 861.652237
A-8 1000.000000 0.000000 5.823219 5.823219 0.000000 1000.000000
A-9 1000.000000 0.000000 5.823219 5.823219 0.000000 1000.000000
A-10 1000.000000 0.000000 5.823219 5.823219 0.000000 1000.000000
A-11 1000.000000 0.000000 5.823219 5.823219 0.000000 1000.000000
A-12 188.410732 0.000000 0.999196 0.999196 0.000000 188.410732
A-13 188.410731 0.000000 1.325730 1.325730 0.000000 188.410731
R 0.000000 0.000000 0.100000 0.100000 0.000000 0.000000
M-1 971.272888 0.981347 5.655934 6.637281 0.000000 970.291542
M-2 971.272885 0.981348 5.655936 6.637284 0.000000 970.291537
M-3 971.272881 0.981347 5.655938 6.637285 0.000000 970.291534
B-1 971.272876 0.981347 5.655933 6.637280 0.000000 970.291530
B-2 971.272893 0.981347 5.655932 6.637279 0.000000 970.291545
B-3 971.273005 0.981344 5.655936 6.637280 0.000000 970.291661
_______________________________________________________________________________
DETERMINATION DATE 20-May-96
DISTRIBUTION DATE 28-May-96
Run: 05/29/96 16:57:07 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S22 (POOL # 4114)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4114
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 73,183.67
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 30,602.39
SUBSERVICER ADVANCES THIS MONTH 21,669.84
MASTER SERVICER ADVANCES THIS MONTH 2,403.57
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 2,345,408.58
(B) TWO MONTHLY PAYMENTS: 1 229,764.93
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 547,366.68
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 281,926,631.79
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 968
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 353,220.20
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 686,299.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.56084680 % 5.35617600 % 2.08297700 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.54273750 % 5.36921486 % 2.08804760 %
CLASS A-14 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2101 %
BANKRUPTCY AMOUNT AVAILABLE 125,183.00
FRAUD AMOUNT AVAILABLE 2,950,536.00
SPECIAL HAZARD AMOUNT AVAILABLE 4,734,895.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.64641828
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 315.08
POOL TRADING FACTOR: 81.32166902
................................................................................
Run: 05/29/96 16:57:08 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-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 16,163,645.51 5.500000 % 1,163,849.31
A-3 760944MH8 12,946,000.00 9,351,458.21 6.387500 % 465,539.73
A-4 760944MJ4 0.00 0.00 2.612500 % 0.00
A-5 760944MV7 22,700,000.00 16,202,661.45 6.500000 % 399,482.78
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 6.567500 % 0.00
A-12 760944MP0 2,692,308.00 1,989,305.77 6.374603 % 0.00
A-13 760944MQ8 15,531,578.00 11,476,048.76 6.437500 % 0.00
A-14 760944MR6 7,168,422.00 5,296,638.91 6.635398 % 0.00
A-15 760944MS4 5,000,000.00 3,694,424.61 6.500000 % 0.00
A-16 760944MT2 2,307,692.00 1,705,118.82 6.499981 % 0.00
A-17 760944MU9 0.00 0.00 0.272635 % 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 2,403,231.89 6.500000 % 11,092.40
M-2 760944NA2 1,368,000.00 1,200,299.84 6.500000 % 5,540.13
M-3 760944NB0 912,000.00 800,199.89 6.500000 % 3,693.42
B-1 729,800.00 640,335.38 6.500000 % 2,955.54
B-2 547,100.00 480,032.20 6.500000 % 2,215.65
B-3 547,219.77 480,137.24 6.500000 % 2,216.13
- -------------------------------------------------------------------------------
182,383,319.77 138,204,963.09 2,056,585.09
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 73,460.89 1,237,310.20 0.00 0.00 14,999,796.20
A-3 49,358.78 514,898.51 0.00 0.00 8,885,918.48
A-4 20,187.83 20,187.83 0.00 0.00 0.00
A-5 87,026.97 486,509.75 0.00 0.00 15,803,178.67
A-6 53,657.82 53,657.82 0.00 0.00 11,100,000.00
A-7 87,496.08 87,496.08 0.00 0.00 16,290,000.00
A-8 68,412.37 68,412.37 0.00 0.00 12,737,000.00
A-9 39,209.42 39,209.42 0.00 0.00 7,300,000.00
A-10 81,641.52 81,641.52 0.00 0.00 15,200,000.00
A-11 20,049.39 20,049.39 0.00 0.00 3,694,424.61
A-12 10,478.74 10,478.74 0.00 0.00 1,989,305.77
A-13 61,046.92 61,046.92 0.00 0.00 11,476,048.76
A-14 29,041.67 29,041.67 0.00 0.00 5,296,638.91
A-15 19,843.32 19,843.32 0.00 0.00 3,694,424.61
A-16 9,158.42 9,158.42 0.00 0.00 1,705,118.82
A-17 31,135.75 31,135.75 0.00 0.00 0.00
R-I 0.18 0.18 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 12,908.13 24,000.53 0.00 0.00 2,392,139.49
M-2 6,446.99 11,987.12 0.00 0.00 1,194,759.71
M-3 4,298.00 7,991.42 0.00 0.00 796,506.47
B-1 3,439.34 6,394.88 0.00 0.00 637,379.84
B-2 2,578.32 4,793.97 0.00 0.00 477,816.55
B-3 2,578.87 4,795.00 0.00 0.00 477,921.11
- -------------------------------------------------------------------------------
773,455.72 2,830,040.81 0.00 0.00 136,148,378.00
===============================================================================
Run: 05/29/96 16:57:08
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-2 642.689682 46.276315 2.920910 49.197225 0.000000 596.413368
A-3 722.343443 35.960121 3.812666 39.772787 0.000000 686.383322
A-5 713.773632 17.598360 3.833787 21.432147 0.000000 696.175272
A-6 1000.000000 0.000000 4.834038 4.834038 0.000000 1000.000000
A-7 1000.000000 0.000000 5.371153 5.371153 0.000000 1000.000000
A-8 1000.000000 0.000000 5.371153 5.371153 0.000000 1000.000000
A-9 1000.000000 0.000000 5.371153 5.371153 0.000000 1000.000000
A-10 1000.000000 0.000000 5.371153 5.371153 0.000000 1000.000000
A-11 738.884922 0.000000 4.009878 4.009878 0.000000 738.884922
A-12 738.884916 0.000000 3.892103 3.892103 0.000000 738.884916
A-13 738.884919 0.000000 3.930503 3.930503 0.000000 738.884920
A-14 738.884919 0.000000 4.051334 4.051334 0.000000 738.884919
A-15 738.884922 0.000000 3.968664 3.968664 0.000000 738.884922
A-16 738.884921 0.000000 3.968649 3.968649 0.000000 738.884921
R-I 0.000000 0.000000 1.800000 1.800000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 877.412154 4.049799 4.712716 8.762515 0.000000 873.362355
M-2 877.412164 4.049803 4.712712 8.762515 0.000000 873.362361
M-3 877.412160 4.049803 4.712719 8.762522 0.000000 873.362358
B-1 877.412140 4.049794 4.712716 8.762510 0.000000 873.362346
B-2 877.412173 4.049808 4.712703 8.762511 0.000000 873.362365
B-3 877.412086 4.049799 4.712714 8.762513 0.000000 873.362287
_______________________________________________________________________________
DETERMINATION DATE 20-May-96
DISTRIBUTION DATE 28-May-96
Run: 05/29/96 16:57:09 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 27,316.23
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 14,962.83
SUBSERVICER ADVANCES THIS MONTH 5,178.62
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 328,508.50
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 204,285.37
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 136,148,378.00
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 496
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,418,683.55
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 95.65555660 % 3.18637700 % 1.15806610 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 95.61028690 % 3.21957980 % 1.17013330 %
CLASS A-17 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2720 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 745,973.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,032,966.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.13612430
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 139.59
POOL TRADING FACTOR: 74.64957770
................................................................................
Run: 05/29/96 16:57:10 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 16,914,292.37 6.500000 % 1,115,464.48
A-5 760944QB7 30,000,000.00 14,008,422.47 7.050000 % 240,562.30
A-6 760944PG7 48,041,429.00 48,041,429.00 6.500000 % 0.00
A-7 760944QY7 55,044,571.00 28,503,803.99 10.000000 % 489,487.01
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 0.125767 % 0.00
R 760944QW1 100.00 0.00 7.500000 % 0.00
M-1 760944QT8 6,864,500.00 6,660,788.83 7.500000 % 6,140.51
M-2 760944QU5 3,432,150.00 3,336,112.80 7.500000 % 3,075.53
M-3 760944QV3 2,059,280.00 2,006,311.51 7.500000 % 0.00
B-1 2,196,565.00 2,147,995.40 7.500000 % 0.00
B-2 1,235,568.00 1,208,247.63 7.500000 % 0.00
B-3 1,372,850.89 1,095,508.15 7.500000 % 0.00
- -------------------------------------------------------------------------------
274,570,013.89 141,012,912.15 1,854,729.83
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 90,957.69 1,206,422.17 0.00 0.00 15,798,827.89
A-5 81,705.37 322,267.67 0.00 0.00 13,767,860.17
A-6 258,345.87 258,345.87 0.00 0.00 48,041,429.00
A-7 235,816.97 725,303.98 0.00 0.00 28,014,316.98
A-8 93,631.66 93,631.66 0.00 0.00 15,090,000.00
A-9 12,409.76 12,409.76 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 14,672.25 14,672.25 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 48,970.04 55,110.55 0.00 0.00 6,654,648.32
M-2 41,473.95 44,549.48 0.00 0.00 3,333,037.27
M-3 17,610.74 17,610.74 0.00 0.00 2,006,311.51
B-1 0.00 0.00 0.00 0.00 2,147,995.40
B-2 0.00 0.00 0.00 0.00 1,208,247.63
B-3 0.00 0.00 0.00 0.00 1,089,554.55
- -------------------------------------------------------------------------------
895,594.30 2,750,324.13 0.00 0.00 139,152,228.72
===============================================================================
Run: 05/29/96 16:57:10
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-4 632.546461 41.715201 3.401559 45.116760 0.000000 590.831260
A-5 466.947416 8.018743 2.723512 10.742255 0.000000 458.928672
A-6 1000.000000 0.000000 5.377564 5.377564 0.000000 1000.000000
A-7 517.831341 8.892557 4.284110 13.176667 0.000000 508.938783
A-8 1000.000000 0.000000 6.204881 6.204881 0.000000 1000.000000
A-9 1000.000000 0.000000 6.204880 6.204880 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-1 970.323961 0.894531 7.133810 8.028341 0.000000 969.429430
M-2 972.018356 0.896094 12.083956 12.980050 0.000000 971.122262
M-3 974.278151 0.000000 8.551892 8.551892 0.000000 974.278151
B-1 977.888385 0.000000 0.000000 0.000000 0.000000 977.888385
B-2 977.888412 0.000000 0.000000 0.000000 0.000000 977.888413
B-3 797.980435 0.000000 0.000000 0.000000 0.000000 793.643766
_______________________________________________________________________________
DETERMINATION DATE 20-May-96
DISTRIBUTION DATE 28-May-96
Run: 05/29/96 16:57:11 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S27 (POOL # 4116)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4116
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 41,356.55
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 14,856.17
SUBSERVICER ADVANCES THIS MONTH 29,149.38
MASTER SERVICER ADVANCES THIS MONTH 4,251.96
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 1,764,101.39
(B) TWO MONTHLY PAYMENTS: 1 635,382.09
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 6
AGGREGATE PRINCIPAL BALANCE 1,620,261.52
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 139,152,228.72
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 487
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 2
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 582,915.43
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,730,685.17
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 88.33088110 % 8.51213800 % 3.15698120 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 88.18574820 % 8.61933525 % 3.19491650 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1256 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,507,931.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,337,068.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.10611709
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 315.87
POOL TRADING FACTOR: 50.68005306
................................................................................
Run: 05/29/96 16:57:12 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 24,769,444.44 7.000000 % 454,265.33
A-2 760944RC4 15,690,000.00 0.00 7.000000 % 0.00
A-3 760944RD2 16,985,000.00 12,434,119.65 7.000000 % 452,773.85
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 84,658,673.06 7.000000 % 680,279.39
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 0.191801 % 0.00
R 760944RP5 1,000.00 0.00 7.000000 % 0.00
M-1 760944RL4 9,349,300.00 9,083,784.62 7.000000 % 9,056.60
M-2 760944RM2 4,674,600.00 4,553,633.51 7.000000 % 4,540.00
M-3 760944RN0 3,739,700.00 3,646,329.59 7.000000 % 0.00
B-1 2,804,800.00 2,737,341.09 7.000000 % 0.00
B-2 935,000.00 914,257.10 7.000000 % 0.00
B-3 1,870,098.07 1,718,920.65 7.000000 % 0.00
- -------------------------------------------------------------------------------
373,968,498.07 302,288,503.71 1,600,915.17
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 144,180.11 598,445.44 0.00 0.00 24,315,179.11
A-2 0.00 0.00 0.00 0.00 0.00
A-3 72,377.59 525,151.44 0.00 0.00 11,981,345.80
A-4 71,329.14 71,329.14 0.00 0.00 12,254,000.00
A-5 42,643.81 42,643.81 0.00 0.00 7,326,000.00
A-6 428,108.69 428,108.69 0.00 0.00 73,547,000.00
A-7 49,768.57 49,768.57 0.00 0.00 8,550,000.00
A-8 492,788.47 1,173,067.86 0.00 0.00 83,978,393.67
A-9 192,415.20 192,415.20 0.00 0.00 33,056,000.00
A-10 134,107.39 134,107.39 0.00 0.00 23,039,000.00
A-11 48,212.92 48,212.92 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 52,875.67 61,932.27 0.00 0.00 9,074,728.02
M-2 40,187.44 44,727.44 0.00 0.00 4,549,093.51
M-3 47,794.64 47,794.64 0.00 0.00 3,646,329.59
B-1 0.00 0.00 0.00 0.00 2,737,341.09
B-2 0.00 0.00 0.00 0.00 914,257.10
B-3 0.00 0.00 0.00 0.00 1,709,930.79
- -------------------------------------------------------------------------------
1,816,789.64 3,417,704.81 0.00 0.00 300,678,598.68
===============================================================================
Run: 05/29/96 16:57:12
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-1 549.491857 10.077541 3.198529 13.276070 0.000000 539.414316
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 732.064742 26.657277 4.261265 30.918542 0.000000 705.407465
A-4 1000.000000 0.000000 5.820886 5.820886 0.000000 1000.000000
A-5 1000.000000 0.000000 5.820886 5.820886 0.000000 1000.000000
A-6 1000.000000 0.000000 5.820886 5.820886 0.000000 1000.000000
A-7 1000.000000 0.000000 5.820885 5.820885 0.000000 1000.000000
A-8 735.714548 5.911874 4.282510 10.194384 0.000000 729.802674
A-9 1000.000000 0.000000 5.820886 5.820886 0.000000 1000.000000
A-10 1000.000000 0.000000 5.820886 5.820886 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 971.600507 0.968693 5.655575 6.624268 0.000000 970.631814
M-2 974.122601 0.971206 8.596979 9.568185 0.000000 973.151395
M-3 975.032647 0.000000 12.780341 12.780341 0.000000 975.032647
B-1 975.948763 0.000000 0.000000 0.000000 0.000000 975.948763
B-2 977.815080 0.000000 0.000000 0.000000 0.000000 977.815080
B-3 919.160699 0.000000 0.000000 0.000000 0.000000 914.353540
_______________________________________________________________________________
DETERMINATION DATE 20-May-96
DISTRIBUTION DATE 28-May-96
Run: 05/29/96 16:57:13 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S24 (POOL # 4117)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4117
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 67,975.93
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 31,825.45
SUBSERVICER ADVANCES THIS MONTH 19,709.08
MASTER SERVICER ADVANCES THIS MONTH 9,337.52
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,794,730.42
(B) TWO MONTHLY PAYMENTS: 1 214,022.29
(C) THREE OR MORE MONTHLY PAYMENTS: 1 111,401.42
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 730,241.51
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 300,678,598.68
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,029
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 1,339,174.41
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,308,521.31
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.50574660 % 5.71763300 % 1.77662030 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.47313240 % 5.74372476 % 1.78314290 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1919 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 3,202,111.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,218,975.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.58852317
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 317.44
POOL TRADING FACTOR: 80.40211949
................................................................................
Run: 05/29/96 16:57:13 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-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 68,435,915.62 6.500000 % 1,554,273.17
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 6.337500 % 0.00
A-5 760944RU4 8,250,000.00 5,094,651.59 6.922500 % 0.00
A-6 760944RV2 5,000,000.00 4,451,390.25 6.500000 % 6,609.60
A-7 760944RW0 0.00 0.00 0.297433 % 0.00
R 760944SA7 100.00 0.00 6.500000 % 0.00
M-1 760944RX8 2,337,700.00 2,064,327.38 6.500000 % 9,268.79
M-2 760944RY6 779,000.00 687,903.07 6.500000 % 3,088.67
M-3 760944RZ3 779,100.00 687,991.38 6.500000 % 3,089.07
B-1 701,100.00 619,112.77 6.500000 % 2,779.80
B-2 389,500.00 343,951.54 6.500000 % 1,544.34
B-3 467,420.45 412,759.88 6.500000 % 1,853.27
- -------------------------------------------------------------------------------
155,801,920.45 112,457,097.69 1,582,506.71
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 367,532.45 1,921,805.62 0.00 0.00 66,881,642.45
A-2 27,926.40 27,926.40 0.00 0.00 5,200,000.00
A-3 60,218.98 60,218.98 0.00 0.00 11,213,000.00
A-4 69,359.20 69,359.20 0.00 0.00 13,246,094.21
A-5 29,139.07 29,139.07 0.00 0.00 5,094,651.59
A-6 23,906.02 30,515.62 0.00 0.00 4,444,780.65
A-7 27,635.95 27,635.95 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 11,086.39 20,355.18 0.00 0.00 2,055,058.59
M-2 3,694.36 6,783.03 0.00 0.00 684,814.40
M-3 3,694.83 6,783.90 0.00 0.00 684,902.31
B-1 3,324.92 6,104.72 0.00 0.00 616,332.97
B-2 1,847.18 3,391.52 0.00 0.00 342,407.20
B-3 2,216.71 4,069.98 0.00 0.00 410,906.61
- -------------------------------------------------------------------------------
631,582.46 2,214,089.17 0.00 0.00 110,874,590.98
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 689.634863 15.662550 3.703657 19.366207 0.000000 673.972313
A-2 1000.000000 0.000000 5.370462 5.370462 0.000000 1000.000000
A-3 1000.000000 0.000000 5.370461 5.370461 0.000000 1000.000000
A-4 617.533530 0.000000 3.233529 3.233529 0.000000 617.533530
A-5 617.533526 0.000000 3.532008 3.532008 0.000000 617.533526
A-6 890.278050 1.321920 4.781204 6.103124 0.000000 888.956130
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 883.059152 3.964919 4.742435 8.707354 0.000000 879.094234
M-2 883.059140 3.964917 4.742439 8.707356 0.000000 879.094223
M-3 883.059145 3.964921 4.742434 8.707355 0.000000 879.094224
B-1 883.059150 3.964912 4.742433 8.707345 0.000000 879.094238
B-2 883.059153 3.964929 4.742439 8.707368 0.000000 879.094223
B-3 883.059096 3.964910 4.742433 8.707343 0.000000 879.094186
_______________________________________________________________________________
DETERMINATION DATE 20-May-96
DISTRIBUTION DATE 28-May-96
Run: 05/29/96 16:57:14 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S25 (POOL # 4118)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4118
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 25,466.81
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 12,429.73
SUBSERVICER ADVANCES THIS MONTH 7,584.08
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 590,965.30
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 167,127.80
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 110,874,590.98
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 432
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,077,576.74
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 95.71743700 % 3.05914200 % 1.22342140 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 95.67581530 % 3.08887300 % 1.23531170 %
CLASS A-7 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2965 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,251,586.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,698,573.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.19553714
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 141.71
POOL TRADING FACTOR: 71.16381535
................................................................................
Run: 05/29/96 16:57:15 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 30,221,076.03 7.050000 % 1,271,123.89
A-4 760944SE9 24,745,827.00 24,745,827.00 7.250000 % 0.00
A-5 760944SF6 47,058,123.00 9,892,970.38 6.187500 % 286,002.88
A-6 760944SG4 0.00 0.00 3.312500 % 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 0.081093 % 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 10,034,536.99 7.500000 % 9,558.59
M-2 760944SP4 5,640,445.00 5,480,078.63 7.500000 % 5,220.15
M-3 760944SQ2 3,760,297.00 3,662,037.61 7.500000 % 3,488.34
B-1 2,820,222.00 2,758,991.62 7.500000 % 2,628.13
B-2 940,074.00 922,903.54 7.500000 % 0.00
B-3 1,880,150.99 1,771,680.80 7.500000 % 0.00
- -------------------------------------------------------------------------------
376,029,704.99 234,352,629.60 1,578,021.98
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 177,030.49 1,448,154.38 0.00 0.00 28,949,952.14
A-4 149,069.58 149,069.58 0.00 0.00 24,745,827.00
A-5 50,861.71 336,864.59 0.00 0.00 9,606,967.50
A-6 27,229.00 27,229.00 0.00 0.00 0.00
A-7 340,644.04 340,644.04 0.00 0.00 54,662,626.00
A-8 225,762.17 225,762.17 0.00 0.00 36,227,709.00
A-9 214,041.44 214,041.44 0.00 0.00 34,346,901.00
A-10 122,299.99 122,299.99 0.00 0.00 19,625,291.00
A-11 15,790.73 15,790.73 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 62,532.77 72,091.36 0.00 0.00 10,024,978.40
M-2 34,150.50 39,370.65 0.00 0.00 5,474,858.48
M-3 22,820.92 26,309.26 0.00 0.00 3,658,549.27
B-1 31,600.85 34,228.98 0.00 0.00 2,756,363.49
B-2 4,951.27 4,951.27 0.00 0.00 922,903.54
B-3 0.00 0.00 0.00 0.00 1,769,114.03
- -------------------------------------------------------------------------------
1,478,785.46 3,056,807.44 0.00 0.00 232,772,040.85
===============================================================================
Run: 05/29/96 16:57:15
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-3 610.118170 25.662084 3.573980 29.236064 0.000000 584.456086
A-4 1000.000000 0.000000 6.024029 6.024029 0.000000 1000.000000
A-5 210.228750 6.077652 1.080827 7.158479 0.000000 204.151098
A-7 1000.000000 0.000000 6.231754 6.231754 0.000000 1000.000000
A-8 1000.000000 0.000000 6.231754 6.231754 0.000000 1000.000000
A-9 1000.000000 0.000000 6.231754 6.231754 0.000000 1000.000000
A-10 1000.000000 0.000000 6.231754 6.231754 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-1 970.381543 0.924355 6.047179 6.971534 0.000000 969.457188
M-2 971.568490 0.925485 6.054575 6.980060 0.000000 970.643004
M-3 973.869248 0.927677 6.068914 6.996591 0.000000 972.941571
B-1 978.288808 0.931888 11.205093 12.136981 0.000000 977.356921
B-2 981.734991 0.000000 5.266894 5.266894 0.000000 981.734991
B-3 942.307724 0.000000 0.000000 0.000000 0.000000 940.942530
_______________________________________________________________________________
DETERMINATION DATE 20-May-96
DISTRIBUTION DATE 28-May-96
Run: 05/29/96 16:57:16 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S26 (POOL # 4119)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4119
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 56,850.08
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 24,865.54
SUBSERVICER ADVANCES THIS MONTH 38,592.02
MASTER SERVICER ADVANCES THIS MONTH 810.31
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 2,005,916.17
(B) TWO MONTHLY PAYMENTS: 1 215,047.51
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 7
AGGREGATE PRINCIPAL BALANCE 3,097,851.18
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 232,772,040.85
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 785
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 113,819.47
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,357,351.77
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 89.49009910 % 8.18282000 % 2.32708120 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 89.42881320 % 8.23053580 % 2.34065100 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.0813 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 3,480,462.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,482,113.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.99816367
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 315.48
POOL TRADING FACTOR: 61.90256721
................................................................................
Run: 05/29/96 16:59:28 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 37,992,835.06 6.970000 % 90,725.07
A-2 760944UX4 30,021,313.12 30,021,313.12 6.970000 % 0.00
S 760944UV8 0.00 0.00 0.500000 % 0.00
R 760944UY2 100.00 0.00 6.970000 % 0.00
- -------------------------------------------------------------------------------
70,638,483.82 68,014,148.18 90,725.07
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 224,096.71 314,821.78 0.00 0.00 37,902,109.99
A-2 177,015.66 177,015.66 0.00 0.00 30,021,313.12
S 13,746.74 13,746.74 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
- -------------------------------------------------------------------------------
414,859.11 505,584.18 0.00 0.00 67,923,423.11
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 935.390820 2.233668 5.517304 7.750972 0.000000 933.157151
A-2 1000.000000 0.000000 5.896333 5.896333 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
_______________________________________________________________________________
DETERMINATION DATE 28-May-96
DISTRIBUTION DATE 31-May-96
Run: 05/29/96 16:59:28 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 1,700.35
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 67,923,423.11
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 2,389,129.51
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 0.00000000 % 0.00000000 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 100.00000000 % 0.00000000 %
BANKRUPTCY AMOUNT AVAILABLE 0.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 0.00000000
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 0.00
POOL TRADING FACTOR: 96.15640008
................................................................................
Run: 05/29/96 16:57:17 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-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 14,720,788.41 9.860000 % 51,575.39
A-2 760944SZ2 24,926,000.00 0.00 6.350000 % 0.00
A-3 760944TA6 25,850,000.00 17,845,468.92 6.350000 % 226,931.71
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 6.475000 % 0.00
A-9 760944TH1 1,757,369.00 1,757,369.00 8.469990 % 0.00
A-10 760944TC2 0.00 0.00 0.106115 % 0.00
R 760944TM0 100.00 0.00 7.000000 % 0.00
M-1 760944TJ7 5,350,000.00 5,206,197.51 7.000000 % 5,144.03
M-2 760944TK4 3,210,000.00 3,123,718.50 7.000000 % 3,086.42
M-3 760944TL2 2,141,000.00 2,083,452.11 7.000000 % 2,058.57
B-1 1,070,000.00 1,041,239.51 7.000000 % 1,028.81
B-2 642,000.00 624,743.70 7.000000 % 617.28
B-3 963,170.23 937,281.12 7.000000 % 926.08
- -------------------------------------------------------------------------------
214,013,270.23 173,238,889.78 291,368.29
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 120,872.59 172,447.98 0.00 0.00 14,669,213.02
A-2 0.00 0.00 0.00 0.00 0.00
A-3 94,367.30 321,299.01 0.00 0.00 17,618,537.21
A-4 248,145.90 248,145.90 0.00 0.00 46,926,000.00
A-5 227,343.47 227,343.47 0.00 0.00 39,000,000.00
A-6 24,996.12 24,996.12 0.00 0.00 4,288,000.00
A-7 179,333.20 179,333.20 0.00 0.00 30,764,000.00
A-8 26,532.63 26,532.63 0.00 0.00 4,920,631.00
A-9 12,395.55 12,395.55 0.00 0.00 1,757,369.00
A-10 15,308.87 15,308.87 0.00 0.00 0.00
R 0.02 0.02 0.00 0.00 0.00
M-1 30,348.59 35,492.62 0.00 0.00 5,201,053.48
M-2 18,209.15 21,295.57 0.00 0.00 3,120,632.08
M-3 12,145.11 14,203.68 0.00 0.00 2,081,393.54
B-1 6,069.72 7,098.53 0.00 0.00 1,040,210.70
B-2 3,641.83 4,259.11 0.00 0.00 624,126.42
B-3 5,463.71 6,389.79 0.00 0.00 936,355.04
- -------------------------------------------------------------------------------
1,025,173.76 1,316,542.05 0.00 0.00 172,947,521.49
===============================================================================
Run: 05/29/96 16:57:17
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-1 662.949264 2.322693 5.443485 7.766178 0.000000 660.626572
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 690.346960 8.778790 3.650573 12.429363 0.000000 681.568171
A-4 1000.000000 0.000000 5.288026 5.288026 0.000000 1000.000000
A-5 1000.000000 0.000000 5.829320 5.829320 0.000000 1000.000000
A-6 1000.000000 0.000000 5.829319 5.829319 0.000000 1000.000000
A-7 1000.000000 0.000000 5.829320 5.829320 0.000000 1000.000000
A-8 1000.000000 0.000000 5.392119 5.392119 0.000000 1000.000000
A-9 1000.000000 0.000000 7.053470 7.053470 0.000000 1000.000000
R 0.000000 0.000000 0.200000 0.200000 0.000000 0.000000
M-1 973.121030 0.961501 5.672634 6.634135 0.000000 972.159529
M-2 973.121028 0.961502 5.672632 6.634134 0.000000 972.159527
M-3 973.121023 0.961499 5.672634 6.634133 0.000000 972.159524
B-1 973.121037 0.961505 5.672636 6.634141 0.000000 972.159533
B-2 973.121028 0.961495 5.672632 6.634127 0.000000 972.159533
B-3 973.120940 0.961502 5.672632 6.634134 0.000000 972.159439
_______________________________________________________________________________
DETERMINATION DATE 20-May-96
DISTRIBUTION DATE 28-May-96
Run: 05/29/96 16:57:18 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S28 (POOL # 4120)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4120
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 50,983.43
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 18,294.62
SUBSERVICER ADVANCES THIS MONTH 10,618.66
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 675,951.18
(B) TWO MONTHLY PAYMENTS: 2 571,272.29
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 294,099.04
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 172,947,521.49
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 600
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 120,198.13
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.48631040 % 6.01098800 % 1.50270200 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.48108840 % 6.01516518 % 1.50374640 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1061 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,805,337.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,279,342.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.58445209
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 318.44
POOL TRADING FACTOR: 80.81158767
................................................................................
Run: 05/29/96 16:57:19 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 36,877,108.54 6.038793 % 937,568.17
A-2 760944UF3 47,547,000.00 34,595,268.04 6.087500 % 450,598.56
A-3 760944UG1 0.00 0.00 2.912500 % 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 24,836,939.48 7.000000 % 264,027.99
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 0.122986 % 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 3,461,700.08 7.000000 % 15,501.31
M-2 760944UR7 1,948,393.00 1,730,847.33 7.000000 % 7,750.64
M-3 760944US5 1,298,929.00 1,153,898.55 7.000000 % 5,167.10
B-1 909,250.00 807,728.68 7.000000 % 3,616.97
B-2 389,679.00 346,169.82 7.000000 % 1,550.13
B-3 649,465.07 576,949.83 7.000000 % 2,583.53
- -------------------------------------------------------------------------------
259,785,708.07 150,134,610.35 1,688,364.40
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 184,869.46 1,122,437.63 0.00 0.00 35,939,540.37
A-2 174,829.15 625,427.71 0.00 0.00 34,144,669.48
A-3 83,645.16 83,645.16 0.00 0.00 0.00
A-4 105,397.07 105,397.07 0.00 0.00 22,048,000.00
A-5 44,060.38 44,060.38 0.00 0.00 8,492,000.00
A-6 88,374.77 88,374.77 0.00 0.00 15,208,000.00
A-7 0.00 0.00 0.00 0.00 0.00
A-8 144,329.23 408,357.22 0.00 0.00 24,572,911.49
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 15,328.31 15,328.31 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 20,116.19 35,617.50 0.00 0.00 3,446,198.77
M-2 10,058.08 17,808.72 0.00 0.00 1,723,096.69
M-3 6,705.38 11,872.48 0.00 0.00 1,148,731.45
B-1 4,693.77 8,310.74 0.00 0.00 804,111.71
B-2 2,011.61 3,561.74 0.00 0.00 344,619.69
B-3 3,352.68 5,936.21 0.00 0.00 574,366.30
- -------------------------------------------------------------------------------
887,771.24 2,576,135.64 0.00 0.00 148,446,245.95
===============================================================================
Run: 05/29/96 16:57:19
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-1 577.775648 14.689440 2.896460 17.585900 0.000000 563.086209
A-2 727.601490 9.476908 3.676975 13.153883 0.000000 718.124582
A-4 1000.000000 0.000000 4.780346 4.780346 0.000000 1000.000000
A-5 1000.000000 0.000000 5.188457 5.188457 0.000000 1000.000000
A-6 1000.000000 0.000000 5.811071 5.811071 0.000000 1000.000000
A-7 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-8 382.542271 4.066599 2.222980 6.289579 0.000000 378.475672
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-1 888.346127 3.977967 5.162244 9.140211 0.000000 884.368160
M-2 888.346104 3.977965 5.162244 9.140209 0.000000 884.368138
M-3 888.346130 3.977970 5.162238 9.140208 0.000000 884.368160
B-1 888.346087 3.977971 5.162244 9.140215 0.000000 884.368117
B-2 888.346100 3.977966 5.162223 9.140189 0.000000 884.368134
B-3 888.346205 3.977966 5.162248 9.140214 0.000000 884.368239
_______________________________________________________________________________
DETERMINATION DATE 20-May-96
DISTRIBUTION DATE 28-May-96
Run: 05/29/96 16:57:20 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 35,255.78
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 16,341.72
SUBSERVICER ADVANCES THIS MONTH 14,472.75
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 931,730.18
(B) TWO MONTHLY PAYMENTS: 1 282,568.99
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 229,707.35
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 148,446,245.95
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 598
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,016,069.70
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.61996520 % 4.22717100 % 1.15286430 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.58314050 % 4.25610420 % 1.16075530 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1229 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,616,267.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,305,415.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.53064139
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 140.68
POOL TRADING FACTOR: 57.14180624
................................................................................
Run: 05/29/96 16:57:20 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 20,694,029.54 7.500000 % 956,652.50
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 6.087500 % 0.00
A-5 760944SY5 446,221.00 446,221.00 320.775000 % 0.00
A-6 760944TN8 32,053,000.00 32,053,000.00 7.000000 % 0.00
A-7 760944TU2 11,162,000.00 11,162,000.00 7.500000 % 0.00
A-8 760944TV0 13,530,000.00 13,530,000.00 7.500000 % 0.00
A-9 760944TW8 1,023,000.00 1,023,000.00 7.500000 % 0.00
A-10 760944TQ1 26,670,000.00 15,569,322.50 7.500000 % 106,446.15
A-11 760944TR9 3,400,000.00 3,400,000.00 7.500000 % 0.00
A-12 760944TS7 0.00 0.00 0.033976 % 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 8,619,767.80 7.500000 % 8,159.74
M-2 760944TY4 4,823,973.00 4,701,690.72 7.500000 % 4,450.76
M-3 760944TZ1 3,215,982.00 3,134,460.50 7.500000 % 2,967.18
B-1 1,929,589.00 1,880,676.09 7.500000 % 1,780.31
B-2 803,995.00 783,614.61 7.500000 % 741.79
B-3 1,286,394.99 1,128,435.63 7.500000 % 1,068.21
- -------------------------------------------------------------------------------
321,598,232.99 209,698,997.39 1,082,266.64
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 129,080.97 1,085,733.47 0.00 0.00 19,737,377.04
A-3 255,902.41 255,902.41 0.00 0.00 49,628,000.00
A-4 212,360.05 212,360.05 0.00 0.00 41,944,779.00
A-5 119,043.71 119,043.71 0.00 0.00 446,221.00
A-6 186,604.73 186,604.73 0.00 0.00 32,053,000.00
A-7 69,624.04 69,624.04 0.00 0.00 11,162,000.00
A-8 84,394.66 84,394.66 0.00 0.00 13,530,000.00
A-9 6,381.06 6,381.06 0.00 0.00 1,023,000.00
A-10 97,115.14 203,561.29 0.00 0.00 15,462,876.35
A-11 21,207.82 21,207.82 0.00 0.00 3,400,000.00
A-12 5,925.52 5,925.52 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 53,766.62 61,926.36 0.00 0.00 8,611,608.06
M-2 29,327.25 33,778.01 0.00 0.00 4,697,239.96
M-3 19,551.50 22,518.68 0.00 0.00 3,131,493.32
B-1 11,730.90 13,511.21 0.00 0.00 1,878,895.78
B-2 4,887.87 5,629.66 0.00 0.00 782,872.82
B-3 7,038.73 8,106.94 0.00 0.00 1,127,367.42
- -------------------------------------------------------------------------------
1,313,942.98 2,396,209.62 0.00 0.00 208,616,730.75
===============================================================================
Run: 05/29/96 16:57:20
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-2 403.785942 18.666390 2.518653 21.185043 0.000000 385.119552
A-3 1000.000000 0.000000 5.156412 5.156412 0.000000 1000.000000
A-4 1000.000000 0.000000 5.062848 5.062848 0.000000 1000.000000
A-5 1000.000000 0.000000 266.781953 266.781953 0.000000 1000.000000
A-6 1000.000000 0.000000 5.821756 5.821756 0.000000 1000.000000
A-7 1000.000000 0.000000 6.237595 6.237595 0.000000 1000.000000
A-8 1000.000000 0.000000 6.237595 6.237595 0.000000 1000.000000
A-9 1000.000000 0.000000 6.237595 6.237595 0.000000 1000.000000
A-10 583.776622 3.991232 3.641363 7.632595 0.000000 579.785390
A-11 1000.000000 0.000000 6.237594 6.237594 0.000000 1000.000000
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 974.651129 0.922635 6.079479 7.002114 0.000000 973.728494
M-2 974.651127 0.922634 6.079481 7.002115 0.000000 973.728493
M-3 974.651133 0.922636 6.079481 7.002117 0.000000 973.728497
B-1 974.651125 0.922637 6.079481 7.002118 0.000000 973.728488
B-2 974.651099 0.922630 6.079478 7.002108 0.000000 973.728469
B-3 877.207731 0.830390 5.471663 6.302053 0.000000 876.377340
_______________________________________________________________________________
DETERMINATION DATE 20-May-96
DISTRIBUTION DATE 28-May-96
Run: 05/29/96 16:57:22 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S30 (POOL # 4122)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4122
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 49,190.23
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 22,245.47
SUBSERVICER ADVANCES THIS MONTH 58,499.88
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 10 3,252,499.06
(B) TWO MONTHLY PAYMENTS: 2 481,143.78
(C) THREE OR MORE MONTHLY PAYMENTS: 1 968,314.62
FORECLOSURES
NUMBER OF LOANS 10
AGGREGATE PRINCIPAL BALANCE 3,419,538.67
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 208,616,730.75
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 725
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 883,759.14
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 90.34394750 % 7.84740000 % 1.80865260 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 90.30304170 % 7.88064374 % 1.81631450 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.0336 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 2,192,208.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,673,723.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.94033293
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 317.18
POOL TRADING FACTOR: 64.86874284
................................................................................
Run: 05/29/96 16:57:22 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 66,879,390.83 8.266601 % 2,557,234.81
M 760944SU3 3,678,041.61 3,504,649.31 8.266601 % 2,658.61
R 760944SV1 100.00 0.00 8.266601 % 0.00
B-1 4,494,871.91 4,282,972.11 8.266601 % 3,249.05
B-2 1,225,874.16 430,759.71 8.266601 % 326.77
- -------------------------------------------------------------------------------
163,449,887.68 75,097,771.96 2,563,469.24
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 454,336.61 3,011,571.42 0.00 0.00 64,322,156.02
M 23,808.39 26,467.00 0.00 0.00 3,501,990.70
R 0.00 0.00 0.00 0.00 0.00
B-1 29,095.82 32,344.87 0.00 0.00 4,279,723.06
B-2 2,926.31 3,253.08 0.00 0.00 300,434.56
- -------------------------------------------------------------------------------
510,167.13 3,073,636.37 0.00 0.00 72,404,304.34
===============================================================================
Run: 05/29/96 16:57:22
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 434.137986 16.599923 2.949261 19.549184 0.000000 417.538062
M 952.857439 0.722833 6.473116 7.195949 0.000000 952.134606
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B-1 952.857433 0.722835 6.473114 7.195949 0.000000 952.134598
B-2 351.389828 0.266561 2.387121 2.653682 0.000000 245.077815
_______________________________________________________________________________
DETERMINATION DATE 20-May-96
DISTRIBUTION DATE 28-May-96
Run: 05/29/96 16:57:23 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S33 (POOL # 4123)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4123
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 19,643.19
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 7,742.68
SUBSERVICER ADVANCES THIS MONTH 51,404.63
MASTER SERVICER ADVANCES THIS MONTH 6,628.31
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 2,567,996.59
(B) TWO MONTHLY PAYMENTS: 1 221,760.87
(C) THREE OR MORE MONTHLY PAYMENTS: 2 926,756.28
FORECLOSURES
NUMBER OF LOANS 9
AGGREGATE PRINCIPAL BALANCE 3,088,668.95
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 72,404,304.34
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 240
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 903,239.18
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,304,511.13
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 89.05642480 % 4.66678200 % 6.27679320 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 88.83747530 % 4.83671618 % 6.32580850 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 997,985.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,978,157.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.42658173
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 323.53
POOL TRADING FACTOR: 44.29755527
................................................................................
Run: 05/29/96 16:57:24 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-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 22,104,868.23 7.000000 % 1,943,436.17
A-2 760944VV7 41,000,000.00 29,579,126.17 7.000000 % 312,035.34
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 1,377,318.29 0.000000 % 1,781.11
A-9 760944WC8 0.00 0.00 0.251648 % 0.00
R 760944WG9 100.00 0.00 7.000000 % 0.00
M-1 760944WD6 9,616,700.00 9,349,694.29 7.000000 % 9,186.52
M-2 760944WE4 7,479,800.00 7,272,124.90 7.000000 % 7,145.21
M-3 760944WF1 4,274,200.00 4,155,527.72 7.000000 % 4,083.00
B-1 2,564,500.00 2,493,297.20 7.000000 % 2,449.78
B-2 854,800.00 831,066.67 7.000000 % 816.56
B-3 1,923,420.54 1,179,305.91 7.000000 % 1,158.74
- -------------------------------------------------------------------------------
427,416,329.03 343,298,329.38 2,282,092.43
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 128,355.89 2,071,792.06 0.00 0.00 20,161,432.06
A-2 171,756.51 483,791.85 0.00 0.00 29,267,090.83
A-3 842,346.02 842,346.02 0.00 0.00 145,065,000.00
A-4 209,766.31 209,766.31 0.00 0.00 36,125,000.00
A-5 280,189.72 280,189.72 0.00 0.00 48,253,000.00
A-6 160,723.09 160,723.09 0.00 0.00 27,679,000.00
A-7 45,489.53 45,489.53 0.00 0.00 7,834,000.00
A-8 0.00 1,781.11 0.00 0.00 1,375,537.18
A-9 71,662.89 71,662.89 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 54,290.68 63,477.20 0.00 0.00 9,340,507.77
M-2 42,226.90 49,372.11 0.00 0.00 7,264,979.69
M-3 24,129.82 28,212.82 0.00 0.00 4,151,444.72
B-1 14,477.78 16,927.56 0.00 0.00 2,490,847.42
B-2 4,825.74 5,642.30 0.00 0.00 830,250.11
B-3 6,847.88 8,006.62 0.00 0.00 1,178,147.17
- -------------------------------------------------------------------------------
2,057,088.76 4,339,181.19 0.00 0.00 341,016,236.95
===============================================================================
Run: 05/29/96 16:57:24
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-1 237.082577 20.844044 1.376663 22.220707 0.000000 216.238533
A-2 721.442102 7.610618 4.189183 11.799801 0.000000 713.831484
A-3 1000.000000 0.000000 5.806680 5.806680 0.000000 1000.000000
A-4 1000.000000 0.000000 5.806680 5.806680 0.000000 1000.000000
A-5 1000.000000 0.000000 5.806680 5.806680 0.000000 1000.000000
A-6 1000.000000 0.000000 5.806680 5.806680 0.000000 1000.000000
A-7 1000.000000 0.000000 5.806680 5.806680 0.000000 1000.000000
A-8 912.247016 1.179693 0.000000 1.179693 0.000000 911.067324
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 972.235204 0.955267 5.645458 6.600725 0.000000 971.279937
M-2 972.235207 0.955268 5.645458 6.600726 0.000000 971.279939
M-3 972.235207 0.955266 5.645459 6.600725 0.000000 971.279940
B-1 972.235212 0.955266 5.645459 6.600725 0.000000 971.279945
B-2 972.235225 0.955264 5.645461 6.600725 0.000000 971.279960
B-3 613.129519 0.602427 3.560246 4.162673 0.000000 612.527082
_______________________________________________________________________________
DETERMINATION DATE 20-May-96
DISTRIBUTION DATE 28-May-96
Run: 05/29/96 16:57:25 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S31 (POOL # 4125)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4125
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 81,889.69
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 36,762.26
SUBSERVICER ADVANCES THIS MONTH 33,261.28
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 1,780,431.71
(B) TWO MONTHLY PAYMENTS: 2 524,548.88
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 6
AGGREGATE PRINCIPAL BALANCE 2,573,796.21
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 341,016,236.95
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,167
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,944,785.41
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.63584630 % 6.05227100 % 1.31188220 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.59384920 % 6.08678706 % 1.31936380 %
BANKRUPTCY AMOUNT AVAILABLE 50,000.00
FRAUD AMOUNT AVAILABLE 3,553,523.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,553,523.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.63542516
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 319.26
POOL TRADING FACTOR: 79.78549573
................................................................................
Run: 05/29/96 16:57:25 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 44,040,939.38 6.500000 % 1,770,129.65
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 27,731,055.99 6.500000 % 212,099.73
A-6 760944VG0 64,049,000.00 56,103,592.23 6.500000 % 172,507.78
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 0.254942 % 0.00
R 760944VM7 100.00 0.00 6.500000 % 0.00
M 760944VL9 10,156,500.00 9,029,456.03 6.500000 % 40,360.06
B 781,392.32 694,682.96 6.500000 % 3,105.11
- -------------------------------------------------------------------------------
312,503,992.32 231,565,726.59 2,198,202.33
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 237,652.19 2,007,781.84 0.00 0.00 42,270,809.73
A-2 201,276.97 201,276.97 0.00 0.00 37,300,000.00
A-3 94,335.76 94,335.76 0.00 0.00 17,482,000.00
A-4 27,628.36 27,628.36 0.00 0.00 5,120,000.00
A-5 149,641.36 361,741.09 0.00 0.00 27,518,956.26
A-6 302,744.26 475,252.04 0.00 0.00 55,931,084.45
A-7 183,814.97 183,814.97 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 49,010.31 49,010.31 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 48,724.43 89,084.49 0.00 0.00 8,989,095.97
B 3,748.64 6,853.75 0.00 0.00 691,577.85
- -------------------------------------------------------------------------------
1,298,577.25 3,496,779.58 0.00 0.00 229,367,524.26
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 497.772722 20.006891 2.686064 22.692955 0.000000 477.765832
A-2 1000.000000 0.000000 5.396165 5.396165 0.000000 1000.000000
A-3 1000.000000 0.000000 5.396165 5.396165 0.000000 1000.000000
A-4 1000.000000 0.000000 5.396164 5.396164 0.000000 1000.000000
A-5 739.494826 5.655993 3.990436 9.646429 0.000000 733.838834
A-6 875.947981 2.693372 4.726760 7.420132 0.000000 873.254609
A-7 1000.000000 0.000000 5.396165 5.396165 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 889.032248 3.973816 4.797364 8.771180 0.000000 885.058433
B 889.032234 3.973817 4.797372 8.771189 0.000000 885.058417
_______________________________________________________________________________
DETERMINATION DATE 20-May-96
DISTRIBUTION DATE 28-May-96
Run: 05/29/96 16:57:26 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 53,026.17
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 24,945.59
SUBSERVICER ADVANCES THIS MONTH 20,329.05
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,142,081.33
(B) TWO MONTHLY PAYMENTS: 1 576,072.36
(C) THREE OR MORE MONTHLY PAYMENTS: 1 247,893.70
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 229,367,524.26
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 882
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,163,144.66
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 95.80070020 % 3.89930600 % 0.29999390 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 95.77940520 % 3.91907965 % 0.30151520 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2542 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 2,487,037.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,696,234.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.15507820
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 142.92
POOL TRADING FACTOR: 73.39667009
................................................................................
Run: 05/29/96 16:57:27 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 42,582,695.82 5.400000 % 812,093.75
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 6.125000 % 0.00
A-9 760944WY0 8,653,500.00 7,320,688.44 9.041668 % 0.00
A-10 760944WU8 8,704,536.00 8,704,536.00 6.750000 % 0.00
A-11 760944WV6 3,108,764.00 3,108,764.00 7.700000 % 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 0.155582 % 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 5,199,018.08 7.000000 % 5,146.04
M-2 760944WQ7 3,209,348.00 3,119,394.72 7.000000 % 3,087.61
M-3 760944WR5 2,139,566.00 2,079,597.12 7.000000 % 2,058.41
B-1 1,390,718.00 1,351,738.22 7.000000 % 1,337.96
B-2 320,935.00 311,939.69 7.000000 % 308.76
B-3 962,805.06 935,819.03 7.000000 % 926.29
- -------------------------------------------------------------------------------
213,956,513.06 183,994,077.92 824,958.82
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 190,911.25 1,003,005.00 0.00 0.00 41,770,602.07
A-2 97,306.79 97,306.79 0.00 0.00 18,171,000.00
A-3 25,042.58 25,042.58 0.00 0.00 4,309,000.00
A-4 194,673.84 194,673.84 0.00 0.00 33,496,926.28
A-5 2,604.92 2,604.92 0.00 0.00 448,220.39
A-6 133,651.58 133,651.58 0.00 0.00 26,829,850.30
A-7 74,250.88 74,250.88 0.00 0.00 8,943,283.44
A-8 86,863.92 86,863.92 0.00 0.00 17,081,606.39
A-9 54,954.73 54,954.73 0.00 0.00 7,320,688.44
A-10 48,781.38 48,781.38 0.00 0.00 8,704,536.00
A-11 19,873.90 19,873.90 0.00 0.00 3,108,764.00
A-12 0.00 0.00 0.00 0.00 0.00
A-13 64,863.77 64,863.77 0.00 0.00 0.00
A-14 23,766.58 23,766.58 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 30,215.10 35,361.14 0.00 0.00 5,193,872.04
M-2 18,128.96 21,216.57 0.00 0.00 3,116,307.11
M-3 12,085.98 14,144.39 0.00 0.00 2,077,538.71
B-1 7,855.89 9,193.85 0.00 0.00 1,350,400.26
B-2 1,812.90 2,121.66 0.00 0.00 311,630.93
B-3 5,438.67 6,364.96 0.00 0.00 934,892.74
- -------------------------------------------------------------------------------
1,093,083.62 1,918,042.44 0.00 0.00 183,169,119.10
===============================================================================
Run: 05/29/96 16:57:27
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-1 719.898156 13.729163 3.227524 16.956687 0.000000 706.168992
A-2 1000.000000 0.000000 5.355060 5.355060 0.000000 1000.000000
A-3 1000.000000 0.000000 5.811692 5.811692 0.000000 1000.000000
A-4 963.172558 0.000000 5.597663 5.597663 0.000000 963.172558
A-5 912.872485 0.000000 5.305336 5.305336 0.000000 912.872485
A-6 918.909163 0.000000 4.577501 4.577501 0.000000 918.909164
A-7 918.909164 0.000000 7.629168 7.629168 0.000000 918.909164
A-8 845.980060 0.000000 4.302004 4.302004 0.000000 845.980060
A-9 845.980059 0.000000 6.350578 6.350578 0.000000 845.980059
A-10 1000.000000 0.000000 5.604133 5.604133 0.000000 1000.000000
A-11 1000.000000 0.000000 6.392862 6.392862 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-1 971.971476 0.962067 5.648800 6.610867 0.000000 971.009409
M-2 971.971478 0.962068 5.648798 6.610866 0.000000 971.009411
M-3 971.971475 0.962069 5.648800 6.610869 0.000000 971.009406
B-1 971.971471 0.962064 5.648802 6.610866 0.000000 971.009407
B-2 971.971552 0.962064 5.648807 6.610871 0.000000 971.009488
B-3 971.971450 0.962064 5.648797 6.610861 0.000000 971.009386
_______________________________________________________________________________
DETERMINATION DATE 20-May-96
DISTRIBUTION DATE 28-May-96
Run: 05/29/96 16:57:28 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S34 (POOL # 4127)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4127
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 39,461.37
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 19,294.94
SUBSERVICER ADVANCES THIS MONTH 9,377.11
MASTER SERVICER ADVANCES THIS MONTH 2,713.67
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 1,121,245.24
(B) TWO MONTHLY PAYMENTS: 1 226,340.40
(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 183,169,119.10
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 616
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 400,658.59
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 642,839.54
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.93591020 % 5.65127400 % 1.41281560 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.91111850 % 5.67110761 % 1.41777390 %
CLASS A-14 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1540 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,886,656.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,529,668.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.53812177
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 319.88
POOL TRADING FACTOR: 85.61044321
................................................................................
Run: 05/29/96 16:57:29 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 60,759,992.38 8.080778 % 1,210,410.95
M 760944VP0 3,025,700.00 2,891,314.28 8.080778 % 2,454.30
R 760944VQ8 100.00 0.00 8.080778 % 0.00
B-1 3,429,100.00 3,276,797.34 8.080778 % 2,781.51
B-2 941,300.03 231,561.62 8.080778 % 196.56
- -------------------------------------------------------------------------------
134,473,200.03 67,159,665.62 1,215,843.32
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 404,577.70 1,614,988.65 0.00 0.00 59,549,581.43
M 19,252.17 21,706.47 0.00 0.00 2,888,859.98
R 0.00 0.00 0.00 0.00 0.00
B-1 21,818.94 24,600.45 0.00 0.00 3,274,015.83
B-2 1,541.88 1,738.44 0.00 0.00 231,365.06
- -------------------------------------------------------------------------------
447,190.69 1,663,034.01 0.00 0.00 65,943,822.30
===============================================================================
Run: 05/29/96 16:57:29
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 478.135244 9.525020 3.183721 12.708741 0.000000 468.610224
M 955.585246 0.811151 6.362881 7.174032 0.000000 954.774095
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B-1 955.585238 0.811149 6.362877 7.174026 0.000000 954.774089
B-2 246.001926 0.208818 1.638032 1.846850 0.000000 245.793108
_______________________________________________________________________________
DETERMINATION DATE 20-May-96
DISTRIBUTION DATE 28-May-96
Run: 05/29/96 16:57:29 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S38 (POOL # 4128)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4128
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 17,761.93
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 7,095.40
SUBSERVICER ADVANCES THIS MONTH 44,714.75
MASTER SERVICER ADVANCES THIS MONTH 6,083.17
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 1,072,502.74
(B) TWO MONTHLY PAYMENTS: 2 658,353.47
(C) THREE OR MORE MONTHLY PAYMENTS: 2 965,850.17
FORECLOSURES
NUMBER OF LOANS 8
AGGREGATE PRINCIPAL BALANCE 3,231,665.47
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 65,943,822.30
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 220
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 830,965.30
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,158,834.74
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 90.47095730 % 4.30513500 % 5.22390770 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 90.30350280 % 4.38078940 % 5.31570780 %
BANKRUPTCY AMOUNT AVAILABLE 50,000.00
FRAUD AMOUNT AVAILABLE 852,072.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,952,200.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.51443997
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 326.31
POOL TRADING FACTOR: 49.03863542
................................................................................
Run: 05/29/96 16:57:30 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 18,962,576.37 6.848667 % 89,561.55
A-2 760944XA1 25,550,000.00 25,550,000.00 6.848667 % 0.00
A-3 760944XB9 15,000,000.00 13,345,897.00 6.848667 % 18,200.80
A-4 32,700,000.00 32,700,000.00 6.848667 % 0.00
A-5 760944XC7 0.00 0.00 0.050800 % 0.00
R 760944XD5 100.00 0.00 6.848667 % 0.00
B-1 2,684,092.00 2,603,421.80 6.848667 % 2,638.39
B-2 1,609,940.00 1,561,553.37 6.848667 % 1,582.53
B-3 1,341,617.00 1,301,294.78 6.848667 % 1,318.77
B-4 536,646.00 520,517.16 6.848667 % 527.51
B-5 375,652.00 364,361.83 6.848667 % 369.26
B-6 429,317.20 416,414.07 6.848667 % 422.00
- -------------------------------------------------------------------------------
107,329,364.20 97,326,036.38 114,620.81
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 108,205.77 197,767.32 0.00 0.00 18,873,014.82
A-2 145,795.46 145,795.46 0.00 0.00 25,550,000.00
A-3 76,155.43 94,356.23 0.00 0.00 13,327,696.20
A-4 186,595.36 186,595.36 0.00 0.00 32,700,000.00
A-5 4,119.46 4,119.46 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B-1 14,855.86 17,494.25 0.00 0.00 2,600,783.41
B-2 8,910.66 10,493.19 0.00 0.00 1,559,970.84
B-3 7,425.55 8,744.32 0.00 0.00 1,299,976.01
B-4 2,970.22 3,497.73 0.00 0.00 519,989.65
B-5 2,079.15 2,448.41 0.00 0.00 363,992.57
B-6 2,376.18 2,798.18 0.00 0.00 415,992.07
- -------------------------------------------------------------------------------
559,489.10 674,109.91 0.00 0.00 97,211,415.57
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 699.674429 3.304610 3.992538 7.297148 0.000000 696.369819
A-2 1000.000000 0.000000 5.706280 5.706280 0.000000 1000.000000
A-3 889.726467 1.213387 5.077029 6.290416 0.000000 888.513080
A-4 1000.000000 0.000000 5.706280 5.706280 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B-1 969.945069 0.982973 5.534780 6.517753 0.000000 968.962096
B-2 969.945072 0.982975 5.534778 6.517753 0.000000 968.962098
B-3 969.945059 0.982971 5.534776 6.517747 0.000000 968.962088
B-4 969.945103 0.982976 5.534785 6.517761 0.000000 968.962128
B-5 969.945135 0.982984 5.534777 6.517761 0.000000 968.962151
B-6 969.944996 0.982979 5.534789 6.517768 0.000000 968.962017
_______________________________________________________________________________
DETERMINATION DATE 20-May-96
DISTRIBUTION DATE 28-May-96
Run: 05/29/96 16:57:31 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 19,897.13
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 10,205.27
SUBSERVICER ADVANCES THIS MONTH 11,298.82
MASTER SERVICER ADVANCES THIS MONTH 1,637.46
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 954,366.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 737,396.02
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 97,211,415.57
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 335
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 241,119.36
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 15,987.58
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 93.04650300 % 6.95349700 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 93.04535940 % 6.95464060 %
BANKRUPTCY AMOUNT AVAILABLE 100,755.00
FRAUD AMOUNT AVAILABLE 1,003,804.00
SPECIAL HAZARD AMOUNT AVAILABLE 536,647.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.27045114
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 322.00
POOL TRADING FACTOR: 90.57299118
................................................................................
Run: 05/29/96 16:57:32 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S35 (POOL # 4130)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4130
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944XE3 5,100,000.00 3,588,599.00 7.088342 % 39,781.86
A-2 760944XF0 25,100,000.00 10,494,074.53 7.088342 % 384,445.21
A-3 760944XG8 29,000,000.00 12,124,627.93 5.998342 % 444,179.73
A-4 760944ZC5 0.00 0.00 1.090000 % 0.00
A-5 760944XH6 52,129,000.00 52,129,000.00 7.088342 % 0.00
A-6 760944XJ2 35,266,000.00 35,266,000.00 7.088342 % 0.00
A-7 760944XK9 41,282,000.00 41,282,000.00 7.088342 % 0.00
R-I 760944XL7 100.00 0.00 7.088342 % 0.00
R-II 760944XQ6 210,347.00 0.00 7.088342 % 0.00
M-1 760944XM5 5,029,000.00 4,900,589.79 7.088342 % 4,851.15
M-2 760944XN3 3,520,000.00 3,430,120.53 7.088342 % 3,395.52
M-3 760944XP8 2,012,000.00 1,960,625.69 7.088342 % 1,940.85
B-1 760944B80 1,207,000.00 1,176,180.54 7.088342 % 1,164.32
B-2 760944B98 402,000.00 391,735.34 7.088342 % 387.78
B-3 905,558.27 828,899.81 7.088342 % 820.54
- -------------------------------------------------------------------------------
201,163,005.27 167,572,453.16 880,966.96
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 21,158.25 60,940.11 0.00 0.00 3,548,817.14
A-2 61,872.68 446,317.89 0.00 0.00 10,109,629.32
A-3 60,493.65 504,673.38 0.00 0.00 11,680,448.20
A-4 10,992.71 10,992.71 0.00 0.00 0.00
A-5 307,350.67 307,350.67 0.00 0.00 52,129,000.00
A-6 207,927.04 207,927.04 0.00 0.00 35,266,000.00
A-7 243,397.16 243,397.16 0.00 0.00 41,282,000.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 28,893.70 33,744.85 0.00 0.00 4,895,738.64
M-2 20,223.87 23,619.39 0.00 0.00 3,426,725.01
M-3 11,559.78 13,500.63 0.00 0.00 1,958,684.84
B-1 6,934.72 8,099.04 0.00 0.00 1,175,016.22
B-2 2,309.66 2,697.44 0.00 0.00 391,347.56
B-3 4,887.14 5,707.68 0.00 0.00 828,079.27
- -------------------------------------------------------------------------------
988,001.03 1,868,967.99 0.00 0.00 166,691,486.20
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 703.646863 7.800365 4.148676 11.949041 0.000000 695.846498
A-2 418.090619 15.316542 2.465047 17.781589 0.000000 402.774077
A-3 418.090618 15.316542 2.085988 17.402530 0.000000 402.774076
A-5 1000.000000 0.000000 5.895963 5.895963 0.000000 1000.000000
A-6 1000.000000 0.000000 5.895963 5.895963 0.000000 1000.000000
A-7 1000.000000 0.000000 5.895963 5.895963 0.000000 1000.000000
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 974.466055 0.964635 5.745417 6.710052 0.000000 973.501420
M-2 974.466060 0.964636 5.745418 6.710054 0.000000 973.501423
M-3 974.466049 0.964637 5.745417 6.710054 0.000000 973.501412
B-1 974.466065 0.964640 5.745418 6.710058 0.000000 973.501425
B-2 974.466020 0.964627 5.745423 6.710050 0.000000 973.501393
B-3 915.346740 0.906093 5.396848 6.302941 0.000000 914.440625
_______________________________________________________________________________
DETERMINATION DATE 20-May-96
DISTRIBUTION DATE 28-May-96
Run: 05/29/96 16:57:33 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S35 (POOL # 4130)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4130
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 34,662.53
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 17,778.98
SUBSERVICER ADVANCES THIS MONTH 13,144.18
MASTER SERVICER ADVANCES THIS MONTH 2,987.37
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 991,661.06
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 2 654,641.36
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 266,658.46
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 166,691,486.20
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 583
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 395,387.85
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 715,084.90
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.42825930 % 6.14142500 % 1.43031610 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.39577750 % 6.16777061 % 1.43645190 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,718,262.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,669,585.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.46159540
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 321.09
POOL TRADING FACTOR: 82.86388741
................................................................................
Run: 05/29/96 16:57:33 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-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 3,510,361.90 6.573370 % 925,902.09
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 39,971,149.51 6.250000 % 382,495.17
A-5 760944YM4 24,343,000.00 24,343,000.00 5.837500 % 0.00
A-6 760944YN2 0.00 0.00 2.662500 % 0.00
A-7 760944XT0 4,877,000.00 4,877,000.00 5.732000 % 0.00
A-8 760944YQ5 7,400,000.00 7,400,000.00 6.478840 % 0.00
A-9 760944YR3 26,000,000.00 26,000,000.00 6.478840 % 0.00
A-10 760944YP7 11,167,000.00 11,167,000.00 6.304600 % 0.00
A-11 760944YW2 40,005,000.00 30,648,508.53 7.000000 % 55,363.09
A-12 760944YX0 16,300,192.00 11,995,104.41 6.200000 % 0.00
A-13 760944YY8 8,444,808.00 6,214,427.03 5.404600 % 0.00
A-14 760944YZ5 0.00 0.00 0.211048 % 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 7,403,477.76 6.500000 % 32,984.32
B 777,263.95 522,885.74 6.500000 % 2,329.58
- -------------------------------------------------------------------------------
259,085,063.95 197,410,914.88 1,399,074.25
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 19,189.71 945,091.80 0.00 0.00 2,584,459.81
A-2 22,374.67 22,374.67 0.00 0.00 6,046,000.00
A-3 72,921.44 72,921.44 0.00 0.00 17,312,000.00
A-4 207,756.76 590,251.93 0.00 0.00 39,588,654.34
A-5 118,176.06 118,176.06 0.00 0.00 24,343,000.00
A-6 53,900.43 53,900.43 0.00 0.00 0.00
A-7 23,248.10 23,248.10 0.00 0.00 4,877,000.00
A-8 39,871.04 39,871.04 0.00 0.00 7,400,000.00
A-9 140,087.42 140,087.42 0.00 0.00 26,000,000.00
A-10 58,549.42 58,549.42 0.00 0.00 11,167,000.00
A-11 178,416.86 233,779.95 0.00 0.00 30,593,145.44
A-12 61,847.80 61,847.80 0.00 0.00 11,995,104.41
A-13 27,931.43 27,931.43 0.00 0.00 6,214,427.03
A-14 34,648.24 34,648.24 0.00 0.00 0.00
R-I 1.76 1.76 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 40,020.05 73,004.37 0.00 0.00 7,370,493.44
B 2,826.48 5,156.06 0.00 0.00 520,556.16
- -------------------------------------------------------------------------------
1,101,767.67 2,500,841.92 0.00 0.00 196,011,840.63
===============================================================================
Run: 05/29/96 16:57:33
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-1 100.010311 26.378977 0.546715 26.925692 0.000000 73.631334
A-2 1000.000000 0.000000 3.700739 3.700739 0.000000 1000.000000
A-3 1000.000000 0.000000 4.212190 4.212190 0.000000 1000.000000
A-4 753.873928 7.214032 3.918386 11.132418 0.000000 746.659896
A-5 1000.000000 0.000000 4.854622 4.854622 0.000000 1000.000000
A-7 1000.000000 0.000000 4.766885 4.766885 0.000000 1000.000000
A-8 1000.000000 0.000000 5.387978 5.387978 0.000000 1000.000000
A-9 1000.000000 0.000000 5.387978 5.387978 0.000000 1000.000000
A-10 1000.000000 0.000000 5.243075 5.243075 0.000000 1000.000000
A-11 766.116949 1.383904 4.459864 5.843768 0.000000 764.733044
A-12 735.887308 0.000000 3.794299 3.794299 0.000000 735.887308
A-13 735.887309 0.000000 3.307527 3.307527 0.000000 735.887309
R-I 0.000000 0.000000 17.630000 17.630000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 892.888919 3.978040 4.826578 8.804618 0.000000 888.910879
B 672.726093 2.997129 3.636474 6.633603 0.000000 669.728938
_______________________________________________________________________________
DETERMINATION DATE 20-May-96
DISTRIBUTION DATE 28-May-96
Run: 05/29/96 16:57:34 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S36 (POOL # 4131)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4131
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 48,105.92
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 21,603.04
SUBSERVICER ADVANCES THIS MONTH 8,126.20
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 547,675.61
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 282,627.32
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 196,011,840.63
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 796
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 519,559.99
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 95.98484030 % 3.75028800 % 0.26487180 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 95.97419750 % 3.76022868 % 0.26557380 %
CLASS A-14 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2109 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 2,086,802.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,086,802.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.12884406
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 143.79
POOL TRADING FACTOR: 75.65539968
................................................................................
Run: 05/29/96 16:57:35 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S37 (POOL # 4132)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4132
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944ZL5 53,944,000.00 20,884,116.20 7.000000 % 756,207.95
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 6.087500 % 0.00
A-7 760944ZK7 0.00 0.00 3.412500 % 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 0.124802 % 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 6,489,675.00 7.000000 % 6,296.52
M-2 760944ZS0 4,012,200.00 3,893,688.55 7.000000 % 3,777.80
M-3 760944ZT8 2,674,800.00 2,595,792.38 7.000000 % 2,518.53
B-1 1,604,900.00 1,557,494.83 7.000000 % 1,511.14
B-2 534,900.00 519,100.24 7.000000 % 503.65
B-3 1,203,791.32 1,135,002.36 7.000000 % 1,101.23
- -------------------------------------------------------------------------------
267,484,931.32 233,897,809.56 771,916.82
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 121,779.93 877,987.88 0.00 0.00 20,127,908.25
A-2 149,970.22 149,970.22 0.00 0.00 29,037,000.00
A-3 195,310.64 195,310.64 0.00 0.00 36,634,000.00
A-4 103,475.34 103,475.34 0.00 0.00 18,679,000.00
A-5 249,785.26 249,785.26 0.00 0.00 43,144,000.00
A-6 109,342.34 109,342.34 0.00 0.00 21,561,940.00
A-7 61,294.58 61,294.58 0.00 0.00 0.00
A-8 99,130.79 99,130.79 0.00 0.00 17,000,000.00
A-9 122,455.68 122,455.68 0.00 0.00 21,000,000.00
A-10 56,953.56 56,953.56 0.00 0.00 9,767,000.00
A-11 24,316.93 24,316.93 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 37,842.74 44,139.26 0.00 0.00 6,483,378.48
M-2 22,704.96 26,482.76 0.00 0.00 3,889,910.75
M-3 15,136.64 17,655.17 0.00 0.00 2,593,273.85
B-1 9,082.10 10,593.24 0.00 0.00 1,555,983.69
B-2 3,026.98 3,530.63 0.00 0.00 518,596.59
B-3 6,618.47 7,719.70 0.00 0.00 1,133,901.13
- -------------------------------------------------------------------------------
1,388,227.16 2,160,143.98 0.00 0.00 233,125,892.74
===============================================================================
Run: 05/29/96 16:57:35
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S37 (POOL # 4132)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4132
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 387.144376 14.018389 2.257525 16.275914 0.000000 373.125987
A-2 1000.000000 0.000000 5.164797 5.164797 0.000000 1000.000000
A-3 1000.000000 0.000000 5.331404 5.331404 0.000000 1000.000000
A-4 1000.000000 0.000000 5.539662 5.539662 0.000000 1000.000000
A-5 1000.000000 0.000000 5.789571 5.789571 0.000000 1000.000000
A-6 1000.000000 0.000000 5.071081 5.071081 0.000000 1000.000000
A-8 1000.000000 0.000000 5.831223 5.831223 0.000000 1000.000000
A-9 1000.000000 0.000000 5.831223 5.831223 0.000000 1000.000000
A-10 1000.000000 0.000000 5.831224 5.831224 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-1 970.462226 0.941578 5.658981 6.600559 0.000000 969.520648
M-2 970.462228 0.941578 5.658980 6.600558 0.000000 969.520650
M-3 970.462233 0.941577 5.658980 6.600557 0.000000 969.520656
B-1 970.462228 0.941579 5.658982 6.600561 0.000000 969.520649
B-2 970.462217 0.941578 5.658964 6.600542 0.000000 969.520639
B-3 942.856408 0.914793 5.498004 6.412797 0.000000 941.941607
_______________________________________________________________________________
DETERMINATION DATE 20-May-96
DISTRIBUTION DATE 28-May-96
Run: 05/29/96 16:57:36 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S37 (POOL # 4132)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4132
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 56,584.32
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 24,655.45
SUBSERVICER ADVANCES THIS MONTH 27,258.18
MASTER SERVICER ADVANCES THIS MONTH 4,649.26
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 2,331,598.10
(B) TWO MONTHLY PAYMENTS: 2 628,102.78
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 1,022,486.59
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 233,125,892.74
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 808
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 675,567.58
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 544,980.49
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.07785170 % 5.54907100 % 1.37307720 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.06166970 % 5.56204329 % 1.37628700 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1243 %
BANKRUPTCY AMOUNT AVAILABLE 123,629.00
FRAUD AMOUNT AVAILABLE 2,389,313.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,062,558.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.54077738
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 321.52
POOL TRADING FACTOR: 87.15477601
................................................................................
Run: 05/29/96 16:57:37 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-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 68,501,921.21 5.937500 % 1,162,857.73
A-2 760944ZB7 0.00 0.00 3.062500 % 0.00
A-3 760944ZD3 59,980,000.00 45,546,592.07 5.500000 % 1,550,476.97
A-4 760944A57 42,759,000.00 34,356,514.27 7.000000 % 0.00
A-5 760944A65 10,837,000.00 10,837,000.00 7.000000 % 0.00
A-6 760944A73 2,545,000.00 2,545,000.00 7.000000 % 0.00
A-7 760944A81 6,380,000.00 6,380,000.00 7.000000 % 0.00
A-8 760944A99 15,309,000.00 6,906,514.27 7.000000 % 0.00
A-9 760944B23 39,415,000.00 39,415,000.00 5.970000 % 0.00
A-10 760944ZW1 11,262,000.00 11,262,000.00 10.604817 % 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 4,612,876.52 0.000000 % 52,525.43
A-16 760944A40 0.00 0.00 0.077139 % 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 6,999,723.42 7.000000 % 6,934.38
M-2 760944B49 4,801,400.00 4,666,158.33 7.000000 % 4,622.60
M-3 760944B56 3,200,900.00 3,110,739.85 7.000000 % 3,081.70
B-1 1,920,600.00 1,866,502.20 7.000000 % 1,849.08
B-2 640,200.00 622,167.41 7.000000 % 616.36
B-3 1,440,484.07 1,399,909.68 7.000000 % 1,386.84
- -------------------------------------------------------------------------------
320,088,061.92 275,629,612.70 2,784,351.09
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 337,449.95 1,500,307.68 0.00 0.00 67,339,063.48
A-2 174,053.13 174,053.13 0.00 0.00 0.00
A-3 207,836.37 1,758,313.34 0.00 0.00 43,996,115.10
A-4 199,530.88 199,530.88 0.00 0.00 34,356,514.27
A-5 62,937.59 62,937.59 0.00 0.00 10,837,000.00
A-6 14,780.49 14,780.49 0.00 0.00 2,545,000.00
A-7 37,052.86 37,052.86 0.00 0.00 6,380,000.00
A-8 40,110.67 40,110.67 0.00 0.00 6,906,514.27
A-9 195,226.54 195,226.54 0.00 0.00 39,415,000.00
A-10 99,088.15 99,088.15 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 97,504.77 97,504.77 0.00 0.00 16,789,000.00
A-15 0.00 52,525.43 0.00 0.00 4,560,351.09
A-16 17,640.14 17,640.14 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 40,652.00 47,586.38 0.00 0.00 6,992,789.04
M-2 27,099.45 31,722.05 0.00 0.00 4,661,535.73
M-3 18,066.11 21,147.81 0.00 0.00 3,107,658.15
B-1 10,840.01 12,689.09 0.00 0.00 1,864,653.12
B-2 3,613.34 4,229.70 0.00 0.00 621,551.05
B-3 8,130.19 9,517.03 0.00 0.00 1,398,522.84
- -------------------------------------------------------------------------------
1,591,612.64 4,375,963.73 0.00 0.00 272,845,261.61
===============================================================================
Run: 05/29/96 16:57:37
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-1 851.442081 14.453697 4.194322 18.648019 0.000000 836.988384
A-3 759.362989 25.849899 3.465095 29.314994 0.000000 733.513089
A-4 803.491996 0.000000 4.666407 4.666407 0.000000 803.491996
A-5 1000.000000 0.000000 5.807658 5.807658 0.000000 1000.000000
A-6 1000.000000 0.000000 5.807658 5.807658 0.000000 1000.000000
A-7 1000.000000 0.000000 5.807658 5.807658 0.000000 1000.000000
A-8 451.140785 0.000000 2.620071 2.620071 0.000000 451.140785
A-9 1000.000000 0.000000 4.953103 4.953103 0.000000 1000.000000
A-10 1000.000000 0.000000 8.798451 8.798451 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 5.807658 5.807658 0.000000 1000.000000
A-15 919.324966 10.468075 0.000000 10.468075 0.000000 908.856891
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 971.832869 0.962761 5.644073 6.606834 0.000000 970.870108
M-2 971.832867 0.962761 5.644073 6.606834 0.000000 970.870107
M-3 971.832875 0.962760 5.644072 6.606832 0.000000 970.870115
B-1 971.832865 0.962762 5.644075 6.606837 0.000000 970.870103
B-2 971.832880 0.962762 5.644080 6.606842 0.000000 970.870119
B-3 971.832809 0.962753 5.644075 6.606828 0.000000 970.870049
_______________________________________________________________________________
DETERMINATION DATE 20-May-96
DISTRIBUTION DATE 28-May-96
Run: 05/29/96 16:57:38 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S39 (POOL # 4133)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4133
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 74,564.91
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 28,819.69
SUBSERVICER ADVANCES THIS MONTH 22,230.42
MASTER SERVICER ADVANCES THIS MONTH 4,907.44
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,541,704.63
(B) TWO MONTHLY PAYMENTS: 2 255,387.05
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,490,446.70
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 272,845,261.61
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 966
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 733,066.68
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,511,087.62
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.11289730 % 5.45229100 % 1.43481150 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.04966130 % 5.41038640 % 1.44798570 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 2,825,577.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,494,485.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.41274934
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 321.63
POOL TRADING FACTOR: 85.24068657
................................................................................
Run: 05/29/96 16:57:39 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 18,741,666.20 6.000000 % 684,410.92
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 6.025000 % 0.00
A-9 760944YF9 3,770,880.00 3,530,467.90 4.955528 % 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 6.125000 % 0.00
A-12 760944XX1 987,000.00 987,000.00 5.785714 % 0.00
A-13 760944XY9 0.00 0.00 0.373342 % 0.00
R 760944YK8 109,869.00 0.00 6.000000 % 0.00
M-1 760944YH5 2,008,172.00 1,789,570.88 6.000000 % 8,050.31
M-2 760944YJ1 3,132,748.00 2,791,730.23 6.000000 % 12,558.48
B 481,961.44 429,497.13 6.000000 % 1,932.08
- -------------------------------------------------------------------------------
160,653,750.44 131,939,180.20 706,951.79
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 93,676.02 778,086.94 0.00 0.00 18,057,255.28
A-2 116,884.68 116,884.68 0.00 0.00 23,385,000.00
A-3 176,689.06 176,689.06 0.00 0.00 35,350,000.00
A-4 18,003.79 18,003.79 0.00 0.00 3,602,000.00
A-5 50,607.54 50,607.54 0.00 0.00 10,125,000.00
A-6 72,330.23 72,330.23 0.00 0.00 14,471,035.75
A-7 24,467.57 24,467.57 0.00 0.00 4,895,202.95
A-8 43,363.38 43,363.38 0.00 0.00 8,639,669.72
A-9 14,574.41 14,574.41 0.00 0.00 3,530,467.90
A-10 10,436.00 10,436.00 0.00 0.00 1,509,339.44
A-11 8,633.27 8,633.27 0.00 0.00 1,692,000.00
A-12 4,757.11 4,757.11 0.00 0.00 987,000.00
A-13 41,034.58 41,034.58 0.00 0.00 0.00
R 0.01 0.01 0.00 0.00 0.00
M-1 8,944.76 16,995.07 0.00 0.00 1,781,520.57
M-2 13,953.84 26,512.32 0.00 0.00 2,779,171.75
B 2,146.76 4,078.84 0.00 0.00 427,565.05
- -------------------------------------------------------------------------------
700,503.01 1,407,454.80 0.00 0.00 131,232,228.41
===============================================================================
Run: 05/29/96 16:57:39
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-1 538.136107 19.651733 2.689753 22.341486 0.000000 518.484374
A-2 1000.000000 0.000000 4.998276 4.998276 0.000000 1000.000000
A-3 1000.000000 0.000000 4.998276 4.998276 0.000000 1000.000000
A-4 1000.000000 0.000000 4.998276 4.998276 0.000000 1000.000000
A-5 1000.000000 0.000000 4.998276 4.998276 0.000000 1000.000000
A-6 578.841430 0.000000 2.893209 2.893209 0.000000 578.841430
A-7 916.361466 0.000000 4.580227 4.580227 0.000000 916.361466
A-8 936.245093 0.000000 4.699109 4.699109 0.000000 936.245093
A-9 936.245094 0.000000 3.864989 3.864989 0.000000 936.245094
A-10 936.245093 0.000000 6.473464 6.473464 0.000000 936.245093
A-11 1000.000000 0.000000 5.102405 5.102405 0.000000 1000.000000
A-12 1000.000000 0.000000 4.819767 4.819767 0.000000 1000.000000
R 0.000000 0.000000 0.000091 0.000091 0.000000 0.000000
M-1 891.144225 4.008775 4.454180 8.462955 0.000000 887.135450
M-2 891.144206 4.008774 4.454185 8.462959 0.000000 887.135432
B 891.144175 4.008765 4.454195 8.462960 0.000000 887.135411
_______________________________________________________________________________
DETERMINATION DATE 20-May-96
DISTRIBUTION DATE 28-May-96
Run: 05/29/96 16:57:40 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S42 (POOL # 4134)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4134
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 26,144.06
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 13,967.00
SUBSERVICER ADVANCES THIS MONTH 6,439.02
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 662,293.19
(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 131,232,228.41
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 483
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 113,428.90
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.20219090 % 0.32552700 % 3.47228250 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.19890830 % 0.32580796 % 3.47528380 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3733 %
BANKRUPTCY AMOUNT AVAILABLE 50,000.00
FRAUD AMOUNT AVAILABLE 1,377,748.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,027,027.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 6.73619149
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 144.94
POOL TRADING FACTOR: 81.68637710
................................................................................
Run: 05/29/96 16:57:41 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-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 135,538,060.00 101,271,476.61 5.837500 % 2,527,206.62
A-2 760944C30 0.00 0.00 1.662500 % 0.00
A-3 760944C48 30,006,995.00 17,887,936.58 4.750000 % 947,710.16
A-4 760944C55 0.00 0.00 1.662500 % 0.00
A-5 760944C63 62,167,298.00 59,913,758.57 6.200000 % 0.00
A-6 760944C71 6,806,687.00 6,579,267.84 6.200000 % 0.00
A-7 760944C89 24,699,888.00 24,049,823.12 6.600000 % 0.00
A-8 760944C97 56,909,924.00 56,380,504.44 6.750000 % 0.00
A-9 760944D21 46,180,148.00 45,444,777.35 6.750000 % 0.00
A-10 760944D39 38,299,000.00 39,455,072.59 6.750000 % 0.00
A-11 760944D47 4,850,379.00 4,374,978.45 0.000000 % 17,338.31
A-12 760944D54 0.00 0.00 0.136477 % 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 10,529,070.61 6.750000 % 10,816.74
M-2 760944E20 6,487,300.00 6,317,247.62 6.750000 % 6,489.84
M-3 760944E38 4,325,000.00 4,211,628.27 6.750000 % 4,326.70
B-1 2,811,100.00 2,737,412.29 6.750000 % 2,812.20
B-2 865,000.00 842,325.66 6.750000 % 865.34
B-3 1,730,037.55 1,509,928.18 6.750000 % 1,551.19
- -------------------------------------------------------------------------------
432,489,516.55 381,505,208.18 3,519,117.10
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 490,097.62 3,017,304.24 0.00 0.00 98,744,269.99
A-2 65,743.93 65,743.93 0.00 0.00 0.00
A-3 70,440.50 1,018,150.66 0.00 0.00 16,940,226.42
A-4 73,834.19 73,834.19 0.00 0.00 0.00
A-5 307,954.68 307,954.68 0.00 0.00 59,913,758.57
A-6 33,817.21 33,817.21 0.00 0.00 6,579,267.84
A-7 131,590.45 131,590.45 0.00 0.00 24,049,823.12
A-8 315,501.40 315,501.40 0.00 0.00 56,380,504.44
A-9 254,305.82 254,305.82 0.00 0.00 45,444,777.35
A-10 0.00 0.00 220,787.85 0.00 39,675,860.44
A-11 0.00 17,338.31 0.00 0.00 4,357,640.14
A-12 43,164.77 43,164.77 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 58,919.95 69,736.69 0.00 0.00 10,518,253.87
M-2 35,350.88 41,840.72 0.00 0.00 6,310,757.78
M-3 23,567.98 27,894.68 0.00 0.00 4,207,301.57
B-1 15,318.37 18,130.57 0.00 0.00 2,734,600.09
B-2 4,713.59 5,578.93 0.00 0.00 841,460.32
B-3 8,449.46 10,000.65 0.00 0.00 1,508,376.99
- -------------------------------------------------------------------------------
1,932,770.80 5,451,887.90 220,787.85 0.00 378,206,878.93
===============================================================================
Run: 05/29/96 16:57:41
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-1 747.181099 18.645734 3.615941 22.261675 0.000000 728.535365
A-3 596.125556 31.582975 2.347469 33.930444 0.000000 564.542582
A-5 963.750404 0.000000 4.953644 4.953644 0.000000 963.750404
A-6 966.588862 0.000000 4.968233 4.968233 0.000000 966.588862
A-7 973.681464 0.000000 5.327573 5.327573 0.000000 973.681465
A-8 990.697237 0.000000 5.543873 5.543873 0.000000 990.697237
A-9 984.076044 0.000000 5.506821 5.506821 0.000000 984.076044
A-10 1030.185451 0.000000 0.000000 0.000000 5.764846 1035.950297
A-11 901.986927 3.574630 0.000000 3.574630 0.000000 898.412297
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-1 973.786877 1.000392 5.449244 6.449636 0.000000 972.786485
M-2 973.786879 1.000392 5.449244 6.449636 0.000000 972.786487
M-3 973.786883 1.000393 5.449244 6.449637 0.000000 972.786490
B-1 973.786877 1.000391 5.449244 6.449635 0.000000 972.786486
B-2 973.786890 1.000393 5.449237 6.449630 0.000000 972.786497
B-3 872.771912 0.896616 4.883975 5.780591 0.000000 871.875290
_______________________________________________________________________________
DETERMINATION DATE 20-May-96
DISTRIBUTION DATE 28-May-96
Run: 05/29/96 16:57:42 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S40 (POOL # 4135)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4135
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 112,172.69
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 40,431.30
SUBSERVICER ADVANCES THIS MONTH 39,987.31
MASTER SERVICER ADVANCES THIS MONTH 3,923.89
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 17 4,760,241.12
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 6
AGGREGATE PRINCIPAL BALANCE 1,263,097.01
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 378,206,878.93
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,380
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 579,958.55
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,906,074.77
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.06668880 % 5.58373300 % 1.34957790 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.01302560 % 5.56211809 % 1.36002350 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1347 %
BANKRUPTCY AMOUNT AVAILABLE 115,508.00
FRAUD AMOUNT AVAILABLE 3,883,320.00
SPECIAL HAZARD AMOUNT AVAILABLE 4,541,600.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.28680910
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 321.10
POOL TRADING FACTOR: 87.44879690
................................................................................
Run: 05/29/96 16:57:43 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 29,416,003.92 6.500000 % 2,895,958.58
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 26,012,838.27 6.500000 % 25,937.41
A-11 760944G28 0.00 0.00 0.339656 % 0.00
R 760944G36 5,463,000.00 32,741.25 6.500000 % 0.00
M-1 760944G44 6,675,300.00 6,503,501.85 6.500000 % 6,484.64
M-2 760944G51 4,005,100.00 3,902,023.15 6.500000 % 3,890.71
M-3 760944G69 2,670,100.00 2,601,381.24 6.500000 % 2,593.84
B-1 1,735,600.00 1,690,931.92 6.500000 % 1,686.03
B-2 534,100.00 520,354.19 6.500000 % 518.85
B-3 1,068,099.02 1,040,610.02 6.500000 % 1,037.59
- -------------------------------------------------------------------------------
267,002,299.02 241,518,385.81 2,938,107.65
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 158,515.35 3,054,473.93 0.00 0.00 26,520,045.34
A-2 132,994.23 132,994.23 0.00 0.00 16,042,000.00
A-3 171,630.96 171,630.96 0.00 0.00 34,794,000.00
A-4 180,657.93 180,657.93 0.00 0.00 36,624,000.00
A-5 151,307.93 151,307.93 0.00 0.00 30,674,000.00
A-6 68,393.95 68,393.95 0.00 0.00 12,692,000.00
A-7 174,692.34 174,692.34 0.00 0.00 32,418,000.00
A-8 15,713.58 15,713.58 0.00 0.00 2,916,000.00
A-9 19,604.25 19,604.25 0.00 0.00 3,638,000.00
A-10 140,176.55 166,113.96 0.00 0.00 25,986,900.86
A-11 68,008.62 68,008.62 0.00 0.00 0.00
R 3.01 3.01 176.43 0.00 32,917.68
M-1 35,045.71 41,530.35 0.00 0.00 6,497,017.21
M-2 21,027.01 24,917.72 0.00 0.00 3,898,132.44
M-3 14,018.19 16,612.03 0.00 0.00 2,598,787.40
B-1 9,112.00 10,798.03 0.00 0.00 1,689,245.89
B-2 2,804.06 3,322.91 0.00 0.00 519,835.34
B-3 5,607.58 6,645.17 0.00 0.00 1,022,882.40
- -------------------------------------------------------------------------------
1,369,313.25 4,307,420.90 176.43 0.00 238,563,764.56
===============================================================================
Run: 05/29/96 16:57:43
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-1 608.359438 59.892015 3.278294 63.170309 0.000000 548.467424
A-2 1000.000000 0.000000 8.290377 8.290377 0.000000 1000.000000
A-3 1000.000000 0.000000 4.932775 4.932775 0.000000 1000.000000
A-4 1000.000000 0.000000 4.932774 4.932774 0.000000 1000.000000
A-5 1000.000000 0.000000 4.932775 4.932775 0.000000 1000.000000
A-6 1000.000000 0.000000 5.388745 5.388745 0.000000 1000.000000
A-7 1000.000000 0.000000 5.388745 5.388745 0.000000 1000.000000
A-8 1000.000000 0.000000 5.388745 5.388745 0.000000 1000.000000
A-9 1000.000000 0.000000 5.388744 5.388744 0.000000 1000.000000
A-10 974.263606 0.971439 5.250058 6.221497 0.000000 973.292167
R 5.993273 0.000000 0.000551 0.000551 0.032295 6.025568
M-1 974.263606 0.971438 5.250058 6.221496 0.000000 973.292168
M-2 974.263601 0.971439 5.250059 6.221498 0.000000 973.292163
M-3 974.263601 0.971439 5.250062 6.221501 0.000000 973.292161
B-1 974.263609 0.971439 5.250058 6.221497 0.000000 973.292170
B-2 974.263602 0.971447 5.250066 6.221513 0.000000 973.292155
B-3 974.263622 0.971436 5.250056 6.221492 0.000000 957.666266
_______________________________________________________________________________
DETERMINATION DATE 20-May-96
DISTRIBUTION DATE 28-May-96
Run: 05/29/96 16:57:44 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S43 (POOL # 4136)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4136
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 62,599.76
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 25,304.82
SUBSERVICER ADVANCES THIS MONTH 17,458.18
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,719,736.95
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 908,761.87
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 238,563,764.56
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 861
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,651,036.26
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.26808920 % 5.38547200 % 1.34643830 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.19850580 % 5.44673541 % 1.35475880 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3394 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 2,450,803.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,868,057.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.27739123
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 323.02
POOL TRADING FACTOR: 89.34895521
................................................................................
Run: 05/29/96 16:57:45 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 8,894,455.62 6.500000 % 70,293.09
A-2 760944G85 50,000,000.00 40,374,124.18 6.375000 % 612,035.68
A-3 760944G93 16,984,000.00 15,045,906.83 5.987500 % 123,228.49
A-4 760944H27 0.00 0.00 3.012500 % 0.00
A-5 760944H35 85,916,000.00 76,810,540.22 6.100000 % 578,946.41
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 6.125000 % 0.00
A-10 760944H84 5,731,923.00 5,041,226.65 7.196414 % 0.00
A-11 760944H92 5,000,000.00 4,397,500.33 6.325000 % 0.00
A-12 760944J25 1,923,077.00 1,691,346.35 6.955000 % 0.00
A-13 760944J33 0.00 0.00 0.316629 % 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 5,849,591.42 6.500000 % 5,987.11
M-2 760944J74 3,601,003.00 3,508,296.20 6.500000 % 3,590.77
M-3 760944J82 2,400,669.00 2,338,864.44 6.500000 % 2,393.85
B-1 760944J90 1,560,435.00 1,520,262.02 6.500000 % 1,556.00
B-2 760944K23 480,134.00 467,773.08 6.500000 % 478.77
B-3 760944K31 960,268.90 935,547.11 6.500000 % 957.56
- -------------------------------------------------------------------------------
240,066,876.90 215,097,712.64 1,399,467.73
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 48,079.37 118,372.46 0.00 0.00 8,824,162.53
A-2 214,047.08 826,082.76 0.00 0.00 39,762,088.50
A-3 74,918.65 198,147.14 0.00 0.00 14,922,678.34
A-4 37,693.94 37,693.94 0.00 0.00 0.00
A-5 389,651.79 968,598.20 0.00 0.00 76,231,593.81
A-6 78,262.09 78,262.09 0.00 0.00 14,762,000.00
A-7 99,667.41 99,667.41 0.00 0.00 18,438,000.00
A-8 30,595.37 30,595.37 0.00 0.00 5,660,000.00
A-9 47,688.50 47,688.50 0.00 0.00 9,362,278.19
A-10 30,170.21 30,170.21 0.00 0.00 5,041,226.65
A-11 23,130.89 23,130.89 0.00 0.00 4,397,500.33
A-12 9,782.63 9,782.63 0.00 0.00 1,691,346.35
A-13 56,638.54 56,638.54 0.00 0.00 0.00
R-I 1.28 1.28 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 31,620.22 37,607.33 0.00 0.00 5,843,604.31
M-2 18,964.25 22,555.02 0.00 0.00 3,504,705.43
M-3 12,642.83 15,036.68 0.00 0.00 2,336,470.59
B-1 8,217.84 9,773.84 0.00 0.00 1,518,706.02
B-2 2,528.57 3,007.34 0.00 0.00 467,294.31
B-3 5,057.15 6,014.71 0.00 0.00 934,589.55
- -------------------------------------------------------------------------------
1,219,358.61 2,618,826.34 0.00 0.00 213,698,244.91
===============================================================================
Run: 05/29/96 16:57:45
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-1 889.445562 7.029309 4.807937 11.837246 0.000000 882.416253
A-2 807.482484 12.240714 4.280942 16.521656 0.000000 795.241770
A-3 885.887119 7.255563 4.411131 11.666694 0.000000 878.631556
A-5 894.019044 6.738517 4.535265 11.273782 0.000000 887.280528
A-6 1000.000000 0.000000 5.301591 5.301591 0.000000 1000.000000
A-7 1000.000000 0.000000 5.405543 5.405543 0.000000 1000.000000
A-8 1000.000000 0.000000 5.405542 5.405542 0.000000 1000.000000
A-9 879.500065 0.000000 4.479897 4.479897 0.000000 879.500065
A-10 879.500065 0.000000 5.263541 5.263541 0.000000 879.500065
A-11 879.500066 0.000000 4.626178 4.626178 0.000000 879.500066
A-12 879.500067 0.000000 5.086967 5.086967 0.000000 879.500067
R-I 0.000000 0.000000 12.790000 12.790000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 974.255283 0.997159 5.266379 6.263538 0.000000 973.258124
M-2 974.255284 0.997158 5.266380 6.263538 0.000000 973.258126
M-3 974.255276 0.997160 5.266378 6.263538 0.000000 973.258117
B-1 974.255269 0.997158 5.266378 6.263536 0.000000 973.258111
B-2 974.255270 0.997159 5.266384 6.263543 0.000000 973.258111
B-3 974.255347 0.997158 5.266379 6.263537 0.000000 973.258188
_______________________________________________________________________________
DETERMINATION DATE 20-May-96
DISTRIBUTION DATE 28-May-96
Run: 05/29/96 16:57:46 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S44 (POOL # 4137)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4137
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 55,722.75
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 22,663.16
SUBSERVICER ADVANCES THIS MONTH 12,331.36
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 732,082.61
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 1,100,068.57
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 213,698,244.91
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 790
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,179,313.21
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.20293360 % 5.43787800 % 1.35918800 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.16542340 % 5.46788783 % 1.36668880 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3157 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 2,194,557.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,250,259.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.25242158
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 321.20
POOL TRADING FACTOR: 89.01613070
................................................................................
Run: 05/29/96 16:57:47 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-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 64,480,537.26 8.009468 % 2,591,224.68
M-1 760944E61 2,987,500.00 2,845,722.10 8.009468 % 2,140.17
M-2 760944E79 1,991,700.00 1,897,179.82 8.009468 % 1,426.80
R 760944E53 100.00 0.00 8.009468 % 0.00
B-1 863,100.00 822,139.83 8.009468 % 618.30
B-2 332,000.00 316,244.25 8.009468 % 237.84
B-3 796,572.42 755,248.74 8.009468 % 568.00
- -------------------------------------------------------------------------------
132,777,672.42 71,117,072.00 2,596,215.79
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 422,848.05 3,014,072.73 0.00 0.00 61,889,312.58
M-1 18,661.57 20,801.74 0.00 0.00 2,843,581.93
M-2 12,441.25 13,868.05 0.00 0.00 1,895,753.02
R 0.00 0.00 0.00 0.00 0.00
B-1 5,391.40 6,009.70 0.00 0.00 821,521.53
B-2 2,073.85 2,311.69 0.00 0.00 316,006.41
B-3 4,952.74 5,520.74 0.00 0.00 754,680.74
- -------------------------------------------------------------------------------
466,368.86 3,062,584.65 0.00 0.00 68,520,856.21
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 512.536592 20.596873 3.361093 23.957966 0.000000 491.939719
M-1 952.542962 0.716375 6.246551 6.962926 0.000000 951.826587
M-2 952.542963 0.716373 6.246548 6.962921 0.000000 951.826590
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B-1 952.542961 0.716371 6.246553 6.962924 0.000000 951.826590
B-2 952.542922 0.716386 6.246536 6.962922 0.000000 951.826536
B-3 948.123135 0.713055 6.217564 6.930619 0.000000 947.410080
_______________________________________________________________________________
DETERMINATION DATE 20-May-96
DISTRIBUTION DATE 28-May-96
Run: 05/29/96 16:57:47 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S46 (POOL # 4138)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4138
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 18,670.49
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 7,225.07
SUBSERVICER ADVANCES THIS MONTH 41,231.36
MASTER SERVICER ADVANCES THIS MONTH 5,201.35
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 2,447,733.92
(B) TWO MONTHLY PAYMENTS: 4 1,388,295.15
(C) THREE OR MORE MONTHLY PAYMENTS: 1 391,915.65
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,301,025.74
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 68,520,856.21
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 245
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 765,190.78
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,542,731.13
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 90.66815530 % 6.66914700 % 2.66269800 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 90.32186110 % 6.91663125 % 2.76150760 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 882,726.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,729,841.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.45285577
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 328.20
POOL TRADING FACTOR: 51.60570671
................................................................................
Run: 05/29/96 16:57:48 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 22,103,665.13 6.500000 % 424,549.39
A-2 760944M39 10,308,226.00 6,978,607.53 5.200000 % 199,371.92
A-3 760944M47 53,602,774.00 36,288,758.34 6.750000 % 1,036,733.96
A-4 760944M54 19,600,000.00 16,434,541.55 6.500000 % 189,542.30
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 27,831,871.75 6.500000 % 1,427,292.53
A-8 760944M96 122,726,000.00 106,162,166.22 6.500000 % 2,105,367.02
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 60,709,992.77 6.500000 % 0.00
A-16 760944N95 1,000,000.00 1,162,989.31 6.500000 % 0.00
A-17 760944P28 2,791,590.78 2,560,131.03 0.000000 % 7,986.39
A-18 760944P36 0.00 0.00 0.377402 % 0.00
R 760944P44 100.00 0.00 6.500000 % 0.00
M-1 760944P51 13,235,200.00 12,882,509.18 6.500000 % 12,991.53
M-2 760944P69 5,294,000.00 5,152,925.82 6.500000 % 5,196.53
M-3 760944P77 5,294,000.00 5,152,925.82 6.500000 % 5,196.53
B-1 2,382,300.00 2,318,816.61 6.500000 % 2,338.44
B-2 794,100.00 772,938.87 6.500000 % 779.48
B-3 2,117,643.10 1,586,460.76 6.500000 % 1,599.88
- -------------------------------------------------------------------------------
529,391,833.88 471,147,200.69 5,418,945.90
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 118,890.54 543,439.93 0.00 0.00 21,679,115.74
A-2 30,029.06 229,400.98 0.00 0.00 6,779,235.61
A-3 202,696.16 1,239,430.12 0.00 0.00 35,252,024.38
A-4 88,397.62 277,939.92 0.00 0.00 16,244,999.25
A-5 67,767.12 67,767.12 0.00 0.00 12,599,000.00
A-6 239,441.33 239,441.33 0.00 0.00 44,516,000.00
A-7 149,701.24 1,576,993.77 0.00 0.00 26,404,579.22
A-8 571,021.90 2,676,388.92 0.00 0.00 104,056,799.20
A-9 101,560.63 101,560.63 0.00 0.00 19,481,177.00
A-10 72,362.32 72,362.32 0.00 0.00 10,930,823.00
A-11 124,125.47 124,125.47 0.00 0.00 25,000,000.00
A-12 91,492.88 91,492.88 0.00 0.00 17,010,000.00
A-13 69,940.15 69,940.15 0.00 0.00 13,003,000.00
A-14 110,307.28 110,307.28 0.00 0.00 20,507,900.00
A-15 0.00 0.00 326,545.09 0.00 61,036,537.86
A-16 0.00 0.00 6,255.46 0.00 1,169,244.77
A-17 0.00 7,986.39 0.00 0.00 2,552,144.64
A-18 147,139.88 147,139.88 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 69,292.06 82,283.59 0.00 0.00 12,869,517.65
M-2 27,716.40 32,912.93 0.00 0.00 5,147,729.29
M-3 27,716.40 32,912.93 0.00 0.00 5,147,729.29
B-1 12,472.38 14,810.82 0.00 0.00 2,316,478.17
B-2 4,157.46 4,936.94 0.00 0.00 772,159.39
B-3 8,533.19 10,133.07 0.00 0.00 1,584,860.88
- -------------------------------------------------------------------------------
2,334,761.47 7,753,707.37 332,800.55 0.00 466,061,055.34
===============================================================================
Run: 05/29/96 16:57:48
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-1 736.788838 14.151646 3.963018 18.114664 0.000000 722.637191
A-2 676.994037 19.341051 2.913116 22.254167 0.000000 657.652986
A-3 676.994037 19.341051 3.781449 23.122500 0.000000 657.652986
A-4 838.497018 9.670526 4.510083 14.180609 0.000000 828.826492
A-5 1000.000000 0.000000 5.378770 5.378770 0.000000 1000.000000
A-6 1000.000000 0.000000 5.378770 5.378770 0.000000 1000.000000
A-7 712.523278 36.540092 3.832499 40.372591 0.000000 675.983186
A-8 865.034029 17.155020 4.652819 21.807839 0.000000 847.879009
A-9 1000.000000 0.000000 5.213270 5.213270 0.000000 1000.000000
A-10 1000.000000 0.000000 6.620025 6.620025 0.000000 1000.000000
A-11 1000.000000 0.000000 4.965019 4.965019 0.000000 1000.000000
A-12 1000.000000 0.000000 5.378770 5.378770 0.000000 1000.000000
A-13 1000.000000 0.000000 5.378770 5.378770 0.000000 1000.000000
A-14 1000.000000 0.000000 5.378770 5.378770 0.000000 1000.000000
A-15 1044.257405 0.000000 0.000000 0.000000 5.616820 1049.874226
A-16 1162.989310 0.000000 0.000000 0.000000 6.255460 1169.244770
A-17 917.086791 2.860874 0.000000 2.860874 0.000000 914.225917
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 973.352060 0.981589 5.235437 6.217026 0.000000 972.370470
M-2 973.352063 0.981589 5.235436 6.217025 0.000000 972.370474
M-3 973.352063 0.981589 5.235436 6.217025 0.000000 972.370474
B-1 973.352059 0.981589 5.235436 6.217025 0.000000 972.370470
B-2 973.352059 0.981589 5.235436 6.217025 0.000000 972.370470
B-3 749.163426 0.755491 4.029579 4.785070 0.000000 748.407926
_______________________________________________________________________________
DETERMINATION DATE 20-May-96
DISTRIBUTION DATE 28-May-96
Run: 05/29/96 16:57:49 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S45 (POOL # 4139)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4139
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 107,938.52
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 49,980.88
SUBSERVICER ADVANCES THIS MONTH 31,865.58
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 2,119,426.49
(B) TWO MONTHLY PAYMENTS: 2 470,571.13
(C) THREE OR MORE MONTHLY PAYMENTS: 3 725,607.35
FORECLOSURES
NUMBER OF LOANS 6
AGGREGATE PRINCIPAL BALANCE 1,472,664.03
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 466,061,055.34
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,643
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 4,610,710.30
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.05306320 % 4.94857000 % 0.99836650 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.99397210 % 4.97037372 % 1.00828660 %
CLASS A-18 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3778 %
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 7.24324278
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 323.33
POOL TRADING FACTOR: 88.03706924
................................................................................
Run: 05/29/96 16:57:50 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-S47 (POOL # 4140)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4140
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944R59 10,190,000.00 8,357,477.10 6.500000 % 108,715.35
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 84,798,456.71 5.650000 % 1,103,071.38
A-9 760944S58 43,941,000.00 36,038,852.01 6.037500 % 468,798.94
A-10 760944S66 0.00 0.00 2.462500 % 0.00
A-11 760944S74 16,684,850.00 16,614,005.06 6.275000 % 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 5.883621 % 0.00
A-14 760944T24 10,093,055.55 10,050,199.79 6.500000 % 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 5.484375 % 0.00
A-17 760944T57 78,019,000.00 60,638,104.44 6.500000 % 999,988.56
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 38,408,864.35 6.500000 % 400,500.42
A-24 760944U48 0.00 0.00 0.234507 % 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 15,730,412.76 6.500000 % 16,103.41
M-2 760944U89 5,867,800.00 5,720,096.96 6.500000 % 5,855.73
M-3 760944U97 5,867,800.00 5,720,096.96 6.500000 % 5,855.73
B-1 2,640,500.00 2,574,033.89 6.500000 % 2,635.07
B-2 880,200.00 858,043.77 6.500000 % 878.39
B-3 2,347,160.34 2,232,209.49 6.500000 % 2,285.14
- -------------------------------------------------------------------------------
586,778,060.34 532,129,823.87 3,114,688.12
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 45,146.21 153,861.56 0.00 0.00 8,248,761.75
A-2 28,035.83 28,035.83 0.00 0.00 5,190,000.00
A-3 16,200.28 16,200.28 0.00 0.00 2,999,000.00
A-4 172,656.53 172,656.53 0.00 0.00 31,962,221.74
A-5 266,934.59 266,934.59 0.00 0.00 49,415,000.00
A-6 12,770.08 12,770.08 0.00 0.00 2,364,000.00
A-7 63,428.66 63,428.66 0.00 0.00 11,741,930.42
A-8 398,170.52 1,501,241.90 0.00 0.00 83,695,385.33
A-9 180,825.96 649,624.90 0.00 0.00 35,570,053.07
A-10 73,753.04 73,753.04 0.00 0.00 0.00
A-11 86,640.46 86,640.46 0.00 0.00 16,614,005.06
A-12 23,472.32 23,472.32 0.00 0.00 3,227,863.84
A-13 27,959.67 27,959.67 0.00 0.00 5,718,138.88
A-14 54,290.11 54,290.11 0.00 0.00 10,050,199.79
A-15 8,352.33 8,352.33 0.00 0.00 1,116,688.87
A-16 12,528.49 12,528.49 0.00 0.00 2,748,772.60
A-17 327,560.62 1,327,549.18 0.00 0.00 59,638,115.88
A-18 251,512.19 251,512.19 0.00 0.00 46,560,000.00
A-19 194,705.86 194,705.86 0.00 0.00 36,044,000.00
A-20 21,634.59 21,634.59 0.00 0.00 4,005,000.00
A-21 13,574.96 13,574.96 0.00 0.00 2,513,000.00
A-22 209,503.57 209,503.57 0.00 0.00 38,783,354.23
A-23 207,480.62 607,981.04 0.00 0.00 38,008,363.93
A-24 103,706.52 103,706.52 0.00 0.00 0.00
R-I 0.82 0.82 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 84,974.02 101,077.43 0.00 0.00 15,714,309.35
M-2 30,899.36 36,755.09 0.00 0.00 5,714,241.23
M-3 30,899.36 36,755.09 0.00 0.00 5,714,241.23
B-1 13,904.65 16,539.72 0.00 0.00 2,571,398.82
B-2 4,635.06 5,513.45 0.00 0.00 857,165.38
B-3 12,058.16 14,343.30 0.00 0.00 2,229,924.35
- -------------------------------------------------------------------------------
2,978,215.44 6,092,903.56 0.00 0.00 529,015,135.75
===============================================================================
Run: 05/29/96 16:57:50
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-1 820.164583 10.668827 4.430443 15.099270 0.000000 809.495756
A-2 1000.000000 0.000000 5.401894 5.401894 0.000000 1000.000000
A-3 1000.000000 0.000000 5.401894 5.401894 0.000000 1000.000000
A-4 976.571901 0.000000 5.275338 5.275338 0.000000 976.571901
A-5 1000.000000 0.000000 5.401894 5.401894 0.000000 1000.000000
A-6 1000.000000 0.000000 5.401895 5.401895 0.000000 1000.000000
A-7 995.753937 0.000000 5.378957 5.378957 0.000000 995.753937
A-8 820.164584 10.668827 3.851077 14.519904 0.000000 809.495757
A-9 820.164585 10.668827 4.115199 14.784026 0.000000 809.495757
A-11 995.753936 0.000000 5.192762 5.192762 0.000000 995.753936
A-12 995.753936 0.000000 7.240905 7.240905 0.000000 995.753936
A-13 995.753935 0.000000 4.868883 4.868883 0.000000 995.753935
A-14 995.753936 0.000000 5.378957 5.378957 0.000000 995.753936
A-15 995.753937 0.000000 7.447791 7.447791 0.000000 995.753937
A-16 995.753937 0.000000 4.538496 4.538496 0.000000 995.753937
A-17 777.222272 12.817244 4.198472 17.015716 0.000000 764.405028
A-18 1000.000000 0.000000 5.401894 5.401894 0.000000 1000.000000
A-19 1000.000000 0.000000 5.401894 5.401894 0.000000 1000.000000
A-20 1000.000000 0.000000 5.401895 5.401895 0.000000 1000.000000
A-21 1000.000000 0.000000 5.401894 5.401894 0.000000 1000.000000
A-22 997.770883 0.000000 5.389853 5.389853 0.000000 997.770883
A-23 846.569635 8.827428 4.573080 13.400508 0.000000 837.742207
R-I 0.000000 0.000000 1.640000 1.640000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 974.828202 0.997943 5.265918 6.263861 0.000000 973.830259
M-2 974.828208 0.997943 5.265919 6.263862 0.000000 973.830265
M-3 974.828208 0.997943 5.265919 6.263862 0.000000 973.830265
B-1 974.828211 0.997944 5.265916 6.263860 0.000000 973.830267
B-2 974.828187 0.997944 5.265917 6.263861 0.000000 973.830243
B-3 951.025566 0.973576 5.137335 6.110911 0.000000 950.051989
_______________________________________________________________________________
DETERMINATION DATE 20-May-96
DISTRIBUTION DATE 28-May-96
Run: 05/29/96 16:57:52 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S47 (POOL # 4140)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4140
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 123,371.26
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 55,957.94
SUBSERVICER ADVANCES THIS MONTH 42,103.88
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 17 4,761,263.82
(B) TWO MONTHLY PAYMENTS: 3 1,052,775.54
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 534,942.02
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 529,015,135.75
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,858
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,569,940.44
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.82953330 % 5.10601100 % 1.06445590 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.79955730 % 5.13081573 % 1.06962700 %
CLASS A-24 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2343 %
BANKRUPTCY AMOUNT AVAILABLE 124,736.00
FRAUD AMOUNT AVAILABLE 5,411,796.00
SPECIAL HAZARD AMOUNT AVAILABLE 5,411,796.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.13798826
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 323.72
POOL TRADING FACTOR: 90.15591610
................................................................................
Run: 05/29/96 16:57:53 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 5,302,550.66 6.500000 % 224,570.39
A-2 760944K56 85,878,000.00 59,161,978.38 6.500000 % 1,288,455.39
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 23,954,120.07 6.100000 % 0.00
A-6 760944K98 10,584,000.00 9,581,648.02 7.500000 % 0.00
A-7 760944L22 5,276,000.00 5,276,000.00 6.500000 % 0.00
A-8 760944L30 23,182,000.00 21,931,576.52 6.500000 % 0.00
A-9 760944L48 15,273,563.00 13,907,398.73 6.200000 % 0.00
A-10 760944L55 7,049,337.00 6,418,799.63 7.149810 % 0.00
A-11 760944L63 0.00 0.00 0.160935 % 0.00
R 760944L71 100.00 0.00 6.500000 % 0.00
M-1 760944L89 3,099,138.00 2,787,935.68 6.500000 % 12,092.90
M-2 760944L97 3,305,815.00 2,973,859.04 6.500000 % 12,899.36
B 826,454.53 743,465.48 6.500000 % 3,224.84
- -------------------------------------------------------------------------------
206,613,407.53 167,759,332.21 1,541,242.88
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 28,655.47 253,225.86 0.00 0.00 5,077,980.27
A-2 319,716.73 1,608,172.12 0.00 0.00 57,873,522.99
A-3 70,037.02 70,037.02 0.00 0.00 12,960,000.00
A-4 14,915.29 14,915.29 0.00 0.00 2,760,000.00
A-5 121,484.08 121,484.08 0.00 0.00 23,954,120.07
A-6 59,746.27 59,746.27 0.00 0.00 9,581,648.02
A-7 28,511.98 28,511.98 0.00 0.00 5,276,000.00
A-8 118,520.24 118,520.24 0.00 0.00 21,931,576.52
A-9 71,688.07 71,688.07 0.00 0.00 13,907,398.73
A-10 38,155.54 38,155.54 0.00 0.00 6,418,799.63
A-11 22,446.38 22,446.38 0.00 0.00 0.00
R 1.02 1.02 0.00 0.00 0.00
M-1 15,066.26 27,159.16 0.00 0.00 2,775,842.78
M-2 16,071.00 28,970.36 0.00 0.00 2,960,959.68
B 4,017.75 7,242.59 0.00 0.00 740,240.64
- -------------------------------------------------------------------------------
929,033.10 2,470,275.98 0.00 0.00 166,218,089.33
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 532.438062 22.549492 2.877344 25.426836 0.000000 509.888570
A-2 688.907268 15.003323 3.722918 18.726241 0.000000 673.903945
A-3 1000.000000 0.000000 5.404091 5.404091 0.000000 1000.000000
A-4 1000.000000 0.000000 5.404091 5.404091 0.000000 1000.000000
A-5 905.295543 0.000000 4.591235 4.591235 0.000000 905.295543
A-6 905.295542 0.000000 5.644961 5.644961 0.000000 905.295542
A-7 1000.000000 0.000000 5.404090 5.404090 0.000000 1000.000000
A-8 946.060587 0.000000 5.112598 5.112598 0.000000 946.060587
A-9 910.553663 0.000000 4.693605 4.693605 0.000000 910.553663
A-10 910.553663 0.000000 5.412642 5.412642 0.000000 910.553663
R 0.000000 0.000000 10.210000 10.210000 0.000000 0.000000
M-1 899.584233 3.902020 4.861436 8.763456 0.000000 895.682212
M-2 899.584230 3.902021 4.861434 8.763455 0.000000 895.682209
B 899.584252 3.902017 4.861429 8.763446 0.000000 895.682234
_______________________________________________________________________________
DETERMINATION DATE 20-May-96
DISTRIBUTION DATE 28-May-96
Run: 05/29/96 16:57:53 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S48 (POOL # 4141)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4141
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 37,734.23
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 17,817.69
SUBSERVICER ADVANCES THIS MONTH 7,320.80
MASTER SERVICER ADVANCES THIS MONTH 3,211.67
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 766,570.06
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 166,218,089.33
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 616
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 222,551.20
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 813,573.13
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.12226630 % 3.43456000 % 0.44317380 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.10328630 % 3.45137072 % 0.44534300 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1601 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,740,407.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,397,357.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.05605225
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 146.21
POOL TRADING FACTOR: 80.44883985
................................................................................
Run: 05/29/96 16:57:54 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 14,760,916.15 6.000000 % 609,239.79
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 35,198,319.65 6.000000 % 36,170.18
A-5 760944Q43 10,500,000.00 5,742,372.80 6.000000 % 206,478.34
A-6 760944Q50 25,817,000.00 19,186,794.18 6.000000 % 40,293.50
A-7 760944Q68 11,470,000.00 11,470,000.00 6.000000 % 0.00
A-8 760944Q76 13,328,000.00 15,322,367.45 6.000000 % 0.00
A-9 760944Q84 0.00 0.00 0.236958 % 0.00
R 760944Q92 100.00 0.00 6.000000 % 0.00
M-1 760944R26 1,938,400.00 1,740,636.98 6.000000 % 7,767.96
M-2 760944R34 775,500.00 696,380.50 6.000000 % 3,107.75
M-3 760944R42 387,600.00 348,055.57 6.000000 % 1,553.27
B-1 542,700.00 487,331.65 6.000000 % 2,174.82
B-2 310,100.00 278,462.41 6.000000 % 1,242.70
B-3 310,260.75 278,606.70 6.000000 % 1,243.34
- -------------------------------------------------------------------------------
155,046,660.75 129,967,244.04 909,271.65
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 73,661.85 682,901.64 0.00 0.00 14,151,676.36
A-2 113,814.47 113,814.47 0.00 0.00 22,807,000.00
A-3 8,234.05 8,234.05 0.00 0.00 1,650,000.00
A-4 175,651.25 211,821.43 0.00 0.00 35,162,149.47
A-5 28,656.33 235,134.67 0.00 0.00 5,535,894.46
A-6 95,748.44 136,041.94 0.00 0.00 19,146,500.68
A-7 57,239.09 57,239.09 0.00 0.00 11,470,000.00
A-8 0.00 0.00 76,463.68 0.00 15,398,831.13
A-9 25,614.31 25,614.31 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 8,686.35 16,454.31 0.00 0.00 1,732,869.02
M-2 3,475.17 6,582.92 0.00 0.00 693,272.75
M-3 1,736.91 3,290.18 0.00 0.00 346,502.30
B-1 2,431.95 4,606.77 0.00 0.00 485,156.83
B-2 1,389.62 2,632.32 0.00 0.00 277,219.71
B-3 1,390.35 2,633.69 0.00 0.00 277,363.36
- -------------------------------------------------------------------------------
597,730.14 1,507,001.79 76,463.68 0.00 129,134,436.07
===============================================================================
Run: 05/29/96 16:57:54
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-1 531.503534 21.937195 2.652378 24.589573 0.000000 509.566339
A-2 1000.000000 0.000000 4.990331 4.990331 0.000000 1000.000000
A-3 1000.000000 0.000000 4.990333 4.990333 0.000000 1000.000000
A-4 940.176282 0.966135 4.691790 5.657925 0.000000 939.210147
A-5 546.892648 19.664604 2.729174 22.393778 0.000000 527.228044
A-6 743.184498 1.560735 3.708736 5.269471 0.000000 741.623763
A-7 1000.000000 0.000000 4.990330 4.990330 0.000000 1000.000000
A-8 1149.637414 0.000000 0.000000 0.000000 5.737071 1155.374485
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 897.976156 4.007408 4.481196 8.488604 0.000000 893.968747
M-2 897.976144 4.007415 4.481199 8.488614 0.000000 893.968730
M-3 897.976187 4.007405 4.481192 8.488597 0.000000 893.968782
B-1 897.976138 4.007407 4.481205 8.488612 0.000000 893.968730
B-2 897.976169 4.007417 4.481200 8.488617 0.000000 893.968752
B-3 897.975977 4.007403 4.481198 8.488601 0.000000 893.968573
_______________________________________________________________________________
DETERMINATION DATE 20-May-96
DISTRIBUTION DATE 28-May-96
Run: 05/29/96 16:57:55 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S49 (POOL # 4142)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4142
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 28,991.79
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 14,014.12
SUBSERVICER ADVANCES THIS MONTH 16,890.86
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,736,307.40
(B) TWO MONTHLY PAYMENTS: 1 57,586.82
(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 129,134,436.07
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 523
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 252,801.64
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 97.05350850 % 2.14290400 % 0.80358770 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 97.04774030 % 2.14709891 % 0.80516080 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2370 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,350,753.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,832,300.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 6.63023508
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 146.59
POOL TRADING FACTOR: 83.28746678
................................................................................
Run: 05/29/96 16:57:56 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 8,286,674.35 4.750000 % 2,968,619.35
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 6.637500 % 0.00
A-14 760944Z43 22,295,600.00 21,279,253.46 7.026136 % 0.00
A-15 760944Z50 15,911,200.00 15,185,886.80 6.737500 % 0.00
A-16 760944Z68 5,303,800.00 5,062,025.89 6.787500 % 0.00
A-17 760944Z76 29,322,000.00 29,322,000.00 5.937500 % 0.00
A-18 760944Z84 0.00 0.00 3.062500 % 0.00
A-19 760944Z92 49,683,000.00 48,402,427.99 6.750000 % 48,615.09
A-20 7609442A5 5,593,279.30 5,027,819.15 0.000000 % 52,139.77
A-21 7609442B3 0.00 0.00 0.156371 % 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 14,281,653.54 6.750000 % 14,344.40
M-2 7609442F4 5,330,500.00 5,193,107.13 6.750000 % 5,215.92
M-3 7609442G2 5,330,500.00 5,193,107.13 6.750000 % 5,215.92
B-1 2,665,200.00 2,596,504.85 6.750000 % 2,607.91
B-2 799,500.00 778,893.02 6.750000 % 782.32
B-3 1,865,759.44 1,817,669.82 6.750000 % 1,825.66
- -------------------------------------------------------------------------------
533,047,438.74 483,453,432.28 3,099,366.34
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 32,705.90 3,001,325.25 0.00 0.00 5,318,055.00
A-2 13,770.90 13,770.90 0.00 0.00 0.00
A-3 283,624.17 283,624.17 0.00 0.00 59,364,000.00
A-4 63,304.50 63,304.50 0.00 0.00 11,287,000.00
A-5 86,653.73 86,653.73 0.00 0.00 20,857,631.08
A-6 30,328.80 30,328.80 0.00 0.00 0.00
A-7 204,510.79 204,510.79 0.00 0.00 37,443,000.00
A-8 114,971.11 114,971.11 0.00 0.00 20,499,000.00
A-9 13,292.43 13,292.43 0.00 0.00 2,370,000.00
A-10 269,321.04 269,321.04 0.00 0.00 48,019,128.22
A-11 116,283.52 116,283.52 0.00 0.00 20,733,000.00
A-12 270,463.99 270,463.99 0.00 0.00 48,222,911.15
A-13 288,059.99 288,059.99 0.00 0.00 52,230,738.70
A-14 124,229.62 124,229.62 0.00 0.00 21,279,253.46
A-15 85,014.15 85,014.15 0.00 0.00 15,185,886.80
A-16 28,548.70 28,548.70 0.00 0.00 5,062,025.89
A-17 144,660.33 144,660.33 0.00 0.00 29,322,000.00
A-18 74,614.28 74,614.28 0.00 0.00 0.00
A-19 271,470.83 320,085.92 0.00 0.00 48,353,812.90
A-20 0.00 52,139.77 0.00 0.00 4,975,679.38
A-21 62,814.86 62,814.86 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
M-1 80,100.37 94,444.77 0.00 0.00 14,267,309.14
M-2 29,126.17 34,342.09 0.00 0.00 5,187,891.21
M-3 29,126.17 34,342.09 0.00 0.00 5,187,891.21
B-1 14,562.81 17,170.72 0.00 0.00 2,593,896.94
B-2 4,368.51 5,150.83 0.00 0.00 778,110.70
B-3 10,194.63 12,020.29 0.00 0.00 1,815,844.16
- -------------------------------------------------------------------------------
2,746,122.30 5,845,488.64 0.00 0.00 480,354,065.94
===============================================================================
Run: 05/29/96 16:57:56
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-1 181.836969 65.141301 0.717675 65.858976 0.000000 116.695668
A-3 1000.000000 0.000000 4.777713 4.777713 0.000000 1000.000000
A-4 1000.000000 0.000000 5.608621 5.608621 0.000000 1000.000000
A-5 839.172443 0.000000 3.486370 3.486370 0.000000 839.172443
A-7 1000.000000 0.000000 5.461923 5.461923 0.000000 1000.000000
A-8 1000.000000 0.000000 5.608620 5.608620 0.000000 1000.000000
A-9 1000.000000 0.000000 5.608620 5.608620 0.000000 1000.000000
A-10 992.376792 0.000000 5.565864 5.565864 0.000000 992.376792
A-11 1000.000000 0.000000 5.608620 5.608620 0.000000 1000.000000
A-12 983.117799 0.000000 5.513934 5.513934 0.000000 983.117799
A-13 954.414928 0.000000 5.263735 5.263735 0.000000 954.414928
A-14 954.414928 0.000000 5.571934 5.571934 0.000000 954.414928
A-15 954.414928 0.000000 5.343038 5.343038 0.000000 954.414928
A-16 954.414927 0.000000 5.382688 5.382688 0.000000 954.414927
A-17 1000.000000 0.000000 4.933508 4.933508 0.000000 1000.000000
A-19 974.225147 0.978505 5.464059 6.442564 0.000000 973.246642
A-20 898.903645 9.321861 0.000000 9.321861 0.000000 889.581784
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 974.225147 0.978505 5.464059 6.442564 0.000000 973.246641
M-2 974.225144 0.978505 5.464060 6.442565 0.000000 973.246639
M-3 974.225144 0.978505 5.464060 6.442565 0.000000 973.246639
B-1 974.225143 0.978504 5.464059 6.442563 0.000000 973.246638
B-2 974.225166 0.978512 5.464053 6.442565 0.000000 973.246654
B-3 974.225177 0.978508 5.464059 6.442567 0.000000 973.246669
_______________________________________________________________________________
DETERMINATION DATE 20-May-96
DISTRIBUTION DATE 28-May-96
Run: 05/29/96 16:57:58 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S1 (POOL # 4143)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4143
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 105,953.32
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 50,773.89
SUBSERVICER ADVANCES THIS MONTH 34,795.89
MASTER SERVICER ADVANCES THIS MONTH 2,940.17
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 12 3,801,295.83
(B) TWO MONTHLY PAYMENTS: 2 659,373.40
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 709,319.27
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 480,354,065.94
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,662
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 439,073.25
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,613,519.12
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.75849980 % 5.15605100 % 1.08544930 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.72480020 % 5.13019319 % 1.09131000 %
CLASS A-21 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1567 %
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 7.22567940
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 325.22
POOL TRADING FACTOR: 90.11469356
................................................................................
Run: 05/29/96 16:57:58 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-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 17,591,096.40 10.500000 % 139,711.87
A-2 760944V96 67,648,000.00 41,627,566.14 6.625000 % 1,303,977.45
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 0.126089 % 0.00
R 760944X37 267,710.00 22,938.38 7.000000 % 153.75
M-1 760944X45 7,801,800.00 7,622,553.63 7.000000 % 7,361.70
M-2 760944X52 2,600,600.00 2,540,851.20 7.000000 % 2,453.90
M-3 760944X60 2,600,600.00 2,540,851.20 7.000000 % 2,453.90
B-1 1,300,350.00 1,270,474.45 7.000000 % 1,227.00
B-2 390,100.00 381,137.45 7.000000 % 368.09
B-3 910,233.77 809,799.09 7.000000 % 782.09
- -------------------------------------------------------------------------------
260,061,393.77 230,570,267.94 1,458,489.75
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 153,436.08 293,147.95 0.00 0.00 17,451,384.53
A-2 229,093.20 1,533,070.65 0.00 0.00 40,323,588.69
A-3 112,181.34 112,181.34 0.00 0.00 20,384,000.00
A-4 289,853.14 289,853.14 0.00 0.00 52,668,000.00
A-5 272,440.38 272,440.38 0.00 0.00 49,504,000.00
A-6 58,608.53 58,608.53 0.00 0.00 10,079,000.00
A-7 112,129.00 112,129.00 0.00 0.00 19,283,000.00
A-8 6,105.66 6,105.66 0.00 0.00 1,050,000.00
A-9 18,578.65 18,578.65 0.00 0.00 3,195,000.00
A-10 24,150.53 24,150.53 0.00 0.00 0.00
R 133.39 287.14 0.00 0.00 22,784.63
M-1 44,324.50 51,686.20 0.00 0.00 7,615,191.93
M-2 14,774.83 17,228.73 0.00 0.00 2,538,397.30
M-3 14,774.83 17,228.73 0.00 0.00 2,538,397.30
B-1 7,387.70 8,614.70 0.00 0.00 1,269,247.45
B-2 2,216.28 2,584.37 0.00 0.00 380,769.36
B-3 4,708.91 5,491.00 0.00 0.00 809,017.00
- -------------------------------------------------------------------------------
1,364,896.95 2,823,386.70 0.00 0.00 229,111,778.19
===============================================================================
Run: 05/29/96 16:57:58
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-1 863.197232 6.855678 7.529127 14.384805 0.000000 856.341554
A-2 615.355460 19.275920 3.386548 22.662468 0.000000 596.079540
A-3 1000.000000 0.000000 5.503402 5.503402 0.000000 1000.000000
A-4 1000.000000 0.000000 5.503401 5.503401 0.000000 1000.000000
A-5 1000.000000 0.000000 5.503401 5.503401 0.000000 1000.000000
A-6 1000.000000 0.000000 5.814915 5.814915 0.000000 1000.000000
A-7 1000.000000 0.000000 5.814915 5.814915 0.000000 1000.000000
A-8 1000.000000 0.000000 5.814914 5.814914 0.000000 1000.000000
A-9 1000.000000 0.000000 5.814914 5.814914 0.000000 1000.000000
R 85.683688 0.574315 0.498263 1.072578 0.000000 85.109372
M-1 977.024998 0.943590 5.681317 6.624907 0.000000 976.081408
M-2 977.024994 0.943590 5.681316 6.624906 0.000000 976.081404
M-3 977.024994 0.943590 5.681316 6.624906 0.000000 976.081404
B-1 977.024993 0.943592 5.681317 6.624909 0.000000 976.081401
B-2 977.024994 0.943579 5.681312 6.624891 0.000000 976.081415
B-3 889.660565 0.859219 5.173297 6.032516 0.000000 888.801346
_______________________________________________________________________________
DETERMINATION DATE 20-May-96
DISTRIBUTION DATE 28-May-96
Run: 05/29/96 16:57:59 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 47,132.74
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 24,386.44
SUBSERVICER ADVANCES THIS MONTH 22,755.18
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 2,031,975.59
(B) TWO MONTHLY PAYMENTS: 3 1,044,216.26
(C) THREE OR MORE MONTHLY PAYMENTS: 1 235,196.74
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 229,111,778.19
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 874
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,235,809.85
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.42254010 % 5.50992800 % 1.06753180 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.38706180 % 5.53964821 % 1.07329000 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1255 %
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 7.49658532
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 324.20
POOL TRADING FACTOR: 88.09911186
................................................................................
Run: 05/29/96 16:58:00 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 205,549,492.00 169,822,297.47 6.737257 % 1,514,095.29
A-2 7609442W7 76,450,085.00 88,433,726.67 6.737257 % 0.00
A-3 7609442R8 0.00 0.00 0.186000 % 0.00
R 7609442S6 100.00 0.00 6.737257 % 0.00
M-1 7609442T4 8,228,000.00 8,042,977.87 6.737257 % 7,899.85
M-2 7609442U1 2,992,100.00 2,924,817.00 6.737257 % 2,872.77
M-3 7609442V9 1,496,000.00 1,462,359.62 6.737257 % 1,436.34
B-1 2,244,050.00 2,193,588.32 6.737257 % 2,154.55
B-2 1,047,225.00 1,023,676.18 6.737257 % 1,005.46
B-3 1,196,851.02 1,169,937.53 6.737257 % 1,149.11
- -------------------------------------------------------------------------------
299,203,903.02 275,073,380.66 1,530,613.37
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 953,315.84 2,467,411.13 0.00 0.00 168,308,202.18
A-2 0.00 0.00 496,136.45 0.00 88,929,863.12
A-3 42,605.10 42,605.10 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 45,123.22 53,023.07 0.00 0.00 8,035,078.02
M-2 16,408.99 19,281.76 0.00 0.00 2,921,944.23
M-3 8,204.22 9,640.56 0.00 0.00 1,460,923.28
B-1 12,306.61 14,461.16 0.00 0.00 2,191,433.77
B-2 5,743.09 6,748.55 0.00 0.00 1,022,670.72
B-3 6,563.66 7,712.77 0.00 0.00 1,168,788.42
- -------------------------------------------------------------------------------
1,090,270.73 2,620,884.10 496,136.45 0.00 274,038,903.74
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 826.186899 7.366086 4.637890 12.003976 0.000000 818.820813
A-2 1156.751188 0.000000 0.000000 0.000000 6.489678 1163.240867
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 977.513110 0.960118 5.484105 6.444223 0.000000 976.552992
M-2 977.513118 0.960118 5.484105 6.444223 0.000000 976.553000
M-3 977.513115 0.960120 5.484104 6.444224 0.000000 976.552995
B-1 977.513121 0.960117 5.484107 6.444224 0.000000 976.553005
B-2 977.513123 0.960118 5.484103 6.444221 0.000000 976.553004
B-3 977.513083 0.960119 5.484108 6.444227 0.000000 976.552963
_______________________________________________________________________________
DETERMINATION DATE 20-May-96
DISTRIBUTION DATE 28-May-96
Run: 05/29/96 16:58:01 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 60,121.73
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 28,286.13
SUBSERVICER ADVANCES THIS MONTH 17,978.87
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 1,049,046.34
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 506,841.18
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,096,965.16
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 274,038,903.74
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 997
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 764,298.67
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.88622900 % 4.51885000 % 1.59492060 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.86917760 % 4.53145351 % 1.59936890 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 2,777,036.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,968,706.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.31115788
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 326.07
POOL TRADING FACTOR: 91.58934792
................................................................................
Run: 05/29/96 16:59:29 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 28,503,803.99 6.100000 % 489,487.01
A-2 7609442N7 0.00 0.00 3.900000 % 0.00
R 7609442P2 100.00 0.00 10.000000 % 0.00
- -------------------------------------------------------------------------------
36,569,304.65 28,503,803.99 489,487.01
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 143,848.35 633,335.36 0.00 0.00 28,014,316.98
A-2 91,968.62 91,968.62 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
- -------------------------------------------------------------------------------
235,816.97 725,303.98 0.00 0.00 28,014,316.98
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 779.448289 13.385224 3.933593 17.318817 0.000000 766.063064
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
_______________________________________________________________________________
DETERMINATION DATE 28-May-96
DISTRIBUTION DATE 31-May-96
Run: 05/29/96 16:59:29 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 28,014,316.98
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 582,915.43
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 445,315.22
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: 76.60609697
................................................................................
Run: 05/29/96 16:58:02 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 89,371,052.07 6.500000 % 842,359.95
A-2 7609443C0 22,306,000.00 15,281,458.50 6.500000 % 414,893.71
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 24,936,470.63 6.500000 % 24,165.71
A-9 7609443K2 0.00 0.00 0.530609 % 0.00
R 7609443L0 100.00 0.00 6.500000 % 0.00
M-1 7609443M8 6,635,000.00 6,488,371.89 6.500000 % 6,287.82
M-2 7609443N6 3,317,000.00 3,243,697.01 6.500000 % 3,143.44
M-3 7609443P1 1,990,200.00 1,946,218.20 6.500000 % 1,886.06
B-1 1,326,800.00 1,297,478.80 6.500000 % 1,257.38
B-2 398,000.00 389,204.54 6.500000 % 377.17
B-3 928,851.36 908,324.44 6.500000 % 880.24
- -------------------------------------------------------------------------------
265,366,951.36 243,194,276.08 1,295,251.48
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 483,139.20 1,325,499.15 0.00 0.00 88,528,692.12
A-2 82,611.45 497,505.16 0.00 0.00 14,866,564.79
A-3 173,213.40 173,213.40 0.00 0.00 32,041,000.00
A-4 243,183.15 243,183.15 0.00 0.00 44,984,000.00
A-5 56,762.92 56,762.92 0.00 0.00 10,500,000.00
A-6 58,206.32 58,206.32 0.00 0.00 10,767,000.00
A-7 5,622.23 5,622.23 0.00 0.00 1,040,000.00
A-8 134,806.36 158,972.07 0.00 0.00 24,912,304.92
A-9 107,322.36 107,322.36 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 35,076.09 41,363.91 0.00 0.00 6,482,084.07
M-2 17,535.40 20,678.84 0.00 0.00 3,240,553.57
M-3 10,521.24 12,407.30 0.00 0.00 1,944,332.14
B-1 7,014.16 8,271.54 0.00 0.00 1,296,221.42
B-2 2,104.04 2,481.21 0.00 0.00 388,827.37
B-3 4,910.38 5,790.62 0.00 0.00 807,220.05
- -------------------------------------------------------------------------------
1,422,028.70 2,717,280.18 0.00 0.00 241,798,800.45
===============================================================================
Run: 05/29/96 16:58:02
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-1 862.380246 8.128298 4.662021 12.790319 0.000000 854.251948
A-2 685.082870 18.600095 3.703553 22.303648 0.000000 666.482776
A-3 1000.000000 0.000000 5.405992 5.405992 0.000000 1000.000000
A-4 1000.000000 0.000000 5.405992 5.405992 0.000000 1000.000000
A-5 1000.000000 0.000000 5.405992 5.405992 0.000000 1000.000000
A-6 1000.000000 0.000000 5.405992 5.405992 0.000000 1000.000000
A-7 1000.000000 0.000000 5.405990 5.405990 0.000000 1000.000000
A-8 977.900809 0.947675 5.286524 6.234199 0.000000 976.953134
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 977.900812 0.947674 5.286524 6.234198 0.000000 976.953138
M-2 977.900817 0.947676 5.286524 6.234200 0.000000 976.953141
M-3 977.900814 0.947674 5.286524 6.234198 0.000000 976.953140
B-1 977.900814 0.947679 5.286524 6.234203 0.000000 976.953135
B-2 977.900854 0.947663 5.286533 6.234196 0.000000 976.953191
B-3 977.900748 0.947665 5.286519 6.234184 0.000000 869.051912
_______________________________________________________________________________
DETERMINATION DATE 20-May-96
DISTRIBUTION DATE 28-May-96
Run: 05/29/96 16:58:02 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 56,297.24
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 25,565.65
SUBSERVICER ADVANCES THIS MONTH 23,456.32
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 1,973,222.57
(B) TWO MONTHLY PAYMENTS: 2 930,994.48
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 541,937.79
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 241,798,800.45
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 855
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 861,708.23
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.13090840 % 4.80204000 % 1.06705130 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.14420640 % 4.82507347 % 1.03072010 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.5303 %
BANKRUPTCY AMOUNT AVAILABLE 117,861.00
FRAUD AMOUNT AVAILABLE 2,448,515.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,767,680.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.43399693
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 325.41
POOL TRADING FACTOR: 91.11865634
................................................................................
Run: 05/29/96 16:58:03 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 82,045,189.60 7.937941 % 5,550,037.29
M-1 7609442K3 3,625,500.00 3,510,184.39 7.937941 % 11,016.78
M-2 7609442L1 2,416,900.00 2,340,026.11 7.937941 % 7,344.22
R 7609442J6 100.00 0.00 7.937941 % 0.00
B-1 886,200.00 858,012.79 7.937941 % 2,692.89
B-2 322,280.00 312,029.29 7.937941 % 979.31
B-3 805,639.55 780,014.75 7.937941 % 2,448.10
- -------------------------------------------------------------------------------
161,126,619.55 89,845,456.93 5,574,518.59
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 525,122.03 6,075,159.32 0.00 0.00 76,495,152.31
M-1 22,466.59 33,483.37 0.00 0.00 3,499,167.61
M-2 14,977.11 22,321.33 0.00 0.00 2,332,681.89
R 0.00 0.00 0.00 0.00 0.00
B-1 5,491.62 8,184.51 0.00 0.00 855,319.90
B-2 1,997.11 2,976.42 0.00 0.00 311,049.98
B-3 4,992.40 7,440.50 0.00 0.00 777,566.65
- -------------------------------------------------------------------------------
575,046.86 6,149,565.45 0.00 0.00 84,270,938.34
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 535.997842 36.258165 3.430601 39.688766 0.000000 499.739677
M-1 968.193184 3.038693 6.196825 9.235518 0.000000 965.154492
M-2 968.193185 3.038694 6.196827 9.235521 0.000000 965.154491
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B-1 968.193173 3.038693 6.196818 9.235511 0.000000 965.154480
B-2 968.193155 3.038693 6.196816 9.235509 0.000000 965.154462
B-3 968.193220 3.038691 6.196828 9.235519 0.000000 965.154529
_______________________________________________________________________________
DETERMINATION DATE 20-May-96
DISTRIBUTION DATE 28-May-96
Run: 05/29/96 16:58:04 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S6 (POOL # 4147)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4147
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 22,686.29
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 9,089.05
SUBSERVICER ADVANCES THIS MONTH 10,872.77
MASTER SERVICER ADVANCES THIS MONTH 6,694.64
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 689,232.55
(B) TWO MONTHLY PAYMENTS: 2 554,090.36
(C) THREE OR MORE MONTHLY PAYMENTS: 1 228,010.03
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 84,270,938.34
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 294
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 896,687.47
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 5,292,536.82
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 214,884.63
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 91.31812830 % 6.51141500 % 2.17045680 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 90.77287360 % 6.92035667 % 2.30676980 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 983,715.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,142,050.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.37915260
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 331.16
POOL TRADING FACTOR: 52.30106520
................................................................................
Run: 05/29/96 16:59:30 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-MZ1 (POOL # 8022)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 8022
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 7609443Q9 49,500,000.00 46,070,748.51 6.470000 % 144,300.75
A-2 7609443R7 61,308,403.22 61,308,403.22 6.470000 % 0.00
A-3 7609443S5 5,000,000.00 5,718,205.54 6.470000 % 0.00
S-1 7609443T3 0.00 0.00 0.500000 % 0.00
S-2 7609443U0 0.00 0.00 0.250000 % 0.00
R 7609443V8 100.00 0.00 6.470000 % 0.00
- -------------------------------------------------------------------------------
115,808,503.22 113,097,357.27 144,300.75
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 247,450.36 391,751.11 0.00 0.00 45,926,447.76
A-2 329,293.24 329,293.24 0.00 0.00 61,308,403.22
A-3 0.00 0.00 30,713.03 0.00 5,748,918.57
S-1 14,801.92 14,801.92 0.00 0.00 0.00
S-2 5,149.18 5,149.18 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
- -------------------------------------------------------------------------------
596,694.70 740,995.45 30,713.03 0.00 112,983,769.55
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 930.722192 2.915167 4.998997 7.914164 0.000000 927.807025
A-2 1000.000000 0.000000 5.371095 5.371095 0.000000 1000.000000
A-3 1143.641108 0.000000 0.000000 0.000000 6.142606 1149.783714
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
_______________________________________________________________________________
DETERMINATION DATE 28-May-96
DISTRIBUTION DATE 31-May-96
Run: 05/29/96 16:59:30 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 2,827.43
SUBSERVICER ADVANCES THIS MONTH 0.00
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 112,983,769.55
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 2,828,324.65
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 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: 97.56085815
................................................................................
Run: 05/29/96 16:58:05 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 3,533,708.01 4.500000 % 1,545,828.51
A-2 7609445P9 57,515,000.00 57,515,000.00 5.500000 % 0.00
A-3 7609445Q7 41,665,000.00 41,665,000.00 6.000000 % 0.00
A-4 7609445R5 10,090,000.00 10,090,000.00 6.250000 % 0.00
A-5 7609445S3 7,344,000.00 7,344,000.00 6.500000 % 0.00
A-6 7609445T1 45,437,000.00 45,072,637.34 6.500000 % 0.00
A-7 7609445U8 19,054,000.00 19,054,000.00 6.500000 % 0.00
A-8 7609445V6 50,184,000.00 35,174,966.40 5.937500 % 1,236,662.81
A-9 7609445W4 0.00 0.00 3.062500 % 0.00
A-10 7609445X2 43,420,000.00 38,068,443.32 6.500000 % 229,098.87
A-11 7609445Y0 66,266,000.00 66,266,000.00 6.500000 % 0.00
A-12 7609445Z7 32,444,000.00 37,128,110.06 6.500000 % 0.00
A-13 7609446A1 4,623,000.00 5,290,446.69 6.500000 % 0.00
A-14 7609446B9 478,414.72 410,414.34 0.000000 % 471.82
A-15 7609446C7 0.00 0.00 0.502570 % 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 11,444,008.57 6.500000 % 11,086.37
M-2 7609446G8 4,252,700.00 4,161,253.06 6.500000 % 4,031.21
M-3 7609446H6 4,252,700.00 4,161,253.06 6.500000 % 4,031.21
B-1 2,126,300.00 2,080,577.58 6.500000 % 2,015.56
B-2 638,000.00 624,280.92 6.500000 % 604.77
B-3 1,488,500.71 1,456,493.11 6.500000 % 1,410.98
- -------------------------------------------------------------------------------
425,269,315.43 390,540,592.46 3,035,242.11
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 13,212.87 1,559,041.38 0.00 0.00 1,987,879.50
A-2 262,843.67 262,843.67 0.00 0.00 57,515,000.00
A-3 207,719.05 207,719.05 0.00 0.00 41,665,000.00
A-4 52,399.22 52,399.22 0.00 0.00 10,090,000.00
A-5 39,664.29 39,664.29 0.00 0.00 7,344,000.00
A-6 243,433.32 243,433.32 0.00 0.00 45,072,637.34
A-7 102,908.97 102,908.97 0.00 0.00 19,054,000.00
A-8 173,536.57 1,410,199.38 0.00 0.00 33,938,303.59
A-9 89,508.34 89,508.34 0.00 0.00 0.00
A-10 205,604.29 434,703.16 0.00 0.00 37,839,344.45
A-11 357,896.79 357,896.79 0.00 0.00 66,266,000.00
A-12 0.00 0.00 200,525.64 0.00 37,328,635.70
A-13 0.00 0.00 28,573.24 0.00 5,319,019.93
A-14 0.00 471.82 0.00 0.00 409,942.52
A-15 163,085.90 163,085.90 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 61,808.08 72,894.45 0.00 0.00 11,432,922.20
M-2 22,474.56 26,505.77 0.00 0.00 4,157,221.85
M-3 22,474.56 26,505.77 0.00 0.00 4,157,221.85
B-1 11,237.02 13,252.58 0.00 0.00 2,078,562.02
B-2 3,371.68 3,976.45 0.00 0.00 623,676.15
B-3 7,866.39 9,277.37 0.00 0.00 1,455,082.13
- -------------------------------------------------------------------------------
2,041,045.57 5,076,287.68 229,098.88 0.00 387,734,449.23
===============================================================================
Run: 05/29/96 16:58:05
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-1 158.497780 69.335210 0.592638 69.927848 0.000000 89.162570
A-2 1000.000000 0.000000 4.570002 4.570002 0.000000 1000.000000
A-3 1000.000000 0.000000 4.985457 4.985457 0.000000 1000.000000
A-4 1000.000000 0.000000 5.193183 5.193183 0.000000 1000.000000
A-5 1000.000000 0.000000 5.400911 5.400911 0.000000 1000.000000
A-6 991.980926 0.000000 5.357601 5.357601 0.000000 991.980926
A-7 1000.000000 0.000000 5.400912 5.400912 0.000000 1000.000000
A-8 700.919943 24.642572 3.458006 28.100578 0.000000 676.277371
A-10 876.749040 5.276344 4.735244 10.011588 0.000000 871.472696
A-11 1000.000000 0.000000 5.400911 5.400911 0.000000 1000.000000
A-12 1144.375233 0.000000 0.000000 0.000000 6.180669 1150.555903
A-13 1144.375230 0.000000 0.000000 0.000000 6.180671 1150.555901
A-14 857.863111 0.986215 0.000000 0.986215 0.000000 856.876895
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-1 978.496735 0.947918 5.284774 6.232692 0.000000 977.548818
M-2 978.496734 0.947918 5.284774 6.232692 0.000000 977.548816
M-3 978.496734 0.947918 5.284774 6.232692 0.000000 977.548816
B-1 978.496722 0.947919 5.284776 6.232695 0.000000 977.548803
B-2 978.496740 0.947915 5.284765 6.232680 0.000000 977.548825
B-3 978.496752 0.947920 5.284774 6.232694 0.000000 977.548832
_______________________________________________________________________________
DETERMINATION DATE 20-May-96
DISTRIBUTION DATE 28-May-96
Run: 05/29/96 16:58:06 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S7 (POOL # 4148)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4148
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 76,950.03
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 40,910.23
SUBSERVICER ADVANCES THIS MONTH 61,471.73
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 13 5,892,541.86
(B) TWO MONTHLY PAYMENTS: 5 1,132,256.62
(C) THREE OR MORE MONTHLY PAYMENTS: 1 454,331.18
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,396,381.22
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 387,734,449.23
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,351
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,427,766.79
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.86669690 % 5.06664600 % 1.06665720 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.82825360 % 5.09301300 % 1.07334300 %
CLASS A-15 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.5027 %
BANKRUPTCY AMOUNT AVAILABLE 142,572.00
FRAUD AMOUNT AVAILABLE 3,914,628.00
SPECIAL HAZARD AMOUNT AVAILABLE 4,113,764.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.35800726
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 326.70
POOL TRADING FACTOR: 91.17385975
................................................................................
Run: 05/29/96 16:58:07 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 38,164,395.99 6.000000 % 817,235.64
A-3 7609445B0 15,096,000.00 11,584,263.92 6.000000 % 171,342.31
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 6.120000 % 0.00
A-8 7609445G9 3,452,000.00 3,156,682.26 5.794310 % 0.00
A-9 7609445H7 0.00 0.00 0.322440 % 0.00
R 7609445J3 100.00 0.00 6.000000 % 0.00
M-1 7609445K0 775,800.00 704,758.70 6.000000 % 3,043.18
M-2 7609445L8 2,868,200.00 2,605,554.09 6.000000 % 11,250.89
B 620,201.82 563,408.87 6.000000 % 2,432.82
- -------------------------------------------------------------------------------
155,035,301.82 132,055,958.89 1,005,304.84
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 85,208.53 85,208.53 0.00 0.00 17,088,000.00
A-2 190,305.02 1,007,540.66 0.00 0.00 37,347,160.35
A-3 57,764.40 229,106.71 0.00 0.00 11,412,921.61
A-4 31,030.71 31,030.71 0.00 0.00 6,223,000.00
A-5 46,131.80 46,131.80 0.00 0.00 9,251,423.55
A-6 186,013.05 186,013.05 0.00 0.00 37,303,669.38
A-7 27,520.33 27,520.33 0.00 0.00 5,410,802.13
A-8 15,201.04 15,201.04 0.00 0.00 3,156,682.26
A-9 35,387.32 35,387.32 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 3,514.24 6,557.42 0.00 0.00 701,715.52
M-2 12,992.48 24,243.37 0.00 0.00 2,594,303.20
B 2,809.43 5,242.25 0.00 0.00 560,976.05
- -------------------------------------------------------------------------------
693,878.35 1,699,183.19 0.00 0.00 131,050,654.05
===============================================================================
_______________________________________________________________________________
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 4.986454 4.986454 0.000000 1000.000000
A-2 694.984812 14.882100 3.465510 18.347610 0.000000 680.102712
A-3 767.373074 11.350180 3.826471 15.176651 0.000000 756.022894
A-4 1000.000000 0.000000 4.986455 4.986455 0.000000 1000.000000
A-5 972.298849 0.000000 4.848324 4.848324 0.000000 972.298849
A-6 967.268303 0.000000 4.823239 4.823239 0.000000 967.268303
A-7 914.450250 0.000000 4.651061 4.651061 0.000000 914.450250
A-8 914.450249 0.000000 4.403546 4.403546 0.000000 914.450249
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 908.428332 3.922635 4.529827 8.452462 0.000000 904.505697
M-2 908.428314 3.922631 4.529838 8.452469 0.000000 904.505683
B 908.428276 3.922626 4.529832 8.452458 0.000000 904.505650
_______________________________________________________________________________
DETERMINATION DATE 20-May-96
DISTRIBUTION DATE 28-May-96
Run: 05/29/96 16:58:07 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S8 (POOL # 4149)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4149
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 27,525.09
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 13,944.17
SUBSERVICER ADVANCES THIS MONTH 7,426.76
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 783,431.88
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 131,050,654.05
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 518
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 435,081.63
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 97.06660590 % 2.50675000 % 0.42664400 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 97.05686720 % 2.51507232 % 0.42806050 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3225 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 665,100.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,661,458.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 6.69833473
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 149.21
POOL TRADING FACTOR: 84.52955715
................................................................................
Run: 05/29/96 16:58:08 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-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 13,319,060.58 6.500000 % 427,529.33
A-2 7609443X4 70,702,000.00 49,357,447.38 6.500000 % 1,411,306.49
A-3 7609443Y2 11,213,000.00 11,213,000.00 6.500000 % 0.00
A-4 7609443Z9 81,754,000.00 81,754,000.00 6.500000 % 0.00
A-5 7609444A3 63,362,000.00 63,362,000.00 6.500000 % 0.00
A-6 7609444B1 17,598,000.00 17,598,000.00 6.500000 % 0.00
A-7 7609444C9 1,000,000.00 1,000,000.00 6.500000 % 0.00
A-8 7609444D7 29,500,000.00 28,862,798.75 6.500000 % 28,169.23
A-9 7609444E5 0.00 0.00 0.447698 % 0.00
R 7609444F2 100.00 0.00 6.500000 % 0.00
M-1 7609444G0 8,605,600.00 8,419,718.68 6.500000 % 8,217.39
M-2 7609444H8 3,129,000.00 3,061,413.48 6.500000 % 2,987.85
M-3 7609444J4 3,129,000.00 3,061,413.48 6.500000 % 2,987.85
B-1 1,251,600.00 1,224,565.38 6.500000 % 1,195.14
B-2 625,800.00 612,282.69 6.500000 % 597.57
B-3 1,251,647.88 1,178,902.62 6.500000 % 1,150.57
- -------------------------------------------------------------------------------
312,906,747.88 284,024,603.04 1,884,141.42
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 71,942.37 499,471.70 0.00 0.00 12,891,531.25
A-2 266,602.26 1,677,908.75 0.00 0.00 47,946,140.89
A-3 60,566.56 60,566.56 0.00 0.00 11,213,000.00
A-4 441,590.93 441,590.93 0.00 0.00 81,754,000.00
A-5 342,247.28 342,247.28 0.00 0.00 63,362,000.00
A-6 95,054.89 95,054.89 0.00 0.00 17,598,000.00
A-7 5,401.46 5,401.46 0.00 0.00 1,000,000.00
A-8 155,901.24 184,070.47 0.00 0.00 28,834,629.52
A-9 105,666.87 105,666.87 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 45,478.77 53,696.16 0.00 0.00 8,411,501.29
M-2 16,536.10 19,523.95 0.00 0.00 3,058,425.63
M-3 16,536.10 19,523.95 0.00 0.00 3,058,425.63
B-1 6,614.44 7,809.58 0.00 0.00 1,223,370.24
B-2 3,307.22 3,904.79 0.00 0.00 611,685.12
B-3 6,367.79 7,518.36 0.00 0.00 1,177,752.05
- -------------------------------------------------------------------------------
1,639,814.28 3,523,955.70 0.00 0.00 282,140,461.62
===============================================================================
Run: 05/29/96 16:58:08
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-1 673.189820 21.608761 3.636208 25.244969 0.000000 651.581059
A-2 698.105391 19.961338 3.770788 23.732126 0.000000 678.144054
A-3 1000.000000 0.000000 5.401459 5.401459 0.000000 1000.000000
A-4 1000.000000 0.000000 5.401460 5.401460 0.000000 1000.000000
A-5 1000.000000 0.000000 5.401460 5.401460 0.000000 1000.000000
A-6 1000.000000 0.000000 5.401460 5.401460 0.000000 1000.000000
A-7 1000.000000 0.000000 5.401460 5.401460 0.000000 1000.000000
A-8 978.399958 0.954889 5.284788 6.239677 0.000000 977.445069
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 978.399958 0.954889 5.284788 6.239677 0.000000 977.445070
M-2 978.399962 0.954890 5.284787 6.239677 0.000000 977.445072
M-3 978.399962 0.954890 5.284787 6.239677 0.000000 977.445072
B-1 978.399952 0.954890 5.284787 6.239677 0.000000 977.445062
B-2 978.399952 0.954890 5.284787 6.239677 0.000000 977.445062
B-3 941.880411 0.919244 5.087525 6.006769 0.000000 940.961167
_______________________________________________________________________________
DETERMINATION DATE 20-May-96
DISTRIBUTION DATE 28-May-96
Run: 05/29/96 16:58:09 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S9 (POOL # 4150)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4150
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 60,107.16
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 31,101.87
SUBSERVICER ADVANCES THIS MONTH 28,113.33
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 14 3,142,388.46
(B) TWO MONTHLY PAYMENTS: 2 426,920.02
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 577,184.50
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 282,140,461.62
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 984
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,606,941.92
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.81803680 % 5.12017100 % 1.06179210 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.78282720 % 5.14933323 % 1.06783950 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.4474 %
BANKRUPTCY AMOUNT AVAILABLE 124,986.00
FRAUD AMOUNT AVAILABLE 2,846,141.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,359,024.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.32512550
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 326.91
POOL TRADING FACTOR: 90.16758620
................................................................................
Run: 05/29/96 16:58:10 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 7,948,982.52 6.500000 % 2,411,274.06
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 6.225000 % 0.00
A-8 7609444S4 5,178,948.00 4,846,170.25 7.095367 % 0.00
A-9 7609444T2 16,947,000.00 16,947,000.00 6.500000 % 0.00
A-10 7609444U9 0.00 0.00 0.203030 % 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 785,000.00 715,592.78 6.500000 % 3,020.28
M-2 7609444Y1 2,903,500.00 2,646,781.71 6.500000 % 11,171.19
B 627,984.63 572,460.20 6.500000 % 2,416.17
- -------------------------------------------------------------------------------
156,939,684.63 131,770,127.71 2,427,881.70
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 42,636.03 2,453,910.09 0.00 0.00 5,537,708.46
A-2 144,924.10 144,924.10 0.00 0.00 29,271,000.00
A-3 150,160.69 150,160.69 0.00 0.00 28,657,000.00
A-4 25,370.34 25,370.34 0.00 0.00 4,730,000.00
A-5 15,624.12 15,624.12 0.00 0.00 0.00
A-6 133,744.64 133,744.64 0.00 0.00 24,935,106.59
A-7 53,936.38 53,936.38 0.00 0.00 10,500,033.66
A-8 28,374.31 28,374.31 0.00 0.00 4,846,170.25
A-9 90,898.77 90,898.77 0.00 0.00 16,947,000.00
A-10 22,076.44 22,076.44 0.00 0.00 0.00
R-I 1.87 1.87 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 3,838.23 6,858.51 0.00 0.00 712,572.50
M-2 14,196.56 25,367.75 0.00 0.00 2,635,610.52
B 3,070.52 5,486.69 0.00 0.00 570,044.03
- -------------------------------------------------------------------------------
728,853.00 3,156,734.70 0.00 0.00 129,342,246.01
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 256.154374 77.702825 1.373938 79.076763 0.000000 178.451549
A-2 1000.000000 0.000000 4.951115 4.951115 0.000000 1000.000000
A-3 1000.000000 0.000000 5.239931 5.239931 0.000000 1000.000000
A-4 1000.000000 0.000000 5.363708 5.363708 0.000000 1000.000000
A-6 974.560564 0.000000 5.227259 5.227259 0.000000 974.560564
A-7 935.744141 0.000000 4.806713 4.806713 0.000000 935.744141
A-8 935.744141 0.000000 5.478779 5.478779 0.000000 935.744142
A-9 1000.000000 0.000000 5.363709 5.363709 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-1 911.583159 3.847490 4.889465 8.736955 0.000000 907.735669
M-2 911.583162 3.847491 4.889464 8.736955 0.000000 907.735671
B 911.583139 3.847499 4.889467 8.736966 0.000000 907.735640
_______________________________________________________________________________
DETERMINATION DATE 20-May-96
DISTRIBUTION DATE 28-May-96
Run: 05/29/96 16:58:11 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S10 (POOL # 4151)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4151
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 30,004.16
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 13,991.40
SUBSERVICER ADVANCES THIS MONTH 8,990.59
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 664,089.34
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 271,101.21
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 129,342,246.01
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 535
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,871,723.44
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 97.01386440 % 2.55169700 % 0.43443850 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.97065180 % 2.58862292 % 0.44072530 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1979 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 663,513.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,827,686.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.09880422
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 148.15
POOL TRADING FACTOR: 82.41525801
................................................................................
Run: 05/29/96 16:58:12 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 167,000,000.00 138,780,414.21 6.991892 % 1,246,429.99
A-2 760947LS8 99,787,000.00 82,925,037.06 6.991892 % 744,775.50
A-3 7609446Y9 100,000,000.00 114,949,390.87 6.991892 % 0.00
A-4 7609446Z6 0.00 0.00 0.133000 % 0.00
R 7609447A0 100.00 0.00 6.991892 % 0.00
M-1 7609447B8 10,702,300.00 10,478,620.51 6.991892 % 10,053.38
M-2 7609447C6 3,891,700.00 3,810,362.92 6.991892 % 3,655.73
M-3 7609447D4 3,891,700.00 3,810,362.92 6.991892 % 3,655.73
B-1 1,751,300.00 1,714,697.58 6.991892 % 1,645.11
B-2 778,400.00 762,131.33 6.991892 % 731.20
B-3 1,362,164.15 1,333,694.79 6.991892 % 1,279.59
- -------------------------------------------------------------------------------
389,164,664.15 358,564,712.19 2,012,226.23
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 806,963.11 2,053,393.10 0.00 0.00 137,533,984.22
A-2 482,182.19 1,226,957.69 0.00 0.00 82,180,261.56
A-3 0.00 0.00 668,393.43 0.00 115,617,784.30
A-4 39,659.75 39,659.75 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 60,929.78 70,983.16 0.00 0.00 10,468,567.13
M-2 22,156.02 25,811.75 0.00 0.00 3,806,707.19
M-3 22,156.02 25,811.75 0.00 0.00 3,806,707.19
B-1 9,970.41 11,615.52 0.00 0.00 1,713,052.47
B-2 4,431.55 5,162.75 0.00 0.00 761,400.13
B-3 7,755.01 9,034.60 0.00 0.00 1,332,415.20
- -------------------------------------------------------------------------------
1,456,203.84 3,468,430.07 668,393.43 0.00 357,220,879.39
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 831.020444 7.463653 4.832114 12.295767 0.000000 823.556792
A-2 831.020444 7.463653 4.832114 12.295767 0.000000 823.556792
A-3 1149.493909 0.000000 0.000000 0.000000 6.683934 1156.177843
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 979.099867 0.939366 5.693148 6.632514 0.000000 978.160501
M-2 979.099859 0.939366 5.693147 6.632513 0.000000 978.160493
M-3 979.099859 0.939366 5.693147 6.632513 0.000000 978.160493
B-1 979.099857 0.939365 5.693148 6.632513 0.000000 978.160492
B-2 979.099859 0.939363 5.693153 6.632516 0.000000 978.160496
B-3 979.099905 0.939365 5.693146 6.632511 0.000000 978.160540
_______________________________________________________________________________
DETERMINATION DATE 20-May-96
DISTRIBUTION DATE 28-May-96
Run: 05/29/96 16:58:12 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S11 (POOL # 4152)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4152
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 68,180.41
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 24,822.17
SUBSERVICER ADVANCES THIS MONTH 38,303.27
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 17 4,295,822.07
(B) TWO MONTHLY PAYMENTS: 4 895,765.84
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 297,217.14
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 357,220,879.39
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,391
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 999,819.17
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.88956320 % 5.04772100 % 1.06271580 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.87246080 % 5.06184900 % 1.06569020 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,794,285.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,330,185.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.43245518
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 326.93
POOL TRADING FACTOR: 91.79170472
................................................................................
Run: 05/29/96 16:58:13 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 27,189,235.76 6.500000 % 750,166.80
A-2 760947AB7 16,923,000.00 16,923,000.00 6.500000 % 0.00
A-3 760947AC5 28,000,000.00 20,505,397.72 6.500000 % 345,031.18
A-4 760947AD3 73,800,000.00 71,096,394.09 6.500000 % 81,259.72
A-5 760947AE1 13,209,000.00 15,034,790.03 6.500000 % 0.00
A-6 760947AF8 1,749,506.64 1,502,758.74 0.000000 % 16,476.98
A-7 760947AG6 0.00 0.00 0.045000 % 0.00
A-8 760947AH4 0.00 0.00 0.215722 % 0.00
R 760947AJ0 100.00 0.00 6.500000 % 0.00
M-1 760947AK7 909,200.00 832,318.35 6.500000 % 3,495.72
M-2 760947AL5 2,907,400.00 2,661,551.18 6.500000 % 11,178.47
B 726,864.56 665,401.07 6.500000 % 2,794.67
- -------------------------------------------------------------------------------
181,709,071.20 156,410,846.94 1,210,403.54
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 146,951.79 897,118.59 0.00 0.00 26,439,068.96
A-2 91,465.06 91,465.06 0.00 0.00 16,923,000.00
A-3 110,827.12 455,858.30 0.00 0.00 20,160,366.54
A-4 384,260.24 465,519.96 0.00 0.00 71,015,134.37
A-5 0.00 0.00 81,259.71 0.00 15,116,049.74
A-6 0.00 16,476.98 0.00 0.00 1,486,281.76
A-7 5,852.54 5,852.54 0.00 0.00 0.00
A-8 28,056.01 28,056.01 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 4,498.49 7,994.21 0.00 0.00 828,822.63
M-2 14,385.10 25,563.57 0.00 0.00 2,650,372.71
B 3,596.32 6,390.99 0.00 0.00 662,606.40
- -------------------------------------------------------------------------------
789,892.67 2,000,296.21 81,259.71 0.00 155,281,703.11
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 625.269887 17.251559 3.379445 20.631004 0.000000 608.018328
A-2 1000.000000 0.000000 5.404778 5.404778 0.000000 1000.000000
A-3 732.335633 12.322542 3.958111 16.280653 0.000000 720.013091
A-4 963.365774 1.101080 5.206778 6.307858 0.000000 962.264693
A-5 1138.223183 0.000000 0.000000 0.000000 6.151844 1144.375028
A-6 858.961438 9.418072 0.000000 9.418072 0.000000 849.543366
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 915.440332 3.844831 4.947745 8.792576 0.000000 911.595502
M-2 915.440318 3.844834 4.947754 8.792588 0.000000 911.595484
B 915.440244 3.844829 4.947758 8.792587 0.000000 911.595415
_______________________________________________________________________________
DETERMINATION DATE 20-May-96
DISTRIBUTION DATE 28-May-96
Run: 05/29/96 16:58:14 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S12 (POOL # 4153)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4153
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 29,241.78
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 10,721.93
SUBSERVICER ADVANCES THIS MONTH 13,308.85
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 1,177,274.44
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 231,471.90
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 155,281,703.11
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 640
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 471,982.42
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 97.31500750 % 2.25544700 % 0.42954570 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 97.30694080 % 2.24057005 % 0.43083620 %
CLASS A-8 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2158 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 784,578.00
SPECIAL HAZARD AMOUNT AVAILABLE 896,783.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.00338895
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 149.56
POOL TRADING FACTOR: 85.45621971
................................................................................
Run: 05/29/96 16:58:15 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 205,217,561.00 158,694,314.54 7.000000 % 2,837,179.81
A-2 760947AS0 49,338,300.00 49,338,300.00 7.000000 % 0.00
A-3 760947AT8 12,500,000.00 10,215,469.66 7.000000 % 139,320.10
A-4 760947BA8 100,000,000.00 114,310,360.97 7.000000 % 0.00
A-5 760947AU5 2,381,928.79 2,197,791.43 0.000000 % 10,364.27
A-6 760947AV3 0.00 0.00 0.365614 % 0.00
R 760947AW1 100.00 0.00 7.000000 % 0.00
M-1 760947AX9 11,822,000.00 11,585,374.31 7.000000 % 10,700.85
M-2 760947AY7 3,940,650.00 3,861,775.08 7.000000 % 3,566.94
M-3 760947AZ4 3,940,700.00 3,861,824.09 7.000000 % 3,566.98
B-1 2,364,500.00 2,317,172.83 7.000000 % 2,140.26
B-2 788,200.00 772,423.63 7.000000 % 713.45
B-3 1,773,245.53 1,714,678.54 7.000000 % 1,583.77
- -------------------------------------------------------------------------------
394,067,185.32 358,869,485.08 3,009,136.43
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 925,205.58 3,762,385.39 0.00 0.00 155,857,134.73
A-2 287,647.80 287,647.80 0.00 0.00 49,338,300.00
A-3 59,557.33 198,877.43 0.00 0.00 10,076,149.56
A-4 0.00 0.00 666,442.18 0.00 114,976,803.15
A-5 0.00 10,364.27 0.00 0.00 2,187,427.16
A-6 109,279.39 109,279.39 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 67,544.03 78,244.88 0.00 0.00 11,574,673.46
M-2 22,514.58 26,081.52 0.00 0.00 3,858,208.14
M-3 22,514.87 26,081.85 0.00 0.00 3,858,257.11
B-1 13,509.38 15,649.64 0.00 0.00 2,315,032.57
B-2 4,503.31 5,216.76 0.00 0.00 771,710.18
B-3 9,996.77 11,580.54 0.00 0.00 1,713,094.77
- -------------------------------------------------------------------------------
1,522,273.04 4,531,409.47 666,442.18 0.00 356,526,790.83
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 773.297927 13.825229 4.508413 18.333642 0.000000 759.472698
A-2 1000.000000 0.000000 5.830112 5.830112 0.000000 1000.000000
A-3 817.237573 11.145608 4.764586 15.910194 0.000000 806.091965
A-4 1143.103610 0.000000 0.000000 0.000000 6.664422 1149.768032
A-5 922.694011 4.351209 0.000000 4.351209 0.000000 918.342802
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 979.984293 0.905164 5.713418 6.618582 0.000000 979.079129
M-2 979.984287 0.905165 5.713418 6.618583 0.000000 979.079122
M-3 979.984290 0.905164 5.713419 6.618583 0.000000 979.079126
B-1 979.984280 0.905164 5.713419 6.618583 0.000000 979.079116
B-2 979.984306 0.905164 5.713410 6.618574 0.000000 979.079142
B-3 966.971867 0.893148 5.637555 6.530703 0.000000 966.078719
_______________________________________________________________________________
DETERMINATION DATE 20-May-96
DISTRIBUTION DATE 28-May-96
Run: 05/29/96 16:58:15 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S13 (POOL # 4154)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4154
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 61,776.41
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 18,917.17
SUBSERVICER ADVANCES THIS MONTH 35,741.98
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 14 3,519,478.61
(B) TWO MONTHLY PAYMENTS: 1 67,630.94
(C) THREE OR MORE MONTHLY PAYMENTS: 1 52,349.21
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,332,671.99
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 356,526,790.83
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,328
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,011,045.58
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.23937140 % 5.41365500 % 1.34697400 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.20115720 % 5.41085248 % 1.35458770 %
CLASS A-6 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3656 %
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 7.60994595
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 327.79
POOL TRADING FACTOR: 90.47360555
................................................................................
Run: 05/29/96 16:58:16 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 150,068,000.00 130,135,188.77 6.500000 % 2,897,271.34
A-2 760947BC4 1,321,915.43 1,185,738.61 0.000000 % 26,224.69
A-3 760947BD2 0.00 0.00 0.307410 % 0.00
R 760947BE0 100.00 0.00 6.500000 % 0.00
M-1 760947BF7 1,168,000.00 1,072,532.91 6.500000 % 4,467.13
M-2 760947BG5 2,491,000.00 2,287,396.77 6.500000 % 9,527.07
B 622,704.85 571,807.71 6.500000 % 2,381.58
- -------------------------------------------------------------------------------
155,671,720.28 135,252,664.77 2,939,871.81
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 704,292.64 3,601,563.98 0.00 0.00 127,237,917.43
A-2 0.00 26,224.69 0.00 0.00 1,159,513.92
A-3 34,618.55 34,618.55 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 5,804.55 10,271.68 0.00 0.00 1,068,065.78
M-2 12,379.41 21,906.48 0.00 0.00 2,277,869.70
B 3,094.63 5,476.21 0.00 0.00 569,426.13
- -------------------------------------------------------------------------------
760,189.78 3,700,061.59 0.00 0.00 132,312,792.96
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 867.174806 19.306390 4.693157 23.999547 0.000000 847.868416
A-2 896.985225 19.838402 0.000000 19.838402 0.000000 877.146823
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 918.264478 3.824598 4.969649 8.794247 0.000000 914.439880
M-2 918.264460 3.824597 4.969655 8.794252 0.000000 914.439864
B 918.264423 3.824589 4.969658 8.794247 0.000000 914.439851
_______________________________________________________________________________
DETERMINATION DATE 20-May-96
DISTRIBUTION DATE 28-May-96
Run: 05/29/96 16:58:17 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S14 (POOL # 4155)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4155
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 25,697.39
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 294.22
SUBSERVICER ADVANCES THIS MONTH 17,762.25
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,864,831.38
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 132,312,792.96
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 550
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,376,370.81
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 97.06733230 % 2.50615900 % 0.42650920 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 97.01466740 % 2.52880723 % 0.43416840 %
CLASS A-3 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3084 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,463,743.00
SPECIAL HAZARD AMOUNT AVAILABLE 854,579.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.04790908
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 149.50
POOL TRADING FACTOR: 84.99475224
................................................................................
Run: 05/29/96 16:58:17 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 18,401,922.82 7.750000 % 533,502.15
A-2 760947BS9 40,324,000.00 32,498,667.99 7.750000 % 636,327.54
A-3 760947BT7 6,500,000.00 6,500,000.00 7.750000 % 0.00
A-4 760947BU4 5,000,000.00 3,496,227.37 7.750000 % 122,281.32
A-5 760947BV2 15,371,000.00 15,371,000.00 7.750000 % 0.00
A-6 760947BW0 19,487,000.00 14,025,825.32 7.750000 % 414,787.01
A-7 760947BX8 21,500,000.00 24,610,503.16 7.750000 % 0.00
A-8 760947BY6 15,537,000.00 11,212,433.13 7.750000 % 325,066.96
A-9 760947BZ3 2,074,847.12 1,974,907.97 0.000000 % 5,073.02
A-10 760947CE9 0.00 0.00 0.346388 % 0.00
R 760947CA7 355,000.00 42,032.12 7.750000 % 624.25
M-1 760947CB5 4,463,000.00 4,382,314.73 7.750000 % 3,573.72
M-2 760947CC3 2,028,600.00 1,991,925.54 7.750000 % 1,624.39
M-3 760947CD1 1,623,000.00 1,593,658.25 7.750000 % 1,299.61
B-1 974,000.00 956,391.33 7.750000 % 779.93
B-2 324,600.00 318,731.66 7.750000 % 259.92
B-3 730,456.22 717,250.55 7.750000 % 584.91
- -------------------------------------------------------------------------------
162,292,503.34 138,093,791.94 2,045,784.73
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 118,815.04 652,317.19 0.00 0.00 17,868,420.67
A-2 209,833.00 846,160.54 0.00 0.00 31,862,340.45
A-3 41,968.32 41,968.32 0.00 0.00 6,500,000.00
A-4 22,573.97 144,855.29 0.00 0.00 3,373,946.05
A-5 99,245.39 99,245.39 0.00 0.00 15,371,000.00
A-6 90,560.05 505,347.06 0.00 0.00 13,611,038.31
A-7 0.00 0.00 158,901.76 0.00 24,769,404.92
A-8 72,394.92 397,461.88 0.00 0.00 10,887,366.17
A-9 0.00 5,073.02 0.00 0.00 1,969,834.95
A-10 39,851.39 39,851.39 0.00 0.00 0.00
R 271.39 895.64 0.00 0.00 41,407.87
M-1 28,295.14 31,868.86 0.00 0.00 4,378,741.01
M-2 12,861.20 14,485.59 0.00 0.00 1,990,301.15
M-3 10,289.72 11,589.33 0.00 0.00 1,592,358.64
B-1 6,175.09 6,955.02 0.00 0.00 955,611.40
B-2 2,057.95 2,317.87 0.00 0.00 318,471.74
B-3 4,631.04 5,215.95 0.00 0.00 716,665.64
- -------------------------------------------------------------------------------
759,823.61 2,805,608.34 158,901.76 0.00 136,206,908.97
===============================================================================
Run: 05/29/96 16:58:17
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-1 707.766262 20.519313 4.569809 25.089122 0.000000 687.246949
A-2 805.938597 15.780368 5.203675 20.984043 0.000000 790.158230
A-3 1000.000000 0.000000 6.456665 6.456665 0.000000 1000.000000
A-4 699.245474 24.456264 4.514794 28.971058 0.000000 674.789210
A-5 1000.000000 0.000000 6.456664 6.456664 0.000000 1000.000000
A-6 719.752929 21.285319 4.647203 25.932522 0.000000 698.467610
A-7 1144.674566 0.000000 0.000000 0.000000 7.390780 1152.065345
A-8 721.660110 20.922119 4.659517 25.581636 0.000000 700.737991
A-9 951.833005 2.445009 0.000000 2.445009 0.000000 949.387996
R 118.400338 1.758451 0.764479 2.522930 0.000000 116.641887
M-1 981.921293 0.800744 6.339937 7.140681 0.000000 981.120549
M-2 981.921295 0.800744 6.339939 7.140683 0.000000 981.120551
M-3 981.921288 0.800746 6.339938 7.140684 0.000000 981.120542
B-1 981.921283 0.800749 6.339928 7.140677 0.000000 981.120534
B-2 981.921319 0.800739 6.339957 7.140696 0.000000 981.120579
B-3 981.921340 0.800746 6.339928 7.140674 0.000000 981.120593
_______________________________________________________________________________
DETERMINATION DATE 20-May-96
DISTRIBUTION DATE 28-May-96
Run: 05/29/96 16:58:19 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 26,700.68
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,608.65
SUBSERVICER ADVANCES THIS MONTH 24,786.08
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 2,641,753.18
(B) TWO MONTHLY PAYMENTS: 1 355,762.60
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 230,251.81
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 136,206,908.97
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 1,774,101.60
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.68266700 % 5.85363200 % 1.46370110 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.58613940 % 5.84507854 % 1.48300970 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3424 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,534,989.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,074,617.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.28305071
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 328.25
POOL TRADING FACTOR: 83.92680264
................................................................................
Run: 05/29/96 16:59:33 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-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 22,971,968.00 6.500000 % 109,457.48
A-II 760947BJ9 22,971,650.00 19,588,361.04 7.000000 % 130,942.33
A-II 760947BK6 31,478,830.00 25,390,293.78 7.500000 % 737,743.53
IO 760947BL4 0.00 0.00 0.337105 % 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 1,040,530.00 967,364.89 7.036905 % 3,774.36
M-2 760947BQ3 1,539,985.00 1,431,700.62 7.036905 % 5,586.05
B 332,976.87 309,563.52 7.036905 % 1,207.82
- -------------------------------------------------------------------------------
83,242,471.87 70,659,251.85 988,711.57
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-I 124,239.62 233,697.10 0.00 0.00 22,862,510.52
A-II 114,089.25 245,031.58 0.00 0.00 19,457,418.71
A-III 158,444.64 896,188.17 0.00 0.00 24,652,550.25
IO 19,819.06 19,819.06 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 5,663.96 9,438.32 0.00 0.00 963,590.53
M-2 8,382.67 13,968.72 0.00 0.00 1,426,114.57
B 1,812.51 3,020.33 0.00 0.00 308,355.70
- -------------------------------------------------------------------------------
432,451.71 1,421,163.28 0.00 0.00 69,670,540.28
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-I 887.692314 4.229701 4.800919 9.030620 0.000000 883.462612
A-II 852.718940 5.700171 4.966524 10.666695 0.000000 847.018769
A-II 806.583147 23.436180 5.033371 28.469551 0.000000 783.146968
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-1 929.684766 3.627339 5.443344 9.070683 0.000000 926.057427
M-2 929.684783 3.627339 5.443344 9.070683 0.000000 926.057443
B 929.684756 3.627339 5.443344 9.070683 0.000000 926.057416
_______________________________________________________________________________
DETERMINATION DATE 20-May-96
DISTRIBUTION DATE 28-May-96
Run: 05/29/96 16:59:34 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S16 (POOL # 4157)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4157
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 12,604.96
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 410.87
SUBSERVICER ADVANCES THIS MONTH 11,183.87
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 884,156.08
(B) TWO MONTHLY PAYMENTS: 1 221,905.21
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 69,670,540.27
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 326
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 712,251.98
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.16663220 % 3.39526000 % 0.43810760 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.12740080 % 3.43000801 % 0.44259120 %
CLASS IO - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3352 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 791,711.00
SPECIAL HAZARD AMOUNT AVAILABLE 500,000.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.63091500
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 151.95
POOL TRADING FACTOR: 83.69590511
Run: 05/29/96 16:59:34 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S16 (POOL # 4157)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4157
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 5,046.82
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,394.50
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 23,726,576.15
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 109
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 13,151.32
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.36025460 % 3.22377000 % 0.41597550 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 0.00000000 % 3.22555655 % 0.00000000 %
BANKRUPTCY AMOUNT AVAILABLE 0.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.04484169
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 149.93
POOL TRADING FACTOR: 88.47555042
Run: 05/29/96 16:59:34 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S16 (POOL # 4158)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4158
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 3,429.70
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,399.24
SUBSERVICER ADVANCES THIS MONTH 2,917.08
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 297,283.12
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 20,227,641.80
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 90
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 53,038.93
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.20218320 % 3.36376600 % 0.43405080 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 0.00000000 % 3.37258617 % 0.00000000 %
BANKRUPTCY AMOUNT AVAILABLE 0.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.44770313
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 152.38
POOL TRADING FACTOR: 84.97287616
Run: 05/29/96 16:59:35 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S16 (POOL # 4159)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4159
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 4,128.44
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,555.63
SUBSERVICER ADVANCES THIS MONTH 8,266.79
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 586,872.96
(B) TWO MONTHLY PAYMENTS: 1 221,905.21
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 25,716,322.32
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 127
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 646,061.73
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 95.96481080 % 3.57401800 % 0.46117140 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 0.00000000 % 3.66380647 % 0.00000000 %
BANKRUPTCY AMOUNT AVAILABLE 0.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.31575087
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 153.48
POOL TRADING FACTOR: 78.83472751
................................................................................
Run: 05/29/96 16:58:19 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-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 0.00 8.000000 % 0.00
A-2 760947CG4 28,854,000.00 16,208,100.61 8.000000 % 1,172,299.63
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 43,453,505.16 8.000000 % 2,960,264.42
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 2,557,097.97 0.000000 % 24,163.81
A-12 760947CW9 0.00 0.00 0.341906 % 0.00
R 760947CS8 100.00 0.00 8.000000 % 0.00
M-1 760947CT6 5,660,500.00 5,582,528.87 8.000000 % 4,255.58
M-2 760947CU3 2,572,900.00 2,537,459.31 8.000000 % 1,934.31
M-3 760947CV1 2,058,400.00 2,030,046.35 8.000000 % 1,547.51
B-1 1,029,200.00 1,015,023.16 8.000000 % 773.76
B-2 617,500.00 608,994.19 8.000000 % 464.24
B-3 926,311.44 913,551.93 8.000000 % 696.40
- -------------------------------------------------------------------------------
205,832,763.60 167,309,307.55 4,166,399.66
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 108,033.63 1,280,333.26 0.00 0.00 15,035,800.98
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 6,873.70 6,873.70 0.00 0.00 1,000,000.00
A-6 126,666.67 126,666.67 0.00 0.00 19,000,000.00
A-7 289,635.41 3,249,899.83 0.00 0.00 40,493,240.74
A-8 13,997.36 13,997.36 0.00 0.00 2,100,000.00
A-9 90,422.95 90,422.95 0.00 0.00 13,566,000.00
A-10 338,182.89 338,182.89 0.00 0.00 50,737,000.00
A-11 0.00 24,163.81 0.00 0.00 2,532,934.16
A-12 47,661.03 47,661.03 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 37,209.84 41,465.42 0.00 0.00 5,578,273.29
M-2 16,913.21 18,847.52 0.00 0.00 2,535,525.00
M-3 13,531.09 15,078.60 0.00 0.00 2,028,498.84
B-1 6,765.54 7,539.30 0.00 0.00 1,014,249.40
B-2 4,059.19 4,523.43 0.00 0.00 608,529.95
B-3 6,089.20 6,785.60 0.00 0.00 912,855.53
- -------------------------------------------------------------------------------
1,145,833.37 5,312,233.03 0.00 0.00 163,142,907.89
===============================================================================
Run: 05/29/96 16:58:19
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 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 561.728031 40.628670 3.744147 44.372817 0.000000 521.099362
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 6.873700 6.873700 0.000000 1000.000000
A-6 1000.000000 0.000000 6.666667 6.666667 0.000000 1000.000000
A-7 871.737620 59.387013 5.810488 65.197501 0.000000 812.350608
A-8 1000.000000 0.000000 6.665410 6.665410 0.000000 1000.000000
A-9 1000.000000 0.000000 6.665410 6.665410 0.000000 1000.000000
A-10 1000.000000 0.000000 6.665410 6.665410 0.000000 1000.000000
A-11 920.530620 8.698739 0.000000 8.698739 0.000000 911.831881
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 986.225399 0.751803 6.573596 7.325399 0.000000 985.473596
M-2 986.225392 0.751801 6.573598 7.325399 0.000000 985.473590
M-3 986.225394 0.751802 6.573596 7.325398 0.000000 985.473591
B-1 986.225379 0.751807 6.573591 7.325398 0.000000 985.473572
B-2 986.225409 0.751806 6.573587 7.325393 0.000000 985.473603
B-3 986.225464 0.751799 6.573599 7.325398 0.000000 985.473665
_______________________________________________________________________________
DETERMINATION DATE 20-May-96
DISTRIBUTION DATE 28-May-96
Run: 05/29/96 16:58:20 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S17 (POOL # 4160)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4160
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 31,018.43
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 26,856.77
MASTER SERVICER ADVANCES THIS MONTH 2,286.19
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 11 2,213,754.15
(B) TWO MONTHLY PAYMENTS: 1 573,225.84
(C) THREE OR MORE MONTHLY PAYMENTS: 1 224,369.95
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 439,871.91
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 163,142,907.89
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 659
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 294,500.17
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 4,038,412.54
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.29897810 % 6.16078800 % 1.54023380 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.10638560 % 6.21681767 % 1.57875310 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3365 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,955,725.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,347,389.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.48803545
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 329.09
POOL TRADING FACTOR: 79.25993172
................................................................................
Run: 05/29/96 16:58:21 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 4,116,251.41 8.000000 % 1,856,840.30
A-2 760947CY5 21,457,000.00 15,012,641.20 8.000000 % 1,857,016.14
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 1,330,495.46 0.000000 % 8,279.33
A-8 760947DD0 0.00 0.00 0.380739 % 0.00
R 760947DE8 160,000.00 20,329.50 8.000000 % 740.53
M-1 760947DF5 4,067,400.00 4,016,056.13 8.000000 % 3,062.84
M-2 760947DG3 1,355,800.00 1,338,685.37 8.000000 % 1,020.95
M-3 760947DH1 1,694,700.00 1,673,307.36 8.000000 % 1,276.15
B-1 611,000.00 603,287.20 8.000000 % 460.10
B-2 474,500.00 468,510.27 8.000000 % 357.31
B-3 610,170.76 530,693.06 8.000000 % 404.72
- -------------------------------------------------------------------------------
135,580,848.50 111,936,256.96 3,729,458.37
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 27,391.01 1,884,231.31 0.00 0.00 2,259,411.11
A-2 99,899.47 1,956,915.61 0.00 0.00 13,155,625.06
A-3 56,928.02 56,928.02 0.00 0.00 8,555,000.00
A-4 324,539.66 324,539.66 0.00 0.00 48,771,000.00
A-5 103,142.54 103,142.54 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 8,279.33 0.00 0.00 1,322,216.13
A-8 35,449.84 35,449.84 0.00 0.00 0.00
R 135.28 875.81 0.00 0.00 19,588.97
M-1 26,724.27 29,787.11 0.00 0.00 4,012,993.29
M-2 8,908.09 9,929.04 0.00 0.00 1,337,664.42
M-3 11,134.78 12,410.93 0.00 0.00 1,672,031.21
B-1 4,014.48 4,474.58 0.00 0.00 602,827.10
B-2 3,117.63 3,474.94 0.00 0.00 468,152.96
B-3 3,531.42 3,936.14 0.00 0.00 530,288.34
- -------------------------------------------------------------------------------
771,583.16 4,501,041.53 0.00 0.00 108,206,798.59
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 196.386041 88.589709 1.306823 89.896532 0.000000 107.796332
A-2 699.661705 86.545936 4.655799 91.201735 0.000000 613.115769
A-3 1000.000000 0.000000 6.654357 6.654357 0.000000 1000.000000
A-4 1000.000000 0.000000 6.654357 6.654357 0.000000 1000.000000
A-5 1000.000000 0.000000 6.654357 6.654357 0.000000 1000.000000
A-6 1000.000000 0.000000 6.666667 6.666667 0.000000 1000.000000
A-7 975.237975 6.068654 0.000000 6.068654 0.000000 969.169320
R 127.059375 4.628313 0.845500 5.473813 0.000000 122.431063
M-1 987.376735 0.753022 6.570357 7.323379 0.000000 986.623713
M-2 987.376730 0.753024 6.570357 7.323381 0.000000 986.623706
M-3 987.376739 0.753024 6.570355 7.323379 0.000000 986.623715
B-1 987.376759 0.753028 6.570344 7.323372 0.000000 986.623732
B-2 987.376754 0.753024 6.570348 7.323372 0.000000 986.623730
B-3 869.745151 0.663306 5.787593 6.450899 0.000000 869.081862
_______________________________________________________________________________
DETERMINATION DATE 20-May-96
DISTRIBUTION DATE 28-May-96
Run: 05/29/96 16:58:22 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 22,307.80
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 10,891.33
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,160,941.95
(B) TWO MONTHLY PAYMENTS: 1 138,511.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 64,315.76
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 108,206,798.59
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 421
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 3,643,923.03
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.19702550 % 6.35414400 % 1.44883100 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 91.93152360 % 6.49006256 % 1.49812850 %
CLASS A-8 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3806 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,289,653.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,982,674.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.58451739
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 330.06
POOL TRADING FACTOR: 79.80979599
................................................................................
Run: 05/29/96 16:58:23 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 52,392,012.91 8.052544 % 1,506,029.28
R 760947DP3 100.00 0.00 8.052544 % 0.00
M-1 760947DL2 12,120,000.00 8,428,441.50 8.052544 % 242,278.91
M-2 760947DM0 3,327,400.00 3,281,128.74 8.052544 % 10,107.60
M-3 760947DN8 2,139,000.00 2,109,254.78 8.052544 % 6,497.61
B-1 951,000.00 937,775.28 8.052544 % 2,888.84
B-2 142,700.00 140,715.61 8.052544 % 433.48
B-3 95,100.00 93,777.52 8.052544 % 288.88
B-4 950,747.29 937,526.05 8.052544 % 2,888.07
- -------------------------------------------------------------------------------
95,065,047.29 68,320,632.39 1,771,412.67
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 351,524.64 1,857,553.92 0.00 0.00 50,885,983.63
R 0.00 0.00 0.00 0.00 0.00
M-1 56,550.69 298,829.60 0.00 0.00 8,186,162.59
M-2 22,014.76 32,122.36 0.00 0.00 3,271,021.14
M-3 14,152.07 20,649.68 0.00 0.00 2,102,757.17
B-1 6,292.01 9,180.85 0.00 0.00 934,886.44
B-2 944.14 1,377.62 0.00 0.00 140,282.13
B-3 629.20 918.08 0.00 0.00 93,488.64
B-4 6,290.33 9,178.40 0.00 0.00 932,145.22
- -------------------------------------------------------------------------------
458,397.84 2,229,810.51 0.00 0.00 66,546,726.96
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 695.416888 19.990035 4.665905 24.655940 0.000000 675.426852
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 695.415965 19.990009 4.665899 24.655908 0.000000 675.425956
M-2 986.093869 3.037687 6.616205 9.653892 0.000000 983.056182
M-3 986.093866 3.037686 6.616209 9.653895 0.000000 983.056181
B-1 986.093880 3.037687 6.616204 9.653891 0.000000 983.056194
B-2 986.093973 3.037701 6.616258 9.653959 0.000000 983.056272
B-3 986.093796 3.037645 6.616193 9.653838 0.000000 983.056151
B-4 986.093844 3.037684 6.616196 9.653880 0.000000 983.056160
_______________________________________________________________________________
DETERMINATION DATE 20-May-96
DISTRIBUTION DATE 28-May-96
Run: 05/29/96 16:58:23 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S19 (POOL # 4162)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4162
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 20,820.96
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 57,475.32
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 19 3,967,220.09
(B) TWO MONTHLY PAYMENTS: 6 707,279.99
(C) THREE OR MORE MONTHLY PAYMENTS: 4 754,979.79
FORECLOSURES
NUMBER OF LOANS 11
AGGREGATE PRINCIPAL BALANCE 2,350,114.54
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 66,546,726.96
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 399
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,540,735.04
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 76.68549170 % 20.22643000 % 3.08807810 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 76.46654610 % 20.37657075 % 3.15688320 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,610,225.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,011,486.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.42876808
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 338.00
POOL TRADING FACTOR: 70.00125583
................................................................................
Run: 05/29/96 16:58:24 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-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 64,584,909.92 7.589349 % 2,306,909.06
M-1 760947DR9 2,949,000.00 2,857,560.53 7.589349 % 15,277.09
M-2 760947DS7 1,876,700.00 1,818,509.28 7.589349 % 9,722.11
R 760947DT5 100.00 0.00 7.589349 % 0.00
B-1 1,072,500.00 1,039,245.07 7.589349 % 5,556.01
B-2 375,400.00 363,759.98 7.589349 % 1,944.73
B-3 965,295.81 932,572.82 7.589349 % 4,985.72
- -------------------------------------------------------------------------------
107,242,895.81 71,596,557.60 2,344,394.72
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 408,406.26 2,715,315.32 0.00 0.00 62,278,000.86
M-1 18,069.94 33,347.03 0.00 0.00 2,842,283.44
M-2 11,499.45 21,221.56 0.00 0.00 1,808,787.17
R 0.00 0.00 0.00 0.00 0.00
B-1 6,571.72 12,127.73 0.00 0.00 1,033,689.06
B-2 2,300.25 4,244.98 0.00 0.00 361,815.25
B-3 5,897.18 10,882.90 0.00 0.00 841,277.19
- -------------------------------------------------------------------------------
452,744.80 2,797,139.52 0.00 0.00 69,165,852.97
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 645.823912 23.068191 4.083903 27.152094 0.000000 622.755721
M-1 968.993059 5.180431 6.127481 11.307912 0.000000 963.812628
M-2 968.993062 5.180428 6.127484 11.307912 0.000000 963.812634
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B-1 968.993072 5.180429 6.127478 11.307907 0.000000 963.812643
B-2 968.993021 5.180421 6.127464 11.307885 0.000000 963.812600
B-3 966.100557 5.164966 6.109195 11.274161 0.000000 960.935591
_______________________________________________________________________________
DETERMINATION DATE 20-May-96
DISTRIBUTION DATE 28-May-96
Run: 05/29/96 16:58:25 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S20 (POOL # 4163)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4163
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 16,467.22
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 20,281.36
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 12 2,318,861.48
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 150,798.62
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 397,695.01
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 69,165,852.97
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 294
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,567,836.20
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 324,886.25
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 90.20672510 % 6.53113800 % 3.26213710 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 90.04154240 % 6.72451855 % 3.23393900 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 826,260.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,970,148.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.98262351
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 334.42
POOL TRADING FACTOR: 64.49457789
................................................................................
Run: 05/29/96 16:58:26 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 35,607,416.32 7.850000 % 2,697,157.86
A-2 760947EC1 6,468,543.00 5,934,569.54 9.250000 % 449,526.33
A-3 760947ED9 8,732,000.00 8,732,000.00 8.250000 % 0.00
A-4 760947EE7 3,495,000.00 0.00 8.500000 % 0.00
A-5 760947EF4 2,910,095.00 0.00 8.500000 % 0.00
A-6 760947EG2 9,839,000.00 0.00 8.500000 % 0.00
A-7 760947EL1 45,746,137.00 16,487,133.51 0.000000 % 754,057.32
A-8 760947EH0 0.00 0.00 0.506007 % 0.00
R-I 760947EJ6 100.00 0.00 8.500000 % 0.00
R-II 760947EK3 100.00 0.00 8.500000 % 0.00
M-1 760947EM9 3,101,663.00 3,079,021.85 8.500000 % 1,804.58
M-2 760947EN7 1,860,998.00 1,847,413.30 8.500000 % 1,082.75
M-3 760947EP2 1,550,831.00 1,539,510.43 8.500000 % 902.29
B-1 760947EQ0 558,299.00 554,223.61 8.500000 % 324.82
B-2 760947ER8 248,133.00 246,321.70 8.500000 % 144.37
B-3 124,066.00 123,160.36 8.500000 % 72.18
B-4 620,337.16 615,808.91 8.500000 % 360.92
- -------------------------------------------------------------------------------
124,066,559.16 74,766,579.53 3,905,433.42
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 230,888.27 2,928,046.13 0.00 0.00 32,910,258.46
A-2 45,344.30 494,870.63 0.00 0.00 5,485,043.21
A-3 59,505.82 59,505.82 0.00 0.00 8,732,000.00
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-7 134,774.18 888,831.50 0.00 0.00 15,733,076.19
A-8 23,437.81 23,437.81 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 21,618.40 23,422.98 0.00 0.00 3,077,217.27
M-2 12,971.03 14,053.78 0.00 0.00 1,846,330.55
M-3 10,809.20 11,711.49 0.00 0.00 1,538,608.14
B-1 3,891.31 4,216.13 0.00 0.00 553,898.79
B-2 1,729.47 1,873.84 0.00 0.00 246,177.33
B-3 864.74 936.92 0.00 0.00 123,088.18
B-4 4,323.71 4,684.63 0.00 0.00 615,447.99
- -------------------------------------------------------------------------------
550,158.24 4,455,591.66 0.00 0.00 70,861,146.11
===============================================================================
Run: 05/29/96 16:58:26
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-1 917.450737 69.494216 5.949003 75.443219 0.000000 847.956521
A-2 917.450737 69.494217 7.009971 76.504188 0.000000 847.956520
A-3 1000.000000 0.000000 6.814684 6.814684 0.000000 1000.000000
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-7 360.404935 16.483519 2.946132 19.429651 0.000000 343.921416
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-1 992.700319 0.581810 6.969938 7.551748 0.000000 992.118509
M-2 992.700315 0.581811 6.969932 7.551743 0.000000 992.118503
M-3 992.700320 0.581811 6.969941 7.551752 0.000000 992.118509
B-1 992.700345 0.581803 6.969939 7.551742 0.000000 992.118542
B-2 992.700286 0.581825 6.969931 7.551756 0.000000 992.118461
B-3 992.700337 0.581787 6.970000 7.551787 0.000000 992.118550
B-4 992.700341 0.581813 6.969936 7.551749 0.000000 992.118528
_______________________________________________________________________________
DETERMINATION DATE 20-May-96
DISTRIBUTION DATE 28-May-96
Run: 05/29/96 16:58:27 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1995-S1 (POOL # 4164)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4164
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 15,124.70
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 16,353.63
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 2,005,539.74
(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 70,861,146.11
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 271
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 3,861,393.69
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 89.16804730 % 8.74888100 % 2.08307190 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 88.57132210 % 9.11946294 % 2.19782700 %
CLASS A-8 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.5001 %
BANKRUPTCY AMOUNT AVAILABLE 150,795.00
FRAUD AMOUNT AVAILABLE 787,930.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,932,805.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.20810956
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 339.54
POOL TRADING FACTOR: 57.11542787
................................................................................
Run: 05/29/96 16:58:27 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 301,391,044.00 203,452,920.71 7.822379 % 8,085,674.19
R 760947EA5 100.00 0.00 7.822379 % 0.00
B-1 4,660,688.00 4,592,444.98 7.822379 % 3,311.48
B-2 2,330,345.00 2,296,223.49 7.822379 % 1,655.74
B-3 2,330,343.10 2,291,434.08 7.822379 % 1,652.28
- -------------------------------------------------------------------------------
310,712,520.10 212,633,023.26 8,092,293.69
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 1,322,186.19 9,407,860.38 0.00 0.00 195,367,246.52
R 0.00 0.00 0.00 0.00 0.00
B-1 29,845.08 33,156.56 0.00 0.00 4,589,133.50
B-2 14,922.54 16,578.28 0.00 0.00 2,294,567.75
B-3 14,891.41 16,543.69 0.00 0.00 2,289,781.80
- -------------------------------------------------------------------------------
1,381,845.22 9,474,138.91 0.00 0.00 204,540,729.57
===============================================================================
Run: 05/29/96 16:58:27
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 675.046339 26.827852 4.386946 31.214798 0.000000 648.218487
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B-1 985.357737 0.710513 6.403578 7.114091 0.000000 984.647224
B-2 985.357743 0.710513 6.403575 7.114088 0.000000 984.647230
B-3 983.303308 0.709029 6.390222 7.099251 0.000000 982.594280
_______________________________________________________________________________
DETERMINATION DATE 20-May-96
DISTRIBUTION DATE 28-May-96
Run: 05/29/96 16:58:28 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1995-S2 (POOL # 4165)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4165
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 52,590.54
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 98,960.55
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 37 8,857,150.66
(B) TWO MONTHLY PAYMENTS: 5 1,235,668.89
(C) THREE OR MORE MONTHLY PAYMENTS: 5 1,157,562.26
FORECLOSURES
NUMBER OF LOANS 9
AGGREGATE PRINCIPAL BALANCE 2,337,935.76
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 204,540,729.57
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 830
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 7,938,970.35
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 95.68265440 % 4.31734560 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 95.51508250 % 4.48491750 %
BANKRUPTCY AMOUNT AVAILABLE 126,700.00
FRAUD AMOUNT AVAILABLE 4,421,502.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,210,751.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.39803234
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 338.95
POOL TRADING FACTOR: 65.82957439
................................................................................
Run: 05/29/96 16:58:29 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 29,035,613.19 7.650000 % 731,622.67
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 0.00 8.500000 % 0.00
A-5 760947FJ5 6,539,387.00 0.00 8.500000 % 0.00
A-6 760947FK2 16,968,000.00 0.00 8.500000 % 0.00
A-7 760947FR7 64,384,584.53 25,417,417.70 0.000000 % 5,892,045.75
A-8 760947FL0 0.00 0.00 8.500000 % 0.00
A-9 760947FM8 0.00 0.00 0.462725 % 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 4,693,021.09 8.500000 % 2,769.75
M-2 760947FT3 2,834,750.00 2,815,813.44 8.500000 % 1,661.85
M-3 760947FU0 2,362,291.00 2,346,510.52 8.500000 % 1,384.88
B-1 760947FV8 944,916.00 938,603.83 8.500000 % 553.95
B-2 760947FW6 566,950.00 563,162.69 8.500000 % 332.37
B-3 377,967.00 375,442.12 8.500000 % 221.58
B-4 944,921.62 938,609.38 8.500000 % 553.95
- -------------------------------------------------------------------------------
188,983,349.15 116,787,193.96 6,631,146.75
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 181,307.64 912,930.31 0.00 0.00 28,303,990.52
A-2 260,489.25 260,489.25 0.00 0.00 40,142,000.00
A-3 62,949.35 62,949.35 0.00 0.00 9,521,000.00
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-7 188,369.34 6,080,415.09 0.00 0.00 19,525,371.95
A-8 31,408.37 31,408.37 0.00 0.00 0.00
A-9 37,934.99 37,934.99 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 32,560.80 35,330.55 0.00 0.00 4,690,251.34
M-2 19,536.49 21,198.34 0.00 0.00 2,814,151.59
M-3 16,280.40 17,665.28 0.00 0.00 2,345,125.64
B-1 6,512.15 7,066.10 0.00 0.00 938,049.88
B-2 3,907.30 4,239.67 0.00 0.00 562,830.32
B-3 2,604.87 2,826.45 0.00 0.00 375,220.54
B-4 6,512.19 7,066.14 0.00 0.00 938,055.43
- -------------------------------------------------------------------------------
850,373.14 7,481,519.89 0.00 0.00 110,156,047.21
===============================================================================
Run: 05/29/96 16:58:29
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-1 834.265603 21.021345 5.209421 26.230766 0.000000 813.244258
A-2 1000.000000 0.000000 6.489195 6.489195 0.000000 1000.000000
A-3 1000.000000 0.000000 6.611632 6.611632 0.000000 1000.000000
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-7 394.774897 91.513299 2.925690 94.438989 0.000000 303.261597
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-1 993.319851 0.586242 6.891784 7.478026 0.000000 992.733609
M-2 993.319848 0.586242 6.891786 7.478028 0.000000 992.733606
M-3 993.319841 0.586244 6.891784 7.478028 0.000000 992.733596
B-1 993.319861 0.586243 6.891777 7.478020 0.000000 992.733619
B-2 993.319852 0.586242 6.891789 7.478031 0.000000 992.733610
B-3 993.319840 0.586242 6.891792 7.478034 0.000000 992.733598
B-4 993.319827 0.586239 6.891778 7.478017 0.000000 992.733588
_______________________________________________________________________________
DETERMINATION DATE 20-May-96
DISTRIBUTION DATE 28-May-96
Run: 05/29/96 16:58:30 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1995-S3 (POOL # 4167)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4167
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 23,737.46
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 18,115.80
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 1,880,307.80
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 357,333.21
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 110,156,047.21
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 423
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 6,562,099.76
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 89.09608370 % 8.48082000 % 2.42309590 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 88.44352850 % 8.94143247 % 2.56810840 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.4615 %
BANKRUPTCY AMOUNT AVAILABLE 134,050.00
FRAUD AMOUNT AVAILABLE 1,168,540.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,315,932.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.21763230
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 338.74
POOL TRADING FACTOR: 58.28875809
................................................................................
Run: 05/29/96 16:58:30 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 25,346,548.79 8.000000 % 3,430,456.43
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 1,051,485.04 971,267.67 0.000000 % 4,462.87
A-6 760947EZ0 0.00 0.00 0.407443 % 0.00
R 760947FA4 100.00 0.00 8.000000 % 0.00
M-1 760947FB2 1,575,400.00 1,518,060.21 8.000000 % 5,031.44
M-2 760947FC0 525,100.00 505,987.96 8.000000 % 1,677.04
M-3 760947FD8 525,100.00 505,987.96 8.000000 % 1,677.04
B-1 630,100.00 607,166.28 8.000000 % 2,012.39
B-2 315,000.00 303,534.94 8.000000 % 1,006.03
B-3 367,575.59 354,196.94 8.000000 % 1,173.94
- -------------------------------------------------------------------------------
105,020,175.63 75,783,065.75 3,447,497.18
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 166,095.10 3,596,551.53 0.00 0.00 21,916,092.36
A-2 119,591.66 119,591.66 0.00 0.00 18,250,000.00
A-3 43,406.86 43,406.86 0.00 0.00 6,624,000.00
A-4 136,277.57 136,277.57 0.00 0.00 20,796,315.00
A-5 0.00 4,462.87 0.00 0.00 966,804.80
A-6 25,292.20 25,292.20 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 9,947.80 14,979.24 0.00 0.00 1,513,028.77
M-2 3,315.72 4,992.76 0.00 0.00 504,310.92
M-3 3,315.72 4,992.76 0.00 0.00 504,310.92
B-1 3,978.75 5,991.14 0.00 0.00 605,153.89
B-2 1,989.06 2,995.09 0.00 0.00 302,528.91
B-3 2,321.04 3,494.98 0.00 0.00 353,023.00
- -------------------------------------------------------------------------------
515,531.48 3,963,028.66 0.00 0.00 72,335,568.57
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 466.272053 63.106263 3.055465 66.161728 0.000000 403.165790
A-2 1000.000000 0.000000 6.552968 6.552968 0.000000 1000.000000
A-3 1000.000000 0.000000 6.552968 6.552968 0.000000 1000.000000
A-4 1000.000000 0.000000 6.552967 6.552967 0.000000 1000.000000
A-5 923.710403 4.244349 0.000000 4.244349 0.000000 919.466054
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 963.603028 3.193754 6.314460 9.508214 0.000000 960.409274
M-2 963.603047 3.193754 6.314454 9.508208 0.000000 960.409294
M-3 963.603047 3.193754 6.314454 9.508208 0.000000 960.409294
B-1 963.603047 3.193763 6.314474 9.508237 0.000000 960.409284
B-2 963.602984 3.193746 6.314476 9.508222 0.000000 960.409238
B-3 963.602997 3.193710 6.314456 9.508166 0.000000 960.409259
_______________________________________________________________________________
DETERMINATION DATE 20-May-96
DISTRIBUTION DATE 28-May-96
Run: 05/29/96 16:58:31 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 16,084.21
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 18,416.37
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,471,125.24
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 311,005.51
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 72,335,568.57
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 339
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 3,195,493.73
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.92735850 % 1.69077400 % 3.38186780 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.70026350 % 1.74285739 % 3.53326930 %
CLASS A-6 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3909 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 759,921.00
SPECIAL HAZARD AMOUNT AVAILABLE 525,100.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.61243586
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 158.20
POOL TRADING FACTOR: 68.87778290
................................................................................
Run: 05/29/96 16:58:32 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 67,323,740.78 7.900551 % 3,891,883.59
R 760947GA3 100.00 0.00 7.900551 % 0.00
M-1 760947GB1 16,170,335.00 11,360,881.89 7.900551 % 656,755.39
M-2 760947GC9 3,892,859.00 3,828,195.53 7.900551 % 12,430.21
M-3 760947GD7 1,796,704.00 1,766,859.32 7.900551 % 5,737.02
B-1 1,078,022.00 1,060,115.19 7.900551 % 3,442.21
B-2 299,451.00 294,476.89 7.900551 % 956.17
B-3 718,681.74 706,743.88 7.900551 % 2,294.81
- -------------------------------------------------------------------------------
119,780,254.74 86,341,013.48 4,573,499.40
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 437,800.69 4,329,684.28 0.00 0.00 63,431,857.19
R 0.00 0.00 0.00 0.00 0.00
M-1 73,878.87 730,634.26 0.00 0.00 10,704,126.50
M-2 24,894.43 37,324.64 0.00 0.00 3,815,765.32
M-3 11,489.74 17,226.76 0.00 0.00 1,761,122.30
B-1 6,893.84 10,336.05 0.00 0.00 1,056,672.98
B-2 1,914.95 2,871.12 0.00 0.00 293,520.72
B-3 4,595.90 6,890.71 0.00 0.00 704,449.07
- -------------------------------------------------------------------------------
561,468.42 5,134,967.82 0.00 0.00 81,767,514.08
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 702.576276 40.614872 4.568795 45.183667 0.000000 661.961405
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 702.575543 40.614829 4.568790 45.183619 0.000000 661.960714
M-2 983.389208 3.193080 6.394896 9.587976 0.000000 980.196128
M-3 983.389206 3.193080 6.394899 9.587979 0.000000 980.196126
B-1 983.389198 3.193080 6.394897 9.587977 0.000000 980.196118
B-2 983.389236 3.193077 6.394869 9.587946 0.000000 980.196159
B-3 983.389226 3.193082 6.394903 9.587985 0.000000 980.196144
_______________________________________________________________________________
DETERMINATION DATE 20-May-96
DISTRIBUTION DATE 28-May-96
Run: 05/29/96 16:58:33 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 26,106.73
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 26,129.80
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 15 1,926,344.06
(B) TWO MONTHLY PAYMENTS: 5 1,029,751.79
(C) THREE OR MORE MONTHLY PAYMENTS: 1 112,191.36
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 451,714.37
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 81,767,514.08
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 771
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 4,293,148.77
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 193,733.28
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 77.97423040 % 19.63833400 % 2.38743550 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 77.57586600 % 19.91134781 % 2.51278620 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,728,442.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,261,843.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.31209186
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 312.27
POOL TRADING FACTOR: 68.26460192
................................................................................
Run: 05/29/96 16:59:37 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 68,292,365.34 7.661910 % 2,094,000.55
II A 760947GF2 199,529,000.00 149,084,230.87 6.694638 % 6,358,634.81
III 760947GG0 151,831,000.00 123,864,262.14 7.050244 % 3,140,130.06
R 760947GL9 1,000.00 726.01 7.661910 % 22.26
I M 760947GH8 10,069,000.00 9,852,779.55 7.661910 % 17,115.43
II M 760947GJ4 21,982,000.00 21,513,068.81 6.694638 % 41,708.87
III 760947GK1 12,966,000.00 12,624,986.19 7.050244 % 32,442.65
I B 1,855,785.84 1,815,934.95 7.661910 % 3,154.49
II B 3,946,359.39 3,862,173.65 6.694638 % 7,487.86
III 2,509,923.08 2,443,910.55 7.050244 % 6,280.16
- -------------------------------------------------------------------------------
498,755,068.31 393,354,438.06 11,700,977.14
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
I A 435,777.76 2,529,778.31 0.00 0.00 66,198,364.79
II A 831,217.50 7,189,852.31 0.00 0.00 142,725,596.06
III A 727,287.33 3,867,417.39 0.00 0.00 120,724,132.08
R 4.64 26.90 0.00 0.00 703.75
I M 62,871.19 79,986.62 0.00 0.00 9,835,664.12
II M 119,945.88 161,654.75 0.00 0.00 21,471,359.94
III M 74,129.47 106,572.12 0.00 0.00 12,592,543.54
I B 11,587.59 14,742.08 0.00 0.00 1,812,780.46
II B 21,533.51 29,021.37 0.00 0.00 3,854,685.79
III B 14,349.78 20,629.94 0.00 0.00 2,437,630.39
- -------------------------------------------------------------------------------
2,298,704.65 13,999,681.79 0.00 0.00 381,653,460.92
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
I A 726.012495 22.261208 4.632730 26.893938 0.000000 703.751287
II A 747.180765 31.868224 4.165898 36.034122 0.000000 715.312541
III 815.803506 20.681745 4.790111 25.471856 0.000000 795.121761
R 726.010000 22.260000 4.640000 26.900000 0.000000 703.750000
I M 978.526125 1.699815 6.244035 7.943850 0.000000 976.826310
II M 978.667492 1.897410 5.456550 7.353960 0.000000 976.770082
III 973.699382 2.502133 5.717220 8.219353 0.000000 971.197249
I B 978.526137 1.699815 6.244034 7.943849 0.000000 976.826323
II B 978.667493 1.897410 5.456551 7.353961 0.000000 976.770083
III 973.699381 2.502133 5.717219 8.219352 0.000000 971.197248
_______________________________________________________________________________
DETERMINATION DATE 20-May-96
DISTRIBUTION DATE 28-May-96
Run: 05/29/96 16:59:38 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
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 80,667.91
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,548.04
SUBSERVICER ADVANCES THIS MONTH 36,439.65
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 64 3,870,416.91
(B) TWO MONTHLY PAYMENTS: 5 359,402.30
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 227,357.71
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 381,653,460.87
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 4,128
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 10,866,818.47
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 86.75168030 % 11.18351000 % 2.06480930 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 86.37385230 % 11.50246810 % 2.12367960 %
BANKRUPTCY AMOUNT AVAILABLE 0.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.40032900
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 270.29
POOL TRADING FACTOR: 76.52121956
Run: 05/29/96 16:59:38 rept2.frg
Page: 2 of 2
THE FIFTH THIRD BANK (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1995-R5 (POOL # 10023)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 10023
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 16,436.34
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,041.48
SUBSERVICER ADVANCES THIS MONTH 10,100.14
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 24 1,140,045.10
(B) TWO MONTHLY PAYMENTS: 3 122,190.66
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 77,847,513.09
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,088
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,975,389.71
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 85.40713990 % 12.32185700 % 2.27100290 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 0.00000000 % 12.63452579 % 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 8.04948684
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 275.82
POOL TRADING FACTOR: 73.44743458
Run: 05/29/96 16:59:39 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)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 10024
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 35,650.12
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,980.30
SUBSERVICER ADVANCES THIS MONTH 16,129.49
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 27 1,812,565.65
(B) TWO MONTHLY PAYMENTS: 1 206,834.09
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 61,138.64
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 168,051,641.78
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,614
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 6,069,594.92
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 85.45493580 % 12.33127000 % 2.21379420 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 0.00000000 % 12.77664396 % 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 7.07125216
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 282.39
POOL TRADING FACTOR: 74.53810434
Run: 05/29/96 16:59:39 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)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 10025
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 28,581.45
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,526.26
SUBSERVICER ADVANCES THIS MONTH 10,210.02
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 13 917,806.16
(B) TWO MONTHLY PAYMENTS: 1 30,377.55
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 166,219.07
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 135,754,306.00
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,426
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,821,833.84
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 89.15385150 % 9.08709400 % 1.75905490 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 0.00000000 % 9.27598093 % 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 7.43544083
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 252.13
POOL TRADING FACTOR: 81.14087780
................................................................................
Run: 05/29/96 16:58:33 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 2,504,138.88 8.250000 % 613,486.26
A-2 760947HC8 10,286,000.00 2,504,382.35 7.750000 % 613,545.91
A-3 760947HD6 25,078,000.00 6,105,862.40 8.000000 % 1,495,868.59
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 569,607.66 538,583.82 0.000000 % 3,327.97
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 1,525,432.87 8.000000 % 4,730.43
M-2 760947HQ7 1,049,900.00 1,016,987.53 8.000000 % 3,153.72
M-3 760947HR5 892,400.00 864,424.87 8.000000 % 2,680.62
B-1 209,800.00 203,223.16 8.000000 % 630.20
B-2 367,400.00 355,882.67 8.000000 % 1,103.61
B-3 367,731.33 356,203.61 8.000000 % 1,104.59
- -------------------------------------------------------------------------------
104,981,638.99 70,276,122.16 2,739,631.90
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 17,106.96 630,593.22 0.00 0.00 1,890,652.62
A-2 16,071.74 629,617.65 0.00 0.00 1,890,836.44
A-3 40,448.05 1,536,316.64 0.00 0.00 4,609,993.81
A-4 11,387.45 11,387.45 0.00 0.00 1,719,000.00
A-5 147,725.49 147,725.49 0.00 0.00 22,300,000.00
A-6 104,649.93 104,649.93 0.00 0.00 17,800,000.00
A-7 33,884.12 33,884.12 0.00 0.00 5,280,000.00
A-8 46,205.62 46,205.62 0.00 0.00 7,200,000.00
A-9 15,849.02 15,849.02 0.00 0.00 0.00
A-10 0.00 3,327.97 0.00 0.00 535,255.85
R-I 6.63 6.63 0.00 0.00 1,000.00
R-II 6.68 6.68 0.00 0.00 1,000.00
M-1 10,105.17 14,835.60 0.00 0.00 1,520,702.44
M-2 6,737.00 9,890.72 0.00 0.00 1,013,833.81
M-3 5,726.35 8,406.97 0.00 0.00 861,744.25
B-1 1,346.24 1,976.44 0.00 0.00 202,592.96
B-2 2,357.53 3,461.14 0.00 0.00 354,779.06
B-3 2,359.66 3,464.25 0.00 0.00 355,099.02
- -------------------------------------------------------------------------------
461,973.64 3,201,605.54 0.00 0.00 67,536,490.26
===============================================================================
Run: 05/29/96 16:58:33
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-1 243.474855 59.648640 1.663292 61.311932 0.000000 183.826215
A-2 243.474854 59.648640 1.562487 61.211127 0.000000 183.826214
A-3 243.474854 59.648640 1.612890 61.261530 0.000000 183.826215
A-4 1000.000000 0.000000 6.624462 6.624462 0.000000 1000.000000
A-5 1000.000000 0.000000 6.624461 6.624461 0.000000 1000.000000
A-6 1000.000000 0.000000 5.879210 5.879210 0.000000 1000.000000
A-7 1000.000000 0.000000 6.417447 6.417447 0.000000 1000.000000
A-8 1000.000000 0.000000 6.417447 6.417447 0.000000 1000.000000
A-10 945.534721 5.842565 0.000000 5.842565 0.000000 939.692156
R-I 1000.000000 0.000000 6.630000 6.630000 0.000000 1000.000000
R-II 1000.000000 0.000000 6.680000 6.680000 0.000000 1000.000000
M-1 968.651810 3.003829 6.416796 9.420625 0.000000 965.647981
M-2 968.651805 3.003829 6.416802 9.420631 0.000000 965.647976
M-3 968.651804 3.003832 6.416797 9.420629 0.000000 965.647972
B-1 968.651859 3.003813 6.416778 9.420591 0.000000 965.648046
B-2 968.651796 3.003838 6.416794 9.420632 0.000000 965.647959
B-3 968.651787 3.003742 6.416804 9.420546 0.000000 965.647991
_______________________________________________________________________________
DETERMINATION DATE 20-May-96
DISTRIBUTION DATE 28-May-96
Run: 05/29/96 16:58:34 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 14,319.88
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SPREAD 24,458.69
SUBSERVICER ADVANCES THIS MONTH 6,997.84
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 677,384.74
(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 67,536,490.26
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 254
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,521,334.31
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.80225510 % 4.88523900 % 1.31250610 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.56914600 % 5.02880811 % 1.36187200 %
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 8.67082232
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 162.87
POOL TRADING FACTOR: 64.33171639
................................................................................
Run: 05/29/96 16:58:35 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 15,063,847.33 7.650000 % 4,244,420.30
A-2 760947GP0 20,646,342.00 20,646,342.00 8.000000 % 0.00
A-3 760947GQ8 10,027,461.00 6,478,259.01 8.000000 % 542,197.79
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 0.875088 % 0.00
R-I 760947GV7 100.00 0.00 8.000000 % 0.00
R-II 760947GW5 100.00 0.00 8.000000 % 0.00
M-1 760947GX3 2,809,400.00 2,791,742.50 8.000000 % 1,665.49
M-2 760947GY1 1,277,000.00 1,268,973.87 8.000000 % 757.04
M-3 760947GZ8 1,277,000.00 1,268,973.87 8.000000 % 757.04
B-1 613,000.00 609,147.19 8.000000 % 363.40
B-2 408,600.00 406,031.89 8.000000 % 242.23
B-3 510,571.55 507,362.52 8.000000 % 302.67
- -------------------------------------------------------------------------------
102,156,471.55 70,779,948.18 4,790,705.96
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 94,320.26 4,338,740.56 0.00 0.00 10,819,427.03
A-2 135,188.81 135,188.81 0.00 0.00 20,646,342.00
A-3 42,418.56 584,616.35 0.00 0.00 5,936,061.22
A-4 142,345.11 142,345.11 0.00 0.00 21,739,268.00
A-5 4,315.30 4,315.30 0.00 0.00 0.00
A-6 50,695.52 50,695.52 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 18,279.87 19,945.36 0.00 0.00 2,790,077.01
M-2 8,309.03 9,066.07 0.00 0.00 1,268,216.83
M-3 8,309.03 9,066.07 0.00 0.00 1,268,216.83
B-1 3,988.59 4,351.99 0.00 0.00 608,783.79
B-2 2,658.63 2,900.86 0.00 0.00 405,789.66
B-3 3,322.13 3,624.80 0.00 0.00 507,059.85
- -------------------------------------------------------------------------------
514,150.84 5,304,856.80 0.00 0.00 65,989,242.22
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 351.567816 99.058464 2.201295 101.259759 0.000000 252.509352
A-2 1000.000000 0.000000 6.547834 6.547834 0.000000 1000.000000
A-3 646.051778 54.071294 4.230239 58.301533 0.000000 591.980484
A-4 1000.000000 0.000000 6.547834 6.547834 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-1 993.714850 0.592828 6.506681 7.099509 0.000000 993.122023
M-2 993.714855 0.592827 6.506680 7.099507 0.000000 993.122028
M-3 993.714855 0.592827 6.506680 7.099507 0.000000 993.122028
B-1 993.714829 0.592822 6.506672 7.099494 0.000000 993.122007
B-2 993.714856 0.592829 6.506681 7.099510 0.000000 993.122026
B-3 993.714828 0.592826 6.506688 7.099514 0.000000 993.122022
_______________________________________________________________________________
DETERMINATION DATE 20-May-96
DISTRIBUTION DATE 28-May-96
Run: 05/29/96 16:58:36 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 15,428.18
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 21,871.70
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,341,996.41
(B) TWO MONTHLY PAYMENTS: 1 298,593.11
(C) THREE OR MORE MONTHLY PAYMENTS: 1 465,109.44
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 511,498.48
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 65,989,242.22
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 264
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 4,748,480.38
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 90.31896460 % 7.52994400 % 2.15109170 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 89.62233280 % 8.07178639 % 2.30588090 %
CLASS A-6 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.8601 %
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 9.18587357
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 339.17
POOL TRADING FACTOR: 64.59624263
................................................................................
Run: 05/29/96 16:58:37 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-S9 (POOL # 4172)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4172
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947HS3 23,188,000.00 21,214,604.26 6.600000 % 308,037.92
A-2 760947HT1 23,921,333.00 22,605,735.83 7.000000 % 205,358.61
A-3 760947HU8 12,694,000.00 12,694,000.00 6.700000 % 0.00
A-4 760947HV6 12,686,000.00 12,686,000.00 6.950000 % 0.00
A-5 760947HW4 9,469,000.00 9,469,000.00 7.100000 % 0.00
A-6 760947HX2 6,661,000.00 6,661,000.00 7.250000 % 0.00
A-7 760947HY0 7,808,000.00 0.00 8.000000 % 0.00
A-8 760947HZ7 18,690,000.00 8,301,564.15 8.000000 % 159,361.53
A-9 760947JF9 63,512,857.35 39,956,586.47 0.000000 % 3,405,603.56
A-10 760947JA0 8,356,981.00 0.00 8.000000 % 0.00
A-11 760947JB8 0.00 0.00 8.000000 % 0.00
A-12 760947JC6 0.00 0.00 0.504470 % 0.00
R-I 760947JD4 100.00 0.00 8.000000 % 0.00
R-II 760947JE2 100.00 0.00 8.000000 % 0.00
M-1 760947JG7 5,499,628.00 5,467,006.60 8.000000 % 3,460.92
M-2 760947JH5 2,499,831.00 2,485,003.10 8.000000 % 1,573.15
M-3 760947JJ1 2,499,831.00 2,485,003.10 8.000000 % 1,573.15
B-1 760947JK8 799,945.00 795,200.07 8.000000 % 503.41
B-2 760947JL6 699,952.00 695,800.19 8.000000 % 440.48
B-3 999,934.64 994,003.47 8.000000 % 629.25
- -------------------------------------------------------------------------------
199,986,492.99 146,510,507.24 4,086,541.98
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 116,580.28 424,618.20 0.00 0.00 20,906,566.34
A-2 131,753.73 337,112.34 0.00 0.00 22,400,377.22
A-3 70,814.06 70,814.06 0.00 0.00 12,694,000.00
A-4 73,410.08 73,410.08 0.00 0.00 12,686,000.00
A-5 55,976.88 55,976.88 0.00 0.00 9,469,000.00
A-6 40,209.04 40,209.04 0.00 0.00 6,661,000.00
A-7 0.00 0.00 0.00 0.00 0.00
A-8 55,296.31 214,657.84 0.00 0.00 8,142,202.62
A-9 278,737.75 3,684,341.31 0.00 0.00 36,550,982.91
A-10 0.00 0.00 0.00 0.00 0.00
A-11 65,581.15 65,581.15 0.00 0.00 0.00
A-12 61,538.98 61,538.98 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 36,415.46 39,876.38 0.00 0.00 5,463,545.68
M-2 16,552.49 18,125.64 0.00 0.00 2,483,429.95
M-3 16,552.49 18,125.64 0.00 0.00 2,483,429.95
B-1 5,296.78 5,800.19 0.00 0.00 794,696.66
B-2 4,634.69 5,075.17 0.00 0.00 695,359.71
B-3 6,621.01 7,250.26 0.00 0.00 993,374.22
- -------------------------------------------------------------------------------
1,035,971.18 5,122,513.16 0.00 0.00 142,423,965.26
===============================================================================
Run: 05/29/96 16:58:37
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-S9 (POOL # 4172)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4172
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 914.895819 13.284368 5.027613 18.311981 0.000000 901.611452
A-2 945.003183 8.584748 5.507792 14.092540 0.000000 936.418435
A-3 1000.000000 0.000000 5.578546 5.578546 0.000000 1000.000000
A-4 1000.000000 0.000000 5.786700 5.786700 0.000000 1000.000000
A-5 1000.000000 0.000000 5.911594 5.911594 0.000000 1000.000000
A-6 1000.000000 0.000000 6.036487 6.036487 0.000000 1000.000000
A-7 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-8 444.171437 8.526567 2.958604 11.485171 0.000000 435.644870
A-9 629.110201 53.620695 4.388682 58.009377 0.000000 575.489506
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-1 994.068435 0.629301 6.621441 7.250742 0.000000 993.439134
M-2 994.068439 0.629303 6.621444 7.250747 0.000000 993.439137
M-3 994.068439 0.629303 6.621444 7.250747 0.000000 993.439137
B-1 994.068430 0.629306 6.621430 7.250736 0.000000 993.439124
B-2 994.068436 0.629300 6.621440 7.250740 0.000000 993.439136
B-3 994.068442 0.629301 6.621443 7.250744 0.000000 993.439151
_______________________________________________________________________________
DETERMINATION DATE 20-May-96
DISTRIBUTION DATE 28-May-96
Run: 05/29/96 16:58:38 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1995-S9 (POOL # 4172)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4172
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 28,953.97
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 24,052.86
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 1,756,655.80
(B) TWO MONTHLY PAYMENTS: 1 295,507.68
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 925,985.65
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 142,423,965.26
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 484
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 3,993,780.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 91.16686480 % 7.13445500 % 1.69868020 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 90.91945840 % 7.32349051 % 1.74625840 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.4995 %
BANKRUPTCY AMOUNT AVAILABLE 130,643.00
FRAUD AMOUNT AVAILABLE 3,999,730.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,011,402.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.79060337
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 344.57
POOL TRADING FACTOR: 71.21679226
................................................................................
Run: 05/29/96 16:58:40 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-S10 (POOL # 4174)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4174
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947JM4 55,601,800.00 51,373,766.99 6.600000 % 710,441.10
A-2 760947JN2 8,936,000.00 8,936,000.00 5.700000 % 0.00
A-3 760947JP7 20,970,000.00 12,520,000.00 7.500000 % 0.00
A-4 760947JQ5 38,235,000.00 36,435,011.42 7.200000 % 340,737.94
A-5 760947JR3 6,989,000.00 0.00 7.500000 % 0.00
A-6 760947KB6 72,376,561.40 65,190,001.21 7.500000 % 1,626,589.84
A-7 760947JS1 5,000,000.00 4,503,529.87 7.500000 % 112,369.93
A-8 760947JT9 8,040,000.00 0.00 7.500000 % 0.00
A-9 760947JU6 142,330.60 140,966.23 0.000000 % 169.27
A-10 760947JV4 0.00 0.00 0.622863 % 0.00
R-I 760947JW2 100.00 0.00 7.500000 % 0.00
R-II 760947JX0 100.00 0.00 7.500000 % 0.00
M-1 760947JY8 5,767,800.00 5,734,252.30 7.500000 % 3,977.66
M-2 760947JZ5 2,883,900.00 2,867,126.12 7.500000 % 1,988.83
M-3 760947KA8 2,883,900.00 2,867,126.12 7.500000 % 1,988.83
B-1 922,800.00 917,432.64 7.500000 % 636.39
B-2 807,500.00 802,803.29 7.500000 % 556.88
B-3 1,153,493.52 1,146,784.40 7.500000 % 795.49
- -------------------------------------------------------------------------------
230,710,285.52 193,434,800.59 2,800,252.16
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 282,503.10 992,944.20 0.00 0.00 50,663,325.89
A-2 42,438.10 42,438.10 0.00 0.00 8,936,000.00
A-3 78,235.43 78,235.43 0.00 0.00 12,520,000.00
A-4 218,569.36 559,307.30 0.00 0.00 36,094,273.48
A-5 0.00 0.00 0.00 0.00 0.00
A-6 464,449.50 2,091,039.34 0.00 0.00 63,563,411.37
A-7 32,085.66 144,455.59 0.00 0.00 4,391,159.94
A-8 0.00 0.00 0.00 0.00 0.00
A-9 0.00 169.27 0.00 0.00 140,796.96
A-10 100,384.05 100,384.05 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 35,832.41 39,810.07 0.00 0.00 5,730,274.64
M-2 17,916.20 19,905.03 0.00 0.00 2,865,137.29
M-3 17,916.20 19,905.03 0.00 0.00 2,865,137.29
B-1 5,732.88 6,369.27 0.00 0.00 916,796.25
B-2 5,016.59 5,573.47 0.00 0.00 802,246.41
B-3 7,166.07 7,961.56 0.00 0.00 1,145,988.91
- -------------------------------------------------------------------------------
1,308,245.55 4,108,497.71 0.00 0.00 190,634,548.43
===============================================================================
Run: 05/29/96 16:58:40
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-S10 (POOL # 4174)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4174
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 923.958703 12.777304 5.080827 17.858131 0.000000 911.181399
A-2 1000.000000 0.000000 4.749116 4.749116 0.000000 1000.000000
A-3 597.043395 0.000000 3.730826 3.730826 0.000000 597.043395
A-4 952.923013 8.911676 5.716473 14.628149 0.000000 944.011337
A-5 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-6 900.705974 22.473986 6.417126 28.891112 0.000000 878.231988
A-7 900.705974 22.473986 6.417132 28.891118 0.000000 878.231988
A-8 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-9 990.414078 1.189273 0.000000 1.189273 0.000000 989.224805
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-1 994.183623 0.689632 6.212492 6.902124 0.000000 993.493991
M-2 994.183612 0.689632 6.212490 6.902122 0.000000 993.493980
M-3 994.183612 0.689632 6.212490 6.902122 0.000000 993.493980
B-1 994.183615 0.689629 6.212484 6.902113 0.000000 993.493986
B-2 994.183641 0.689635 6.212495 6.902130 0.000000 993.494006
B-3 994.183652 0.689627 6.212493 6.902120 0.000000 993.494016
_______________________________________________________________________________
DETERMINATION DATE 20-May-96
DISTRIBUTION DATE 28-May-96
Run: 05/29/96 16:58:41 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1995-S10 (POOL # 4174)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4174
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 38,690.72
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 23,765.43
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,812,593.54
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 271,037.78
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 1,000,656.26
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 190,634,548.43
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 640
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,666,056.51
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.58355810 % 5.93319700 % 1.48324460 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.47976340 % 6.01179026 % 1.50400290 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.6207 %
BANKRUPTCY AMOUNT AVAILABLE 128,249.00
FRAUD AMOUNT AVAILABLE 4,614,206.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,113,349.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.41854390
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 344.71
POOL TRADING FACTOR: 82.62941030
................................................................................
Run: 05/29/96 16:58:42 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-S11 (POOL # 4175)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4175
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947KP5 11,300,000.00 4,110,470.06 7.650000 % 631,820.70
A-2 760947KQ3 105,000,000.00 84,682,394.21 7.500000 % 1,785,524.79
A-3 760947KR1 47,939,000.00 38,662,755.20 7.250000 % 815,202.60
A-4 760947KS9 27,875,000.00 22,481,159.40 7.650000 % 474,014.32
A-5 760947KT7 30,655,000.00 30,655,000.00 7.650000 % 0.00
A-6 760947KU4 20,568,000.00 17,691,027.03 7.650000 % 252,830.31
A-7 760947KV2 5,000,000.00 5,000,000.00 7.500000 % 0.00
A-8 760947KW0 2,100,000.00 2,100,000.00 7.650000 % 0.00
A-9 760947KX8 12,900,000.00 12,900,000.00 7.400000 % 0.00
A-10 760947KY6 6,000,000.00 6,000,000.00 7.750000 % 0.00
A-11 760947KZ3 2,581,000.00 2,581,000.00 6.000000 % 0.00
A-12 760947LA7 2,456,000.00 2,456,000.00 7.400000 % 0.00
A-13 760947LB5 3,544,000.00 3,544,000.00 7.400000 % 0.00
A-14 760947LC3 4,741,000.00 4,741,000.00 8.000000 % 0.00
A-15 760947LD1 100,000,000.00 100,000,000.00 7.500000 % 0.00
A-16 760947LE9 32,887,000.00 32,695,589.76 7.500000 % 22,719.79
A-17 760947LF6 1,348,796.17 1,334,847.83 0.000000 % 1,534.89
A-18 760947LG4 0.00 0.00 0.491669 % 0.00
A-19 760947LR0 9,500,000.00 9,500,000.00 7.500000 % 0.00
R-I 760947LH2 100.00 0.00 7.500000 % 0.00
R-II 760947LJ8 100.00 0.00 7.500000 % 0.00
M-1 760947LK5 11,340,300.00 11,274,296.72 7.500000 % 7,834.38
M-2 760947LL3 5,670,200.00 5,637,198.08 7.500000 % 3,917.22
M-3 760947LM1 4,536,100.00 4,509,698.82 7.500000 % 3,133.74
B-1 2,041,300.00 2,029,419.14 7.500000 % 1,410.22
B-2 1,587,600.00 1,578,359.80 7.500000 % 1,096.78
B-3 2,041,838.57 2,029,954.53 7.500000 % 1,410.62
- -------------------------------------------------------------------------------
453,612,334.74 408,194,170.58 4,002,450.36
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 26,195.56 658,016.26 0.00 0.00 3,478,649.36
A-2 529,089.48 2,314,614.27 0.00 0.00 82,896,869.42
A-3 233,510.03 1,048,712.63 0.00 0.00 37,847,552.60
A-4 143,269.87 617,284.19 0.00 0.00 22,007,145.08
A-5 195,360.84 195,360.84 0.00 0.00 30,655,000.00
A-6 112,742.91 365,573.22 0.00 0.00 17,438,196.72
A-7 31,250.00 31,250.00 0.00 0.00 5,000,000.00
A-8 13,383.06 13,383.06 0.00 0.00 2,100,000.00
A-9 79,523.63 79,523.63 0.00 0.00 12,900,000.00
A-10 38,750.00 38,750.00 0.00 0.00 6,000,000.00
A-11 12,905.00 12,905.00 0.00 0.00 2,581,000.00
A-12 15,145.33 15,145.33 0.00 0.00 2,456,000.00
A-13 21,854.67 21,854.67 0.00 0.00 3,544,000.00
A-14 31,606.67 31,606.67 0.00 0.00 4,741,000.00
A-15 624,792.78 624,792.78 0.00 0.00 100,000,000.00
A-16 204,279.69 226,999.48 0.00 0.00 32,672,869.97
A-17 0.00 1,534.89 0.00 0.00 1,333,312.94
A-18 167,191.52 167,191.52 0.00 0.00 0.00
A-19 59,355.31 59,355.31 0.00 0.00 9,500,000.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 70,440.99 78,275.37 0.00 0.00 11,266,462.34
M-2 35,220.81 39,138.03 0.00 0.00 5,633,280.86
M-3 28,176.28 31,310.02 0.00 0.00 4,506,565.08
B-1 12,679.66 14,089.88 0.00 0.00 2,028,008.92
B-2 9,861.48 10,958.26 0.00 0.00 1,577,263.02
B-3 12,683.01 14,093.63 0.00 0.00 2,028,543.91
- -------------------------------------------------------------------------------
2,709,268.58 6,711,718.94 0.00 0.00 404,191,720.22
===============================================================================
Run: 05/29/96 16:58:42
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-S11 (POOL # 4175)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4175
_______________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 363.758412 55.913336 2.318191 58.231527 0.000000 307.845076
A-2 806.498992 17.004998 5.038947 22.043945 0.000000 789.493995
A-3 806.498992 17.004998 4.870982 21.875980 0.000000 789.493995
A-4 806.498992 17.004998 5.139726 22.144724 0.000000 789.493994
A-5 1000.000000 0.000000 6.372887 6.372887 0.000000 1000.000000
A-6 860.123835 12.292411 5.481472 17.773883 0.000000 847.831424
A-7 1000.000000 0.000000 6.250000 6.250000 0.000000 1000.000000
A-8 1000.000000 0.000000 6.372886 6.372886 0.000000 1000.000000
A-9 1000.000000 0.000000 6.164622 6.164622 0.000000 1000.000000
A-10 1000.000000 0.000000 6.458333 6.458333 0.000000 1000.000000
A-11 1000.000000 0.000000 5.000000 5.000000 0.000000 1000.000000
A-12 1000.000000 0.000000 6.166665 6.166665 0.000000 1000.000000
A-13 1000.000000 0.000000 6.166668 6.166668 0.000000 1000.000000
A-14 1000.000000 0.000000 6.666667 6.666667 0.000000 1000.000000
A-15 1000.000000 0.000000 6.247928 6.247928 0.000000 1000.000000
A-16 994.179760 0.690844 6.211564 6.902408 0.000000 993.488916
A-17 989.658675 1.137970 0.000000 1.137970 0.000000 988.520704
A-19 1000.000000 0.000000 6.247927 6.247927 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-1 994.179759 0.690844 6.211563 6.902407 0.000000 993.488915
M-2 994.179761 0.690843 6.211564 6.902407 0.000000 993.488918
M-3 994.179762 0.690845 6.211565 6.902410 0.000000 993.488918
B-1 994.179758 0.690844 6.211561 6.902405 0.000000 993.488914
B-2 994.179768 0.690842 6.211565 6.902407 0.000000 993.488927
B-3 994.179736 0.690843 6.211564 6.902407 0.000000 993.488878
_______________________________________________________________________________
DETERMINATION DATE 20-May-96
DISTRIBUTION DATE 28-May-96
Run: 05/29/96 16:58:43 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1995-S11 (POOL # 4175)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4175
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 85,419.31
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 961.41
SUBSERVICER ADVANCES THIS MONTH 38,781.29
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 13 3,249,836.69
(B) TWO MONTHLY PAYMENTS: 1 269,165.79
(C) THREE OR MORE MONTHLY PAYMENTS: 2 1,333,202.17
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 215,180.25
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 404,191,720.22
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,427
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 3,718,605.26
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.34931620 % 5.26501200 % 1.38567140 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.28793350 % 5.29607788 % 1.39846050 %
CLASS A-18 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.4886 %
BANKRUPTCY AMOUNT AVAILABLE 165,000.00
FRAUD AMOUNT AVAILABLE 9,072,247.00
SPECIAL HAZARD AMOUNT AVAILABLE 4,536,123.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.27525299
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 347.00
POOL TRADING FACTOR: 89.10509906
................................................................................
Run: 05/29/96 16:58:44 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-S12 (POOL # 4176)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4176
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947KG5 35,048,000.00 26,433,850.78 7.250000 % 1,510,087.06
A-2 760947KH3 23,594,900.00 23,594,900.00 7.250000 % 0.00
A-3 760947KJ9 56,568,460.00 48,259,028.58 7.250000 % 1,456,669.09
A-4 760947KE0 434,639.46 412,228.59 0.000000 % 1,637.43
A-5 760947KF7 0.00 0.00 0.570874 % 0.00
R 760947KK6 100.00 0.00 7.250000 % 0.00
M-1 760947KL4 1,803,000.00 1,759,813.63 7.250000 % 5,555.82
M-2 760947KM2 901,000.00 879,418.80 7.250000 % 2,776.37
M-3 760947KN0 721,000.00 703,730.23 7.250000 % 2,221.71
B-1 360,000.00 351,377.09 7.250000 % 1,109.31
B-2 361,000.00 352,353.15 7.250000 % 1,112.40
B-3 360,674.91 352,035.83 7.250000 % 1,111.39
- -------------------------------------------------------------------------------
120,152,774.37 103,098,736.68 2,982,280.58
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 159,591.63 1,669,678.69 0.00 0.00 24,923,763.72
A-2 142,451.76 142,451.76 0.00 0.00 23,594,900.00
A-3 291,358.87 1,748,027.96 0.00 0.00 46,802,359.49
A-4 0.00 1,637.43 0.00 0.00 410,591.16
A-5 49,012.36 49,012.36 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 10,624.69 16,180.51 0.00 0.00 1,754,257.81
M-2 5,309.40 8,085.77 0.00 0.00 876,642.43
M-3 4,248.69 6,470.40 0.00 0.00 701,508.52
B-1 2,121.40 3,230.71 0.00 0.00 350,267.78
B-2 2,127.30 3,239.70 0.00 0.00 351,240.75
B-3 2,125.38 3,236.77 0.00 0.00 350,924.44
- -------------------------------------------------------------------------------
668,971.48 3,651,252.06 0.00 0.00 100,116,456.10
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 754.218523 43.086255 4.553516 47.639771 0.000000 711.132268
A-2 1000.000000 0.000000 6.037396 6.037396 0.000000 1000.000000
A-3 853.108403 25.750552 5.150553 30.901105 0.000000 827.357851
A-4 948.438023 3.767329 0.000000 3.767329 0.000000 944.670693
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 976.047493 3.081431 5.892784 8.974215 0.000000 972.966062
M-2 976.047503 3.081432 5.892786 8.974218 0.000000 972.966071
M-3 976.047476 3.081429 5.892774 8.974203 0.000000 972.966047
B-1 976.047472 3.081417 5.892778 8.974195 0.000000 972.966056
B-2 976.047507 3.081440 5.892798 8.974238 0.000000 972.966067
B-3 976.047461 3.081418 5.892786 8.974204 0.000000 972.966043
_______________________________________________________________________________
DETERMINATION DATE 20-May-96
DISTRIBUTION DATE 28-May-96
Run: 05/29/96 16:58:45 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1995-S12 (POOL # 4176)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4176
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 20,671.71
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 12,193.82
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,262,050.36
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 100,116,456.10
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 380
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,656,645.29
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 95.71635180 % 3.25550300 % 1.02814490 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 95.60222290 % 3.32853248 % 1.05552350 %
CLASS A-5 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.5554 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,201,528.00
SPECIAL HAZARD AMOUNT AVAILABLE 716,776.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.07961694
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 167.02
POOL TRADING FACTOR: 83.32429827
................................................................................
Run: 05/29/96 16:58:46 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-S13 (POOL # 4177)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4177
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A 760947KD2 97,561,000.00 71,651,097.72 6.020000 % 1,231,338.99
R 0.00 0.00 0.000000 % 0.00
B-1 1,156,700.00 1,116,254.00 7.000000 % 1,889.67
B-2 1,257,300.00 1,213,336.35 7.000000 % 2,054.02
B-3 604,098.39 582,975.08 7.000000 % 986.90
- -------------------------------------------------------------------------------
100,579,098.39 74,563,663.15 1,236,269.58
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 359,111.87 1,590,450.86 0.00 0.00 70,419,758.73
R 119,290.53 119,290.53 0.00 0.00 0.00
B-1 6,505.36 8,395.03 0.00 0.00 1,114,364.33
B-2 7,071.15 9,125.17 0.00 0.00 1,211,282.33
B-3 3,397.49 4,384.39 0.00 0.00 581,988.19
- -------------------------------------------------------------------------------
495,376.40 1,731,645.98 0.00 0.00 73,327,393.58
===============================================================================
Run: 05/29/96 16:58:46
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-S13 (POOL # 4177)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4177
_______________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 734.423568 12.621221 3.680896 16.302117 0.000000 721.802347
B-1 965.033284 1.633673 5.624068 7.257741 0.000000 963.399611
B-2 965.033286 1.633675 5.624075 7.257750 0.000000 963.399610
B-3 965.033328 1.633674 5.624067 7.257741 0.000000 963.399671
_______________________________________________________________________________
DETERMINATION DATE 20-May-96
DISTRIBUTION DATE 28-May-96
Run: 05/29/96 16:58:46 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1995-S13 (POOL # 4177)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4177
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 20,409.40
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 13.11
SUBSERVICER ADVANCES THIS MONTH 22,565.69
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 11 2,728,913.26
(B) TWO MONTHLY PAYMENTS: 1 85,842.64
(C) THREE OR MORE MONTHLY PAYMENTS: 1 70,784.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 236,124.79
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 73,327,393.58
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 397
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,110,043.30
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 61,446.83
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 96.09385420 % 3.90614580 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 96.03472220 % 3.96527780 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 3,017,373.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,135,141.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.53060529
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 324.71
POOL TRADING FACTOR: 72.90520074
................................................................................
Run: 05/29/96 16:58:47 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-S14 (POOL # 4178)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4178
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947LV1 68,252,000.00 43,835,541.71 7.500000 % 2,174,248.78
A-2 760947LW9 56,875,000.00 56,875,000.00 7.500000 % 0.00
A-3 760947LX7 23,500,000.00 23,500,000.00 7.500000 % 0.00
A-4 760947LY5 19,651,199.00 3,543,310.74 7.500000 % 1,434,383.16
A-5 760947LZ2 75,000,000.00 75,000,000.00 7.500000 % 0.00
A-6 760947MA6 97,212,000.00 97,212,000.00 7.500000 % 0.00
A-7 760947MB4 12,427,000.00 12,427,000.00 7.500000 % 0.00
A-8 760947MC2 53,182,701.00 53,182,701.00 7.500000 % 0.00
A-9 760947MD0 41,080,426.00 41,080,426.00 7.500000 % 0.00
A-10 760947ME8 3,101,574.00 3,101,574.00 7.500000 % 0.00
A-11 760947MF5 1,175,484.46 1,168,326.94 0.000000 % 4,477.93
R 760947MG3 100.00 0.00 7.500000 % 0.00
M-1 760947MH1 10,777,500.00 10,722,687.29 7.500000 % 7,513.27
M-2 760947MJ7 5,987,500.00 5,957,048.49 7.500000 % 4,174.04
M-3 760947MK4 4,790,000.00 4,765,638.79 7.500000 % 3,339.23
B-1 2,395,000.00 2,382,819.40 7.500000 % 1,669.61
B-2 1,437,000.00 1,429,691.63 7.500000 % 1,001.77
B-3 2,155,426.27 2,144,464.13 7.500000 % 1,502.60
- -------------------------------------------------------------------------------
478,999,910.73 438,328,230.12 3,632,310.39
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 273,835.43 2,448,084.21 0.00 0.00 41,661,292.93
A-2 355,291.38 355,291.38 0.00 0.00 56,875,000.00
A-3 146,801.71 146,801.71 0.00 0.00 23,500,000.00
A-4 22,134.64 1,456,517.80 0.00 0.00 2,108,927.58
A-5 468,516.10 468,516.10 0.00 0.00 75,000,000.00
A-6 607,271.83 607,271.83 0.00 0.00 97,212,000.00
A-7 77,629.99 77,629.99 0.00 0.00 12,427,000.00
A-8 332,226.02 332,226.02 0.00 0.00 53,182,701.00
A-9 256,624.54 256,624.54 0.00 0.00 41,080,426.00
A-10 19,375.17 19,375.17 0.00 0.00 3,101,574.00
A-11 0.00 4,477.93 0.00 0.00 1,163,849.01
R 0.00 0.00 0.00 0.00 0.00
M-1 66,983.36 74,496.63 0.00 0.00 10,715,174.02
M-2 37,212.97 41,387.01 0.00 0.00 5,952,874.45
M-3 29,770.38 33,109.61 0.00 0.00 4,762,299.56
B-1 14,885.19 16,554.80 0.00 0.00 2,381,149.79
B-2 8,931.11 9,932.88 0.00 0.00 1,428,689.86
B-3 13,396.21 14,898.81 0.00 0.00 2,142,961.53
- -------------------------------------------------------------------------------
2,730,886.03 6,363,196.42 0.00 0.00 434,695,919.73
===============================================================================
Run: 05/29/96 16:58:47
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-S14 (POOL # 4178)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4178
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 642.260179 31.856191 4.012123 35.868314 0.000000 610.403987
A-2 1000.000000 0.000000 6.246881 6.246881 0.000000 1000.000000
A-3 1000.000000 0.000000 6.246881 6.246881 0.000000 1000.000000
A-4 180.310155 72.992145 1.126376 74.118521 0.000000 107.318011
A-5 1000.000000 0.000000 6.246881 6.246881 0.000000 1000.000000
A-6 1000.000000 0.000000 6.246881 6.246881 0.000000 1000.000000
A-7 1000.000000 0.000000 6.246881 6.246881 0.000000 1000.000000
A-8 1000.000000 0.000000 6.246881 6.246881 0.000000 1000.000000
A-9 1000.000000 0.000000 6.246881 6.246881 0.000000 1000.000000
A-10 1000.000000 0.000000 6.246883 6.246883 0.000000 1000.000000
A-11 993.911004 3.809434 0.000000 3.809434 0.000000 990.101571
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 994.914154 0.697125 6.215111 6.912236 0.000000 994.217028
M-2 994.914153 0.697126 6.215110 6.912236 0.000000 994.217027
M-3 994.914152 0.697125 6.215111 6.912236 0.000000 994.217027
B-1 994.914154 0.697123 6.215111 6.912234 0.000000 994.217031
B-2 994.914148 0.697126 6.215108 6.912234 0.000000 994.217022
B-3 994.914166 0.697124 6.215109 6.912233 0.000000 994.217042
_______________________________________________________________________________
DETERMINATION DATE 20-May-96
DISTRIBUTION DATE 28-May-96
Run: 05/29/96 16:58:48 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1995-S14 (POOL # 4178)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4178
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 89,524.72
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,930.35
SPREAD 160,480.68
SUBSERVICER ADVANCES THIS MONTH 52,377.72
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 22 6,268,460.65
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 647,116.61
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 434,695,919.73
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,491
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 3,325,072.53
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.73173300 % 1.36265400 % 4.90561330 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.68370850 % 1.36941731 % 4.94319790 %
BANKRUPTCY AMOUNT AVAILABLE 172,895.00
FRAUD AMOUNT AVAILABLE 9,579,998.00
SPECIAL HAZARD AMOUNT AVAILABLE 4,789,999.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.21934615
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 347.99
POOL TRADING FACTOR: 90.75073084
................................................................................
Run: 05/29/96 16:58:51 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-S15 (POOL # 4183)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4183
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947ML2 101,500,000.00 82,856,787.45 7.000000 % 2,008,654.00
A-2 760947MM0 34,000,000.00 34,000,000.00 7.000000 % 0.00
A-3 760947MN8 14,000,000.00 14,000,000.00 7.000000 % 0.00
A-4 760947MP3 25,515,000.00 25,515,000.00 7.000000 % 0.00
A-5 760947MQ1 1,221,111.75 1,185,520.19 0.000000 % 4,869.65
R 760947MU2 100.00 0.00 7.000000 % 0.00
M-1 760947MR9 2,277,000.00 2,234,095.12 7.000000 % 7,441.71
M-2 760947MS7 911,000.00 893,834.27 7.000000 % 2,977.34
M-3 760947MT5 1,367,000.00 1,341,241.99 7.000000 % 4,467.64
B-1 455,000.00 446,426.56 7.000000 % 1,487.03
B-2 455,000.00 446,426.56 7.000000 % 1,487.03
B-3 455,670.95 447,084.89 7.000000 % 1,489.16
SPRE 0.00 0.00 0.521513 % 0.00
- -------------------------------------------------------------------------------
182,156,882.70 163,366,417.03 2,032,873.56
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 482,431.07 2,491,085.07 0.00 0.00 80,848,133.45
A-2 197,963.94 197,963.94 0.00 0.00 34,000,000.00
A-3 81,514.57 81,514.57 0.00 0.00 14,000,000.00
A-4 148,560.29 148,560.29 0.00 0.00 25,515,000.00
A-5 0.00 4,869.65 0.00 0.00 1,180,650.54
R 0.00 0.00 0.00 0.00 0.00
M-1 13,007.95 20,449.66 0.00 0.00 2,226,653.41
M-2 5,204.32 8,181.66 0.00 0.00 890,856.93
M-3 7,809.34 12,276.98 0.00 0.00 1,336,774.35
B-1 2,599.30 4,086.33 0.00 0.00 444,939.53
B-2 2,599.30 4,086.33 0.00 0.00 444,939.53
B-3 2,603.14 4,092.30 0.00 0.00 445,595.67
SPRED 70,865.80 70,865.80 0.00 0.00 0.00
- -------------------------------------------------------------------------------
1,015,159.02 3,048,032.58 0.00 0.00 161,333,543.41
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 816.323029 19.789695 4.753015 24.542710 0.000000 796.533335
A-2 1000.000000 0.000000 5.822469 5.822469 0.000000 1000.000000
A-3 1000.000000 0.000000 5.822469 5.822469 0.000000 1000.000000
A-4 1000.000000 0.000000 5.822469 5.822469 0.000000 1000.000000
A-5 970.853151 3.987882 0.000000 3.987882 0.000000 966.865269
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 981.157277 3.268208 5.712758 8.980966 0.000000 977.889069
M-2 981.157267 3.268211 5.712755 8.980966 0.000000 977.889056
M-3 981.157271 3.268208 5.712758 8.980966 0.000000 977.889064
B-1 981.157275 3.268198 5.712747 8.980945 0.000000 977.889077
B-2 981.157275 3.268198 5.712747 8.980945 0.000000 977.889077
B-3 981.157324 3.268060 5.712763 8.980823 0.000000 977.889132
_______________________________________________________________________________
DETERMINATION DATE 20-May-96
DISTRIBUTION DATE 28-May-96
Run: 05/29/96 16:58:52 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1995-S15 (POOL # 4183)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4183
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 32,695.48
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,851.51
SUBSERVICER ADVANCES THIS MONTH 13,666.58
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 1,404,836.17
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 161,333,543.41
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 593
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,488,101.64
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.41812970 % 2.75567100 % 0.82619970 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.38485490 % 2.76091667 % 0.83387490 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,821,569.00
SPECIAL HAZARD AMOUNT AVAILABLE 910,784.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.75744371
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 167.21
POOL TRADING FACTOR: 88.56845869
................................................................................
Run: 05/29/96 16:58:53 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-S16 (POOL # 4184)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4184
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947MV0 15,150,000.00 12,707,834.04 7.500000 % 394,936.07
A-2 760947MW8 152,100,000.00 129,926,365.67 7.500000 % 3,585,820.18
A-3 760947MX6 9,582,241.00 9,582,241.00 7.500000 % 0.00
A-4 760947MY4 34,448,155.00 34,448,155.00 7.500000 % 0.00
A-5 760947MZ1 49,922,745.00 49,922,745.00 7.500000 % 0.00
A-6 760947NA5 44,355,201.00 44,355,201.00 7.500000 % 0.00
A-7 760947NB3 42,424,530.00 42,247,291.33 7.500000 % 51,498.75
A-8 760947NC1 22,189,665.00 19,606,329.60 8.500000 % 417,765.36
A-9 760947ND9 24,993,667.00 22,097,151.14 7.000000 % 468,411.49
A-10 760947NE7 9,694,332.00 8,559,254.68 7.250000 % 183,559.59
A-11 760947NF4 19,384,664.00 17,114,509.22 7.125000 % 367,119.20
A-12 760947NG2 917,418.09 912,592.39 0.000000 % 825.23
R 760947NH0 100.00 0.00 7.500000 % 0.00
M-1 760947NK3 10,149,774.00 10,107,370.87 7.500000 % 12,320.72
M-2 760947NL1 5,638,762.00 5,615,204.72 7.500000 % 6,844.84
M-3 760947NM9 4,511,009.00 4,492,163.17 7.500000 % 5,475.87
B-1 760947NN7 2,255,508.00 2,246,085.07 7.500000 % 2,737.94
B-2 760947NP2 1,353,299.00 1,347,645.26 7.500000 % 1,642.76
B-3 760947NQ0 2,029,958.72 2,021,478.12 7.500000 % 2,464.18
SPRE 0.00 0.00 0.535580 % 0.00
- -------------------------------------------------------------------------------
451,101,028.81 417,309,617.28 5,501,422.18
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 79,386.62 474,322.69 0.00 0.00 12,312,897.97
A-2 811,658.06 4,397,478.24 0.00 0.00 126,340,545.49
A-3 59,860.86 59,860.86 0.00 0.00 9,582,241.00
A-4 215,199.76 215,199.76 0.00 0.00 34,448,155.00
A-5 311,870.48 311,870.48 0.00 0.00 49,922,745.00
A-6 277,089.69 277,089.69 0.00 0.00 44,355,201.00
A-7 263,921.45 315,420.20 0.00 0.00 42,195,792.58
A-8 138,812.89 556,578.25 0.00 0.00 19,188,564.24
A-9 128,839.46 597,250.95 0.00 0.00 21,628,739.65
A-10 51,687.85 235,247.44 0.00 0.00 8,375,695.09
A-11 101,569.63 468,688.83 0.00 0.00 16,747,390.02
A-12 0.00 825.23 0.00 0.00 911,767.16
R 0.00 0.00 0.00 0.00 0.00
M-1 63,141.37 75,462.09 0.00 0.00 10,095,050.15
M-2 35,078.53 41,923.37 0.00 0.00 5,608,359.88
M-3 28,062.82 33,538.69 0.00 0.00 4,486,687.30
B-1 14,031.43 16,769.37 0.00 0.00 2,243,347.13
B-2 8,418.82 10,061.58 0.00 0.00 1,346,002.50
B-3 12,628.30 15,092.48 0.00 0.00 2,019,013.94
SPRED 186,164.61 186,164.61 0.00 0.00 0.00
- -------------------------------------------------------------------------------
2,787,422.63 8,288,844.81 0.00 0.00 411,808,195.10
===============================================================================
Run: 05/29/96 16:58:53
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-S16 (POOL # 4184)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4184
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 838.800927 26.068387 5.240041 31.308428 0.000000 812.732539
A-2 854.216737 23.575412 5.336345 28.911757 0.000000 830.641325
A-3 1000.000000 0.000000 6.247063 6.247063 0.000000 1000.000000
A-4 1000.000000 0.000000 6.247062 6.247062 0.000000 1000.000000
A-5 1000.000000 0.000000 6.247062 6.247062 0.000000 1000.000000
A-6 1000.000000 0.000000 6.247062 6.247062 0.000000 1000.000000
A-7 995.822260 1.213891 6.220963 7.434854 0.000000 994.608369
A-8 883.579342 18.827024 6.255745 25.082769 0.000000 864.752318
A-9 884.110008 18.741207 5.154884 23.896091 0.000000 865.368801
A-10 882.913302 18.934733 5.331760 24.266493 0.000000 863.978569
A-11 882.889134 18.938641 5.239690 24.178331 0.000000 863.950493
A-12 994.739912 0.899514 0.000000 0.899514 0.000000 993.840398
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 995.822259 1.213891 6.220963 7.434854 0.000000 994.608368
M-2 995.822260 1.213891 6.220963 7.434854 0.000000 994.608370
M-3 995.822258 1.213890 6.220963 7.434853 0.000000 994.608368
B-1 995.822258 1.213891 6.220962 7.434853 0.000000 994.608368
B-2 995.822254 1.213893 6.220961 7.434854 0.000000 994.608361
B-3 995.822280 1.213892 6.220964 7.434856 0.000000 994.608373
_______________________________________________________________________________
DETERMINATION DATE 20-May-96
DISTRIBUTION DATE 28-May-96
Run: 05/29/96 16:58:54 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1995-S16 (POOL # 4184)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4184
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 83,254.90
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 52,766.66
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 17 5,566,114.62
(B) TWO MONTHLY PAYMENTS: 3 1,278,506.18
(C) THREE OR MORE MONTHLY PAYMENTS: 1 269,321.64
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 411,808,195.10
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,472
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 4,993,088.66
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 223,123.97
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.79679830 % 4.85467900 % 1.34852270 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.72142000 % 4.90279154 % 1.36490930 %
BANKRUPTCY AMOUNT AVAILABLE 159,752.00
FRAUD AMOUNT AVAILABLE 9,022,021.00
SPECIAL HAZARD AMOUNT AVAILABLE 4,541,068.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.30538128
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 348.33
POOL TRADING FACTOR: 91.28957125
................................................................................
Run: 05/29/96 16:58:55 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-S17 (POOL # 4185)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4185
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947PC9 161,500,000.00 139,005,247.31 7.500000 % 2,103,319.10
A-2 760947PD7 7,348,151.00 7,348,151.00 7.500000 % 0.00
A-3 760947PE5 24,828,814.00 22,067,112.46 8.500000 % 258,226.43
A-4 760947PF2 15,917,318.00 15,917,318.00 7.500000 % 0.00
A-5 760947PG0 43,800,000.00 43,800,000.00 7.500000 % 0.00
A-6 760947PH8 52,000,000.00 52,000,000.00 7.500000 % 0.00
A-7 760947PJ4 24,828,814.00 22,067,112.46 7.000000 % 258,226.43
A-8 760947PK1 42,208,985.00 42,071,229.28 7.500000 % 28,561.65
A-9 760947PL9 49,657,668.00 44,134,256.55 7.250000 % 516,453.63
A-10 760947PM7 479,655.47 477,653.89 0.000000 % 413.49
R 760947PN5 100.00 0.00 7.500000 % 0.00
M-1 760947PP0 10,087,900.00 10,054,976.53 7.500000 % 6,826.20
M-2 760947PQ8 5,604,400.00 5,586,109.15 7.500000 % 3,792.34
M-3 760947PR6 4,483,500.00 4,468,867.38 7.500000 % 3,033.86
B-1 2,241,700.00 2,234,383.86 7.500000 % 1,516.90
B-2 1,345,000.00 1,340,610.38 7.500000 % 910.12
B-3 2,017,603.30 2,011,018.57 7.500000 % 1,365.26
SPRE 0.00 0.00 0.477326 % 0.00
- -------------------------------------------------------------------------------
448,349,608.77 414,584,046.82 3,182,645.41
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 868,627.93 2,971,947.03 0.00 0.00 136,901,928.21
A-2 45,917.75 45,917.75 0.00 0.00 7,348,151.00
A-3 156,280.85 414,507.28 0.00 0.00 21,808,886.03
A-4 99,465.51 99,465.51 0.00 0.00 15,917,318.00
A-5 273,701.20 273,701.20 0.00 0.00 43,800,000.00
A-6 324,942.06 324,942.06 0.00 0.00 52,000,000.00
A-7 128,701.87 386,928.30 0.00 0.00 21,808,886.03
A-8 262,898.31 291,459.96 0.00 0.00 42,042,667.63
A-9 266,596.94 783,050.57 0.00 0.00 43,617,802.92
A-10 0.00 413.49 0.00 0.00 477,240.40
R 0.00 0.00 0.00 0.00 0.00
M-1 62,832.40 69,658.60 0.00 0.00 10,048,150.33
M-2 34,906.96 38,699.30 0.00 0.00 5,582,316.81
M-3 27,925.44 30,959.30 0.00 0.00 4,465,833.52
B-1 13,962.41 15,479.31 0.00 0.00 2,232,866.96
B-2 8,377.32 9,287.44 0.00 0.00 1,339,700.26
B-3 12,566.63 13,931.89 0.00 0.00 2,009,653.31
SPRED 164,880.34 164,880.34 0.00 0.00 0.00
- -------------------------------------------------------------------------------
2,752,583.92 5,935,229.33 0.00 0.00 411,401,401.41
===============================================================================
Run: 05/29/96 16:58:55
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-S17 (POOL # 4185)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4185
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 860.713606 13.023648 5.378501 18.402149 0.000000 847.689958
A-2 1000.000000 0.000000 6.248885 6.248885 0.000000 1000.000000
A-3 888.770300 10.400272 6.294334 16.694606 0.000000 878.370027
A-4 1000.000000 0.000000 6.248886 6.248886 0.000000 1000.000000
A-5 1000.000000 0.000000 6.248886 6.248886 0.000000 1000.000000
A-6 1000.000000 0.000000 6.248886 6.248886 0.000000 1000.000000
A-7 888.770300 10.400272 5.183569 15.583841 0.000000 878.370027
A-8 996.736341 0.676672 6.228492 6.905164 0.000000 996.059669
A-9 888.770221 10.400280 5.368696 15.768976 0.000000 878.369941
A-10 995.827046 0.862056 0.000000 0.862056 0.000000 994.964990
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 996.736341 0.676672 6.228492 6.905164 0.000000 996.059669
M-2 996.736341 0.676672 6.228492 6.905164 0.000000 996.059669
M-3 996.736340 0.676672 6.228491 6.905163 0.000000 996.059668
B-1 996.736343 0.676674 6.228492 6.905166 0.000000 996.059669
B-2 996.736342 0.676669 6.228491 6.905160 0.000000 996.059673
B-3 996.736360 0.676674 6.228494 6.905168 0.000000 996.059686
_______________________________________________________________________________
DETERMINATION DATE 20-May-96
DISTRIBUTION DATE 28-May-96
Run: 05/29/96 16:58:56 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1995-S17 (POOL # 4185)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4185
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 85,720.19
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,099.46
SUBSERVICER ADVANCES THIS MONTH 53,877.23
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 15 5,019,973.11
(B) TWO MONTHLY PAYMENTS: 4 942,648.06
(C) THREE OR MORE MONTHLY PAYMENTS: 3 609,881.59
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 596,300.09
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 411,401,401.41
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,506
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,901,140.31
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.79483960 % 4.85622900 % 1.34893180 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.75103150 % 4.88484011 % 1.35845520 %
BANKRUPTCY AMOUNT AVAILABLE 158,983.00
FRAUD AMOUNT AVAILABLE 8,966,992.00
SPECIAL HAZARD AMOUNT AVAILABLE 4,483,496.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.26933847
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 350.39
POOL TRADING FACTOR: 91.75906332
................................................................................
Run: 05/29/96 16:58:56 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-S18 (POOL # 4186)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4186
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947NR8 26,815,000.00 18,672,480.91 7.000000 % 556,635.55
A-2 760947NS6 45,874,000.00 45,874,000.00 7.000000 % 0.00
A-3 760947NT4 14,000,000.00 12,847,627.83 7.000000 % 78,777.99
A-4 760947NU1 10,808,000.00 10,808,000.00 7.000000 % 0.00
A-5 760947NV9 23,801,500.00 23,801,500.00 7.000000 % 0.00
A-6 760947NW7 13,965,000.00 13,965,000.00 7.000000 % 0.00
A-7 760947PB1 416,148.36 408,987.95 0.000000 % 1,469.19
R 760947NX5 100.00 0.00 7.000000 % 0.00
M-1 760947NY3 2,110,000.00 2,077,068.75 7.000000 % 6,787.62
M-2 760947NZ0 1,054,500.00 1,038,042.18 7.000000 % 3,392.20
M-3 760947PA3 773,500.00 761,427.81 7.000000 % 2,488.26
B-1 351,000.00 345,521.87 7.000000 % 1,129.13
B-2 281,200.00 276,811.25 7.000000 % 904.59
B-3 350,917.39 345,440.53 7.000000 % 1,128.85
SPRE 0.00 0.00 0.517655 % 0.00
- -------------------------------------------------------------------------------
140,600,865.75 131,221,909.08 652,713.38
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 108,880.52 665,516.07 0.00 0.00 18,115,845.36
A-2 267,494.43 267,494.43 0.00 0.00 45,874,000.00
A-3 74,915.40 153,693.39 0.00 0.00 12,768,849.84
A-4 63,022.19 63,022.19 0.00 0.00 10,808,000.00
A-5 138,788.17 138,788.17 0.00 0.00 23,801,500.00
A-6 81,430.87 81,430.87 0.00 0.00 13,965,000.00
A-7 0.00 1,469.19 0.00 0.00 407,518.76
R 0.00 0.00 0.00 0.00 0.00
M-1 12,111.53 18,899.15 0.00 0.00 2,070,281.13
M-2 6,052.90 9,445.10 0.00 0.00 1,034,649.98
M-3 4,439.94 6,928.20 0.00 0.00 758,939.55
B-1 2,014.76 3,143.89 0.00 0.00 344,392.74
B-2 1,614.10 2,518.69 0.00 0.00 275,906.66
B-3 2,014.29 3,143.14 0.00 0.00 344,311.68
SPRED 56,584.42 56,584.42 0.00 0.00 0.00
- -------------------------------------------------------------------------------
819,363.52 1,472,076.90 0.00 0.00 130,569,195.70
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 696.344617 20.758365 4.060433 24.818798 0.000000 675.586253
A-2 1000.000000 0.000000 5.831068 5.831068 0.000000 1000.000000
A-3 917.687702 5.626999 5.351100 10.978099 0.000000 912.060703
A-4 1000.000000 0.000000 5.831069 5.831069 0.000000 1000.000000
A-5 1000.000000 0.000000 5.831068 5.831068 0.000000 1000.000000
A-6 1000.000000 0.000000 5.800000 5.800000 0.000000 1000.000000
A-7 982.793612 3.530448 0.000000 3.530448 0.000000 979.263165
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 984.392773 3.216882 5.740062 8.956944 0.000000 981.175891
M-2 984.392774 3.216880 5.740066 8.956946 0.000000 981.175894
M-3 984.392773 3.216884 5.740065 8.956949 0.000000 981.175889
B-1 984.392792 3.216895 5.740057 8.956952 0.000000 981.175897
B-2 984.392781 3.216892 5.740043 8.956935 0.000000 981.175889
B-3 984.392737 3.216882 5.740069 8.956951 0.000000 981.175883
_______________________________________________________________________________
DETERMINATION DATE 20-May-96
DISTRIBUTION DATE 28-May-96
Run: 05/29/96 16:58:57 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1995-S18 (POOL # 4186)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4186
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 26,789.50
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,941.50
SUBSERVICER ADVANCES THIS MONTH 8,073.89
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 854,789.63
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 130,569,195.70
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 477
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 223,819.71
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.29676310 % 2.96342200 % 0.73981500 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.29039680 % 2.95925133 % 0.74108690 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,406,009.00
SPECIAL HAZARD AMOUNT AVAILABLE 829,634.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.79998787
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 169.02
POOL TRADING FACTOR: 92.86514347
................................................................................
Run: 05/29/96 16:58:58 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-S19 (POOL # 4188)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4188
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A 760947QK0 114,954,300.00 108,651,199.98 7.000000 % 1,052,533.06
R 760947QL8 100.00 0.00 7.000000 % 0.00
M-1 760947QM6 1,786,900.00 1,765,523.38 7.000000 % 5,601.67
M-2 760947QN4 893,400.00 882,712.30 7.000000 % 2,800.68
M-3 760947QP9 595,600.00 588,474.87 7.000000 % 1,867.12
B-1 297,800.00 294,237.43 7.000000 % 933.56
B-2 238,200.00 235,350.42 7.000000 % 746.72
B-3 357,408.38 353,132.72 7.000000 % 1,120.43
SPRE 0.00 0.00 0.552365 % 0.00
- -------------------------------------------------------------------------------
119,123,708.38 112,770,631.10 1,065,603.24
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 633,202.89 1,685,735.95 0.00 0.00 107,598,666.92
R 0.00 0.00 0.00 0.00 0.00
M-1 10,289.21 15,890.88 0.00 0.00 1,759,921.71
M-2 5,144.32 7,945.00 0.00 0.00 879,911.62
M-3 3,429.54 5,296.66 0.00 0.00 586,607.75
B-1 1,714.78 2,648.34 0.00 0.00 293,303.87
B-2 1,371.59 2,118.31 0.00 0.00 234,603.70
B-3 2,058.00 3,178.43 0.00 0.00 352,012.29
SPRED 51,859.97 51,859.97 0.00 0.00 0.00
- -------------------------------------------------------------------------------
709,070.30 1,774,673.54 0.00 0.00 111,705,027.86
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 945.168645 9.156100 5.508301 14.664401 0.000000 936.012545
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 988.037036 3.134854 5.758134 8.892988 0.000000 984.902183
M-2 988.037049 3.134856 5.758137 8.892993 0.000000 984.902194
M-3 988.037055 3.134856 5.758126 8.892982 0.000000 984.902200
B-1 988.037038 3.134856 5.758160 8.893016 0.000000 984.902183
B-2 988.037028 3.134845 5.758144 8.892989 0.000000 984.902183
B-3 988.037046 3.134845 5.758119 8.892964 0.000000 984.902173
_______________________________________________________________________________
DETERMINATION DATE 20-May-96
DISTRIBUTION DATE 28-May-96
Run: 05/29/96 16:58:59 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1995-S19 (POOL # 4188)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4188
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 23,241.33
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,583.87
SUBSERVICER ADVANCES THIS MONTH 20,457.41
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 2,099,749.78
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 111,705,027.86
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 707,803.24
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.34707100 % 2.87017200 % 0.78275750 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.32392470 % 2.88835797 % 0.78771730 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,191,237.00
SPECIAL HAZARD AMOUNT AVAILABLE 609,536.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.86369236
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 170.65
POOL TRADING FACTOR: 93.77228881
................................................................................
Run: 05/29/96 16:59:00 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-S21 (POOL # 4189)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4189
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947QQ7 37,500,000.00 36,147,319.41 6.200000 % 464,693.75
A-2 760947QR5 35,848,000.00 35,848,000.00 6.500000 % 0.00
A-3 760947QS3 8,450,000.00 8,450,000.00 6.200000 % 0.00
A-4 760947QT1 67,350,000.00 55,974,491.62 7.050000 % 1,472,206.77
A-5 760947QU8 104,043,000.00 98,859,612.67 0.000000 % 879,214.03
A-6 760947QV6 26,848,000.00 26,778,383.89 7.500000 % 18,002.12
A-7 760947QW4 366,090.95 364,932.24 0.000000 % 297.01
R-I 760947QX2 100.00 0.00 7.500000 % 0.00
R-II 760947QY0 100.00 0.00 7.500000 % 0.00
M-1 760947QZ7 6,711,800.00 6,694,396.50 7.500000 % 4,500.40
M-2 760947RA1 4,474,600.00 4,462,997.49 7.500000 % 3,000.31
M-3 760947RB9 2,983,000.00 2,975,265.16 7.500000 % 2,000.16
B-1 1,789,800.00 1,785,159.10 7.500000 % 1,200.10
B-2 745,700.00 743,766.42 7.500000 % 500.01
B-3 1,193,929.65 1,190,833.81 7.500000 % 800.54
SPRE 0.00 0.00 0.448539 % 0.00
- -------------------------------------------------------------------------------
298,304,120.60 280,275,158.31 2,846,415.20
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 186,697.33 651,391.08 0.00 0.00 35,682,625.66
A-2 194,110.31 194,110.31 0.00 0.00 35,848,000.00
A-3 43,643.41 43,643.41 0.00 0.00 8,450,000.00
A-4 328,737.76 1,800,944.53 0.00 0.00 54,502,284.85
A-5 307,999.92 1,187,213.95 408,805.15 0.00 98,389,203.79
A-6 167,307.71 185,309.83 0.00 0.00 26,760,381.77
A-7 0.00 297.01 0.00 0.00 364,635.23
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 41,825.68 46,326.08 0.00 0.00 6,689,896.10
M-2 27,884.20 30,884.51 0.00 0.00 4,459,997.18
M-3 18,589.06 20,589.22 0.00 0.00 2,973,265.00
B-1 11,153.43 12,353.53 0.00 0.00 1,783,959.00
B-2 4,646.95 5,146.96 0.00 0.00 743,266.41
B-3 7,440.17 8,240.71 0.00 0.00 1,190,033.27
SPRED 104,726.05 104,726.05 0.00 0.00 0.00
- -------------------------------------------------------------------------------
1,444,761.98 4,291,177.18 408,805.15 0.00 277,837,548.26
===============================================================================
Run: 05/29/96 16:59:00
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-S21 (POOL # 4189)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4189
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 963.928518 12.391833 4.978595 17.370428 0.000000 951.536684
A-2 1000.000000 0.000000 5.414816 5.414816 0.000000 1000.000000
A-3 1000.000000 0.000000 5.164901 5.164901 0.000000 1000.000000
A-4 831.098614 21.859046 4.881036 26.740082 0.000000 809.239567
A-5 950.180336 8.450487 2.960314 11.410801 3.929194 945.659043
A-6 997.407028 0.670520 6.231664 6.902184 0.000000 996.736508
A-7 996.834912 0.811301 0.000000 0.811301 0.000000 996.023611
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 997.407029 0.670521 6.231664 6.902185 0.000000 996.736509
M-2 997.407029 0.670520 6.231663 6.902183 0.000000 996.736508
M-3 997.407026 0.670520 6.231666 6.902186 0.000000 996.736507
B-1 997.407029 0.670522 6.231663 6.902185 0.000000 996.736507
B-2 997.407027 0.670524 6.231662 6.902186 0.000000 996.736503
B-3 997.407016 0.670517 6.231665 6.902182 0.000000 996.736508
_______________________________________________________________________________
DETERMINATION DATE 20-May-96
DISTRIBUTION DATE 28-May-96
Run: 05/29/96 16:59:01 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1995-S21 (POOL # 4189)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4189
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 58,741.08
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,325.94
SUBSERVICER ADVANCES THIS MONTH 19,238.53
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 9 1,987,974.27
(B) TWO MONTHLY PAYMENTS: 2 607,173.79
(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 277,837,548.26
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,037
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,249,157.49
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.62209140 % 5.04899700 % 1.32891160 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.57039330 % 5.08324320 % 1.33968340 %
BANKRUPTCY AMOUNT AVAILABLE 106,142.00
FRAUD AMOUNT AVAILABLE 5,966,082.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,300,925.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.23351690
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 351.98
POOL TRADING FACTOR: 93.13902460
................................................................................
Run: 05/29/96 16:59:41 REPT1B.FRG
Page: 1 of 3
NORWEST MORTGAGE, INC. (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-R20 (POOL # 10044)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 10044
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947PS4 17,500,000.00 16,089,688.89 7.500000 % 579,758.05
A-2 760947PT2 73,285,445.00 68,941,669.62 7.500000 % 1,785,661.85
A-3 760947PU9 7,765,738.00 7,765,738.00 7.500000 % 0.00
A-4 760947PV7 33,673,000.00 33,673,000.00 7.500000 % 0.00
A-5 760947PW5 30,185,181.00 30,095,077.66 7.500000 % 22,990.65
A-6 760947PX3 19,608,650.00 18,268,548.36 7.500000 % 550,895.97
A-7 760947PY1 2,775,000.00 2,775,000.00 7.500000 % 0.00
A-8 760947PZ8 1,030,000.00 1,030,000.00 7.500000 % 0.00
A-9 760947QA2 1,986,000.00 1,986,000.00 7.500000 % 0.00
A-10 760947QB0 114,042,695.00 107,272,928.80 7.500000 % 2,782,950.81
A-11 760947QC8 3,268,319.71 3,197,726.31 0.000000 % 6,782.70
R 760947QD6 100.00 0.00 7.500000 % 0.00
M-1 760947QE4 7,342,463.00 7,320,545.60 7.500000 % 5,592.41
M-2 760947QF1 5,710,804.00 5,693,757.14 7.500000 % 4,349.65
M-3 760947QG9 3,263,317.00 3,253,575.94 7.500000 % 2,485.52
B-1 760947QH7 1,794,824.00 1,789,466.42 7.500000 % 1,367.03
B-2 760947QJ3 1,142,161.00 1,138,751.63 7.500000 % 869.93
B-3 1,957,990.76 1,952,146.19 7.500000 % 1,491.36
- -------------------------------------------------------------------------------
326,331,688.47 312,243,620.56 5,745,195.93
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 100,541.44 680,299.49 0.00 0.00 15,509,930.84
A-2 430,803.50 2,216,465.35 0.00 0.00 67,156,007.77
A-3 48,526.63 48,526.63 0.00 0.00 7,765,738.00
A-4 210,416.23 210,416.23 0.00 0.00 33,673,000.00
A-5 188,058.47 211,049.12 0.00 0.00 30,072,087.01
A-6 114,156.72 665,052.69 0.00 0.00 17,717,652.39
A-7 17,340.45 17,340.45 0.00 0.00 2,775,000.00
A-8 6,436.28 6,436.28 0.00 0.00 1,030,000.00
A-9 12,410.14 12,410.14 0.00 0.00 1,986,000.00
A-10 670,328.31 3,453,279.12 0.00 0.00 104,489,977.99
A-11 0.00 6,782.70 0.00 0.00 3,190,943.61
R 0.00 0.00 0.00 0.00 0.00
M-1 45,744.71 51,337.12 0.00 0.00 7,314,953.19
M-2 35,579.21 39,928.86 0.00 0.00 5,689,407.49
M-3 20,330.98 22,816.50 0.00 0.00 3,251,090.42
B-1 11,182.04 12,549.07 0.00 0.00 1,788,099.39
B-2 7,115.85 7,985.78 0.00 0.00 1,137,881.70
B-3 12,198.59 13,689.95 0.00 0.00 1,950,654.83
- -------------------------------------------------------------------------------
1,931,169.55 7,676,365.48 0.00 0.00 306,498,424.63
===============================================================================
Run: 05/29/96 16:59:41
Page: 2 of 3
NORWEST MORTGAGE, INC. (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-R20 (POOL # 10044)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 10044
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 919.410794 33.129031 5.745225 38.874256 0.000000 886.281762
A-2 940.727993 24.365846 5.878432 30.244278 0.000000 916.362148
A-3 1000.000000 0.000000 6.248811 6.248811 0.000000 1000.000000
A-4 1000.000000 0.000000 6.248812 6.248812 0.000000 1000.000000
A-5 997.014981 0.761654 6.230159 6.991813 0.000000 996.253327
A-6 931.657629 28.094538 5.821753 33.916291 0.000000 903.563090
A-7 1000.000000 0.000000 6.248811 6.248811 0.000000 1000.000000
A-8 1000.000000 0.000000 6.248816 6.248816 0.000000 1000.000000
A-9 1000.000000 0.000000 6.248812 6.248812 0.000000 1000.000000
A-10 940.638318 24.402710 5.877872 30.280582 0.000000 916.235608
A-11 978.400705 2.075287 0.000000 2.075287 0.000000 976.325419
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 997.014980 0.761653 6.230159 6.991812 0.000000 996.253327
M-2 997.014981 0.761653 6.230158 6.991811 0.000000 996.253328
M-3 997.014982 0.761654 6.230158 6.991812 0.000000 996.253328
B-1 997.014983 0.761651 6.230160 6.991811 0.000000 996.253332
B-2 997.014983 0.761653 6.230164 6.991817 0.000000 996.253330
B-3 997.015017 0.761653 6.230157 6.991810 0.000000 996.253338
_______________________________________________________________________________
DETERMINATION DATE 20-May-96
DISTRIBUTION DATE 28-May-96
Run: 05/29/96 16:59:42 rept2.frg
Page: 3 of 3
NORWEST MORTGAGE, INC. (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1995-R20 (POOL # 10044)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 10044
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 42,743.79
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SPREAD 100,352.46
SUBSERVICER ADVANCES THIS MONTH 23,340.29
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 2,317,239.32
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 313,481.47
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 339,836.01
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 306,498,424.63
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,067
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 5,505,993.73
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.15692480 % 5.26390400 % 1.57917140 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.03278410 % 5.30360021 % 1.60781920 %
BANKRUPTCY AMOUNT AVAILABLE 126,853.00
FRAUD AMOUNT AVAILABLE 6,526,634.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,263,316.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.08155176
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 340.39
POOL TRADING FACTOR: 93.92236043
................................................................................
Run: 05/29/96 16:59:04 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-S1 (POOL # 4192)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4192
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947RC7 173,876,000.00 159,742,041.12 6.850000 % 2,434,268.14
A-2 760947RD5 25,000,000.00 23,484,595.03 7.250000 % 260,995.67
A-3 760947RE3 22,600,422.00 22,600,422.00 7.000000 % 0.00
A-4 760947RF0 15,842,000.00 15,545,813.65 6.750000 % 99,928.23
A-5 760947RG8 11,649,000.00 11,533,231.00 6.900000 % 39,058.49
A-6 760947RU7 73,856,000.00 74,152,186.35 0.000000 % 0.00
A-7 760947RH6 93,000,000.00 88,562,993.65 7.250000 % 764,178.20
A-8 760947RJ2 6,350,000.00 6,465,769.00 7.250000 % 0.00
A-9 760947RK9 20,348,738.00 18,694,638.38 7.250000 % 284,882.82
A-10 760947RL7 2,511,158.00 2,511,158.00 9.500000 % 0.00
A-11 760947RM5 40,000,000.00 40,000,000.00 7.100000 % 0.00
A-12 760947RN3 15,000,000.00 15,000,000.00 7.250000 % 0.00
A-13 760947RP8 178,301.34 177,797.27 0.000000 % 187.29
R-I 760947RQ6 100.00 0.00 7.250000 % 0.00
R-II 760947RY9 100.00 0.00 7.250000 % 0.00
M-1 760947RR4 11,941,396.00 11,917,899.24 7.250000 % 8,047.62
M-2 760947RS2 6,634,109.00 6,621,055.25 7.250000 % 4,470.90
M-3 760947RT0 5,307,287.00 5,296,843.99 7.250000 % 3,576.72
B-1 760947RV5 3,184,372.00 3,178,106.19 7.250000 % 2,146.03
B-2 760947RW3 1,326,822.00 1,324,211.24 7.250000 % 894.18
B-3 760947RX1 2,122,914.66 2,118,737.45 7.250000 % 1,430.68
SPRE 0.00 0.00 0.641329 % 0.00
- -------------------------------------------------------------------------------
530,728,720.00 508,927,498.81 3,904,064.97
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 911,731.74 3,345,999.88 0.00 0.00 157,307,772.98
A-2 141,866.00 402,861.67 0.00 0.00 23,223,599.36
A-3 131,817.14 131,817.14 0.00 0.00 22,600,422.00
A-4 87,432.82 187,361.05 0.00 0.00 15,445,885.42
A-5 66,306.69 105,365.18 0.00 0.00 11,494,172.51
A-6 416,090.14 416,090.14 99,928.23 0.00 74,252,114.58
A-7 534,992.35 1,299,170.55 0.00 0.00 87,798,815.45
A-8 0.00 0.00 39,058.49 0.00 6,504,827.49
A-9 112,930.78 397,813.60 0.00 0.00 18,409,755.56
A-10 19,877.19 19,877.19 0.00 0.00 2,511,158.00
A-11 236,633.17 236,633.17 0.00 0.00 40,000,000.00
A-12 90,612.17 90,612.17 0.00 0.00 15,000,000.00
A-13 0.00 187.29 0.00 0.00 177,609.98
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 71,993.78 80,041.40 0.00 0.00 11,909,851.62
M-2 39,996.55 44,467.45 0.00 0.00 6,616,584.35
M-3 31,997.24 35,573.96 0.00 0.00 5,293,267.27
B-1 19,198.34 21,344.37 0.00 0.00 3,175,960.16
B-2 7,999.31 8,893.49 0.00 0.00 1,323,317.06
B-3 12,798.90 14,229.58 0.00 0.00 2,117,306.77
SPRED 271,952.93 271,952.93 0.00 0.00 0.00
- -------------------------------------------------------------------------------
3,206,227.24 7,110,292.21 138,986.72 0.00 505,162,420.56
===============================================================================
Run: 05/29/96 16:59:04
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-S1 (POOL # 4192)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4192
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 918.712422 14.000024 5.243574 19.243598 0.000000 904.712398
A-2 939.383801 10.439827 5.674640 16.114467 0.000000 928.943974
A-3 1000.000000 0.000000 5.832508 5.832508 0.000000 1000.000000
A-4 981.303727 6.307804 5.519052 11.826856 0.000000 974.995924
A-5 990.061894 3.352948 5.692050 9.044998 0.000000 986.708946
A-6 1004.010322 0.000000 5.633803 5.633803 1.353014 1005.363337
A-7 952.290254 8.216970 5.752606 13.969576 0.000000 944.073284
A-8 1018.231339 0.000000 0.000000 0.000000 6.150943 1024.382282
A-9 918.712422 14.000024 5.549768 19.549792 0.000000 904.712398
A-10 1000.000000 0.000000 7.915547 7.915547 0.000000 1000.000000
A-11 1000.000000 0.000000 5.915829 5.915829 0.000000 1000.000000
A-12 1000.000000 0.000000 6.040811 6.040811 0.000000 1000.000000
A-13 997.172932 1.050413 0.000000 1.050413 0.000000 996.122519
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 998.032327 0.673926 6.028925 6.702851 0.000000 997.358401
M-2 998.032328 0.673926 6.028926 6.702852 0.000000 997.358402
M-3 998.032326 0.673926 6.028926 6.702852 0.000000 997.358400
B-1 998.032325 0.673926 6.028925 6.702851 0.000000 997.358399
B-2 998.032321 0.673926 6.028925 6.702851 0.000000 997.358395
B-3 998.032323 0.673927 6.028928 6.702855 0.000000 997.358401
_______________________________________________________________________________
DETERMINATION DATE 20-May-96
DISTRIBUTION DATE 28-May-96
Run: 05/29/96 16:59:06 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1996-S1 (POOL # 4192)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4192
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 104,346.74
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,797.13
SUBSERVICER ADVANCES THIS MONTH 55,074.24
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 19 5,917,790.63
(B) TWO MONTHLY PAYMENTS: 4 1,234,123.82
(C) THREE OR MORE MONTHLY PAYMENTS: 1 379,775.65
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 505,162,420.56
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,837
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 3,421,399.59
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.01339140 % 4.68517200 % 1.30143660 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.97283110 % 4.71525638 % 1.31025410 %
BANKRUPTCY AMOUNT AVAILABLE 183,614.00
FRAUD AMOUNT AVAILABLE 10,614,574.00
SPECIAL HAZARD AMOUNT AVAILABLE 5,307,287.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.18154761
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 352.72
POOL TRADING FACTOR: 95.18279330
................................................................................
Run: 05/29/96 16:59:07 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-S2 (POOL # 4193)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4193
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947RZ6 55,358,000.00 53,199,410.35 6.750000 % 943,397.44
A-2 760947SA0 20,391,493.00 20,391,493.00 6.750000 % 0.00
A-3 760947SB8 29,250,000.00 28,416,479.60 6.750000 % 364,284.62
A-4 760947SC6 313,006.32 309,359.28 0.000000 % 1,212.60
R 760947SD4 100.00 0.00 6.750000 % 0.00
M-1 760947SE2 1,364,000.00 1,350,975.02 6.750000 % 4,411.23
M-2 760947SF9 818,000.00 810,188.83 6.750000 % 2,645.44
M-3 760947SG7 546,000.00 540,786.19 6.750000 % 1,765.78
B-1 491,000.00 486,311.39 6.750000 % 1,587.91
B-2 273,000.00 270,393.09 6.750000 % 882.89
B-3 327,627.84 324,499.30 6.750000 % 1,059.56
SPRE 0.00 0.00 0.559879 % 0.00
- -------------------------------------------------------------------------------
109,132,227.16 106,099,896.05 1,321,247.47
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 298,964.99 1,242,362.43 0.00 0.00 52,256,012.91
A-2 114,594.18 114,594.18 0.00 0.00 20,391,493.00
A-3 159,692.24 523,976.86 0.00 0.00 28,052,194.98
A-4 0.00 1,212.60 0.00 0.00 308,146.68
R 0.00 0.00 0.00 0.00 0.00
M-1 7,592.08 12,003.31 0.00 0.00 1,346,563.79
M-2 4,553.02 7,198.46 0.00 0.00 807,543.39
M-3 3,039.06 4,804.84 0.00 0.00 539,020.41
B-1 2,732.93 4,320.84 0.00 0.00 484,723.48
B-2 1,519.53 2,402.42 0.00 0.00 269,510.20
B-3 1,823.59 2,883.15 0.00 0.00 323,439.74
SPRED 49,455.96 49,455.96 0.00 0.00 0.00
- -------------------------------------------------------------------------------
643,967.58 1,965,215.05 0.00 0.00 104,778,648.58
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 961.006726 17.041754 5.400574 22.442328 0.000000 943.964972
A-2 1000.000000 0.000000 5.619705 5.619705 0.000000 1000.000000
A-3 971.503576 12.454175 5.459564 17.913739 0.000000 959.049401
A-4 988.348350 3.874043 0.000000 3.874043 0.000000 984.474307
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 990.450894 3.234040 5.566041 8.800081 0.000000 987.216855
M-2 990.450892 3.234034 5.566039 8.800073 0.000000 987.216858
M-3 990.450897 3.234029 5.566044 8.800073 0.000000 987.216868
B-1 990.450896 3.234033 5.566049 8.800082 0.000000 987.216864
B-2 990.450879 3.234029 5.566044 8.800073 0.000000 987.216850
B-3 990.450934 3.234035 5.566041 8.800076 0.000000 987.216898
_______________________________________________________________________________
DETERMINATION DATE 20-May-96
DISTRIBUTION DATE 28-May-96
Run: 05/29/96 16:59:07 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1996-S2 (POOL # 4193)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4193
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 21,772.36
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,062.48
SUBSERVICER ADVANCES THIS MONTH 6,959.47
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 762,352.82
(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 104,778,648.58
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 362
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 974,723.96
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.42392040 % 2.55405600 % 1.02202320 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.39055910 % 2.57030189 % 1.03155760 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,091,322.00
SPECIAL HAZARD AMOUNT AVAILABLE 661,887.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.58933320
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 170.67
POOL TRADING FACTOR: 96.01073057
................................................................................
Run: 05/29/96 16:59:03 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-S3 (POOL # 4191)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4191
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947SH5 25,823,654.00 24,463,388.05 7.000000 % 238,665.63
A-2 760947SJ1 50,172,797.00 47,905,687.14 7.400000 % 397,776.05
A-3 760947SK8 24,945,526.00 24,945,526.00 7.250000 % 0.00
A-4 760947SL6 33,000,000.00 33,000,000.00 7.250000 % 0.00
A-5 760947SM4 33,510,029.00 33,443,842.68 7.250000 % 22,473.18
A-6 760947SN2 45,513,473.00 43,115,098.18 7.250000 % 420,807.16
A-7 760947SP7 8,560,000.00 8,560,000.00 7.125000 % 0.00
A-8 760947SQ5 77,000,000.00 73,602,804.02 7.250000 % 596,055.45
A-9 760947SR3 36,574,716.00 33,843,914.28 7.250000 % 479,133.16
R 760947SS1 100.00 0.00 7.250000 % 0.00
M-1 760947ST9 8,000,000.00 7,984,199.05 7.250000 % 5,365.12
M-2 760947SU6 5,333,000.00 5,322,466.69 7.250000 % 3,576.53
M-3 760947SV4 3,555,400.00 3,548,377.66 7.250000 % 2,384.40
B-1 1,244,400.00 1,241,942.16 7.250000 % 834.55
B-2 888,900.00 887,144.32 7.250000 % 596.13
B-3 1,422,085.30 1,419,276.49 7.250000 % 953.68
SPRE 0.00 0.00 0.641996 % 0.00
- -------------------------------------------------------------------------------
355,544,080.30 343,283,666.72 2,168,621.04
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 142,683.23 381,348.86 0.00 0.00 24,224,722.42
A-2 295,377.27 693,153.32 0.00 0.00 47,507,911.09
A-3 150,691.57 150,691.57 0.00 0.00 24,945,526.00
A-4 199,347.24 199,347.24 0.00 0.00 33,000,000.00
A-5 202,028.42 224,501.60 0.00 0.00 33,421,369.50
A-6 260,450.79 681,257.95 0.00 0.00 42,694,291.02
A-7 50,817.92 50,817.92 0.00 0.00 8,560,000.00
A-8 444,621.70 1,040,677.15 0.00 0.00 73,006,748.57
A-9 204,445.18 683,578.34 0.00 0.00 33,364,781.12
R 0.00 0.00 0.00 0.00 0.00
M-1 48,231.15 53,596.27 0.00 0.00 7,978,833.93
M-2 32,152.09 35,728.62 0.00 0.00 5,318,890.16
M-3 21,435.14 23,819.54 0.00 0.00 3,545,993.26
B-1 7,502.36 8,336.91 0.00 0.00 1,241,107.61
B-2 5,359.08 5,955.21 0.00 0.00 886,548.19
B-3 8,573.61 9,527.29 0.00 0.00 1,418,322.81
SPRED 183,630.14 183,630.14 0.00 0.00 0.00
- -------------------------------------------------------------------------------
2,257,346.89 4,425,967.93 0.00 0.00 341,115,045.68
===============================================================================
Run: 05/29/96 16:59:03
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-S3 (POOL # 4191)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4191
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 947.324807 9.242132 5.525292 14.767424 0.000000 938.082675
A-2 954.813963 7.928122 5.887200 13.815322 0.000000 946.885841
A-3 1000.000000 0.000000 6.040826 6.040826 0.000000 1000.000000
A-4 1000.000000 0.000000 6.040825 6.040825 0.000000 1000.000000
A-5 998.024880 0.670640 6.028894 6.699534 0.000000 997.354240
A-6 947.304069 9.245771 5.722499 14.968270 0.000000 938.058298
A-7 1000.000000 0.000000 5.936673 5.936673 0.000000 1000.000000
A-8 955.880572 7.740980 5.774308 13.515288 0.000000 948.139592
A-9 925.336352 13.100120 5.589795 18.689915 0.000000 912.236232
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 998.024881 0.670640 6.028894 6.699534 0.000000 997.354241
M-2 998.024881 0.670641 6.028894 6.699535 0.000000 997.354240
M-3 998.024880 0.670642 6.028897 6.699539 0.000000 997.354239
B-1 998.024879 0.670644 6.028897 6.699541 0.000000 997.354235
B-2 998.024885 0.670638 6.028890 6.699528 0.000000 997.354247
B-3 998.024865 0.670642 6.028900 6.699542 0.000000 997.354245
_______________________________________________________________________________
DETERMINATION DATE 20-May-96
DISTRIBUTION DATE 28-May-96
Run: 05/29/96 16:59:04 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1996-S3 (POOL # 4191)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4191
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 71,200.98
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,874.08
SUBSERVICER ADVANCES THIS MONTH 42,200.84
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 16 5,245,317.65
(B) TWO MONTHLY PAYMENTS: 2 490,217.70
(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 341,115,045.68
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,167
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,937,945.49
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.05640050 % 4.90994600 % 1.03365330 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.02263360 % 4.93784064 % 1.03952570 %
BANKRUPTCY AMOUNT AVAILABLE 173,940.00
FRAUD AMOUNT AVAILABLE 7,110,882.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,949,167.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.18483898
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 353.04
POOL TRADING FACTOR: 95.94170304
................................................................................
Run: 05/29/96 16:59:08 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-S4 (POOL # 4196)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4196
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947TE1 52,772,000.00 50,671,883.88 7.125000 % 600,128.83
A-2 760947TF8 59,147,000.00 56,793,184.18 7.250000 % 672,626.01
A-3 760947TG6 50,000,000.00 48,497,128.78 7.250000 % 429,460.23
A-4 760947TH4 2,000,000.00 1,941,087.42 6.812500 % 16,834.85
A-5 760947TJ0 18,900,000.00 18,343,276.37 7.000000 % 159,089.25
A-6 760947TK7 25,500,000.00 24,748,864.96 7.250000 % 214,644.22
A-7 760947TL5 30,750,000.00 29,844,219.50 7.500000 % 258,835.68
A-8 760947TM3 87,500,000.00 85,489,796.45 7.350000 % 574,435.43
A-9 760947TN1 21,400,000.00 21,400,000.00 6.875000 % 0.00
A-10 760947TP6 30,271,000.00 30,271,000.00 7.375000 % 0.00
A-11 760947TQ4 54,090,000.00 54,090,000.00 7.250000 % 0.00
A-12 760947TR2 42,824,000.00 42,824,000.00 7.250000 % 0.00
A-13 760947TS0 61,263,000.00 61,180,349.93 7.250000 % 42,067.02
A-14 760947TT8 709,256.16 707,503.04 0.000000 % 1,054.23
R 760947TU5 100.00 0.00 7.250000 % 0.00
M-1 760947TV3 12,822,700.00 12,805,400.86 7.250000 % 8,804.87
M-2 760947TW1 7,123,700.00 7,114,089.40 7.250000 % 4,891.58
M-3 760947TX9 6,268,900.00 6,260,442.61 7.250000 % 4,304.62
B-1 2,849,500.00 2,845,655.73 7.250000 % 1,956.65
B-2 1,424,700.00 1,422,777.93 7.250000 % 978.29
B-3 2,280,382.97 2,277,306.53 7.250000 % 1,565.87
SPRE 0.00 0.00 0.517703 % 0.00
- -------------------------------------------------------------------------------
569,896,239.13 559,527,967.57 2,991,677.63
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 300,772.93 900,901.76 0.00 0.00 50,071,755.05
A-2 343,021.28 1,015,647.29 0.00 0.00 56,120,558.17
A-3 292,914.50 722,374.73 0.00 0.00 48,067,668.55
A-4 11,016.37 27,851.22 0.00 0.00 1,924,252.57
A-5 106,969.95 266,059.20 0.00 0.00 18,184,187.12
A-6 149,478.98 364,123.20 0.00 0.00 24,534,220.74
A-7 186,469.72 445,305.40 0.00 0.00 29,585,383.82
A-8 523,465.97 1,097,901.40 0.00 0.00 84,915,361.02
A-9 122,566.93 122,566.93 0.00 0.00 21,400,000.00
A-10 185,984.02 185,984.02 0.00 0.00 30,271,000.00
A-11 326,694.50 326,694.50 0.00 0.00 54,090,000.00
A-12 258,649.75 258,649.75 0.00 0.00 42,824,000.00
A-13 369,519.02 411,586.04 0.00 0.00 61,138,282.91
A-14 0.00 1,054.23 0.00 0.00 706,448.81
R 0.00 0.00 0.00 0.00 0.00
M-1 77,342.46 86,147.33 0.00 0.00 12,796,595.99
M-2 42,967.91 47,859.49 0.00 0.00 7,109,197.82
M-3 37,812.02 42,116.64 0.00 0.00 6,256,137.99
B-1 17,187.28 19,143.93 0.00 0.00 2,843,699.08
B-2 8,593.34 9,571.63 0.00 0.00 1,421,799.64
B-3 13,754.55 15,320.42 0.00 0.00 2,275,740.66
SPRED 241,317.55 241,317.55 0.00 0.00 0.00
- -------------------------------------------------------------------------------
3,616,499.03 6,608,176.66 0.00 0.00 556,536,289.94
===============================================================================
Run: 05/29/96 16:59:08
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-S4 (POOL # 4196)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4196
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 960.203970 11.372107 5.699479 17.071586 0.000000 948.831863
A-2 960.203969 11.372107 5.799470 17.171577 0.000000 948.831863
A-3 969.942576 8.589205 5.858290 14.447495 0.000000 961.353371
A-4 970.543710 8.417425 5.508185 13.925610 0.000000 962.126285
A-5 970.543723 8.417421 5.659786 14.077207 0.000000 962.126303
A-6 970.543724 8.417420 5.861921 14.279341 0.000000 962.126304
A-7 970.543724 8.417420 6.064056 14.481476 0.000000 962.126303
A-8 977.026245 6.564976 5.982468 12.547444 0.000000 970.461269
A-9 1000.000000 0.000000 5.727427 5.727427 0.000000 1000.000000
A-10 1000.000000 0.000000 6.143967 6.143967 0.000000 1000.000000
A-11 1000.000000 0.000000 6.039832 6.039832 0.000000 1000.000000
A-12 1000.000000 0.000000 6.039832 6.039832 0.000000 1000.000000
A-13 998.650897 0.686663 6.031683 6.718346 0.000000 997.964235
A-14 997.528227 1.486388 0.000000 1.486388 0.000000 996.041839
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 998.650897 0.686663 6.031683 6.718346 0.000000 997.964235
M-2 998.650898 0.686663 6.031684 6.718347 0.000000 997.964235
M-3 998.650897 0.686663 6.031683 6.718346 0.000000 997.964235
B-1 998.650897 0.686664 6.031683 6.718347 0.000000 997.964232
B-2 998.650895 0.686664 6.031684 6.718348 0.000000 997.964231
B-3 998.650911 0.686661 6.031684 6.718345 0.000000 997.964241
_______________________________________________________________________________
DETERMINATION DATE 20-May-96
DISTRIBUTION DATE 28-May-96
Run: 05/29/96 16:59:09 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1996-S4 (POOL # 4196)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4196
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 118,539.30
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 12,290.80
SUBSERVICER ADVANCES THIS MONTH 97,678.55
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 41 12,575,688.93
(B) TWO MONTHLY PAYMENTS: 1 220,075.29
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 740,000.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 556,536,289.94
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,888
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,606,871.04
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.14379480 % 4.68485600 % 1.17134940 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.11633400 % 4.70084921 % 1.17684210 %
BANKRUPTCY AMOUNT AVAILABLE 189,818.00
FRAUD AMOUNT AVAILABLE 11,397,925.00
SPECIAL HAZARD AMOUNT AVAILABLE 6,791,107.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.05587871
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 354.09
POOL TRADING FACTOR: 97.65572252
................................................................................
Run: 05/29/96 16:59:10 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-S5 (POOL # 4197)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4197
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947SW2 55,184,352.00 53,665,633.42 6.750000 % 1,352,062.83
A-2 760947SX0 21,274,070.00 21,274,070.00 6.750000 % 0.00
A-3 760947SY8 38,926,942.00 38,153,723.45 6.750000 % 688,369.84
A-4 760947SZ5 177,268.15 175,217.35 0.000000 % 773.26
R 760947TA9 100.00 0.00 6.750000 % 0.00
M-1 760947TB7 1,493,000.00 1,483,739.51 6.750000 % 4,666.28
M-2 760947TC5 597,000.00 593,297.04 6.750000 % 1,865.89
M-3 760947TD3 597,000.00 593,297.04 6.750000 % 1,865.89
B-1 597,000.00 593,297.04 6.750000 % 1,865.89
B-2 299,000.00 297,145.42 6.750000 % 934.51
B-3 298,952.57 297,098.29 6.750000 % 934.25
SPRE 0.00 0.00 0.531269 % 0.00
- -------------------------------------------------------------------------------
119,444,684.72 117,126,518.56 2,053,338.64
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 301,442.24 1,653,505.07 0.00 0.00 52,313,570.59
A-2 119,497.39 119,497.39 0.00 0.00 21,274,070.00
A-3 214,311.15 902,680.99 0.00 0.00 37,465,353.61
A-4 0.00 773.26 0.00 0.00 174,444.09
R 0.00 0.00 0.00 0.00 0.00
M-1 8,334.23 13,000.51 0.00 0.00 1,479,073.23
M-2 3,332.58 5,198.47 0.00 0.00 591,431.15
M-3 3,332.58 5,198.47 0.00 0.00 591,431.15
B-1 3,332.58 5,198.47 0.00 0.00 591,431.15
B-2 1,669.08 2,603.59 0.00 0.00 296,210.91
B-3 1,668.82 2,603.07 0.00 0.00 296,163.96
SPRED 51,781.43 51,781.43 0.00 0.00 0.00
- -------------------------------------------------------------------------------
708,702.08 2,762,040.72 0.00 0.00 115,073,179.84
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 972.479181 24.500837 5.462459 29.963296 0.000000 947.978343
A-2 1000.000000 0.000000 5.617044 5.617044 0.000000 1000.000000
A-3 980.136674 17.683635 5.505471 23.189106 0.000000 962.453039
A-4 988.431086 4.362092 0.000000 4.362092 0.000000 984.068994
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 993.797395 3.125439 5.582204 8.707643 0.000000 990.671956
M-2 993.797387 3.125444 5.582211 8.707655 0.000000 990.671943
M-3 993.797387 3.125444 5.582211 8.707655 0.000000 990.671943
B-1 993.797387 3.125444 5.582211 8.707655 0.000000 990.671943
B-2 993.797391 3.125452 5.582207 8.707659 0.000000 990.671940
B-3 993.797411 3.125078 5.582223 8.707301 0.000000 990.672065
_______________________________________________________________________________
DETERMINATION DATE 20-May-96
DISTRIBUTION DATE 28-May-96
Run: 05/29/96 16:59:11 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1996-S5 (POOL # 4197)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4197
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 25,466.19
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 28,219.47
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 3,110,693.47
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 115,073,179.84
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 378
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,684,911.13
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.70129850 % 2.28328700 % 1.01541470 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.65292960 % 2.31325452 % 1.03030380 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,194,447.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,222,232.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.59047143
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 172.88
POOL TRADING FACTOR: 96.34014281
................................................................................
Run: 05/29/96 16:59:12 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-S6 (POOL # 4198)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4198
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947UK5 68,000,000.00 67,411,523.15 6.625000 % 480,428.50
A-2 760947UL3 50,000,000.00 49,463,447.58 6.625000 % 438,037.75
A-3 760947UM1 12,000,000.00 12,000,000.00 6.625000 % 0.00
A-4 760947UN9 10,424,000.00 10,336,506.59 6.000000 % 87,984.53
A-5 760947UP4 40,000,000.00 39,885,470.63 6.625000 % 141,326.65
A-6 760947UQ2 9,032,000.00 9,032,000.00 7.000000 % 0.00
A-7 760947UR0 9,317,000.00 8,597,001.88 8.000000 % 439,076.79
A-8 760947US8 1,331,000.00 1,228,143.13 0.000000 % 62,725.26
A-9 760947UT6 67,509,000.00 67,456,454.50 0.000000 % 128,864.62
A-10 760947UU3 27,446,000.00 27,426,910.93 7.000000 % 19,298.85
A-11 760947UV1 15,000,000.00 14,989,567.29 7.000000 % 10,547.36
A-12 760947UW9 72,100,000.00 71,842,308.92 6.625000 % 317,984.97
A-13 760947UX7 17,900,000.00 17,900,000.00 6.625000 % 0.00
R-I 760947UY5 100.00 0.00 7.000000 % 0.00
R-II 760947UZ2 100.00 0.00 7.000000 % 0.00
M-1 760947VA6 9,550,000.00 9,543,357.84 7.000000 % 6,715.15
M-2 760947VB4 5,306,000.00 5,302,309.60 7.000000 % 3,730.95
M-3 760947VC2 4,669,000.00 4,665,752.65 7.000000 % 3,283.04
B-1 2,335,000.00 2,333,375.98 7.000000 % 1,641.87
B-2 849,000.00 848,409.51 7.000000 % 596.98
B-3 1,698,373.98 1,697,192.74 7.000000 % 1,194.23
SPRE 0.00 0.00 0.653076 % 0.00
- -------------------------------------------------------------------------------
424,466,573.98 421,959,732.92 2,143,437.50
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 372,058.47 852,486.97 0.00 0.00 66,931,094.65
A-2 272,999.24 711,036.99 0.00 0.00 49,025,409.83
A-3 66,230.54 66,230.54 0.00 0.00 12,000,000.00
A-4 51,667.35 139,651.88 0.00 0.00 10,248,522.06
A-5 220,136.36 361,463.01 0.00 0.00 39,744,143.98
A-6 52,671.20 52,671.20 0.00 0.00 9,032,000.00
A-7 57,296.52 496,373.31 0.00 0.00 8,157,925.09
A-8 0.00 62,725.26 0.00 0.00 1,165,417.87
A-9 394,765.49 523,630.11 87,984.53 0.00 67,415,574.41
A-10 159,943.32 179,242.17 0.00 0.00 27,407,612.08
A-11 87,413.46 97,960.82 0.00 0.00 14,979,019.93
A-12 396,512.91 714,497.88 0.00 0.00 71,524,323.95
A-13 98,793.89 98,793.89 0.00 0.00 17,900,000.00
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 55,653.24 62,368.39 0.00 0.00 9,536,642.69
M-2 30,921.06 34,652.01 0.00 0.00 5,298,578.65
M-3 27,208.90 30,491.94 0.00 0.00 4,662,469.61
B-1 13,607.36 15,249.23 0.00 0.00 2,331,734.11
B-2 4,947.61 5,544.59 0.00 0.00 847,812.53
B-3 9,897.38 11,091.61 0.00 0.00 1,695,998.51
SPRED 229,575.83 229,575.83 0.00 0.00 0.00
- -------------------------------------------------------------------------------
2,602,300.13 4,745,737.63 87,984.53 0.00 419,904,279.95
===============================================================================
Run: 05/29/96 16:59:12
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-S6 (POOL # 4198)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4198
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 991.345929 7.065125 5.471448 12.536573 0.000000 984.280804
A-2 989.268952 8.760755 5.459985 14.220740 0.000000 980.508197
A-3 1000.000000 0.000000 5.519212 5.519212 0.000000 1000.000000
A-4 991.606542 8.440573 4.956576 13.397149 0.000000 983.165969
A-5 997.136766 3.533166 5.503409 9.036575 0.000000 993.603600
A-6 1000.000000 0.000000 5.831621 5.831621 0.000000 1000.000000
A-7 922.722108 47.126413 6.149675 53.276088 0.000000 875.595695
A-8 922.722111 47.126416 0.000000 47.126416 0.000000 875.595695
A-9 999.221652 1.908851 5.847598 7.756449 1.303301 998.616102
A-10 999.304486 0.703157 5.827564 6.530721 0.000000 998.601329
A-11 999.304486 0.703157 5.827564 6.530721 0.000000 998.601329
A-12 996.425921 4.410332 5.499486 9.909818 0.000000 992.015589
A-13 1000.000000 0.000000 5.519212 5.519212 0.000000 1000.000000
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 999.304486 0.703157 5.827564 6.530721 0.000000 998.601329
M-2 999.304485 0.703157 5.827565 6.530722 0.000000 998.601329
M-3 999.304487 0.703157 5.827565 6.530722 0.000000 998.601330
B-1 999.304488 0.703156 5.827563 6.530719 0.000000 998.601332
B-2 999.304488 0.703157 5.827574 6.530731 0.000000 998.601331
B-3 999.304488 0.703155 5.827562 6.530717 0.000000 998.601327
_______________________________________________________________________________
DETERMINATION DATE 20-May-96
DISTRIBUTION DATE 28-May-96
Run: 05/29/96 16:59:13 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1996-S6 (POOL # 4198)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4198
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 93,716.44
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 10,335.36
SUBSERVICER ADVANCES THIS MONTH 72,829.73
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 28 9,681,595.86
(B) TWO MONTHLY PAYMENTS: 1 496,146.90
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 419,904,279.95
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,430
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 1,758,542.47
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.21973320 % 4.62400000 % 1.15626630 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.19552570 % 4.64336561 % 1.16110870 %
BANKRUPTCY AMOUNT AVAILABLE 170,019.00
FRAUD AMOUNT AVAILABLE 8,489,331.00
SPECIAL HAZARD AMOUNT AVAILABLE 4,244,666.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.97318054
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 353.58
POOL TRADING FACTOR: 98.92517001
................................................................................
Run: 05/29/96 16:59:14 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-S7 (POOL # 4199)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4199
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947VD0 29,630,000.00 29,129,404.51 5.000000 % 577,864.89
A-2 760947VE8 28,800,000.00 28,800,000.00 5.125000 % 0.00
A-3 760947VF5 26,330,000.00 26,330,000.00 5.750000 % 0.00
A-4 760947VG3 34,157,000.00 34,157,000.00 5.875000 % 0.00
A-5 760947VH1 136,575,000.00 135,100,780.07 6.375000 % 2,860,021.68
A-6 760947VW8 123,614,000.00 123,817,193.78 0.000000 % 431,678.47
A-7 760947VJ7 66,675,000.00 66,266,164.24 7.000000 % 794,151.57
A-8 760947VK4 10,436,000.00 10,436,000.00 7.000000 % 0.00
A-9 760947VL2 6,550,000.00 6,550,000.00 7.000000 % 0.00
A-10 760947VM0 3,825,000.00 3,825,000.00 7.000000 % 0.00
A-11 760947VN8 20,000,000.00 19,985,931.02 7.000000 % 14,141.31
A-12 760947VP3 38,585,000.00 38,557,857.43 7.000000 % 27,282.13
A-13 760947VQ1 698,595.74 697,975.14 0.000000 % 660.80
R-I 760947VR9 100.00 0.00 7.000000 % 0.00
R-II 760947VS7 100.00 0.00 7.000000 % 0.00
M-1 760947VT5 12,554,000.00 12,545,168.90 7.000000 % 8,876.50
M-2 760947VU2 6,974,500.00 6,969,593.80 7.000000 % 4,931.43
M-3 760947VV0 6,137,500.00 6,133,182.58 7.000000 % 4,339.62
B-1 760947VX6 3,069,000.00 3,066,841.12 7.000000 % 2,169.98
B-2 760947VY4 1,116,000.00 1,115,214.95 7.000000 % 789.09
B-3 2,231,665.53 2,230,095.66 7.000000 % 1,577.93
SPRE 0.00 0.00 0.607788 % 0.00
- -------------------------------------------------------------------------------
557,958,461.27 555,713,403.20 4,728,485.40
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 121,351.26 699,216.15 0.00 0.00 28,551,539.62
A-2 122,978.45 122,978.45 0.00 0.00 28,800,000.00
A-3 126,142.48 126,142.48 0.00 0.00 26,330,000.00
A-4 167,197.68 167,197.68 0.00 0.00 34,157,000.00
A-5 717,597.15 3,577,618.83 0.00 0.00 132,240,758.39
A-6 517,222.99 948,901.46 428,241.58 0.00 123,813,756.89
A-7 386,484.90 1,180,636.47 0.00 0.00 65,472,012.67
A-8 60,866.00 60,866.00 0.00 0.00 10,436,000.00
A-9 38,201.64 38,201.64 0.00 0.00 6,550,000.00
A-10 22,308.59 22,308.59 0.00 0.00 3,825,000.00
A-11 116,564.18 130,705.49 0.00 0.00 19,971,789.71
A-12 224,881.44 252,163.57 0.00 0.00 38,530,575.30
A-13 0.00 660.80 0.00 0.00 697,314.34
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 73,167.33 82,043.83 0.00 0.00 12,536,292.40
M-2 40,648.84 45,580.27 0.00 0.00 6,964,662.37
M-3 35,770.63 40,110.25 0.00 0.00 6,128,842.96
B-1 17,886.78 20,056.76 0.00 0.00 3,064,671.14
B-2 6,504.28 7,293.37 0.00 0.00 1,114,425.86
B-3 13,006.61 14,584.54 0.00 0.00 2,228,517.73
SPRED 281,413.87 281,413.87 0.00 0.00 0.00
- -------------------------------------------------------------------------------
3,090,195.10 7,818,680.50 428,241.58 0.00 551,413,159.38
===============================================================================
Run: 05/29/96 16:59:14
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-S7 (POOL # 4199)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4199
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 983.105113 19.502696 4.095554 23.598250 0.000000 963.602417
A-2 1000.000000 0.000000 4.270085 4.270085 0.000000 1000.000000
A-3 1000.000000 0.000000 4.790827 4.790827 0.000000 1000.000000
A-4 1000.000000 0.000000 4.894976 4.894976 0.000000 1000.000000
A-5 989.205785 20.941034 5.254235 26.195269 0.000000 968.264751
A-6 1001.643776 3.492149 4.184178 7.676327 3.464345 1001.615973
A-7 993.868230 11.910785 5.796549 17.707334 0.000000 981.957445
A-8 1000.000000 0.000000 5.832311 5.832311 0.000000 1000.000000
A-9 1000.000000 0.000000 5.832311 5.832311 0.000000 1000.000000
A-10 1000.000000 0.000000 5.832311 5.832311 0.000000 1000.000000
A-11 999.296551 0.707066 5.828209 6.535275 0.000000 998.589486
A-12 999.296551 0.707066 5.828209 6.535275 0.000000 998.589486
A-13 999.111646 0.945898 0.000000 0.945898 0.000000 998.165749
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-1 999.296551 0.707065 5.828209 6.535274 0.000000 998.589485
M-2 999.296552 0.707066 5.828208 6.535274 0.000000 998.589486
M-3 999.296551 0.707066 5.828209 6.535275 0.000000 998.589484
B-1 999.296553 0.707064 5.828211 6.535275 0.000000 998.589488
B-2 999.296550 0.707070 5.828208 6.535278 0.000000 998.589480
B-3 999.296548 0.707064 5.828208 6.535272 0.000000 998.589484
_______________________________________________________________________________
DETERMINATION DATE 20-May-96
DISTRIBUTION DATE 28-May-96
Run: 05/29/96 16:59:15 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1996-S7 (POOL # 4199)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4199
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 115,186.05
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,196.22
SUBSERVICER ADVANCES THIS MONTH 25,957.13
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 12 3,598,235.72
(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 551,413,159.38
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,851
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 3,906,931.08
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.22356650 % 4.62112300 % 1.15531050 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.18258750 % 4.64802069 % 1.16350650 %
BANKRUPTCY AMOUNT AVAILABLE 209,026.00
FRAUD AMOUNT AVAILABLE 11,159,169.00
SPECIAL HAZARD AMOUNT AVAILABLE 5,579,585.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.90350801
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 354.32
POOL TRADING FACTOR: 98.82691950
................................................................................
Run: 05/29/96 16:59:16 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-S8 (POOL # 4200)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4200
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947UA7 60,000,000.00 58,940,732.40 6.750000 % 210,667.35
A-2 760947UB5 39,034,000.00 38,165,189.54 6.750000 % 160,145.58
A-3 760947UC3 6,047,000.00 6,047,000.00 6.750000 % 0.00
A-4 760947UD1 5,000,000.00 4,984,657.45 6.750000 % 15,694.95
A-5 760947UE9 229,143.79 228,364.26 0.000000 % 799.31
R 760947UF6 100.00 0.00 6.750000 % 0.00
M-1 760947UG4 1,425,200.00 1,420,826.54 6.750000 % 4,473.69
M-2 760947UH2 570,100.00 568,350.55 6.750000 % 1,789.54
M-3 760947UJ8 570,100.00 568,350.55 6.750000 % 1,789.54
B-1 570,100.00 568,350.55 6.750000 % 1,789.54
B-2 285,000.00 284,125.43 6.750000 % 894.61
B-3 285,969.55 285,092.01 6.750000 % 897.65
SPRE 0.00 0.00 0.525347 % 0.00
- -------------------------------------------------------------------------------
114,016,713.34 112,061,039.28 398,941.76
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 331,405.70 542,073.05 0.00 0.00 58,730,065.05
A-2 214,591.18 374,736.76 0.00 0.00 38,005,043.96
A-3 34,000.44 34,000.44 0.00 0.00 6,047,000.00
A-4 28,027.21 43,722.16 0.00 0.00 4,968,962.50
A-5 0.00 799.31 0.00 0.00 227,564.95
R 0.00 0.00 0.00 0.00 0.00
M-1 7,988.87 12,462.56 0.00 0.00 1,416,352.85
M-2 3,195.66 4,985.20 0.00 0.00 566,561.01
M-3 3,195.66 4,985.20 0.00 0.00 566,561.01
B-1 3,195.66 4,985.20 0.00 0.00 566,561.01
B-2 1,597.55 2,492.16 0.00 0.00 283,230.82
B-3 1,602.98 2,500.63 0.00 0.00 284,194.36
SPRED 49,039.03 49,039.03 0.00 0.00 0.00
- -------------------------------------------------------------------------------
677,839.94 1,076,781.70 0.00 0.00 111,662,097.52
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 982.345540 3.511123 5.523428 9.034551 0.000000 978.834418
A-2 977.742213 4.102720 5.497545 9.600265 0.000000 973.639493
A-3 1000.000000 0.000000 5.622696 5.622696 0.000000 1000.000000
A-4 996.931490 3.138990 5.605442 8.744432 0.000000 993.792500
A-5 996.598075 3.488246 0.000000 3.488246 0.000000 993.109829
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 996.931336 3.138991 5.605438 8.744429 0.000000 993.792345
M-2 996.931328 3.138993 5.605438 8.744431 0.000000 993.792335
M-3 996.931328 3.138993 5.605438 8.744431 0.000000 993.792335
B-1 996.931328 3.138993 5.605438 8.744431 0.000000 993.792335
B-2 996.931333 3.138982 5.605439 8.744421 0.000000 993.792351
B-3 996.931352 3.139006 5.605422 8.744428 0.000000 993.792381
_______________________________________________________________________________
DETERMINATION DATE 20-May-96
DISTRIBUTION DATE 28-May-96
Run: 05/29/96 16:59:17 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1996-S8 (POOL # 4200)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4200
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 24,371.98
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,948.15
SUBSERVICER ADVANCES THIS MONTH 12,912.78
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 1,391,498.91
(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 111,662,097.52
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 385
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 46,069.71
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.69587120 % 2.28692300 % 1.01720540 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.69450670 % 2.28320525 % 1.01762550 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,140,167.00
SPECIAL HAZARD AMOUNT AVAILABLE 644,114.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.58344161
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 174.49
POOL TRADING FACTOR: 97.93485029
................................................................................
Run: 05/29/96 16:59:20 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-S9 (POOL # 4203)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4203
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947XB2 126,846,538.00 126,846,538.00 0.000000 % 259,085.13
A-2 760947WF4 20,813,863.00 20,813,863.00 7.250000 % 72,919.19
A-3 760947WG2 6,939,616.00 6,939,616.00 7.250000 % 13,574.10
A-4 760947WH0 3,076,344.00 3,076,344.00 6.100000 % 14,459.40
A-5 760947WJ6 74,488,122.00 74,488,122.00 6.300000 % 0.00
A-6 760947WK3 22,340,000.00 22,340,000.00 7.250000 % 590,538.19
A-7 760947WL1 30,014,887.00 30,014,887.00 7.250000 % 21,002.46
A-8 760947WM9 49,964,458.00 49,964,458.00 7.250000 % 130,697.66
A-9 760947WN7 16,853,351.00 16,853,351.00 7.250000 % 0.00
A-10 760947WP2 18,008,933.00 18,008,933.00 7.250000 % 17,502.05
A-11 760947WQ0 7,003,473.00 7,003,473.00 7.250000 % 0.00
A-12 760947WR8 95,117,613.00 95,117,613.00 7.250000 % 397,461.93
A-13 760947WS6 11,709,319.00 11,709,319.00 7.250000 % 0.00
A-14 760947WT4 67,096,213.00 67,096,213.00 6.730000 % 315,364.93
A-15 760947WU1 1,955,837.23 1,955,837.23 0.000000 % 1,905.62
R-I 760947WV9 100.00 100.00 7.250000 % 100.00
R-II 760947WW7 100.00 100.00 7.250000 % 100.00
M-1 760947WX5 13,183,200.00 13,183,200.00 7.250000 % 9,224.74
M-2 760947WY3 7,909,900.00 7,909,900.00 7.250000 % 5,534.83
M-3 760947WZ0 5,859,200.00 5,859,200.00 7.250000 % 4,099.89
B-1 3,222,600.00 3,222,600.00 7.250000 % 2,254.97
B-2 1,171,800.00 1,171,800.00 7.250000 % 819.95
B-3 2,343,649.31 2,343,649.31 7.250000 % 1,639.96
SPRE 0.00 0.00 0.378950 % 0.00
- -------------------------------------------------------------------------------
585,919,116.54 585,919,116.54 1,858,285.00
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 568,118.38 827,203.51 289,126.62 0.00 126,876,579.49
A-2 125,733.93 198,653.12 0.00 0.00 20,740,943.81
A-3 41,921.35 55,495.45 0.00 0.00 6,926,041.90
A-4 15,636.03 30,095.43 0.00 0.00 3,061,884.60
A-5 391,011.36 391,011.36 0.00 0.00 74,488,122.00
A-6 0.00 590,538.19 134,953.13 0.00 21,884,414.94
A-7 181,316.16 202,318.62 0.00 0.00 29,993,884.54
A-8 301,829.01 432,526.67 0.00 0.00 49,833,760.34
A-9 101,808.98 101,808.98 0.00 0.00 16,853,351.00
A-10 108,789.70 126,291.75 0.00 0.00 17,991,430.95
A-11 42,307.10 42,307.10 0.00 0.00 7,003,473.00
A-12 574,593.57 972,055.50 0.00 0.00 94,720,151.07
A-13 0.00 0.00 70,734.52 0.00 11,780,053.52
A-14 376,248.58 691,613.51 0.00 0.00 66,780,848.07
A-15 0.00 1,905.62 0.00 0.00 1,953,931.61
R-I 0.60 100.60 0.00 0.00 0.00
R-II 0.60 100.60 0.00 0.00 0.00
M-1 79,638.06 88,862.80 0.00 0.00 13,173,975.26
M-2 47,782.71 53,317.54 0.00 0.00 7,904,365.17
M-3 35,394.69 39,494.58 0.00 0.00 5,855,100.11
B-1 19,467.33 21,722.30 0.00 0.00 3,220,345.03
B-2 7,078.70 7,898.65 0.00 0.00 1,170,980.05
B-3 14,157.69 15,797.65 0.00 0.00 2,342,009.35
SPRED 185,003.88 185,003.88 0.00 0.00 0.00
- -------------------------------------------------------------------------------
3,217,838.41 5,076,123.41 494,814.27 0.00 584,555,645.81
===============================================================================
Run: 05/29/96 16:59:20
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-S9 (POOL # 4203)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4203
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 1000.000000 2.042508 4.478785 6.521293 2.279342 1000.236833
A-2 1000.000000 3.503395 6.040874 9.544269 0.000000 996.496605
A-3 1000.000000 1.956030 6.040875 7.996905 0.000000 998.043970
A-4 1000.000000 4.700190 5.082666 9.782856 0.000000 995.299810
A-5 1000.000000 0.000000 5.249312 5.249312 0.000000 1000.000000
A-6 1000.000000 26.434118 0.000000 26.434118 6.040874 979.606757
A-7 1000.000000 0.699735 6.040874 6.740609 0.000000 999.300265
A-8 1000.000000 2.615813 6.040874 8.656687 0.000000 997.384187
A-9 1000.000000 0.000000 6.040875 6.040875 0.000000 1000.000000
A-10 1000.000000 0.971854 6.040874 7.012728 0.000000 999.028146
A-11 1000.000000 0.000000 6.040874 6.040874 0.000000 1000.000000
A-12 1000.000000 4.178637 6.040875 10.219512 0.000000 995.821364
A-13 1000.000000 0.000000 0.000000 0.000000 6.040874 1006.040874
A-14 1000.000000 4.700190 5.607598 10.307788 0.000000 995.299810
A-15 1000.000000 0.974324 0.000000 0.974324 0.000000 999.025676
R-I 1000.000000 1000.00000 6.000000 1006.000000 0.000000 0.000000
R-II 1000.000000 1000.00000 6.000000 1006.000000 0.000000 0.000000
M-1 1000.000000 0.699735 6.040875 6.740610 0.000000 999.300266
M-2 1000.000000 0.699735 6.040874 6.740609 0.000000 999.300266
M-3 1000.000000 0.699735 6.040874 6.740609 0.000000 999.300265
B-1 1000.000000 0.699736 6.040877 6.740613 0.000000 999.300264
B-2 1000.000000 0.699735 6.040877 6.740612 0.000000 999.300265
B-3 1000.000000 0.699734 6.040874 6.740608 0.000000 999.300254
_______________________________________________________________________________
DETERMINATION DATE 20-May-96
DISTRIBUTION DATE 28-May-96
Run: 05/29/96 16:59:22 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1996-S9 (POOL # 4203)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4203
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 122,144.13
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 19,675.87
SUBSERVICER ADVANCES THIS MONTH 23,320.96
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 10 2,946,047.41
(B) TWO MONTHLY PAYMENTS: 1 337,068.08
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 584,555,645.81
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 2,015
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 953,292.36
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.23074180 % 4.61541000 % 1.15384810 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.22130520 % 4.60750670 % 1.15573540 %
BANKRUPTCY AMOUNT AVAILABLE 202,281.00
FRAUD AMOUNT AVAILABLE 11,718,382.00
SPECIAL HAZARD AMOUNT AVAILABLE 5,859,191.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.89797317
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 356.51
POOL TRADING FACTOR: 99.76729369
................................................................................
Run: 05/29/96 16:59:23 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-S11 (POOL # 4204)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4204
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947VZ1 110,123,000.00 110,123,000.00 7.000000 % 393,294.25
A-2 760947WA5 1,458,253.68 1,458,253.68 0.000000 % 4,917.88
R 760947WB3 100.00 100.00 7.000000 % 100.00
M-1 760947WC1 1,442,000.00 1,442,000.00 7.000000 % 4,513.12
M-2 760947WD9 865,000.00 865,000.00 7.000000 % 2,707.24
M-3 760947WE7 288,000.00 288,000.00 7.000000 % 901.37
B-1 576,700.00 576,700.00 7.000000 % 1,804.93
B-2 288,500.00 288,500.00 7.000000 % 902.94
B-3 288,451.95 288,451.95 7.000000 % 902.79
SPRE 0.00 0.00 0.242604 % 0.00
- -------------------------------------------------------------------------------
115,330,005.63 115,330,005.63 410,044.52
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 642,106.56 1,035,400.81 0.00 0.00 109,729,705.75
A-2 0.00 4,917.88 0.00 0.00 1,453,335.80
R 0.58 100.58 0.00 0.00 0.00
M-1 8,408.03 12,921.15 0.00 0.00 1,437,486.88
M-2 5,043.65 7,750.89 0.00 0.00 862,292.76
M-3 1,679.27 2,580.64 0.00 0.00 287,098.63
B-1 3,362.63 5,167.56 0.00 0.00 574,895.07
B-2 1,682.19 2,585.13 0.00 0.00 287,597.06
B-3 1,681.91 2,584.70 0.00 0.00 287,549.16
SPRED 23,306.22 23,306.22 0.00 0.00 0.00
- -------------------------------------------------------------------------------
687,271.04 1,097,315.56 0.00 0.00 114,919,961.11
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 1000.000000 3.571409 5.830812 9.402221 0.000000 996.428591
A-2 1000.000000 3.372445 0.000000 3.372445 0.000000 996.627555
R 1000.000000 1000.00000 5.800000 1005.800000 0.000000 0.000000
M-1 1000.000000 3.129764 5.830811 8.960575 0.000000 996.870236
M-2 1000.000000 3.129757 5.830809 8.960566 0.000000 996.870243
M-3 1000.000000 3.129757 5.830799 8.960556 0.000000 996.870243
B-1 1000.000000 3.129756 5.830813 8.960569 0.000000 996.870245
B-2 1000.000000 3.129775 5.830815 8.960590 0.000000 996.870225
B-3 1000.000000 3.129707 5.830815 8.960522 0.000000 996.870224
_______________________________________________________________________________
DETERMINATION DATE 20-May-96
DISTRIBUTION DATE 28-May-96
Run: 05/29/96 16:59:23 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1996-S11 (POOL # 4204)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4204
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 23,969.43
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,127.99
SUBSERVICER ADVANCES THIS MONTH 3,145.21
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 325,607.36
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 114,919,961.11
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 408
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 48,831.44
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.70800540 % 2.27887900 % 1.01311510 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.70659140 % 2.25102606 % 1.01355030 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,153,300.00
SPECIAL HAZARD AMOUNT AVAILABLE 643,800.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.45424090
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 176.04
POOL TRADING FACTOR: 99.64445981
................................................................................
Run: 05/29/96 16:59:24 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-S12 (POOL # 4205)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4205
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A 760947XA4 91,183,371.00 91,183,371.00 5.900000 % 2,287,500.86
R 0.00 0.00 0.000000 % 0.00
- -------------------------------------------------------------------------------
91,183,371.00 91,183,371.00 2,287,500.86
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 448,192.79 2,735,693.65 0.00 0.00 88,895,870.14
R 0.00 0.00 76,535.02 0.00 76,535.02
- -------------------------------------------------------------------------------
448,192.79 2,735,693.65 76,535.02 0.00 88,972,405.16
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 1000.000000 25.086820 4.915291 30.002111 0.000000 974.913180
_______________________________________________________________________________
DETERMINATION DATE 20-May-96
DISTRIBUTION DATE 28-May-96
Run: 05/29/96 16:59:24 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1996-S12 (POOL # 4205)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4205
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 20,798.28
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,300.45
SUBSERVICER ADVANCES THIS MONTH 15,466.06
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 2,178,458.43
(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 88,972,405.16
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 317
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,127,824.76
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 100.00000000 % 0.00000000 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 99.91397890 % 0.08602110 %
BANKRUPTCY AMOUNT AVAILABLE 0.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.39663370
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 344.18
POOL TRADING FACTOR: 97.57525323
................................................................................
