SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
Form 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the
Securities Exchange Act of 1934
Date of Report (Date of earliest event reported)
June 25, 1996
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(Exact name of the registrant
as specified in its charter)
2-99554, 33-9518, 33-10349
33-20826, 33-26683, 33-31592
33-35340, 33-40243, 33-44591
33-49296, 33-49689, 33-52603,
33-54227
Delaware 333-4846 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 June 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
1996-S10
1996-S13
1996-S14
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: June 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: 6/01/96
GROSS INTEREST RATE: 12.244946
NET INTEREST RATE: 10.500000
TOTAL NUMBER OF LOANS: 15
REPORT DATE: 6/25/96
***SECTION 1***REMITTANCE DATA POOL TOTAL PER UNIT CERT TOTAL
GROSS INTEREST 8,749.76 8,749.76 8,749.76
LESS SERVICE FEE 1,246.86 1,246.86 1,246.86
NET INTEREST 7,502.90 7,502.90 7,502.90
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 14,301.60 14,301.60 14,301.60
ADDITIONAL PRINCIPAL 1,266.67 1,266.67 1,266.67
PAYOFF PRINCIPAL 0.00 0.00 0.00
REO PRINCIPAL 0.00 0.00 0.00
ADJUSTMENT + OR- 0.00 0.00 0.00
TOTAL REMITTANCE 23,071.17 23,071.17 23,071.17
***SECTION 2***PRINCIPAL BALANCE DATA
1) BEGINNING PRINCIPAL BALANCE 858,740.25 858,740.25 858,740.25
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 858,740.25 858,740.25 858,740.25
PRINCIPAL REMITTANCE:
REGULAR INSTALLMENTS 14,301.60 14,301.60 14,301.60
PRINCIPAL PREPAYMENT
ADDITIONAL PRINCIPAL 1,266.67 1,266.67 1,266.67
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 15,568.27 15,568.27 15,568.27
ENDING PRINCIPAL BALANCE 843,171.98 843,171.98 843,171.98
***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: 6/01/96
GROSS INTEREST RATE: 12.134872
NET INTEREST RATE: 10.000000
TOTAL NUMBER OF LOANS: 13
REPORT DATE: 6/25/96
***SECTION 1***REMITTANCE DATA POOL TOTAL PER UNIT CERT TOTAL
GROSS INTEREST 21,471.85 21,471.85 21,471.85
LESS SERVICE FEE 3,777.51 3,777.51 3,777.51
NET INTEREST 17,694.34 17,694.34 17,694.34
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 2,264.94 2,264.94 2,264.94
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 19,959.28 19,959.28 19,959.28
***SECTION 2***PRINCIPAL BALANCE DATA
1) BEGINNING PRINCIPAL BALANCE 2,123,320.71 2,123,320.71 2,123,320.71
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 2,123,320.71 2,123,320.71 2,123,320.71
PRINCIPAL REMITTANCE:
REGULAR INSTALLMENTS 2,264.94 2,264.94 2,264.94
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 2,264.94 2,264.94 2,264.94
ENDING PRINCIPAL BALANCE 2,121,055.77 2,121,055.77 2,121,055.77
***SECTION 3***DELINQUENCY DATA
#LOANS AGGREGATGE PR BAL
DELINQ ON LOANS DELINQ
30-59 DAYS 1 150,790.72
PRINCIPAL 340.16 340.16 340.16
INTEREST 2,857.14 2,857.14 2,857.14
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 8,277.87 8,277.87 8,277.87
INTEREST 99,736.13 99,736.13 99,736.13
REO 0 0.00 0.00
PRINICPAL 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
TOTAL 2 344,655.52 111,211.30 111,211.30 111,211.30
***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: 6/01/96
GROSS INTEREST RATE: 11.152460
NET INTEREST RATE: 10.000000
TOTAL NUMBER OF LOANS: 4
REPORT DATE: 6/25/96
***SECTION 1***REMITTANCE DATA POOL TOTAL PER UNIT CERT TOTAL
GROSS INTEREST 2,828.90 2,828.90 2,828.90
LESS SERVICE FEE 292.32 292.32 292.32
NET INTEREST 2,536.58 2,536.58 2,536.58
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 4,260.22 4,260.22 4,260.22
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 6,796.80 6,796.80 6,796.80
***SECTION 2***PRINCIPAL BALANCE DATA
1) BEGINNING PRINCIPAL BALANCE 304,388.41 304,388.41 304,388.41
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 304,388.41 304,388.41 304,388.41
PRINCIPAL REMITTANCE:
REGULAR INSTALLMENTS 4,260.22 4,260.22 4,260.22
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 4,260.22 4,260.22 4,260.22
ENDING PRINCIPAL BALANCE 300,128.19 300,128.19 300,128.19
***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: 6/01/96
GROSS INTEREST RATE: 10.854225
NET INTEREST RATE: 8.400000
TOTAL NUMBER OF LOANS: 5
REPORT DATE: 6/25/96
***SECTION 1***REMITTANCE DATA POOL TOTAL PER UNIT CERT TOTAL
GROSS INTEREST 2,682.32 2,682.32 2,682.32
LESS SERVICE FEE 606.47 606.47 606.47
NET INTEREST 2,075.85 2,075.85 2,075.85
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 8,175.65 8,175.65 8,175.65
ADDITIONAL PRINCIPAL 1,621.29 1,621.29 1,621.29
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 11,872.79 11,872.79 11,872.79
***SECTION 2***PRINCIPAL BALANCE DATA
1) BEGINNING PRINCIPAL BALANCE 298,171.42 298,171.42 298,171.42
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 298,171.42 298,171.42 298,171.42
PRINCIPAL REMITTANCE:
REGULAR INSTALLMENTS 8,175.65 8,175.65 8,175.65
PRINCIPAL PREPAYMENT
ADDITIONAL PRINCIPAL 1,621.29 1,621.29 1,621.29
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 9,796.94 9,796.94 9,796.94
ENDING PRINCIPAL BALANCE 288,374.48 288,374.48 288,374.48
***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: 6/01/96
GROSS INTEREST RATE: 12.399006
NET INTEREST RATE: 10.250000
TOTAL NUMBER OF LOANS: 9
REPORT DATE: 6/25/96
***SECTION 1***REMITTANCE DATA POOL TOTAL PER UNIT CERT TOTAL
GROSS INTEREST 8,690.51 8,690.51 8,690.51
LESS SERVICE FEE 1,506.29 1,506.29 1,506.29
NET INTEREST 7,184.22 7,184.22 7,184.22
PAYOFF NET INTEREST 129.80 129.80 129.80
PLUS REO NET INT GAIN 0.00 0.00 0.00
LESS REO REIMBURSEMENT 0.00 0.00 0.00
PRINCIPAL INSTALLMENT 903.89 903.89 903.89
ADDITIONAL PRINCIPAL 0.00 0.00 0.00
PAYOFF PRINCIPAL 28,900.18 28,900.18 28,900.18
REO PRINCIPAL 0.00 0.00 0.00
ADJUSTMENT + OR- 0.00 0.00 0.00
TOTAL REMITTANCE 37,118.09 37,118.09 37,118.09
***SECTION 2***PRINCIPAL BALANCE DATA
1) BEGINNING PRINCIPAL BALANCE 869,984.69 869,984.69 869,984.69
LESS PAYOFF PRINCIPAL BALANCE 28,900.18 28,900.18 28,900.18
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 841,084.51 841,084.51 841,084.51
PRINCIPAL REMITTANCE:
REGULAR INSTALLMENTS 903.89 903.89 903.89
PRINCIPAL PREPAYMENT
ADDITIONAL PRINCIPAL 0.00 0.00 0.00
PAYOFF PRINCIPAL 28,900.18 28,900.18 28,900.18
REO PRINCIPAL 0.00 0.00 0.00
PRINCIPAL ADJUSTMENT + OR - 0.00 0.00 0.00
3) TOTAL PRINCIPAL REMITTANCE 29,804.07 29,804.07 29,804.07
ENDING PRINCIPAL BALANCE 840,180.62 840,180.62 840,180.62
***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 1,073.78 1,073.78 1,073.78
INTEREST 17,369.52 17,369.52 17,369.52
REO 0 0.00
PRINICPAL 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
TOTAL 1 74,862.29 18,443.30 18,443.30 18,443.30
***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: 6/01/96
GROSS INTEREST RATE: 12.044970
NET INTEREST RATE: 9.960000
TOTAL NUMBER OF LOANS: 20
REPORT DATE: 6/25/96
***SECTION 1***REMITTANCE DATA POOL TOTAL PER UNIT CERT TOTAL
GROSS INTEREST 7,748.18 7,748.18 7,748.18
LESS SERVICE FEE 1,342.17 1,342.17 1,342.17
NET INTEREST 6,406.01 6,406.01 6,406.01
PAYOFF NET INTEREST 39.33 39.33 39.33
PLUS REO NET INT GAIN 0.00 0.00 0.00
LESS REO REIMBURSEMENT 0.00 0.00 0.00
PRINCIPAL INSTALLMENT 11,028.35 11,028.35 11,028.35
ADDITIONAL PRINCIPAL 100.00 100.00 100.00
PAYOFF PRINCIPAL 23,099.58 23,099.58 23,099.58
REO PRINCIPAL 0.00 0.00 0.00
ADJUSTMENT + OR- 0.00 0.00 0.00
TOTAL REMITTANCE 40,673.27 40,673.27 40,673.27
***SECTION 2***PRINCIPAL BALANCE DATA
1) BEGINNING PRINCIPAL BALANCE 795,024.80 795,024.80 795,024.80
LESS PAYOFF PRINCIPAL BALANCE 23,099.58 23,099.58 23,099.58
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 771,925.22 771,925.22 771,925.22
PRINCIPAL REMITTANCE:
REGULAR INSTALLMENTS 11,028.35 11,028.35 11,028.35
PRINCIPAL PREPAYMENT
ADDITIONAL PRINCIPAL 100.00 100.00 100.00
PAYOFF PRINCIPAL 23,099.58 23,099.58 23,099.58
REO PRINCIPAL 0.00 0.00 0.00
PRINCIPAL ADJUSTMENT + OR - 0.00 0.00 0.00
3) TOTAL PRINCIPAL REMITTANCE 34,227.93 34,227.93 34,227.93
ENDING PRINCIPAL BALANCE 760,796.87 760,796.87 760,796.87
***SECTION 3***DELINQUENCY DATA
#LOANS AGGREGATGE PR BAL
DELINQ ON LOANS DELINQ
30-59 DAYS 1 106,038.31
PRINCIPAL 2,978.44 2,978.44 2,978.44
INTEREST 2,149.82 2,149.82 2,149.82
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 1 106,038.31 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: 6/01/96
GROSS INTEREST RATE: 10.793103
NET INTEREST RATE: 9.000000
TOTAL NUMBER OF LOANS: 4
REPORT DATE: 6/25/96
***SECTION 1***REMITTANCE DATA POOL TOTAL PER UNIT CERT TOTAL
GROSS INTEREST 2,891.77 2,891.77 2,891.77
LESS SERVICE FEE 480.42 480.42 480.42
NET INTEREST 2,411.35 2,411.35 2,411.35
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 4,294.25 4,294.25 4,294.25
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 6,705.60 6,705.60 6,705.60
***SECTION 2***PRINCIPAL BALANCE DATA
1) BEGINNING PRINCIPAL BALANCE 321,513.20 321,513.20 321,513.20
LESS PAYOFF PRINCIPAL BALANCE 0.00 0.00 0.00
2) LESS REO BALANCE REMOVAL 0.00 0.00 0.00
LESS REO BALANCE FOR CURRENT
MONTHS P&I PAYMENTS NOT ADVANCED 0.00 0.00 0.00
ADJ BEGINNING PRINCIPAL
CURRENT MONTHS P&I CALCULATION 321,513.20 321,513.20 321,513.20
PRINCIPAL REMITTANCE:
REGULAR INSTALLMENTS 4,294.25 4,294.25 4,294.25
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 4,294.25 4,294.25 4,294.25
ENDING PRINCIPAL BALANCE 317,218.95 317,218.95 317,218.95
***SECTION 3***DELINQUENCY DATA
#LOANS AGGREGATGE PR BAL
DELINQ ON LOANS DELINQ
30-59 DAYS 0 0.00
PRINCIPAL 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
60-89 DAYS 0 0.00
PRINCIPAL 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
OVER 90 DAYS 0 0.00
PRINCIPAL 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
FORECLOSURE 0 0.00
PRINCIPAL 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
REO 0 0.00
PRINICPAL 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
TOTAL 0 0.00 0.00 0.00 0.00
***SECTION 4***TOTAL DETAIL OF DELINQUENCY NOT ADVANCED
NET INTEREST 0.00 0.00 0.00
SERVICE FEE 0.00 0.00 0.00
PRINCIPAL 0.00 0.00 0.00
TOTAL NOT ADVANCED 0.00 0.00 0.00
IF ANY QUESTIONS, CONTACT CONVENTIONAL PASS
THROUGH DEPARTMENT (319-236-4797)
- ---------------------------------------------------------------------------
<PAGE>
GMAC MORTGAGE CORPORATION
PO BOX 780
WATERLOO, IA 50704
SERIES 1986-11 DQ
PARTICIPATION CERTIFICATE REMITTANCE ADVICE
INVESTOR NAME: SALOMON BROTHERS INC
ADDRESS: DIVIDEND DEPT 44TH FLOOR
ONE NEW YORK PLAZA
NEW YORK, NY 10004
CONTROL NUMBER: 3500 MORTGAGE POOL INSURANCE
INVESTOR CERTIFICATE NUMBER: 000001 NON CALIFORNIA LOANS: 3,539,063.13
CERTIFICATE NUMBER OF UNITS: 0001 SPECIAL HAZARD INSURANCE: 376,984.52
BANKRUPTCY BOND: 488,435.46
SCHEDULED INSTALLMENTS OF: 06/01/96
GROSS INTEREST RATE: 11.378962
NET INTEREST RATE: 9.200000
TOTAL NUMBER OF LOANS: 14
REPORT DATE: 6/25/96
***SECTION 1***REMITTANCE DATA POOL TOTAL PER UNIT CERT TOTAL
GROSS INTEREST 13,193.10 13,193.10 13,193.10
LESS SERVICE FEE 2,526.64 2,526.64 2,526.64
NET INTEREST 10,666.46 10,666.46 10,666.46
PAYOFF NET INTEREST 0.00 0.00 0.00
PLUS REO NET INT GAIN 1,444.07 1,444.07 1,444.07
LESS REO REIMBURSEMENT 0.00 0.00 0.00
PRINCIPAL INSTALLMENT 1,673.44 1,673.44 1,673.44
ADDITIONAL PRINCIPAL 0.63 0.63 0.63
PAYOFF PRINCIPAL 0.00 0.00 0.00
REO PRINCIPAL 0.00 0.00 0.00
ADJUSTMENT + OR- 0.00 0.00 0.00
TOTAL REMITTANCE 13,784.60 13,784.60 13,784.60
***SECTION 2***PRINCIPAL BALANCE DATA
1) BEGINNING PRINCIPAL BALANCE 1,391,314.92 1,391,314.92 1,391,314.92
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 1,391,314.92 1,391,314.92 1,391,314.92
PRINCIPAL REMITTANCE:
REGULAR INSTALLMENTS 1,673.44 1,673.44 1,673.44
PRINCIPAL PREPAYMENT
ADDITIONAL PRINCIPAL 0.63 0.63 0.63
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 1,674.07 1,674.07 1,674.07
ENDING PRINCIPAL BALANCE 1,389,640.85 1,389,640.85 1,389,640.85
***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 1 131,593.79
PRINCIPAL 501.35 501.35 501.35
INTEREST 5,968.09 5,968.09 5,968.09
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 6,469.44 6,469.44 6,469.44
***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: 06/29/96 09:47:24 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 51,185,471.15 415,521.72 8.0000 660.77
STRIP 0.00 0.00 1.4207 0.00
- --------------------------------------------------------------------------------
51,185,471.15 415,521.72 660.77
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
2,770.14 0.00 3,430.91 0.00 414,860.95
STRIP 491.93 0.00 491.93 0.00 0.00
3,262.07 0.00 3,922.84 0.00 414,860.95
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
8.117962 0.012909 0.054120 0.000000 0.067029 8.105053
STRIP 0.000000 0.000000 0.009611 0.000000 0.009611 0.000000
Determination Date 20-June-1996
Distribution Date 25-June-1996
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 06/29/96 09:47:24 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 86.57
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 155.82
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 414,860.95
ACTUAL UPAID PRINCIPAL BALANCE @ 05/31 415,203.42
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 560.77
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 0.008105053
................................................................................
Run: 06/29/96 09:47:24 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 1,383,856.90 8.0000 2,155.89
STRIP 0.00 0.00 1.5790 0.00
- --------------------------------------------------------------------------------
50,250,749.71 1,383,856.90 2,155.89
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
9,225.71 0.00 11,381.60 0.00 1,381,701.01
STRIP 1,820.98 0.00 1,820.98 0.00 0.00
11,046.69 0.00 13,202.58 0.00 1,381,701.01
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
27.539030 0.042903 0.183593 0.000000 0.226496 27.496127
STRIP 0.000000 0.000000 0.036238 0.000000 0.036238 0.000000
Determination Date 20-June-1996
Distribution Date 25-June-1996
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 06/29/96 09:47:24 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 397.31
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 501.65
SUBSERVICER ADVANCES THIS MONTH 2,802.91
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 167,865.46
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 1 130,564.16
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 1,381,701.01
ACTUAL UPAID PRINCIPAL BALANCE @ 05/31 1,384,465.32
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 9
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 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 2,055.89
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 0.027496127
................................................................................
Run: 06/29/96 09:47:24 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 5,381,981.36 8.5000 7,382.20
STRIP 0.00 0.00 0.9110 0.00
- --------------------------------------------------------------------------------
96,428,600.14 5,381,981.36 7,382.20
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
38,122.37 0.00 45,504.57 0.00 5,374,599.16
STRIP 4,085.79 0.00 4,085.79 0.00 0.00
42,208.16 0.00 49,590.36 0.00 5,374,599.16
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
55.813123 0.076556 0.395343 0.000000 0.471899 55.736567
STRIP 0.000000 0.000000 0.042371 0.000000 0.042371 0.000000
Determination Date 20-June-1996
Distribution Date 25-June-1996
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 06/29/96 09:47:24 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 2,364.78
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,771.57
SUBSERVICER ADVANCES THIS MONTH 6,213.52
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 392,328.39
(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 5,374,599.16
ACTUAL UPAID PRINCIPAL BALANCE @ 05/31 5,389,041.81
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 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 446.27
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 6,935.93
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 0.055736567
................................................................................
Run: 06/29/96 09:47:24 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 3,011,034.00 6.5000 7,165.16
STRIP 0.00 0.00 2.9005 0.00
- --------------------------------------------------------------------------------
99,525,248.34 3,011,034.00 7,165.16
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
16,309.77 0.00 23,474.93 0.00 3,003,868.84
STRIP 7,277.91 0.00 7,277.91 0.00 0.00
23,587.68 0.00 30,752.84 0.00 3,003,868.84
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
30.253971 0.071993 0.163876 0.000000 0.235869 30.181978
STRIP 0.000000 0.000000 0.073126 0.000000 0.073126 0.000000
Determination Date 20-June-1996
Distribution Date 25-June-1996
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 06/29/96 09:47:24 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 1,195.65
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,041.32
SUBSERVICER ADVANCES THIS MONTH 7,905.01
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 145,800.21
(B) TWO MONTHLY PAYMENTS: 2 355,391.23
(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 3,003,868.84
ACTUAL UPAID PRINCIPAL BALANCE @ 05/31 3,012,114.52
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 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 2,115.17
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 5,049.99
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 10.2920%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.5000%
POOL TRADING FACTOR 0.030181978
................................................................................
Run: 06/29/96 09:47:24 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 7,911,800.12 7.0000 435,587.05
STRIP 0.00 0.00 1.9581 0.00
- --------------------------------------------------------------------------------
106,883,729.60 7,911,800.12 435,587.05
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
45,530.87 0.00 481,117.92 0.00 7,476,213.07
STRIP 12,781.55 0.00 12,781.55 0.00 0.00
58,312.42 0.00 493,899.47 0.00 7,476,213.07
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
74.022493 4.075335 0.425985 0.000000 4.501320 69.947158
STRIP 0.000000 0.000000 0.119584 0.000000 0.119584 0.000000
Determination Date 20-June-1996
Distribution Date 25-June-1996
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 06/29/96 09:47:24 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 3,157.16
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,699.33
SUBSERVICER ADVANCES THIS MONTH 7,771.12
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 188,003.34
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 2 673,400.27
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 7,476,213.07
ACTUAL UPAID PRINCIPAL BALANCE @ 05/31 7,491,876.08
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 40
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
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 423,755.72
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 384.50
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 11,446.83
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 9.8425%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.0000%
POOL TRADING FACTOR 0.069947158
................................................................................
SEC REPORT
DISTRIBUTION DATE: 06/25/96
MONTHLY Cutoff: May-96
DETERMINATION DATE: 06/20/96
RUN TIME/DATE: 06/12/96 03:16 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 68,267.30 6,214.63
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 55,407.41
Total Principal Prepayments 53,118.43
Principal Payoffs-In-Full 53,072.06
Principal Curtailments 46.37
Principal Liquidations 0.00
Scheduled Principal Due 2,288.98
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 12,859.89 6,214.63
Prepayment Interest Shortfall 128.74 68.50
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 1,833,689.10
Current Period ENDING Prin Bal 1,778,281.69
Change in Principal Balance 55,407.41
PER CERTIFICATE DATA BY CLASS
Principal Distributed 0.469743
Interest Distributed 0.109026
Total Distribution 0.578769
Total Principal Prepayments 0.450337
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 15.545992
ENDING Principal Balance 15.076249
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 8.500000% 1.573477%
Subordinated Unpaid Amounts
Period Ending Class Percentages 38.689185%
Prepayment Percentages 38.689184%
Trading Factors 1.507625%
Certificate Denominations 1,000
Sub-Servicer Fees 588.93
Master Servicer Fees 217.85
Percentage Interest
Current Period Master Servicer Advance 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Tot Principal and Interest Distr 98,654.62 541.12 173,677.67
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 86,498.33 141,905.74
Total Principal Prepayments 84,176.86 137,295.29
Principal Payoffs-In-Full 84,103.39 137,175.45
Principal Curtailments 73.47 119.84
Principal Liquidations 0.00 0.00
Scheduled Principal Due 3,367.88 5,656.86
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 12,156.29 541.12 31,771.93
Prepayment Interest Shortfall 201.14 2.88 401.26
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 2,905,850.19 4,739,539.29
Current Period ENDING Prin Bal 2,818,045.97 4,596,327.66
Change in Principal Balance 87,804.22 143,211.63
PER CERTIFICATE DATA BY CLASS
Principal Distributed 2,435.708846
Interest Distributed 342.309303
Total Distribution 2,778.018149
Total Principal Prepayments 2,370.338509
Current Period Interest Shortfall
BEGINNING Principal Balance 327.303661
ENDING Principal Balance 317.413735
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 8.380000% 0.120000%
Subordinated Unpaid Amounts 497,750.70 4,169.44 501,920.14
Period Ending Class Percentages 61.310815%
Prepayment Percentages 61.310816%
Trading Factors 31.741373% 3.623987%
Certificate Denominations 250,000
Sub-Servicer Fees 933.28 1,522.21
Master Servicer Fees 345.24 563.09
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 266,459.09 2
Loans Delinquent TWO Payments 0.00 0
Loans Delinquent THREE + Payments 826,612.14 3
Tot Unpaid Principal on Delinq Loans 1,093,071.23 5
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 19.4573%
Loans in Pool 24
Current Period Sub-Servicer Fee 1,522.21
Current Period Master Servicer Fee 563.09
Aggregate REO Losses (432,582.04)
................................................................................
SEC REPORT
DISTRIBUTION DATE: 06/25/96
MONTHLY Cutoff: May-96
DETERMINATION DATE: 06/20/96
RUN TIME/DATE: 06/12/96 03:22 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 174,526.04 3,000.93
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 153,021.66
Total Principal Prepayments 115,733.92
Principal Payoffs-In-Full 95,905.48
Principal Curtailments 19,828.44
Principal Liquidations 0.00
Scheduled Principal Due 37,287.74
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 21,504.38 3,000.93
Prepayment Interest Shortfall 679.33 39.43
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 3,131,818.56
Current Period ENDING Princ Bal 2,978,796.90
Change in Principal Balance 153,021.66
PER CERTIFICATE DATA BY CLASS
Principal Distributed 1.267889
Interest Distributed 0.178178
Total Distribution 1.446067
Total Principal Prepayments 0.958935
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 25.949257
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 8.500000% 0.815782%
Subordinated Unpaid Amounts
Period Ending Class Percentages 70.946950%
Prepayment Percentages 70.946950%
Trading Factors 2.468137%
Certificate Denominations 1,000
Sub-Servicer Fees 1,251.22
Master Servicer Fees 379.49
Percentage Interest
Curr Per Master Servicer Advance Amt 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Total Principal and Interest Distr 69,192.38 425.30 247,144.65
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 61,540.51 214,562.17
Total Principal Prepayments 47,393.49 163,127.41
Principal Payoffs-In-Full 39,273.67 135,179.15
Principal Curtailments 8,119.82 27,948.26
Principal Liquidations 0.00 0.00
Scheduled Principal Due 15,269.48 52,557.22
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 7,651.87 425.30 32,582.48
Prepayment Interest Shortfall 270.66 7.53 996.95
Unpaid Interest Shortfall Distr (Paid) 0.00 0.00
Remaining Unpaid Interest Shortfall 0.00 0.00
BALANCES BY CLASS
INITIAL Scheduled Pool Balance 6,352,110.91 127,042,218.11
Current Period BEGINNING Princ Bal 1,282,491.81 4,414,310.37
Current Period ENDING Princ Bal 1,219,828.84 4,198,625.74
Change in Principal Balance 62,662.97 215,684.63
PER CERTIFICATE DATA BY CLASS
Principal Distributed 2,422.049570
Interest Distributed 301.154613
Total Distribution 2,723.204183
Total Principal Prepayments 1,865.265369
Current Period Interest Shortfall
BEGINNING Principal Balance 201.900097
ENDING Principal Balance 192.035192
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 8.270000% 0.230000%
Subordinated Unpaid Amounts 146,892.64 1,047.40 147,940.04
Period Ending Class Percentages 146,892.64
Prepayment Percentages 29.053050%
Trading Factors 19.203519% 3.304906%
Certificate Denominations 250,000
Sub-Servicer Fees 512.38 1,763.60
Master Servicer Fees 155.40 534.89
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 1,219,828.84
POOL DELINQUENCY DATA
Unpaid Princ Number of
Balance Loans
Loans Delinquent ONE Payment 392,041.51 2
Loans Delinquent TWO Payments 0.00 0
Loans Delinquent THREE + Payments 106,225.55 1
Tot Unpaid Princ on Delinquent Loans 498,267.06 3
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 6.1009%
Loans in Pool 39
Current Period Sub-Servicer Fee 1,763.60
Current Period Master Servicer Fee 534.89
Aggregate REO Losses (157,946.84)
................................................................................
SEC REPORT
DISTRIBUTION DATE: 06/25/96
MONTHLY Cutoff: May-96
DETERMINATION DATE: 06/20/96
RUN TIME/DATE: 06/12/96 03:51 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 163,731.07 0.00
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 135,041.66
Total Principal Prepayments 786.30
Principal Payoffs-In-Full 0.00
Principal Curtailments 786.30
Principal Liquidations 129,069.21
Scheduled Principal Due 5,186.15
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 28,689.41 0.00
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 3,772,853.48
Curr Period ENDING Princ Balance 3,637,811.82
Change in Principal Balance 135,041.66
PER CERTIFICATE DATA BY CLASS
Principal Distributed 1.226893
Interest Distributed 0.260652
Total Distribution 1.487544
Total Principal Prepayments 1.179775
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 34.277472
ENDING Principal Balance 33.050579
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 9.125000% 0.000000%
Subordinated Unpaid Amounts
Period Ending Class Percentages 59.929173%
Prepayment Percentages 59.929173%
Trading Factors 3.305058%
Certificate Denominations 1,000
Sub-Servicer Fees 1,371.74
Master Servicer Fees 817.35
Percentage Interest
Curr Period Master Servicer Adv Amt 0.00
CLASS B CLASS C TOTALS
CUSIP Number
Total Princ and Interest Distributed 70,733.86 39.13 234,504.06
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 55,849.03 190,890.69
Total Principal Prepayments 525.75 1,312.05
Principal Payoffs-In-Full 0.00 0.00
Principal Curtailments 525.75 1,312.05
Principal Liquidations 52,502.96 181,572.17
Scheduled Principal Due 3,017.42 8,203.57
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 14,884.83 39.13 43,613.37
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 2,522,667.15 6,295,520.63
Curr Period ENDING Princ Balance 2,432,373.38 6,070,185.20
Change in Principal Balance 90,293.77 225,335.43
PER CERTIFICATE DATA BY CLASS
Principal Distributed 1,752.425481
Interest Distributed 467.054761
Total Distribution 2,219.480243
Total Principal Prepayments 16.496933
Current Period Interest Shortfall
BEGINNING Principal Balance 316.624027
ENDING Principal Balance 305.291110
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 9.105000% 0.020000%
Subordinated Unpaid Amounts 1,162,608.95 1,166.52 1,163,775.47
Period Ending Class Percentages 40.070827%
Prepayment Percentages 40.070827%
Trading Factors 30.529111% 5.142682%
Certificate Denominations 250,000
Sub-Servicer Fees 917.20 2,288.94
Master Servicer Fees 546.51 1,363.86
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 2,432,373.38
POOL DELINQUENCY DATA Unpaid Princ Number of
Balance Loans
Loans Delinquent ONE Payment 123,616.66 1
Loans Delinquent TWO Payments 206,966.58 1
Loans Delinquent THREE + Payments 351,719.30 2
Tot Unpaid Principal on Delinq Loans 682,302.54 4
Loans in Foreclosure, INCL in Delinq 159,977.88 1
REO/Pending Cash Liquidations 191,741.42 1
Principal Balance New REO 0.00
Six Month Avg Delinquencies 2+ Pmts 10.1077%
Loans in Pool 31
Current Period Sub-Servicer Fee 2,288.94
Current Period Master Servicer Fee 1,363.86
Aggregate REO Losses (1,124,211.17)
................................................................................
Run: 06/29/96 09:47:24 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 8,898,252.25 8.5000 13,798.40
STRIP 0.00 0.00 0.2712 0.00
- --------------------------------------------------------------------------------
126,773,722.44 8,898,252.25 13,798.40
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
63,029.29 0.00 76,827.69 0.00 8,884,453.85
STRIP 2,026.76 0.00 2,026.76 0.00 0.00
65,056.05 0.00 78,854.45 0.00 8,884,453.85
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
70.190037 0.108843 0.497179 0.000000 0.606022 70.081194
STRIP 0.000000 0.000000 0.015987 0.000000 0.015987 0.000000
Determination Date 20-June-1996
Distribution Date 25-June-1996
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 06/29/96 09:47:24 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 3,644.95
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,077.79
SUBSERVICER ADVANCES THIS MONTH 5,353.01
MASTER SERVICER ADVANCES THIS MONTH 3,906.45
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 311,382.59
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 2 324,351.21
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 8,884,453.85
ACTUAL UPAID PRINCIPAL BALANCE @ 05/31 8,491,524.59
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 453,826.37
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 910.79
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 12,887.61
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 9.7266%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.5000%
POOL TRADING FACTOR 0.070081194
................................................................................
SEC REPORT
DISTRIBUTION DATE: 06/25/96
MONTHLY Cutoff: May-96
DETERMINATION DATE: 06/20/96
RUN TIME/DATE: 06/17/96 04:44 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 130,653.90 1,631.42
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 110,226.08
Total Principal Prepayments 79,641.06
Principal Payoffs-In-Full 78,596.48
Principal Curtailments 1,044.58
Principal Liquidations 0.00
Scheduled Principal Due 30,585.02
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 20,427.82 1,631.42
Prepayment Interest Shortfall 325.79 0.00
Unpaid Interest Shortfall Distr (Paid) 0.00
Remaining Unpaid Interest Shortfall 0.00
BALANCES BY CLASS
INITIAL Scheduled Pool Balance 72,064,664.88
Current Period BEGINNING Princ Balance 2,846,210.03
Current Period ENDING Princ Balance 2,735,983.95
Change in Principal Balance 110,226.08
PER CERTIFICATE DATA BY CLASS
Principal Distributed 1.529544
Interest Distributed 0.283465
Total Distribution 1.813009
Total Principal Prepayments 1.105133
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 39.495223
ENDING Principal Balance 37.965679
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 8.750000% 0.518901%
Subordinated Unpaid Amounts
Period Ending Class Percentages 75.306471%
Prepayment Percentages 80.352378%
Trading Factors 3.796568%
Certificate Denominations 1,000
Sub-Servicer Fees 769.80
Master Servicer Fees 349.57
Percentage Interest
Curr Period Master Servicer Adv Amt 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Total Princ and Interest Distributed 30,997.25 48.52 163,331.09
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 26,469.16 136,695.24
Total Principal Prepayments 19,473.69 99,114.75
Principal Payoffs-In-Full 19,218.27 97,814.75
Principal Curtailments 255.42 1,300.00
Principal Liquidations 0.00 0.00
Scheduled Principal Due 9,956.91 40,541.93
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 4,528.09 48.52 26,635.85
Prepayment Interest Shortfall 105.33 0.73 431.85
Unpaid Interest Shortfall Distr (Paid) 0.00 0.00
Remaining Unpaid Interest Shortfall 0.00 0.00
BALANCES BY CLASS
INITIAL Scheduled Pool Balance 3,395,717.19 75,460,382.07
Current Period BEGINNING Princ Balance 926,579.26 3,772,789.29
Current Period ENDING Princ Balance 897,148.66 3,633,132.61
Change in Principal Balance 29,430.60 139,656.68
PER CERTIFICATE DATA BY CLASS
Principal Distributed 1,948.716465
Interest Distributed 333.367721
Total Distribution 2,282.084186
Total Principal Prepayments 1,433.694924
Current Period Interest Shortfall
BEGINNING Principal Balance 272.867029
ENDING Principal Balance 264.200053
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 8.690000% 0.060000%
Subordinated Unpaid Amounts 180,137.32 281.99 180,419.31
Period Ending Class Percentages 24.693529%
Prepayment Percentages 19.647622%
Trading Factors 26.420005% 4.814623%
Certificate Denominations 250,000
Sub-Servicer Fees 252.42 1,022.22
Master Servicer Fees 114.62 464.19
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 897,148.66
POOL DELINQUENCY DATA Unpaid Princ Number of
Balance Loans
Loans Delinquent ONE Payment 230,726.87 1
Loans Delinquent TWO Payments 0.00 0
Loans Delinquent THREE + Payments 422,025.88 3
Tot Unpaid Princ on Delinquent Loans 652,752.75 4
Loans in Foreclosure, INCL in Delinq 422,025.88 3
REO/Pending Cash Liquidations 0.00 0
Principal Balance New REO 0.00
Six Month Average Delinq 2+ Pmts 10.6710%
Loans in Pool 41
Curr Period Sub-Servicer Fee 1,022.22
Curr Period Master Servicer Fee 464.19
Aggregate REO Losses 0.00
................................................................................
SEC REPORT
DISTRIBUTION DATE: 06/25/96
MONTHLY Cutoff: May-96
DETERMINATION DATE: 06/20/96
RUN TIME/DATE: 06/18/96 11:52 AM
CERTIFICATEHOLDER STATEMENT
CONDUIT SENIOR SUBORDINATED MORTGAGE PASSTHRU CERTIFICATES
POOL #: 4006
SERIES: 1987-S7
SELLER: RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC
MASTER SERVICER: RESIDENTIAL FUNDING CORPORATION
CLASS A STRIP
CUSIP Number 760920AK4 NA
Total Princ and Interest Distributed 506,832.76 334.89
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 477,818.63
Total Principal Prepayments 108,274.90
Principal Payoffs-In-Full 107,271.92
Principal Curtailments 1,002.98
Principal Liquidations 364,159.52
Scheduled Principal Due 5,384.21
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 29,014.13 334.89
Prepayment Interest Shortfall 538.53 11.27
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 3,940,355.32
Curr Period ENDING Princ Balance 3,462,536.69
Change in Principal Balance 477,818.63
PER CERTIFICATE DATA BY CLASS
Principal Distributed 5.019754
Interest Distributed 0.304810
Total Distribution 5.324563
Total Principal Prepayments 4.963189
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 41.395650
ENDING Principal Balance 36.375897
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 9.000000% 0.067760%
Subordinated Unpaid Amounts
Period Ending Class Percentages 66.249055%
Prepayment Percentages 73.151314%
Trading Factors 3.637590%
Certificate Denominations 1,000
Sub-Servicer Fees 930.62
Master Servicer Fees 401.82
Percentage Interest
Curr Period Master Servicer Adv Amt 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Total Princ and Interest Distributed 221,515.86 97.22 728,780.73
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 211,073.05 688,891.68
Total Principal Prepayments 39,740.09 148,014.99
Principal Payoffs-In-Full 39,371.96 146,643.88
Principal Curtailments 368.13 1,371.11
Principal Liquidations 169,313.57 533,473.09
Scheduled Principal Due 2,019.39 7,403.60
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 10,442.81 97.22 39,889.05
Prepayment Interest Shortfall 271.43 0.60 821.83
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 1,990,418.58 5,930,773.90
Curr Period ENDING Princ Balance 1,764,008.34 5,226,545.03
Change in Principal Balance 226,410.24 704,228.87
PER CERTIFICATE DATA BY CLASS
Principal Distributed 9,086.688355
Interest Distributed 449.562651
Total Distribution 9,536.251006
Total Principal Prepayments 1,710.809660
Current Period Interest Shortfall
BEGINNING Principal Balance 342.749836
ENDING Principal Balance 303.762021
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 8.980000% 0.020000%
Subordinated Unpaid Amounts 372,422.21 284.68 372,706.89
Period Ending Class Percentages 33.750945%
Prepayment Percentages 26.848686%
Trading Factors 30.376202% 5.175060%
Certificate Denominations 250,000
Sub-Servicer Fees 474.11 1,404.73
Master Servicer Fees 204.71 606.53
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 769,013.04 4
Loans Delinquent TWO Payments 145,525.86 1
Loans Delinquent THREE + Payments 0.00 0
Total Unpaid Principal on Delinq Loans 914,538.90 5
Loans in Foreclosure, INCL in Delinq 0.00 0
REO/Pending Cash Liquidations 0.00 0
Principal Balance New REO 0.00
Six Month Avg Delinquencies 2+ Pmts 11.8657%
Loans in Pool 33
Current Period Sub-Servicer Fee 1,404.73
Current Period Master Servicer Fee 606.53
Aggregate REO Losses (380,719.66)
................................................................................
SEC REPORT
DISTRIBUTION DATE: 06/25/96
MONTHLY Cutoff: May-96
DETERMINATION DATE: 06/20/96
RUN TIME/DATE: 06/13/96 11:24 AM
CERTIFICATEHOLDER STATEMENT
CONDUIT SENIOR SUBORDINATED MORTGAGE PASSTHRU CERTIFICATES
POOL #: 4008
SERIES: 1987-S9
SELLER: RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC
MASTER SERVICER: RESIDENTIAL FUNDING CORPORATION
CLASS A STRIP
CUSIP Number 760920AP3 NA
Total Princ and Interest Distributed 4,001,994.97 1,278.62
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 0.00
Total Principal Prepayments 0.00
Principal Payoffs-In-Full 0.00
Principal Curtailments 3,967,281.26
Principal Repurchased 0.00
Scheduled Principal Due 0.00
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 34,713.71 852.41
Prepayment Interest Shortfall 0.00 0.00
Unpaid Interest Shortfall Distr (Paid) 0.00
Remaining Unpaid Interest Shortfall 0.00 0.00
Strip Premium 426.21
BALANCES BY CLASS
INITIAL Scheduled Pool Balance 61,838,309.47
Curr Period BEGINNING Princ Balance 3,967,281.28
Curr Period ENDING Princ Balance 0.00
Change in Principal Balance 3,967,281.28
PER CERTIFICATE DATA BY CLASS
Principal Distributed 64.155720
Interest Distributed 0.561363
Total Distribution 64.717082
Total Principal Prepayments 0.000000
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 64.155720
ENDING Principal Balance 0.000000
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 10.500000% 0.174900%
Subordinated Unpaid Amounts
Period Ending Class Percentages 0.000000%
Prepayment Percentages
Trading Factors 0.000000%
Certificate Denominations 1,000
Sub-Servicer Fees 1,255.21
Master Servicer Fees 413.26
Percentage Interest
Curr Period Master Servicer Adv Amt 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Total Princ and Interest Distributed 1,891,978.22 614.00 5,895,865.81
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 1,880,639.64 5,847,920.90
Total Principal Prepayments 0.00 0.00
Principal Payoffs-In-Full 0.00 0.00
Principal Curtailments 0.00 0.00
Principal Repurchased 1,880,639.64 5,847,920.90
Scheduled Principal Due 0.00 0.00
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 11,338.58 614.00 47,518.70
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 426.21
BALANCES BY CLASS
INITIAL Scheduled Pool Balance 3,772,628.96 65,610,938.43
Curr Period BEGINNING Princ Balance 1,881,146.91 5,848,428.19
Curr Period ENDING Princ Balance 0.00 0.00
Change in Principal Balance 1,881,146.91 5,848,428.19
PER CERTIFICATE DATA BY CLASS
Principal Distributed 124,623.946586
Interest Distributed 751.371267
Total Distribution 125,375.317853
Total Principal Prepayments 0.000000
Current Period Interest Shortfall
BEGINNING Principal Balance 498.630247
ENDING Principal Balance 0.000000
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00 0.00
Passthru Rate 10.470000% 0.030000%
Subordinated Unpaid Amounts 0.00 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 595.18 1,850.39
Master Servicer Fees 195.95 609.21
Percentage Interest
Curr Period Master Servicer Adv Amt 0.00
MISCELLANEOUS POOL DATA
Initial Special Hazard Amount 1,200,024.06
Current Special Hazard Amount 0.00
POOL DELINQUENCY DATA
Unpaid Princ Number of
Balance Loans
Loans Delinquent ONE Payment 1,287,573.86 6
Loans Delinquent TWO Payments 492,281.16 3
Loans Delinquent THREE + Payments 738,472.35 5
Total Unpaid Princ on Delinquent Loans 2,518,327.37 14
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 21.0897%
Loans in Pool 0
Current Period Sub-Servicer Fee 1,850.39
Current Period Master Servicer Fee 609.21
Aggregate REO Losses (582,574.64)
................................................................................
CONDUIT SENIOR MORTGAGE PASS-THROUGH CERTIFICATES 13-Jun-96
1987-SA1, CLASS A, 8.00611206% PASS-THROUGH RATE (POOL 4009) 11:04 AM
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (SELLER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
DETERMINATION DATE: JUNE 20, 1996
DISTRIBUTION DATE: JUNE 25, 1996
ORIGINAL POOL BALANCE: $43,895,323.25
BEGINNING POOL BALANCE $4,835,731.82
ENDING POOL BALANCE $4,533,515.48
PRINCIPAL DISTRIBUTIONS $302,216.34
PRINCIPAL DISTRIBUTIONS
PRINCIPAL PREPAYMENTS IN FULL $292,869.22
PARTIAL PRINCIPAL PREPAYMENTS $1,608.78
LIQUIDATED MORTGAGE LOAN $0.00
SCHEDULED PAYMENTS DUE 06/01 $7,738.34
$302,216.34
INTEREST DUE ON BEG POOL BALANCE $32,262.84
PREPAYMENT INTEREST SHORTFALL ($464.59)
$31,798.25
TOTAL DISTRIBUTION DUE THIS PERIOD $334,014.59
UNPAID INTEREST SHORTFALL $0.00
ADVANCE BY MASTER SERVICER $0.00
RFC MANAGEMENT FEE $461.61
PERCENTAGE OF PRINCIPAL DUE ON NEXT DISTRIBUTION DATE 61.711983%
TOTAL PRINCIPAL PASS-THROUGH PER SINGLE CERTIFICATE $6.884932554
TOTAL INTEREST PASS-THROUGH PER SINGLE CERTIFICATE $0.724410886
TOTAL PRINCIPAL PREPAYMENT PASS-THROUGH PER SINGLE CERTIFICATE $6.708641791
REMAINING SPECIAL HAZARD LOSS AMOUNT $1,412,181.98
SCHEDULED PRINCIPAL BALANCE OF LOANS AFTER DISTRIBUTION $7,346,248.29
TRADING FACTOR 0.103280148
NUMBER OF LOANS DELINQUENT ONE MONTH 2
NUMBER OF LOANS DELINQUENT TWO OR MORE MONTHS 0
NUMBER OF LOANS IN FORECLOSURE 0
NUMBER OF REO PROPERTIES 1
ACTUAL PRINCIPAL BALANCE DELINQUENT ONE MONTH $356,293.23
ACTUAL PRINCIPAL BALANCE DELINQUENT TWO OR MORE MONTHS $0.00
ACTUAL PRINCIPAL BALANCE IN FORECLOSURE $0.00
ACTUAL PRINCIPAL BALANCE REO PROPERTIES $543,699.59
CONDUIT SUBORDINATED MORTGAGE PASS-THROUGH CERTIFICATES 13-Jun-96
1987-SA1, CLASS B, 7.97611206% PASS-THROUGH RATE (POOL 4009) 11:04 AM
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (SELLER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
DETERMINATION DATE: JUNE 20, 1996
DISTRIBUTION DATE: JUNE 25, 1996
ORIGINAL POOL BALANCE: $3,177,409.46
BEGINNING POOL BALANCE $2,817,241.07
ENDING POOL BALANCE $2,812,732.81
NET CHANGE TO PRINCIPAL BALANCE $4,508.26
PRINCIPAL DISTRIBUTIONS
PRINCIPAL PREPAYMENTS IN FULL $0.00
PARTIAL PRINCIPAL PREPAYMENTS $0.00
LIQUIDATED MORTGAGE LOAN $0.00
SCHEDULED PAYMENTS DUE 06/01 $4,508.26
$4,508.26
INTEREST DUE ON BEGINNING POOL BALANCE $18,725.53
PREPAYMENT INTEREST SHORTFALL ($269.65)
LOSS ON LIQUIDATED MORTGAGE $0.00
$18,455.88
TOTAL DISTRIBUTION DUE THIS PERIOD $22,964.14
PRINCIPAL DISTRIBUTION PER SINGLE CERTIFICATE $354.71
INTEREST DISTRIBUTION PER SINGLE CERTIFICATE $1,452.12
ESTIMATED UNPAID AMOUNT (AFTER TAKING INTO ACCOUNT
CURRENT DISTRIBUTION) $0.00
ADVANCE BY MASTER SERVICER $0.00
RFC MANAGEMENT FEE $268.93
PERCENTAGE OF PRINCIPAL DUE ON NEXT DISTRIBUTION DATE 38.288017%
REMAINING SPECIAL HAZARD LOSS AMOUNT $1,412,181.98
SCHEDULED PRINCIPAL BALANCE OF LOANS AFTER DISTRIBUTION $7,346,248.29
NUMBER OF LOANS DELINQUENT ONE MONTH 2
NUMBER OF LOANS DELINQUENT TWO OR MORE MONTHS 0
NUMBER OF LOANS IN FORECLOSURE 0
NUMBER OF REO PROPERTIES 1
ACTUAL PRINCIPAL BALANCE DELINQUENT ONE MONTH $356,293.23
ACTUAL PRINCIPAL BALANCE DELINQUENT TWO OR MORE MONTHS $0.00
ACTUAL PRINCIPAL BALANCE IN FORECLOSURE $0.00
ACTUAL PRINCIPAL BALANCE REO PROPERTIES $543,699.59
CONDUIT SUBORDINATED MORTGAGE PASS-THROUGH CERTIFICATES 13-Jun-96
1987-SA1, CLASS C, 0.03% PASS-THROUGH RATE (POOL 4009) 11:04 AM
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (SELLER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
DETERMINATION DATE: JUNE 20, 1996
DISTRIBUTION DATE: JUNE 25, 1996
ORIGINAL POOL BALANCE: $0.00
BEGINNING POOL BALANCE $0.00
ENDING POOL BALANCE $0.00
PRINCIPAL DISTRIBUTIONS $0.00
PRINCIPAL DISTRIBUTIONS
PRINCIPAL PREPAYMENTS IN FULL $0.00
PARTIAL PRINCIPAL PREPAYMENTS $0.00
SCHEDULED PAYMENTS DUE 06/01 $0.00
$0.00
INTEREST DUE ON BEGINNING POOL BALANCE AFTER DEDUCTING
CURRENT MONTH CLASS C UNPAID INTEREST AMOUNT $70.43
PREPAYMENT INTEREST SHORTFALL ($1.01)
LOSS ON LIQUIDATED MORTGAGE $0.00
TOTAL DISTRIBUTION DUE THIS PERIOD $69.42
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 $7,346,248.29
NUMBER OF LOANS DELINQUENT ONE MONTH 2
NUMBER OF LOANS DELINQUENT TWO OR MORE MONTHS 0
NUMBER OF LOANS IN FORECLOSURE 0
NUMBER OF REO PROPERTIES 1
ACTUAL PRINCIPAL BALANCE DELINQUENT ONE MONTH $356,293.23
ACTUAL PRINCIPAL BALANCE DELINQUENT TWO OR MORE MONTHS $0.00
ACTUAL PRINCIPAL BALANCE IN FORECLOSURE $0.00
ACTUAL PRINCIPAL BALANCE REO PROPERTIES $543,699.59
................................................................................
DISTRIBUTION DATE: 06/25/96
MONTHLY Cutoff: May-96
DETERMINATION DATE: 06/20/96
RUN TIME/DATE: 06/12/96 05:01 PM
CERTIFICATEHOLDER STATEMENT
CONDUIT SENIOR SUBORDINATED MORTGAGE PASSTHRU CERTIFICATES
POOL #: 4010/11
SERIES: 1988-S1
SELLER: RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC
MASTER SERVICER: RESIDENTIAL FUNDING CORPORATION
CLASS A
CUSIP Number 760920AS7
Total Princ and Interest Distributed 150,011.59
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 86,687.83
Total Principal Prepayments 69,398.10
Principal Payoffs-In-Full 66,819.33
Principal Curtailments 2,578.77
Principal Liquidations 0.00
Scheduled Principal Due 17,289.73
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 63,323.76
Prepayment Interest Shortfall 271.45
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 7,447,959.00
Curr Period ENDING Princ Balance 7,361,271.17
Change in Principal Balance 86,687.83
PER CERTIFICATE DATA BY CLASS
Principal Distributed 0.500899
Interest Distributed 0.365897
Total Distribution 0.866796
Total Principal Prepayments 0.400996
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 43.035740
ENDING Principal Balance 42.534841
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 10.246331%
Subordinated Unpaid Amounts
Period Ending Class Percentages 63.595473%
Prepayment Percentages 70.925533%
Trading Factors 4.253484%
Certificate Denominations 1,000
Sub-Servicer Fees 2,234.24
Master Servicer Fees 772.13
Percentage Interest
Curr Period Master Servicer Adv Amt 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Total Princ and Interest Distributed 71,035.84 51.05 221,098.48
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 38,004.07 124,691.90
Total Principal Prepayments 28,448.32 97,846.42
Principal Payoffs-In-Full 27,391.21 94,210.54
Principal Curtailments 1,057.11 3,635.88
Principal Liquidations 0.00 0.00
Scheduled Principal Due 9,871.08 27,160.81
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 33,031.77 51.05 96,406.58
Prepayment Interest Shortfall 154.67 0.30 426.42
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 4,252,197.80 11,700,156.80
Curr Period ENDING Princ Balance 4,213,878.40 11,575,149.57
Change in Principal Balance 38,319.40 125,007.23
PER CERTIFICATE DATA BY CLASS
Principal Distributed 990.790952
Interest Distributed 861.159840
Total Distribution 1,851.950793
Total Principal Prepayments 741.666302
Current Period Interest Shortfall
BEGINNING Principal Balance 443.430307
ENDING Principal Balance 439.434260
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 10.226331% 0.020000%
Subordinated Unpaid Amounts 1,185,793.48 1,183.76 1,144,377.84
Period Ending Class Percentages 36.404527%
Prepayment Percentages 29.074467%
Trading Factors 43.943426% 6.337206%
Certificate Denominations 250,000
Sub-Servicer Fees 1,278.96 3,513.20
Master Servicer Fees 441.99 1,214.12
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 991,426.22 6
Loans Delinquent TWO Payments 130,345.67 1
Loans Delinquent THREE + Payments 347,884.87 2
Total Unpaid Principal on Delinq Loans 1,469,656.76 9
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 7.6129%
Loans in Pool 90
Current Period Sub-Servicer Fee 3,513.20
Current Period Master Servicer Fee 1,214.12
Aggregate REO Losses (1,012,143.24)
................................................................................
Run: 06/29/96 09:47:24 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 4,353,383.33 7.6500 154,930.54
- --------------------------------------------------------------------------------
25,441,326.74 4,353,383.33 154,930.54
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
26,971.36 0.00 181,901.90 0.00 4,198,452.79
26,971.36 0.00 181,901.90 0.00 4,198,452.79
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
171.114635 6.089719 1.060140 0.000000 7.149859 165.024915
Determination Date 20-June-1996
Distribution Date 25-June-1996
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 06/29/96 09:47:24 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 1,318.92
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,279.72
SUBSERVICER ADVANCES THIS MONTH 3,499.18
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 179,784.48
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 2 257,489.90
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 4,198,452.79
ACTUAL UPAID PRINCIPAL BALANCE @ 05/31 4,207,983.41
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 32
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
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 148,618.99
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 620.00
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 5,691.55
LOC AMOUNT AVAILABLE 1,919,728.52
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 8.3865%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.6500%
POOL TRADING FACTOR 0.165024915
................................................................................
Run: 06/29/96 09:47:24 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 7,032,855.15 7.8847 305,223.40
- --------------------------------------------------------------------------------
38,297,875.16 7,032,855.15 305,223.40
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
45,722.71 0.00 350,946.11 0.00 6,727,631.75
45,722.71 0.00 350,946.11 0.00 6,727,631.75
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
183.635649 7.969722 1.193871 0.000000 9.163593 175.665927
Determination Date 20-June-1996
Distribution Date 25-June-1996
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 06/29/96 09:47:24 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 2,230.73
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,448.49
SUBSERVICER ADVANCES THIS MONTH 6,167.21
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 348,620.88
(B) TWO MONTHLY PAYMENTS: 1 62,525.97
(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 6,727,631.75
ACTUAL UPAID PRINCIPAL BALANCE @ 05/31 6,739,219.08
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 57
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 296,098.87
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 524.67
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 8,599.86
LOC AMOUNT AVAILABLE 1,919,728.52
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 8.5201%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.8847%
POOL TRADING FACTOR 0.175665927
................................................................................
Run: 06/29/96 09:47:24 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 10,094,800.72 6.9462 240,450.46
- --------------------------------------------------------------------------------
69,360,201.61 10,094,800.72 240,450.46
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
57,428.94 0.00 297,879.40 0.00 9,854,350.26
57,428.94 0.00 297,879.40 0.00 9,854,350.26
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
145.541687 3.466692 0.827981 0.000000 4.294673 142.074994
Determination Date 20-June-1996
Distribution Date 25-June-1996
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 06/29/96 09:47:24 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 3,551.81
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,041.32
SUBSERVICER ADVANCES THIS MONTH 8,597.53
MASTER SERVICER ADVANCES THIS MONTH 851.33
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 443,951.42
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 5 719,066.62
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 9,854,350.26
ACTUAL UPAID PRINCIPAL BALANCE @ 05/31 9,754,318.65
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 73
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 122,609.03
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 222,476.65
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 3,894.89
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 14,078.92
LOC AMOUNT AVAILABLE 1,919,728.52
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 7.6359%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.9518%
POOL TRADING FACTOR 0.142074994
................................................................................
Run: 06/29/96 09:47:24 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 1,064,135.76 8.5000 10,830.48
STRIP 0.00 0.00 0.2368 0.00
- --------------------------------------------------------------------------------
9,209,655.99 1,064,135.76 10,830.48
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
7,537.63 0.00 18,368.11 0.00 1,053,305.28
STRIP 210.01 0.00 210.01 0.00 0.00
7,747.64 0.00 18,578.12 0.00 1,053,305.28
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
115.545658 1.175992 0.818449 0.000000 1.994441 114.369666
STRIP 0.000000 0.000000 0.022803 0.000000 0.022803 0.000000
Determination Date 20-June-1996
Distribution Date 25-June-1996
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 06/29/96 09:47:24 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 221.69
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 195.09
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 1,053,305.28
ACTUAL UPAID PRINCIPAL BALANCE @ 05/31 1,064,135.76
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 7
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 10,830.48
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 0.114369666
................................................................................
Run: 06/29/96 09:47:24 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 28,445,208.70 6.9085 1,338,527.56
- --------------------------------------------------------------------------------
199,725,759.94 28,445,208.70 1,338,527.56
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
158,223.65 0.00 1,496,751.21 0.00 27,106,681.14
158,223.65 0.00 1,496,751.21 0.00 27,106,681.14
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
142.421332 6.701827 0.792205 0.000000 7.494032 135.719504
Determination Date 20-June-1996
Distribution Date 25-June-1996
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 06/29/96 09:47:24 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 9,801.94
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,671.14
SUBSERVICER ADVANCES THIS MONTH 17,804.09
MASTER SERVICER ADVANCES THIS MONTH 3,939.64
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 1,005,372.83
(B) TWO MONTHLY PAYMENTS: 4 794,793.05
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 5 619,044.99
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 27,106,681.14
ACTUAL UPAID PRINCIPAL BALANCE @ 05/31 26,587,596.98
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 191
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 561,023.24
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 1,282,184.45
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 17,441.37
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 38,901.74
FSA GUARANTY INSURANCE POLICY 5,884,868.79
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 7.5975%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.9112%
POOL TRADING FACTOR 0.135719504
................................................................................
Run: 06/29/96 09:47:24 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 9,282,679.14 7.7873 49,924.56
- --------------------------------------------------------------------------------
60,404,491.94 9,282,679.14 49,924.56
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
60,152.13 0.00 110,076.69 0.00 9,232,754.58
60,152.13 0.00 110,076.69 0.00 9,232,754.58
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
153.675312 0.826504 0.995822 0.000000 1.822326 152.848808
Determination Date 20-June-1996
Distribution Date 25-June-1996
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 06/29/96 09:47:24 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 3,266.64
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,943.83
SUBSERVICER ADVANCES THIS MONTH 1,758.33
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: 1 101,034.87
(D) LOANS IN FORECLOSURE 1 127,113.72
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 9,232,754.58
ACTUAL UPAID PRINCIPAL BALANCE @ 05/31 9,249,707.84
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 73
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
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 34,923.45
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 1,951.52
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 13,049.59
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 8.4603%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.7873%
POOL TRADING FACTOR 0.152848808
................................................................................
Run: 06/29/96 09:47:24 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 3,865,093.44 7.7293 5,244.63
- --------------------------------------------------------------------------------
37,514,866.19 3,865,093.44 5,244.63
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
24,893.29 0.00 30,137.92 0.00 3,859,848.81
24,893.29 0.00 30,137.92 0.00 3,859,848.81
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
103.028315 0.139801 0.663558 0.000000 0.803359 102.888513
Determination Date 20-June-1996
Distribution Date 25-June-1996
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 06/29/96 09:47:24 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 1,367.48
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 771.13
SUBSERVICER ADVANCES THIS MONTH 2,633.15
MASTER SERVICER ADVANCES THIS MONTH 1,330.54
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 167,002.15
(B) TWO MONTHLY PAYMENTS: 1 169,638.65
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 3,859,848.81
ACTUAL UPAID PRINCIPAL BALANCE @ 05/31 3,691,656.99
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 20
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 173,516.18
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 325.72
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 4,918.91
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 8.4288%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.7342%
POOL TRADING FACTOR 0.102888513
................................................................................
Run: 06/29/96 09:47:24 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 13,568,556.57 6.9781 700,693.75
- --------------------------------------------------------------------------------
80,948,485.59 13,568,556.57 700,693.75
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
75,843.55 0.00 776,537.30 0.00 12,867,862.82
75,843.55 0.00 776,537.30 0.00 12,867,862.82
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
167.619647 8.656045 0.936936 0.000000 9.592981 158.963602
Determination Date 20-June-1996
Distribution Date 25-June-1996
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 06/29/96 09:47:24 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 4,283.04
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,684.56
SUBSERVICER ADVANCES THIS MONTH 4,373.12
MASTER SERVICER ADVANCES THIS MONTH 1,168.82
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 432,579.72
(B) TWO MONTHLY PAYMENTS: 1 47,560.50
(C) THREE OR MORE MONTHLY PAYMENTS: 1 108,857.62
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 12,867,862.82
ACTUAL UPAID PRINCIPAL BALANCE @ 05/31 12,702,486.13
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 98
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 182,861.32
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 681,152.64
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 1,391.32
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 18,149.79
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 7.6466%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.9976%
POOL TRADING FACTOR 0.158963602
................................................................................
Run: 06/29/96 09:47:24 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 10,481,403.11 7.0650 16,225.73
- --------------------------------------------------------------------------------
42,805,537.40 10,481,403.11 16,225.73
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
61,697.72 0.00 77,923.45 0.00 10,465,177.38
61,697.72 0.00 77,923.45 0.00 10,465,177.38
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
244.860916 0.379057 1.441349 0.000000 1.820406 244.481859
Determination Date 20-June-1996
Distribution Date 25-June-1996
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 06/29/96 09:47:24 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 4,336.52
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,178.82
SUBSERVICER ADVANCES THIS MONTH 10,928.94
MASTER SERVICER ADVANCES THIS MONTH 535.44
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 839,309.27
(B) TWO MONTHLY PAYMENTS: 2 178,307.30
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 3 449,351.59
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 10,465,177.38
ACTUAL UPAID PRINCIPAL BALANCE @ 05/31 10,408,453.39
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 86
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 73,658.72
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 1,959.63
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 14,266.10
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 7.8146%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.0646%
POOL TRADING FACTOR 0.244481859
................................................................................
Run: 06/29/96 09:47:24 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 11,550,997.17 6.8242 166,363.68
- --------------------------------------------------------------------------------
55,464,913.85 11,550,997.17 166,363.68
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
64,965.42 0.00 231,329.10 0.00 11,384,633.49
64,965.42 0.00 231,329.10 0.00 11,384,633.49
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
208.257732 2.999440 1.171289 0.000000 4.170729 205.258292
Determination Date 20-June-1996
Distribution Date 25-June-1996
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 06/29/96 09:47:24 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 4,551.37
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,281.14
SUBSERVICER ADVANCES THIS MONTH 13,794.25
MASTER SERVICER ADVANCES THIS MONTH 3,324.14
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 1,215,234.40
(B) TWO MONTHLY PAYMENTS: 1 168,902.13
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 4 507,386.71
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 11,384,633.49
ACTUAL UPAID PRINCIPAL BALANCE @ 05/31 10,904,536.99
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 78
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 502,796.55
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 148,972.62
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 1,520.46
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 15,870.60
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 7.5742%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.8242%
POOL TRADING FACTOR 0.205258292
................................................................................
DISTRIBUTION DATE: 06/25/96
MONTHLY Cutoff: May-96
DETERMINATION DATE: 06/20/96
RUN TIME/DATE: 06/13/96 09:07 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 676,298.49
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 600,299.85
Total Principal Prepayments 515,274.29
Principal Payoffs-In-Full 391,278.36
Principal Curtailments 123,995.93
Principal Liquidations 66,196.46
Scheduled Principal Due 18,829.10
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 75,998.64
Prepayment Interest Shortfall 1,742.11
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 13,132,759.41
Curr Period ENDING Princ Balance 12,532,459.56
Change in Principal Balance 600,299.85
PER CERTIFICATE DATA BY CLASS
Principal Distributed 3.974412
Interest Distributed 0.503165
Total Distribution 4.477577
Total Principal Prepayments 3.849750
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 86.948209
ENDING Principal Balance 82.973797
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 7.103526%
Subordinated Unpaid Amounts
Period Ending Class Percentages 55.992919%
Prepayment Percentages 100.000000%
Trading Factors 8.297380%
Certificate Denominations 1,000
Sub-Servicer Fees 4,649.18
Master Servicer Fees 1,314.61
Percentage Interest
Curr Period Master Servicer Adv Amt 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Total Princ and Interest Distributed 128,500.62 109.58 804,908.69
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 64,185.97 664,485.82
Total Principal Prepayments 0.00 515,274.29
Principal Payoffs-In-Full 0.00 391,278.36
Principal Curtailments 0.00 123,995.93
Principal Liquidations 52,574.31 118,770.77
Scheduled Principal Due 14,049.29 32,878.39
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 64,314.65 109.58 140,422.87
Prepayment Interest Shortfall 1,313.27 1.85 3,057.23
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 9,913,948.75 23,046,708.16
Curr Period ENDING Princ Balance 9,849,762.78 22,382,222.34
Change in Principal Balance 64,185.97 664,485.82
PER CERTIFICATE DATA BY CLASS
Principal Distributed 1,329.425593
Interest Distributed 1,332.090825
Total Distribution 2,661.516418
Total Principal Prepayments 0.000000
Current Period Interest Shortfall
BEGINNING Principal Balance 821.354399
ENDING Principal Balance 816.036696
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 7.093526% 0.010000%
Subordinated Unpaid Amounts 1,133,531.28 868.42 935,896.42
Period Ending Class Percentages 44.007081%
Prepayment Percentages 0.000000%
Trading Factors 81.603670% 13.722045%
Certificate Denominations 250,000
Sub-Servicer Fees 3,653.97 8,303.15
Master Servicer Fees 1,033.21 2,347.82
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 1,357,256.59 8
Loans Delinquent TWO Payments 0.00 0
Loans Delinquent THREE + Payments 661,499.14 4
Total Unpaid Princ on Delinquent Loans 2,018,755.73 12
Loans in Foreclosure, INCL in Delinq 661,499.14 4
REO/Pending Cash Liquidations 0.00 0
Principal Balance New REO 0.00
Six Month Avg Delinquencies 2+ Pmts 6.1609%
Loans in Pool 148
Current Period Sub-Servicer Fee 8,303.15
Current Period Master Servicer Fee 2,347.82
Aggregate REO Losses (906,154.24)
................................................................................
SEC REPORT
DISTRIBUTION DATE: 06/25/96
MONTHLY Cutoff: May-96
DETERMINATION DATE: 06/20/96
RUN TIME/DATE: 06/18/96 02:52 PM
CERTIFICATEHOLDER STATEMENT
CONDUIT SENIOR SUBORDINATED MORTGAGE PASSTHRU CERTIFICATES
POOL #: 4013
SERIES: 1989-S2
SELLER: RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC
MASTER SERVICER: RESIDENTIAL FUNDING CORPORATION
CLASS A STRIP
CUSIP Number 760920BP2 NA
Total Princ and Interest Distributed 60,169.80 1,342.18
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 59,655.63
Total Principal Prepayments 59,595.79
Principal Payoffs-In-Full 58,331.92
Principal Curtailments 1,263.87
Principal Liquidations 0.00
Scheduled Principal Due 59.84
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 514.17 1,342.18
Prepayment Interest Shortfall 6.72 17.38
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 59,655.63
Curr Period ENDING Princ Balance 0.00
Change in Principal Balance 59,655.63
PER CERTIFICATE DATA BY CLASS
Principal Distributed 0.545230
Interest Distributed 0.004699
Total Distribution 0.549929
Total Principal Prepayments 0.544683
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 0.545230
ENDING Principal Balance 0.000000
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 10.477977% 0.279087%
Subordinated Unpaid Amounts
Period Ending Class Percentages 0.000000%
Prepayment Percentages 100.000000%
Trading Factors 0.000000%
Certificate Denominations 1,000
Sub-Servicer Fees 0.00
Master Servicer Fees 0.00
Percentage Interest
Curr Period Master Servicer Adv Amt 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Total Princ and Interest Distributed 196,810.33 188.47 258,510.78
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 5,388.03 65,043.66
Total Principal Prepayments 153,167.91 212,763.70
Principal Payoffs-In-Full 153,167.91 211,499.83
Principal Curtailments 0.00 1,263.87
Principal Liquidations 0.00 0.00
Scheduled Principal Due 5,139.62 5,199.46
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 191,422.30 188.47 193,467.12
Prepayment Interest Shortfall 642.43 1.23 667.76
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 5,711,355.51 5,771,011.14
Curr Period ENDING Princ Balance 5,552,458.40 5,552,458.40
Change in Principal Balance 158,897.11 218,552.74
PER CERTIFICATE DATA BY CLASS
Principal Distributed 157.497715
Interest Distributed 5,595.472722
Total Distribution 5,752.970437
Total Principal Prepayments 4,477.257155
Current Period Interest Shortfall
BEGINNING Principal Balance 667.795423
ENDING Principal Balance 649.216513
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 10.457977% 0.020000%
Subordinated Unpaid Amounts 1,689,829.90 1,818.43 1,633,487.78
Period Ending Class Percentages 100.000000%
Prepayment Percentages 0.000000%
Trading Factors 64.921651% 4.706820%
Certificate Denominations 250,000
Sub-Servicer Fees 1,342.02 1,342.02
Master Servicer Fees 513.39 513.39
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 127,837.61 1
Loans Delinquent TWO Payments 233,743.67 1
Loans Delinquent THREE + Payments 1,188,195.80 4
Total Unpaid Princ on Delinquent Loans 1,549,777.08 6
Loans in Foreclosure, INCL in Delinq 398,381.36 2
REO/Pending Cash Liquidations 789,814.44 2
Principal Balance New REO 0.00
Six Month Avg Delinquencies 2+ Pmts 28.7966%
Loans in Pool 24
Current Period Sub-Servicer Fee 1,342.02
Current Period Master Servicer Fee 513.39
Aggregate REO Losses (1,480,709.51)
................................................................................
SEC REPORT
DISTRIBUTION DATE: 06/25/96
MONTHLY Cutoff: May-96
DETERMINATION DATE: 06/20/96
RUN TIME/DATE: 06/12/96 03:10 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 1,231,034.19
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 1,064,158.97
Total Principal Prepayments 1,024,103.20
Principal Payoffs-In-Full 925,339.99
Principal Curtailments 98,763.21
Principal Liquidations 0.00
Scheduled Principal Due 40,055.77
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 166,875.22
Prepayment Interest Shortfall 2,815.74
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 26,023,529.98
Current Period ENDING Prin Bal 24,959,371.01
Change in Principal Balance 1,064,158.97
PER CERTIFICATE DATA BY CLASS
Principal Distributed 7.946426
Interest Distributed 1.246112
Total Distribution 9.192539
Total Principal Prepayments 7.647317
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 194.326290
ENDING Principal Balance 186.379864
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 7.824809%
Subordinated Unpaid Amounts
Period Ending Class Percentages 67.402238%
Prepayment Percentages 100.000000%
Trading Factors 18.637986%
Certificate Denominations 1,000
Sub-Servicer Fees 7,918.28
Master Servicer Fees 2,639.43
Percentage Interest
Current Period Master Servicer Advance 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Tot Prin & Int Distributed 92,040.08 90.86 1,323,165.13
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 17,943.89 1,082,102.86
Total Principal Prepayments 0.00 1,024,103.20
Principal Payoffs-In-Full 0.00 925,339.99
Principal Curtailments 0.00 98,763.21
Principal Liquidations 0.00 0.00
Scheduled Principal Due 18,608.65 58,664.42
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 74,096.19 90.86 241,062.27
Prepayment Interest Shortfall 1,306.43 1.67 4,123.84
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 12,089,715.74 38,113,245.72
Current Period ENDING Prin Bal 12,071,107.09 37,030,478.10
Change in Principal Balance 18,608.65 1,082,767.62
PER CERTIFICATE DATA BY CLASS
Principal Distributed 315.441739
Interest Distributed 1,302.562098
Total Distribution 1,618.003836
Total Principal Prepayments 0.000000
Current Period Interest Shortfall
BEGINNING Principal Balance 850.116881
ENDING Principal Balance 848.808370
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 7.814809% 0.010000%
Subordinated Unpaid Amounts 1,861,106.83 1,570.77 1,862,677.60
Period Ending Class Percentages 32.597762%
Prepayment Percentages 0.000000%
Trading Factors 84.880837% 24.997300%
Certificate Denominations 250,000
Sub-Servicer Fees 3,829.52 11,747.80
Master Servicer Fees 1,276.51 3,915.94
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 175
Current Period Sub-Servicer Fee 11,747.80
Current Period Master Servicer Fee 3,915.94
POOL DELINQUENCY DATA Unpaid Number
Prin Bal of Loans
Loans Delinquent ONE Payment 288,987.25 1
Loans Delinquent TWO Payments 0.00 0
Loans Delinquent THREE + Payments 683,966.80 3
Tot Unpaid Prin on Delinquent Loans 972,954.05 4
Loans in Foreclosure, INCL in Delinq 683,966.80 3
REO/Pending Cash Liquidations 0.00 0
Principal Balance New REO 0.00
6 Mo Avg Delinquencies 2+ Payments 2.4607%
Aggregate REO Losses (1,729,398.01)
................................................................................
Run: 06/29/96 09:47:24 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 9,845,642.41 6.9906 15,186.32
- --------------------------------------------------------------------------------
69,922,443.97 9,845,642.41 15,186.32
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
57,346.13 0.00 72,532.45 0.00 9,830,456.09
57,346.13 0.00 72,532.45 0.00 9,830,456.09
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
140.808042 0.217188 0.820139 0.000000 1.037327 140.590854
Determination Date 20-June-1996
Distribution Date 25-June-1996
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 06/29/96 09:47:24 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 3,631.79
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,055.44
SUBSERVICER ADVANCES THIS MONTH 4,867.71
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 128,107.03
(B) TWO MONTHLY PAYMENTS: 2 386,494.99
(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 9,830,456.09
ACTUAL UPAID PRINCIPAL BALANCE @ 05/31 9,844,019.37
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 50
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 1,657.94
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 13,528.38
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 7.6832%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.9906%
POOL TRADING FACTOR 0.140590854
................................................................................
Run: 06/29/96 09:47:24 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 8,732,538.85 6.9921 190,695.53
- --------------------------------------------------------------------------------
74,994,327.48 8,732,538.85 190,695.53
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
50,669.01 0.00 241,364.54 0.00 8,541,843.32
50,669.01 0.00 241,364.54 0.00 8,541,843.32
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
116.442658 2.542799 0.675638 0.000000 3.218437 113.899859
Determination Date 20-June-1996
Distribution Date 25-June-1996
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 06/29/96 09:47:24 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 3,289.82
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,816.36
SUBSERVICER ADVANCES THIS MONTH 4,238.79
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 379,643.66
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 87,439.88
(D) LOANS IN FORECLOSURE 1 109,091.77
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 8,541,843.32
ACTUAL UPAID PRINCIPAL BALANCE @ 05/31 8,555,695.27
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 58
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
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 178,144.36
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 783.77
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 11,767.40
LOC AMOUNT AVAILABLE 10,300,174.48
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 707,401.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.6969%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.9921%
POOL TRADING FACTOR 0.113899859
................................................................................
Run: 06/29/96 09:47:24 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 6,470,069.11 7.5706 8,550.65
- --------------------------------------------------------------------------------
37,402,303.81 6,470,069.11 8,550.65
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
40,816.27 0.00 49,366.92 0.00 6,461,518.46
40,816.27 0.00 49,366.92 0.00 6,461,518.46
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
172.985845 0.228613 1.091277 0.000000 1.319890 172.757232
Determination Date 20-June-1996
Distribution Date 25-June-1996
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 06/29/96 09:47:24 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 2,256.83
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,299.24
SUBSERVICER ADVANCES THIS MONTH 3,204.66
MASTER SERVICER ADVANCES THIS MONTH 1,841.94
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 412,257.49
(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 6,461,518.46
ACTUAL UPAID PRINCIPAL BALANCE @ 05/31 6,227,806.56
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 241,535.52
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 367.61
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 8,183.04
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 8.2533%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.5685%
POOL TRADING FACTOR 0.172757232
................................................................................
Run: 06/29/96 09:47:24 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 3,392,852.07 7.7877 7,289.12
- --------------------------------------------------------------------------------
22,040,775.69 3,392,852.07 7,289.12
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
22,001.12 0.00 29,290.24 0.00 3,385,562.95
22,001.12 0.00 29,290.24 0.00 3,385,562.95
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
153.935239 0.330711 0.998201 0.000000 1.328912 153.604528
Determination Date 20-June-1996
Distribution Date 25-June-1996
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 06/29/96 09:47:24 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 1,201.07
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 724.49
SUBSERVICER ADVANCES THIS MONTH 1,024.16
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 127,882.62
(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 3,385,562.95
ACTUAL UPAID PRINCIPAL BALANCE @ 05/31 3,389,401.62
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 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 2,719.00
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 4,570.12
LOC AMOUNT AVAILABLE 10,300,174.48
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 707,401.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.4625%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.7877%
POOL TRADING FACTOR 0.153604528
................................................................................
Run: 06/29/96 09:47:24 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 2,520,039.41 7.6086 3,143.60
- --------------------------------------------------------------------------------
20,728,527.60 2,520,039.41 3,143.60
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
15,978.31 0.00 19,121.91 0.00 2,516,895.81
15,978.31 0.00 19,121.91 0.00 2,516,895.81
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
121.573488 0.151656 0.770837 0.000000 0.922493 121.421833
Determination Date 20-June-1996
Distribution Date 25-June-1996
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 06/29/96 09:47:24 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 1,015.39
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 525.01
SUBSERVICER ADVANCES THIS MONTH 1,800.79
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 1 235,320.33
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 2,516,895.81
ACTUAL UPAID PRINCIPAL BALANCE @ 05/31 2,519,758.67
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 3,143.60
LOC AMOUNT AVAILABLE 10,300,174.48
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 707,401.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.3421%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.6086%
POOL TRADING FACTOR 0.121421833
................................................................................
SEC REPORT
DISTRIBUTION DATE: 06/25/96
MONTHLY Cutoff: May-96
DETERMINATION DATE: 06/20/96
RUN TIME/DATE: 06/13/96 10:06 AM
CERTIFICATEHOLDER STATEMENT
CONDUIT SENIOR SUBORDINATED MORTGAGE PASSTHRU CERTIFICATES
POOL #: 4014
SERIES: 1989-S3
SELLER: RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC
MASTER SERVICER: RESIDENTIAL FUNDING CORPORATION
CLASS A-1 CLASS A-2 CLASS A-3
CUSIP Number 760920BW7 760920BX5 760920BY3
Total Princ and Interest Distributed 0.00 5,492.56 3,317.10
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 0.00 504.56 0.00
Total Principal Prepayments 0.00 2.15 0.00
Principal Payoffs-In-Full 0.00 0.00 0.00
Principal Curtailments 0.00 2.15 0.00
Principal Liquidations 0.00 0.00 0.00
Scheduled Principal Due 0.00 502.41 0.00
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 0.00 4,988.00 3,317.10
Prepayment Interest Shortfall 0.00 0.00 0.00
Unpaid Int Shortfall Distr (Paid) 0.00 0.00 0.00
Remaining Unpaid Interest Shortfall 0.00 0.00 0.00
Current Period Interest Shortfall 0.00 0.00 0.00
BALANCES BY CLASS
INITIAL Scheduled Pool Balance 40,158,085.00 41,198,000.00 10,000.00
Curr Period BEGINNING Princ Balance 0.00 606,137.28 10,000.00
Curr Period ENDING Princ Balance 0.00 605,632.72 10,000.00
Change in Principal Balance 0.00 504.56 0.00
PER CERTIFICATE DATA BY CLASS
Principal Distributed 0.000000 0.012247 0.000000
Interest Distributed 0.000000 0.121074 331.710000
Total Distribution 0.000000 0.133321 331.710000
Total Principal Prepayments 0.000000 0.000052 0.000000
Current Period Interest Shortfall 0.000000 0.000000 0.000000
BEGINNING Principal Balance 0.000000 14.712784 1,000.000000
ENDING Principal Balance 0.000000 14.700537 1,000.000000
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 9.875000% 9.875000% 0.922981%
Subordinated Unpaid Amounts
Period Ending Class Percentages 14.286602% 14.286602% 14.286602%
Prepayment Percentages 100.000000% 100.000000% 100.000000%
Trading Factors 0.000000% 1.470054% 100.000000%
Certificate Denominations 1,000 1,000 1,000
Sub-Servicer Fees 0.00 166.76 2.75
Master Servicer Fees 0.00 55.50 0.92
Percentage Interest
Curr Period Master Servicer Adv Amt 0.00 0.00 0.00
Repurchased Principal Reprtd as Sch 0.00 0.00 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Total Princ and Interest Distributed 19,571.73 34.27 28,415.66
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 1,822.41 2,326.97
Total Principal Prepayments 0.00 2.15
Principal Payoffs-In-Full 0.00 0.00
Principal Curtailments 0.00 2.15
Principal Liquidations 0.00 0.00
Scheduled Principal Due 2,670.31 3,172.72
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 17,749.32 34.27 26,088.69
Prepayment Interest Shortfall 0.02 0.00 0.02
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 3,696,542.95 4,312,680.23
Curr Period ENDING Princ Balance 3,693,528.73 4,309,161.45
Change in Principal Balance 3,014.22 3,518.78
PER CERTIFICATE DATA BY CLASS
Principal Distributed 74.392232
Interest Distributed 724.541421
Total Distribution 798.933653
Total Principal Prepayments 0.000000
Current Period Interest Shortfall
BEGINNING Principal Balance 603.583344
ENDING Principal Balance 603.091173
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00 0.00
Passthru Rate 9.855000% 0.020000%
Subordinated Unpaid Amounts 1,540,392.83 2,400.06
Period Ending Class Percentages 85.713398%
Prepayment Percentages 0.000000%
Trading Factors 60.309117% 4.925296%
Certificate Denominations 250,000
Sub-Servicer Fees 1,016.99 1,186.50
Master Servicer Fees 338.45 394.87
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 206,496.00 1
Loans Delinquent TWO Payments 237,475.20 1
Loans Delinquent THREE + Payments 1,430,130.08 3
Total Unpaid Princ on Delinq Loans 1,874,101.28 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 34.1153%
Loans in Pool 17
Current Period Sub-Servicer Fee 1,186.50
Current Period Master Servicer Fee 394.86
Aggregate REO Losses (1,385,208.11)
................................................................................
SEC REPORT
DISTRIBUTION DATE: 06/25/96
MONTHLY Cutoff: May-96
DETERMINATION DATE: 06/20/96
RUN TIME/DATE: 06/13/96 10:15 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 713,864.39 4,666.20
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 617,552.65 85.23
Total Principal Prepayments 604,677.89 83.46
Principal Payoffs-In-Full 574,352.23 79.27
Principal Curtailments 30,325.66 4.19
Principal Liquidations 0.00 0.00
Scheduled Principal Due 12,874.76 1.77
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 96,311.74 4,580.97
Prepayment Interest Shortfall 266.85 11.89
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 15,698,799.88 2,169.43
Current Period ENDING Prin Bal 15,087,746.96 2,084.20
Change in Principal Balance 611,052.92 85.23
PER CERTIFICATE DATA BY CLASS
Principal Distributed 7.977859 8.523000
Interest Distributed 1.244204 458.097000
Total Distribution 7.811536 8.346000
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 194.911187 208.420000
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 7.8792% 0.2500%
Subordinated Unpaid Amounts
Period Ending Class Percentages 70.3980% 0.0097%
Prepayment Percentages 100.0000% 100.0000%
Trading Factors 19.4911% 20.8420%
Certificate Denominations 1,000 1,000
Sub-Servicer fees 7,026.24 0.97
Master Servicer Fees 1,597.90 0.22
Current Period Master Servicer Advanc 0.00 0.00
Deferred Interest Added to Principal 6,499.73
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Tot Principal and Interest Distr 12,592.51 4.18 731,127.28
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 0.00 0.00 617,637.88
Total Principal Prepayments
Principal Payoffs-In-Full
Principal Curtailments
Principal Liquidations
Scheduled Principal Due
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 12,592.51 4.18 113,489.40
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 6,344,638.69 160.31 22,045,768.31
Current Period ENDING Prin Bal 6,342,062.16 161.20 21,432,054.52
Change in Principal Balance 2,576.53 (0.89) 613,713.79
PER CERTIFICATE DATA BY CLASS
Principal Distributed 0.000000
Interest Distributed 424.065954
Total Principal Prepayments
Unpaid Interest Shortfall Paid
Current Period Interest Shortfall
Unpaid Interest Shortfall Remaining
ENDING Principal Balance 854.302325
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00 0.00
Passthru Rate 7.8792% 7.8792%
Subordinated Unpaid Amounts 1,592,168.44 528.85
Period Ending Class Percentages 29.5915% 0.0008% 100.0000%
Prepayment Percentages 0.0000% 0.0000%
Trading Factors 85.4302%
Certificate Denominations 250,000
Sub-Servicer fees 2,839.64 9,866.85
Master Servicer Fees 645.79 2,243.91
Cur Period Master Servicer Advance 0.00
Deferred Interest Added to Principal 2,626.86 0.96 9,127.55
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 (8,140.02)
Unpaid Number
POOL DELINQUENCY DATA Prin Bal of Loans
Loans Delinquent ONE Payment 1,790,378.63 8
Loans Delinquent TWO Payments 0.00 0
Loans Delinquent THREE + Payments 1,591,620.51 9
Tot Unpaid Principal on Delinq Loans 3,381,999.14 17
Loans in Foreclosure (incl in delinq) 1,110,801.27 6
REO/Pending Cash Liquidations 480,819.24 3
6 Mo Avg Delinquencies 2+ Payments 11.5721%
Loans in Pool 106
Current Period Sub-Servicer Fee 9,866.92
Current Period Master Servicer Fee 2,243.93
Aggregate REO Losses (1,458,664.83)
................................................................................
Run: 06/29/96 09:47:24 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 21,844,524.68 7.4946 1,062,599.79
- --------------------------------------------------------------------------------
87,338,199.16 21,844,524.68 1,062,599.79
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
133,452.81 0.00 1,196,052.60 0.00 20,781,924.89
133,452.81 0.00 1,196,052.60 0.00 20,781,924.89
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
250.114210 12.166495 1.528000 0.000000 13.694495 237.947715
Determination Date 20-June-1996
Distribution Date 25-June-1996
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 06/29/96 09:47:24 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 7,501.01
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,831.16
SUBSERVICER ADVANCES THIS MONTH 21,356.07
MASTER SERVICER ADVANCES THIS MONTH 2,973.81
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 1,596,028.13
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 3 474,396.00
(D) LOANS IN FORECLOSURE 3 685,709.86
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 20,781,924.89
ACTUAL UPAID PRINCIPAL BALANCE @ 05/31 20,432,790.00
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 99
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 389,168.03
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 1,000,739.96
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 33,973.51
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 27,886.32
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 8.3043%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.4961%
POOL TRADING FACTOR 0.237947715
................................................................................
Run: 06/29/96 09:47:24 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 13,109,429.76 8.6488 49,725.69
- --------------------------------------------------------------------------------
62,922,765.27 13,109,429.76 49,725.69
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
94,220.51 0.00 143,946.20 0.00 13,059,704.07
94,220.51 0.00 143,946.20 0.00 13,059,704.07
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
208.341603 0.790265 1.497399 0.000000 2.287664 207.551337
Determination Date 20-June-1996
Distribution Date 25-June-1996
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 06/29/96 09:47:24 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 5,316.17
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,060.68
SUBSERVICER ADVANCES THIS MONTH 15,835.64
MASTER SERVICER ADVANCES THIS MONTH 1,739.88
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 744,438.80
(B) TWO MONTHLY PAYMENTS: 1 307,590.87
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 4 812,535.71
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 13,059,704.07
ACTUAL UPAID PRINCIPAL BALANCE @ 05/31 12,867,997.50
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 83
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 210,453.77
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 31,388.70
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 5,174.61
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 13,162.38
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 9.5207%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.6472%
POOL TRADING FACTOR 0.207551337
................................................................................
SEC REPORT
DISTRIBUTION DATE: 06/25/96
MONTHLY Cutoff: May-96
DETERMINATION DATE: 06/20/96
RUN TIME/DATE: 06/13/96 10:33 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 100,689.09 3,854.31
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 61,688.10 0.00
Total Principal Prepayments 57,857.24 0.00
Principal Payoffs-In-Full 0.00 0.00
Principal Curtailments 132.39 0.00
Principal Liquidations 57,724.85 0.00
Scheduled Principal Due 3,830.86 0.00
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 39,000.99 3,854.31
Prepayment Interest Shortfall 0.59 0.06
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 4,680,189.69 10,000.00
Current Period ENDING Prin Bal 4,618,501.59 10,000.00
Change in Principal Balance 61,688.10 0.00
PER CERTIFICATE DATA BY CLASS
Principal Distributed 0.534887 0.000000
Interest Distributed 0.338171 385.431000
Total Distribution 0.873058 385.431000
Total Principal Prepayments 0.501670 0.000000
Current Period Interest Shortfall 0.000000 0.000000
BEGINNING Principal Balance 40.581144 1,000.000000
ENDING Principal Balance 40.046257 1,000.000000
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 10.000000% 0.529285%
Subordinated Unpaid Amounts
Period Ending Class Percentages 53.671842%
Prepayment Percentages 100.000000% 100.000000%
Trading Factors 4.004626% 100.000000%
Certificate Denominations 1,000 1,000
Sub-Servicer fees 1,095.01 2.34
Master Servicer Fees 428.19 0.91
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 41,344.43 23.69 145,911.52
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 23,305.20 84,993.30
Total Principal Prepayments 21,378.69 79,235.93
Principal Payoffs-In-Full 0.00 0.00
Principal Curtailments 0.00 132.39
Principal Liquidations 21,378.69 79,103.54
Scheduled Principal Due 2,475.71 6,306.57
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 18,039.23 23.69 60,918.22
Prepayment Interest Shortfall 0.51 0.00 1.16
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 4,048,335.70 8,738,525.39
Current Period ENDING Prin Bal 3,995,203.90 8,623,705.49
Change in Principal Balance 53,131.80 114,819.90
PER CERTIFICATE DATA BY CLASS
Principal Distributed 671.121159
Interest Distributed 519.476724
Total Distribution 1,190.597883
Total Principal Prepayments 0.000000
Current Period Interest Shortfall
BEGINNING Principal Balance 466.320606
ENDING Principal Balance 460.200448
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 10.000000% 10.000000%
Subordinated Unpaid Amounts 4,980,699.00 2,815.88
Period Ending Class Percentages 46.328158%
Prepayment Percentages 0.000000%
Trading Factors 46.020045% 6.953445%
Certificate Denominations 250,000.00
Sub-Servicer fees 947.18 2,044.53
Master Servicer Fees 370.38 799.48
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 944,366.07 4
Loans Delinquent TWO Payments 0.00 0
Loans Delinquent THREE + Payments 1,914,883.97 7
Tot Unpaid Principal on Delinq Loans 2,859,250.04 11
Loans in Foreclosure (incl in delinq) 657,608.18 3
REO/Pending Cash Liquidations 968,827.19 3
6 Mo Avg Delinquencies 2+ Payments 40.1854%
Loans in Pool 33
Current Period Sub-Servicer Fee 2,044.53
Current Period Master Servicer Fee 799.49
Aggregate REO Losses (4,694,104.69)
................................................................................
Run: 06/29/96 09:47:24 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 4,974,109.48 10.0000 523,223.24
- --------------------------------------------------------------------------------
120,931,254.07 4,974,109.48 523,223.24
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
40,662.86 0.00 563,886.10 0.00 4,450,886.24
40,662.86 0.00 563,886.10 0.00 4,450,886.24
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
41.131712 4.326617 0.336248 0.000000 4.662865 36.805095
Determination Date 20-June-1996
Distribution Date 25-June-1996
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 06/29/96 09:47:24 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 1,791.37
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,036.09
SUBSERVICER ADVANCES THIS MONTH 7,034.35
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 228,684.85
(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 4,450,886.24
ACTUAL UPAID PRINCIPAL BALANCE @ 05/31 4,455,345.93
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 519,967.13
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 3,173.32
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 11.6840%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 10.0000%
POOL TRADING FACTOR 0.036805095
................................................................................
SEC REPORT
DISTRIBUTION DATE: 06/25/96
MONTHLY Cutoff: May-96
DETERMINATION DATE: 06/20/96
RUN TIME/DATE: 06/13/96 10:40 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 469,060.99 0.00
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 432,953.79
Total Principal Prepayments 581.21
Principal Payoffs-In-Full 0.00
Principal Curtailments 581.21
Principal Liquidations 429,102.88
Scheduled Principal Due 3,269.70
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 36,107.20 0.00
Prepayment Interest Shortfall 2.34 0.63
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 4,520,123.96
Current Period ENDING Prin Bal 4,087,170.17
Change in Principal Balance 432,953.79
PER CERTIFICATE DATA BY CLASS
Principal Distributed 2.886932
Interest Distributed 0.240763
Total Distribution 3.127695
Total Principal Prepayments 2.865130
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 30.140150
ENDING Principal Balance 27.253217
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 9.586341% 0.000000%
Subordinated Unpaid Amounts
Period Ending Class Percentages 50.482629%
Prepayment Percentages 100.000000%
Trading Factors 2.725322%
Certificate Denominations 1,000
Sub-Servicer Fees 1,084.45
Master Servicer Fees 347.07
Percentage Interest
Current Period Master Servicer Advance 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Tot Principal and Interest Distr 194,813.46 0.00 663,874.45
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 192,647.77 625,601.56
Total Principal Prepayments 0.00 581.21
Principal Payoffs-In-Full 0.00 0.00
Principal Curtailments 0.00 581.21
Principal Liquidations 192,387.33 621,490.21
Scheduled Principal Due 1,572.15 4,841.85
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 2,165.69 0.00 38,272.89
Prepayment Interest Shortfall 2.30 0.00 5.27
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 4,433,066.02 8,953,189.98
Current Period ENDING Prin Bal 4,009,020.99 8,096,191.16
Change in Principal Balance 424,045.03 856,998.82
PER CERTIFICATE DATA BY CLASS
Principal Distributed 3,822.642879
Interest Distributed 42.973035
Total Distribution 3,865.615914
Total Principal Prepayments 0.000000
Current Period Interest Shortfall
BEGINNING Principal Balance 351.855166
ENDING Principal Balance 318.198452
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 9.586341% 0.000000%
Subordinated Unpaid Amounts 9,502,096.48 0.00 9,502,096.48
Period Ending Class Percentages 49.517371%
Prepayment Percentages 0.000000%
Trading Factors 31.819845% 4.980147%
Certificate Denominations 250,000
Sub-Servicer Fees 1,063.71 2,148.16
Master Servicer Fees 340.44 687.51
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 1,409,726.20 4
Loans Delinquent TWO Payments 0.00 0
Loans Delinquent THREE + Payments 3,256,407.93 10
Tot Unpaid Principal on Delinq Loans 4,666,134.13 14
Loans in Foreclosure, INCL in Delinq 1,730,493.66 4
REO/Pending Cash Liquidations 1,525,914.27 6
Principal Balance New REO 243,056.45
6 Mo Avg Delinquencies 2+ Payments 50.7026%
Loans in Pool 23
Current Period Sub-Servicer Fee 2,148.16
Current Period Master Servicer Fee 687.51
Aggregate REO Losses (8,576,331.82)
................................................................................
Run: 06/29/96 09:26:44 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 9,605,671.84 9.000000 % 462,648.71
A-5 760920CQ9 2,388,000.00 2,388,000.00 9.000000 % 0.00
A-6 760920CJ5 100,000.00 9,768.57 1237.750000 % 376.82
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 10,000.00 489.93 0.519458 % 18.90
B 17,727,586.62 6,746,747.04 10.000000 % 117,316.99
R-I 0.00 0.00 10.000000 % 0.00
R-II 0.00 0.00 0.000000 % 0.00
- -------------------------------------------------------------------------------
262,737,586.62 18,750,677.38 580,361.42
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 71,542.63 534,191.34 0.00 0.00 9,143,023.13
A-5 17,785.72 17,785.72 0.00 0.00 2,388,000.00
A-6 10,005.95 10,382.77 0.00 0.00 9,391.75
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 8,060.50 8,079.40 0.00 0.00 471.03
B 55,833.02 173,150.01 0.00 1,054.62 6,628,379.49
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
- -------------------------------------------------------------------------------
163,227.82 743,589.24 0.00 1,054.62 18,169,265.40
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 494.271475 23.806150 3.681313 27.487463 0.000000 470.465325
A-5 1000.000000 0.000000 7.447956 7.447956 0.000000 1000.000000
A-6 97.685700 3.768200 100.059500 103.827700 0.000000 93.918000
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 48.993000 1.890000 806.050000 807.940000 0.000000 47.103000
B 95144.747910 1654.44108 787.374802 2441.815882 0.000000 93475.491510
_______________________________________________________________________________
DETERMINATION DATE 20-June-96
DISTRIBUTION DATE 25-June-96
Run: 06/29/96 09:26:45 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 5,610.01
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,027.76
SUBSERVICER ADVANCES THIS MONTH 62,930.14
MASTER SERVICER ADVANCES THIS MONTH 6,238.78
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 9 2,959,653.41
(B) TWO MONTHLY PAYMENTS: 2 542,915.24
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 12
AGGREGATE PRINCIPAL BALANCE 3,112,537.40
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 18,169,265.40
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 69
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 649,845.92
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 252,442.82
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 64.01864900 % 35.98135100 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 63.51872600 % 36.48127400 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.5207 %
BANKRUPTCY AMOUNT AVAILABLE 0.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,166,569.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 11.03243601
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 273.66
POOL TRADING FACTOR: 6.91536587
................................................................................
Run: 06/29/96 09:47:24 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 6,386,784.88 10.5000 280,164.71
- --------------------------------------------------------------------------------
193,971,603.35 6,386,784.88 280,164.71
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
55,883.93 0.00 336,048.64 0.00 6,106,620.17
55,883.93 0.00 336,048.64 0.00 6,106,620.17
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
32.926391 1.444359 0.288104 0.000000 1.732463 31.482032
Determination Date 20-June-1996
Distribution Date 25-June-1996
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 06/29/96 09:47:24 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 2,200.12
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,752.56
SUBSERVICER ADVANCES THIS MONTH 25,947.54
MASTER SERVICER ADVANCES THIS MONTH 2,525.65
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 1,131,403.29
(B) TWO MONTHLY PAYMENTS: 1 230,201.58
(C) THREE OR MORE MONTHLY PAYMENTS: 1 404,284.01
(D) LOANS IN FORECLOSURE 3 809,936.98
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 6,106,620.17
ACTUAL UPAID PRINCIPAL BALANCE @ 05/31 5,853,300.08
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 21
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 267,563.77
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 50.00
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 275,244.14
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 4,870.57
MORTGAGE POOL INSURANCE 1,734,452.88
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 11.5393%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 10.5000%
POOL TRADING FACTOR 0.031482032
................................................................................
Run: 06/29/96 09:47:24 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 10,441,155.31 7.4874 391,852.21
- --------------------------------------------------------------------------------
46,306,707.62 10,441,155.31 391,852.21
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
62,779.16 0.00 454,631.37 0.00 10,049,303.10
62,779.16 0.00 454,631.37 0.00 10,049,303.10
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
225.478248 8.462105 1.355725 0.000000 9.817830 217.016143
Determination Date 20-June-1996
Distribution Date 25-June-1996
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 06/29/96 09:47:24 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 3,907.31
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,208.88
SUBSERVICER ADVANCES THIS MONTH 5,754.29
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 487,870.11
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 263,482.11
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 10,049,303.10
ACTUAL UPAID PRINCIPAL BALANCE @ 05/31 10,062,345.69
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 49
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 378,996.12
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 590.35
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 12,265.74
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 8.3357%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.4874%
POOL TRADING FACTOR 0.217016143
................................................................................
Run: 06/29/96 09:47:24 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 3,554,241.07 7.6702 4,809.88
- --------------------------------------------------------------------------------
19,212,019.52 3,554,241.07 4,809.88
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
22,714.67 0.00 27,524.55 0.00 3,549,431.19
22,714.67 0.00 27,524.55 0.00 3,549,431.19
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
185.000909 0.250358 1.182316 0.000000 1.432674 184.750551
Determination Date 20-June-1996
Distribution Date 25-June-1996
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 06/29/96 09:47:24 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 1,187.47
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,114.15
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 3,549,431.19
ACTUAL UPAID PRINCIPAL BALANCE @ 05/31 3,553,365.61
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 19
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 539.45
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 4,270.43
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 0.184750551
................................................................................
Run: 06/29/96 09:47:24 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 2,580,257.54 8.4726 2,974.67
- --------------------------------------------------------------------------------
15,507,832.37 2,580,257.54 2,974.67
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
18,215.36 0.00 21,190.03 0.00 2,577,282.87
18,215.36 0.00 21,190.03 0.00 2,577,282.87
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
166.384152 0.191817 1.174591 0.000000 1.366408 166.192335
Determination Date 20-June-1996
Distribution Date 25-June-1996
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 06/29/96 09:47:24 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 1,013.57
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 808.88
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 2,577,282.87
ACTUAL UPAID PRINCIPAL BALANCE @ 05/31 2,579,651.01
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 361.42
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 2,613.25
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 0.166192335
................................................................................
Run: 06/29/96 09:47:24 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 16,368,442.15 9.9372 980,573.55
- --------------------------------------------------------------------------------
199,971,518.09 16,368,442.15 980,573.55
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
132,297.31 0.00 1,112,870.86 0.00 15,387,868.60
132,297.31 0.00 1,112,870.86 0.00 15,387,868.60
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
81.853868 4.903566 0.661581 0.000000 5.565147 76.950301
Determination Date 20-June-1996
Distribution Date 25-June-1996
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 06/29/96 09:47:24 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 3,945.32
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 7,778.62
SUBSERVICER ADVANCES THIS MONTH 42,039.10
MASTER SERVICER ADVANCES THIS MONTH 5,994.28
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 732,555.16
(B) TWO MONTHLY PAYMENTS: 2 422,338.88
(C) THREE OR MORE MONTHLY PAYMENTS: 1 185,740.92
(D) LOANS IN FORECLOSURE 10 2,983,433.99
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 15,387,868.60
ACTUAL UPAID PRINCIPAL BALANCE @ 05/31 14,768,177.05
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 56
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 3
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 653,421.21
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 772,668.21
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 2,189.98
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 193,416.34
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 12,299.02
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 10.8650%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 9.9292%
POOL TRADING FACTOR 0.076950301
................................................................................
Run: 06/29/96 09:47:24 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 5,341,080.07 9.5000 6,683.07
S 760920DL9 0.00 0.00 0.8804 0.00
- --------------------------------------------------------------------------------
100,033,801.56 5,341,080.07 6,683.07
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 42,264.49 0.00 48,947.56 0.00 5,334,397.00
S 3,916.80 0.00 3,916.80 0.00 0.00
46,181.29 0.00 52,864.36 0.00 5,334,397.00
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 53.392753 0.066808 0.422502 0.000000 0.489310 53.325945
S 0.000000 0.000000 0.039155 0.000000 0.039155 0.000000
Determination Date 20-June-1996
Distribution Date 25-June-1996
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 06/29/96 09:47:24 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 1,226.34
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 502.90
SUBSERVICER ADVANCES THIS MONTH 3,458.78
MASTER SERVICER ADVANCES THIS MONTH 6,683.70
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 1 360,608.90
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 5,334,397.00
ACTUAL UPAID PRINCIPAL BALANCE @ 05/31 4,625,705.72
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 18
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 712,671.83
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 2,437.31
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 4,245.76
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 10.8268%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 9.5000%
POOL TRADING FACTOR 0.053325945
................................................................................
Run: 06/29/96 09:47:24 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 4,312,618.28 10.5000 2,842.37
S 760920ED6 0.00 0.00 0.6122 0.00
- --------------------------------------------------------------------------------
95,187,660.42 4,312,618.28 2,842.37
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 37,735.27 0.00 40,577.64 0.00 4,309,775.91
S 2,200.14 0.00 2,200.14 0.00 0.00
39,935.41 0.00 42,777.78 0.00 4,309,775.91
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 45.306485 0.029861 0.396430 0.000000 0.426291 45.276624
S 0.000000 0.000000 0.023114 0.000000 0.023114 0.000000
Determination Date 20-June-1996
Distribution Date 25-June-1996
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 06/29/96 09:47:24 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 1,582.13
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 426.97
SUBSERVICER ADVANCES THIS MONTH 12,588.15
MASTER SERVICER ADVANCES THIS MONTH 2,184.83
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 4,309,775.91
ACTUAL UPAID PRINCIPAL BALANCE @ 05/31 4,102,632.95
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 16
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 215,041.49
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 15.67
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 2,826.70
FSA GUARANTY INSURANCE POLICY 2,101,989.32
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 0.045276624
................................................................................
Run: 06/29/96 09:26:45 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 3,268,885.76 9.500000 % 564,628.06
I 760920FV5 10,000.00 766.87 0.500000 % 51.69
B 11,825,033.00 5,165,858.70 9.500000 % 3,922.17
S 760920FW3 0.00 0.00 0.110049 % 0.00
- -------------------------------------------------------------------------------
110,000,309.00 8,435,511.33 568,601.92
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 24,565.08 589,193.14 0.00 0.00 2,704,257.70
I 3,336.39 3,388.08 0.00 0.00 715.18
B 38,820.49 42,742.66 0.00 0.00 5,161,936.53
S 740.09 740.09 0.00 0.00 0.00
- -------------------------------------------------------------------------------
67,462.05 636,063.97 0.00 0.00 7,866,909.41
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 33.299817 5.751810 0.250242 6.002052 0.000000 27.548007
I 76.687000 5.169000 333.639000 338.808000 0.000000 71.518000
B 436.857868 0.331683 3.282908 3.614591 0.000000 436.526184
_______________________________________________________________________________
DETERMINATION DATE 20-June-96
DISTRIBUTION DATE 25-June-96
Run: 06/29/96 09:26:46 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 2,329.23
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 836.64
SUBSERVICER ADVANCES THIS MONTH 2,880.90
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 311,197.42
(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 7,866,909.41
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 29
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 562,197.28
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 38.76057420 % 61.23942580 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 34.38418750 % 65.61581250 %
CLASS S - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1179 %
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 10.59381643
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 290.24
POOL TRADING FACTOR: 7.15171574
................................................................................
Run: 06/29/96 09:47:24 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 26,577,365.33 7.3605 604,332.52
- --------------------------------------------------------------------------------
190,576,742.37 26,577,365.33 604,332.52
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
163,260.73 0.00 767,593.25 0.00 25,973,032.81
163,260.73 0.00 767,593.25 0.00 25,973,032.81
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
139.457549 3.171072 0.856667 0.000000 4.027739 136.286477
Determination Date 20-June-1996
Distribution Date 25-June-1996
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 06/29/96 09:47:24 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 9,007.69
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,958.26
SUBSERVICER ADVANCES THIS MONTH 24,520.75
MASTER SERVICER ADVANCES THIS MONTH 1,686.18
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 949,948.10
(B) TWO MONTHLY PAYMENTS: 2 623,593.69
(C) THREE OR MORE MONTHLY PAYMENTS: 1 200,548.88
(D) LOANS IN FORECLOSURE 6 1,369,330.70
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 25,973,032.81
ACTUAL UPAID PRINCIPAL BALANCE @ 05/31 25,790,061.38
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 102
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 2
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 231,026.02
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 264,262.94
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 3,096.17
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 303,070.80
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 33,902.61
LOC AMOUNT AVAILABLE 3,334,131.67
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 8.1005%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.3605%
POOL TRADING FACTOR 0.136286477
................................................................................
Run: 06/29/96 09:47:24 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 35,147,419.81 6.8131 946,336.50
- --------------------------------------------------------------------------------
139,233,192.04 35,147,419.81 946,336.50
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
197,812.79 0.00 1,144,149.29 0.00 34,201,083.31
197,812.79 0.00 1,144,149.29 0.00 34,201,083.31
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
252.435639 6.796774 1.420730 0.000000 8.217504 245.638865
Determination Date 20-June-1996
Distribution Date 25-June-1996
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 06/29/96 09:47:24 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 11,202.03
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 10,327.89
SUBSERVICER ADVANCES THIS MONTH 25,151.97
MASTER SERVICER ADVANCES THIS MONTH 8,330.91
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,183,747.80
(B) TWO MONTHLY PAYMENTS: 5 1,103,678.48
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 5 1,231,330.86
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 34,201,083.31
ACTUAL UPAID PRINCIPAL BALANCE @ 05/31 32,973,238.00
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 125
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 7
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 1,281,136.76
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 309,757.70
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 4,096.01
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 591,014.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 41,468.79
LOC AMOUNT AVAILABLE 3,293,203.82
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 7.6102%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.8201%
POOL TRADING FACTOR 0.245638865
................................................................................
Run: 06/29/96 09:47:24 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 41,926,146.19 6.1574 677,070.08
S 760920JG4 0.00 0.00 0.5500 0.00
- --------------------------------------------------------------------------------
180,816,953.83 41,926,146.19 677,070.08
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 214,145.23 0.00 891,215.31 0.00 41,249,076.11
S 19,128.18 0.00 19,128.18 0.00 0.00
233,273.41 0.00 910,343.49 0.00 41,249,076.11
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 231.870659 3.744506 1.184321 0.000000 4.928827 228.126153
S 0.000000 0.000000 0.105788 0.000000 0.105788 0.000000
Determination Date 20-June-1996
Distribution Date 25-June-1996
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 06/29/96 09:47:24 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 13,997.35
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 11,202.45
SUBSERVICER ADVANCES THIS MONTH 6,530.84
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 888,906.66
(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 41,249,076.11
ACTUAL UPAID PRINCIPAL BALANCE @ 05/31 41,303,497.87
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 158
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
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 356,620.95
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 12,626.98
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 246,656.22
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 61,165.93
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 7.4279%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.1579%
POOL TRADING FACTOR 0.228126153
................................................................................
Run: 06/29/96 09:26:47 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 1,487,959.33 10.000000 % 139,757.62
A-3 760920KA5 62,000,000.00 1,831,734.58 10.000000 % 172,046.94
A-4 760920KB3 10,000.00 279.56 0.773200 % 26.26
B 10,439,807.67 3,358,530.56 10.000000 % 1,838.76
R 0.00 15.89 10.000000 % 1.49
- -------------------------------------------------------------------------------
122,813,807.67 6,678,519.92 313,671.07
===============================================================================
_______________________________________________________________________________
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 12,188.06 151,945.68 20.59 0.00 1,348,222.30
A-3 15,003.97 187,050.91 25.34 0.00 1,659,712.98
A-4 4,236.79 4,263.05 0.00 0.00 253.30
B 27,510.27 29,349.03 46.47 0.00 3,356,738.27
R 2.42 3.91 0.00 0.00 14.40
- -------------------------------------------------------------------------------
58,941.51 372,612.58 92.40 0.00 6,364,941.25
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 170.364018 16.001559 1.395473 17.397032 0.002357 154.364816
A-3 29.544106 2.774951 0.242000 3.016951 0.000409 26.769564
A-4 27.956000 2.626000 423.679000 426.305000 0.000000 25.330000
B 321.704256 0.176132 2.635130 2.811262 0.004451 321.532578
_______________________________________________________________________________
DETERMINATION DATE 20-June-96
DISTRIBUTION DATE 25-June-96
Run: 06/29/96 09:26:47 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 1,856.64
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 522.90
SUBSERVICER ADVANCES THIS MONTH 7,430.90
MASTER SERVICER ADVANCES THIS MONTH 15,460.03
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 233,233.98
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 557,866.37
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 6,364,941.25
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 22
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 1,635,072.88
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 310,014.65
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 49.71145400 % 50.28854600 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 47.26206990 % 52.73793010 %
CLASS A-4 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.7925 %
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 11.36316109
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 83.79
POOL TRADING FACTOR: 5.18259418
................................................................................
Run: 06/29/96 09:26:41 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1991-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 13,250,094.80 7.115300 % 144,439.05
R 760920KT4 100.00 0.00 7.115300 % 0.00
B 10,120,256.77 7,532,466.33 7.115300 % 46,418.43
- -------------------------------------------------------------------------------
155,696,256.77 20,782,561.13 190,857.48
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 78,551.64 222,990.69 0.00 0.00 13,105,655.75
R 0.00 0.00 0.00 0.00 0.00
B 44,655.34 91,073.77 0.00 33,513.02 7,452,534.88
- -------------------------------------------------------------------------------
123,206.98 314,064.46 0.00 33,513.02 20,558,190.63
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 91.018464 0.992191 0.539592 1.531783 0.000000 90.026273
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 744.295970 4.586685 4.412471 8.999156 0.000000 736.397806
_______________________________________________________________________________
DETERMINATION DATE 20-June-96
DISTRIBUTION DATE 25-June-96
Run: 06/29/96 09:26:41 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-R13 (POOL # 2015)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 2015
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 6,532.89
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,038.94
SPREAD 3,859.88
SUBSERVICER ADVANCES THIS MONTH 5,865.59
MASTER SERVICER ADVANCES THIS MONTH 9,446.04
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 818,968.94
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 20,558,190.63
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 80
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 1,227,884.47
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 3,834.44
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 63.75583220 % 36.24416780 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 63.74907200 % 36.25092800 %
BANKRUPTCY AMOUNT AVAILABLE 1,036,610.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,372,788.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.85008039
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 271.94
POOL TRADING FACTOR: 13.20403654
................................................................................
Run: 06/29/96 09:26:42 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1991-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 23,003,840.21 6.427515 % 426,633.33
R 760920KR8 100.00 0.00 6.427515 % 0.00
B 9,358,525.99 8,312,802.25 6.427515 % 13,346.96
- -------------------------------------------------------------------------------
120,755,165.99 31,316,642.46 439,980.29
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 122,522.54 549,155.87 0.00 0.00 22,577,206.88
R 0.00 0.00 0.00 0.00 0.00
B 44,275.45 57,622.41 0.00 0.00 8,299,455.29
- -------------------------------------------------------------------------------
166,797.99 606,778.28 0.00 0.00 30,876,662.17
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 206.504082 3.829862 1.099877 4.929739 0.000000 202.674220
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 888.259781 1.426181 4.731029 6.157210 0.000000 886.833600
_______________________________________________________________________________
DETERMINATION DATE 20-June-96
DISTRIBUTION DATE 25-June-96
Run: 06/29/96 09:26:42 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 10,511.26
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,310.84
SPREAD 5,839.58
SUBSERVICER ADVANCES THIS MONTH 8,762.50
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 756,810.32
(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 30,876,662.17
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 125
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 389,698.57
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 73.45564020 % 26.54435980 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 73.12062020 % 26.87937980 %
BANKRUPTCY AMOUNT AVAILABLE 931,279.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,875,981.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.15744768
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 253.26
POOL TRADING FACTOR: 25.56964078
................................................................................
Run: 06/29/96 09:26:48 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 7,971,398.29 9.000000 % 6,285.90
S 760920LY2 10,000.00 1,128.87 0.700883 % 0.89
R 0.00 0.00 9.000000 % 0.00
- -------------------------------------------------------------------------------
70,625,405.90 7,972,527.16 6,286.79
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 59,783.91 66,069.81 0.00 0.00 7,965,112.39
S 4,656.39 4,657.28 0.00 0.00 1,127.98
R 8.47 8.47 0.00 0.00 0.00
- -------------------------------------------------------------------------------
64,448.77 70,735.56 0.00 0.00 7,966,240.37
===============================================================================
_______________________________________________________________________________
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-2 188.141150 0.148360 1.411021 1.559381 0.000000 187.992790
S 112.887000 0.089000 465.639000 465.728000 0.000000 112.798000
_______________________________________________________________________________
DETERMINATION DATE 20-June-96
DISTRIBUTION DATE 25-June-96
Run: 06/29/96 09:26:48 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 1,976.23
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 832.15
SUBSERVICER ADVANCES THIS MONTH 10,613.05
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 1,206,388.95
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 7,966,240.36
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 200.75
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 100.00000000 % 0.00000000 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 100.00000010 % 0.00000000 %
CLASS S - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.7009 %
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 10.12335358
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 298.62
POOL TRADING FACTOR: 11.27956754
................................................................................
Run: 06/29/96 09:47:24 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 33,297,447.76 6.8258 560,848.18
S 760920ML9 0.00 0.00 0.2500 0.00
- --------------------------------------------------------------------------------
114,708,718.07 33,297,447.76 560,848.18
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 189,396.96 0.00 750,245.14 0.00 32,736,599.58
S 6,936.81 0.00 6,936.81 0.00 0.00
196,333.77 0.00 757,181.95 0.00 32,736,599.58
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 290.278266 4.889325 1.651112 0.000000 6.540437 285.388941
S 0.000000 0.000000 0.060473 0.000000 0.060473 0.000000
Determination Date 20-June-1996
Distribution Date 25-June-1996
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 06/29/96 09:47:24 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 9,914.27
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,196.06
SUBSERVICER ADVANCES THIS MONTH 17,923.83
MASTER SERVICER ADVANCES THIS MONTH 14,954.28
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 529,787.33
(B) TWO MONTHLY PAYMENTS: 1 208,986.50
(C) THREE OR MORE MONTHLY PAYMENTS: 1 228,084.56
(D) LOANS IN FORECLOSURE 7 1,546,171.10
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 32,736,599.58
ACTUAL UPAID PRINCIPAL BALANCE @ 05/31 30,650,019.87
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 107
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 2,134,397.72
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 785.19
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 522,828.26
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 37,234.73
LOC AMOUNT AVAILABLE 15,253,714.81
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 7.5947%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.8314%
POOL TRADING FACTOR 0.285388941
................................................................................
Run: 06/29/96 09:47:24 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 17,393,391.96 7.5426 1,389,929.41
S 760920MN5 0.00 0.00 0.2500 0.00
- --------------------------------------------------------------------------------
56,810,233.31 17,393,391.96 1,389,929.41
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 107,785.77 0.00 1,497,715.18 0.00 16,003,462.55
S 3,572.56 0.00 3,572.56 0.00 0.00
111,358.33 0.00 1,501,287.74 0.00 16,003,462.55
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 306.166529 24.466180 1.897295 0.000000 26.363475 281.700349
S 0.000000 0.000000 0.062886 0.000000 0.062886 0.000000
Determination Date 20-June-1996
Distribution Date 25-June-1996
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 06/29/96 09:47:24 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 4,625.44
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,177.49
SUBSERVICER ADVANCES THIS MONTH 5,380.11
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 229,034.85
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 2 480,851.61
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 16,003,462.55
ACTUAL UPAID PRINCIPAL BALANCE @ 05/31 16,021,447.25
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 66
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 2
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 842,951.90
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 1,496.51
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 527,689.80
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 17,791.20
LOC AMOUNT AVAILABLE 15,253,714.81
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 8.2933%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.5486%
POOL TRADING FACTOR 0.281700349
................................................................................
Run: 06/29/96 09:47:24 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 7,114,708.55 8.5602 157,133.98
S 760920MC9 0.00 0.00 0.2500 0.00
- --------------------------------------------------------------------------------
23,305,328.64 7,114,708.55 157,133.98
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 49,952.65 0.00 207,086.63 0.00 6,957,574.57
S 1,458.86 0.00 1,458.86 0.00 0.00
51,411.51 0.00 208,545.49 0.00 6,957,574.57
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 305.282481 6.742406 2.143400 0.000000 8.885806 298.540075
S 0.000000 0.000000 0.062598 0.000000 0.062598 0.000000
Determination Date 20-June-1996
Distribution Date 25-June-1996
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 06/29/96 09:47:24 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 2,357.44
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 665.32
SUBSERVICER ADVANCES THIS MONTH 4,634.66
MASTER SERVICER ADVANCES THIS MONTH 4,970.08
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 232,279.21
(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 6,957,574.57
ACTUAL UPAID PRINCIPAL BALANCE @ 05/31 6,354,494.63
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 32
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 616,368.90
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 150,904.34
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 75.41
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 6,154.23
LOC AMOUNT AVAILABLE 15,253,714.81
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 9.4054%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.5867%
POOL TRADING FACTOR 0.298540075
................................................................................
Run: 06/29/96 09:47:24 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 16,627,146.57 6.8660 204,800.53
S 760920NX2 0.00 0.00 0.2750 0.00
- --------------------------------------------------------------------------------
56,799,660.28 16,627,146.57 204,800.53
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 94,521.72 0.00 299,322.25 0.00 16,422,346.04
S 3,785.83 0.00 3,785.83 0.00 0.00
98,307.55 0.00 303,108.08 0.00 16,422,346.04
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 292.733205 3.605665 1.664125 0.000000 5.269790 289.127540
S 0.000000 0.000000 0.066652 0.000000 0.066652 0.000000
Determination Date 20-June-1996
Distribution Date 25-June-1996
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 06/29/96 09:47:24 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 5,162.63
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,378.61
SUBSERVICER ADVANCES THIS MONTH 9,913.46
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 879,376.83
(B) TWO MONTHLY PAYMENTS: 1 370,327.94
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 1 141,405.89
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 16,422,346.04
ACTUAL UPAID PRINCIPAL BALANCE @ 05/31 16,441,409.47
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 61
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 186,391.51
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 319.53
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 18,089.49
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 7.6159%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.8659%
POOL TRADING FACTOR 0.289127540
................................................................................
Run: 06/29/96 09:47:24 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 25,817,915.94 7.5684 678,302.74
S 760920NY0 0.00 0.00 0.2750 0.00
- --------------------------------------------------------------------------------
79,584,135.22 25,817,915.94 678,302.74
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 161,747.32 0.00 840,050.06 0.00 25,139,613.20
S 5,877.14 0.00 5,877.14 0.00 0.00
167,624.46 0.00 845,927.20 0.00 25,139,613.20
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 324.410335 8.523090 2.032407 0.000000 10.555497 315.887245
S 0.000000 0.000000 0.073848 0.000000 0.073848 0.000000
Determination Date 20-June-1996
Distribution Date 25-June-1996
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 06/29/96 09:47:24 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 6,644.96
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,751.96
SUBSERVICER ADVANCES THIS MONTH 13,320.75
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,432,190.11
(B) TWO MONTHLY PAYMENTS: 1 302,791.58
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 25,139,613.20
ACTUAL UPAID PRINCIPAL BALANCE @ 05/31 25,163,736.86
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 95
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
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 643,176.51
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 9,144.46
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 25,981.77
LOC AMOUNT AVAILABLE 13,882,257.19
BANKRUPTCY AMOUNT AVAILABLE 951,412.00
FRAUD AMOUNT AVAILABLE 527,884.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,906,581.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.3218%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.5614%
POOL TRADING FACTOR 0.315887245
................................................................................
Run: 06/29/96 09:26:49 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 19,153,334.44 6.637500 % 941,920.70
A-7 760920SA7 5,940,500.00 4,257,169.36 19.629070 % 209,358.63
A-8 760920SL3 45,032,000.00 3,252,862.55 9.000000 % 156,548.25
A-9 760920SB5 0.00 0.00 0.114773 % 0.00
R-I 760920SJ8 500.00 36.11 9.000000 % 1.74
R-II 760920SK5 300,629.00 443,565.96 9.000000 % 0.00
M 760920SH2 10,142,260.00 8,304,596.89 9.000000 % 29,336.75
B 20,284,521.53 16,358,529.34 9.000000 % 45,728.36
- -------------------------------------------------------------------------------
405,690,410.53 51,770,094.65 1,382,894.43
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 104,171.84 1,046,092.54 0.00 0.00 18,211,413.74
A-7 68,473.43 277,832.06 0.00 0.00 4,047,810.73
A-8 23,988.86 180,537.11 0.00 0.00 3,096,314.30
A-9 4,868.77 4,868.77 0.00 0.00 0.00
R-I 0.27 2.01 0.00 0.00 34.37
R-II 0.00 0.00 3,271.16 0.00 446,837.12
M 61,243.85 90,580.60 0.00 0.00 8,275,260.14
B 120,639.12 166,367.48 0.00 0.00 16,300,741.33
- -------------------------------------------------------------------------------
383,386.14 1,766,280.57 3,271.16 0.00 50,378,411.73
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED 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-6 748.118680 36.790903 4.068895 40.859798 0.000000 711.327777
A-7 716.634856 35.242594 11.526543 46.769137 0.000000 681.392262
A-8 72.234468 3.476378 0.532707 4.009085 0.000000 68.758090
R-I 72.220000 3.480000 0.540000 4.020000 0.000000 68.740000
R-II 1475.459653 0.000000 0.000000 0.000000 10.881053 1486.340706
M 818.811280 2.892526 6.038482 8.931008 0.000000 815.918754
B 806.453794 2.254347 5.947349 8.201696 0.000000 803.604921
_______________________________________________________________________________
DETERMINATION DATE 20-June-96
DISTRIBUTION DATE 25-June-96
Run: 06/29/96 09:26:49 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 15,454.37
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,311.10
SUBSERVICER ADVANCES THIS MONTH 66,385.82
MASTER SERVICER ADVANCES THIS MONTH 3,295.59
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 1,752,240.85
(B) TWO MONTHLY PAYMENTS: 1 319,420.77
(C) THREE OR MORE MONTHLY PAYMENTS: 3 1,266,122.16
FORECLOSURES
NUMBER OF LOANS 13
AGGREGATE PRINCIPAL BALANCE 4,537,478.46
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 50,378,411.73
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 188
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 392,947.60
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,208,800.29
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 52.36028370 % 16.04130100 % 31.59841500 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 51.21719680 % 16.42620292 % 32.35660030 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.103379 %
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 9.59588645
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 292.96
POOL TRADING FACTOR: 12.41794492
FIXED STRIP INTEREST ON CLASS A-7: 0.00
INVERSE LIBOR INTEREST ON CLASS A-7: 68,473.43
TOTAL INTEREST DISTRIBUTION TO CLASS A-7: 68,473.43
................................................................................
Run: 06/29/96 09:26:50 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 11,562,627.67 6.487500 % 569,970.05
A-6 760920TY4 3,789,773.00 3,400,773.17 15.341500 % 167,638.27
A-7 760920UA4 10,000.00 986.83 7590.550000 % 48.64
A-8 760920TZ1 0.00 0.00 0.064425 % 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 3,125,521.25 9.000000 % 2,808.93
B 8,174,757.92 5,436,930.50 9.000000 % 4,886.21
- -------------------------------------------------------------------------------
163,495,140.92 23,526,839.42 745,352.10
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 60,849.81 630,819.86 0.00 0.00 10,992,657.62
A-6 42,322.45 209,960.72 0.00 0.00 3,233,134.90
A-7 6,076.32 6,124.96 0.00 0.00 938.19
A-8 1,229.55 1,229.55 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 22,818.67 25,627.60 0.00 0.00 3,122,712.32
B 39,693.71 44,579.92 0.00 0.00 5,432,044.29
- -------------------------------------------------------------------------------
172,993.26 918,345.36 0.00 0.00 22,781,487.32
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED 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-5 897.355372 44.234382 4.722448 48.956830 0.000000 853.120990
A-6 897.355375 44.234383 11.167542 55.401925 0.000000 853.120992
A-7 98.683000 4.864000 607.632000 612.496000 0.000000 93.819000
R-I 0.000000 0.000000 27.500000 27.500000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 849.515028 0.763466 6.202102 6.965568 0.000000 848.751563
B 665.087646 0.597720 4.855642 5.453362 0.000000 664.489927
_______________________________________________________________________________
DETERMINATION DATE 20-June-96
DISTRIBUTION DATE 25-June-96
Run: 06/29/96 09:26:51 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S1 (POOL # 4051)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4051
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 5,859.79
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,378.45
SUBSERVICER ADVANCES THIS MONTH 20,744.54
MASTER SERVICER ADVANCES THIS MONTH 1,883.66
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 1,315,220.38
(B) TWO MONTHLY PAYMENTS: 1 309,922.57
(C) THREE OR MORE MONTHLY PAYMENTS: 1 333,080.55
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 488,194.19
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 22,781,487.32
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 80
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 226,884.60
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 724,208.35
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 63.60560130 % 13.28491800 % 23.10948110 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 62.44864750 % 13.70723639 % 23.84411610 %
CLASS A-8 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.0634 %
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 9.49815112
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 298.10
POOL TRADING FACTOR: 13.93404550
................................................................................
Run: 06/29/96 09:26:52 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 8,570,544.92 8.000000 % 1,520,999.03
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 4,207,651.01 8.000000 % 183,050.73
A-16 760920SY5 0.00 0.00 0.500000 % 0.00
A-17 760920SZ2 10,000.00 777.51 8.000000 % 33.82
A-18 760920UR7 0.00 0.00 0.168634 % 0.00
R-I 760920TR9 38,000.00 4,565.61 8.000000 % 0.00
R-II 760920TS7 702,000.00 939,804.33 8.000000 % 0.00
M 760920TQ1 12,177,000.00 11,147,599.79 8.000000 % 59,674.96
B 27,060,001.70 23,770,669.25 8.000000 % 58,727.11
- -------------------------------------------------------------------------------
541,188,443.70 73,944,054.42 1,822,485.65
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 0.00 0.00 0.00 0.00 0.00
A-7 0.00 0.00 0.00 0.00 0.00
A-8 56,730.13 1,577,729.16 0.00 0.00 7,049,545.89
A-9 40,979.44 40,979.44 0.00 0.00 6,191,000.00
A-10 126,502.38 126,502.38 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 27,851.27 210,902.00 0.00 0.00 4,024,600.28
A-16 30,595.94 30,595.94 0.00 0.00 0.00
A-17 5.14 38.96 0.00 0.00 743.69
A-18 10,319.01 10,319.01 0.00 0.00 0.00
R-I 0.00 0.00 30.44 0.00 4,596.05
R-II 0.00 0.00 6,265.36 0.00 946,069.69
M 73,800.95 133,475.91 0.00 0.00 11,087,924.83
B 157,370.03 216,097.14 0.00 0.00 23,643,420.90
- -------------------------------------------------------------------------------
524,154.29 2,346,639.94 6,295.80 0.00 72,059,343.33
===============================================================================
Run: 06/29/96 09:26:52
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-8 471.738492 83.718573 3.122530 86.841103 0.000000 388.019919
A-9 1000.000000 0.000000 6.619196 6.619196 0.000000 1000.000000
A-10 1000.000000 0.000000 6.619196 6.619196 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-15 239.084664 10.401201 1.582548 11.983749 0.000000 228.683464
A-17 77.751000 3.382000 0.514000 3.896000 0.000000 74.369000
R-I 120.147632 0.000000 0.000000 0.000000 0.801053 120.948684
R-II 1338.752607 0.000000 0.000000 0.000000 8.925014 1347.677621
M 915.463562 4.900629 6.060684 10.961313 0.000000 910.562933
B 878.443007 2.170255 5.815596 7.985851 0.000000 873.740555
_______________________________________________________________________________
DETERMINATION DATE 20-June-96
DISTRIBUTION DATE 25-June-96
Run: 06/29/96 09:26:53 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 21,805.66
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 7,679.16
SUBSERVICER ADVANCES THIS MONTH 22,649.14
MASTER SERVICER ADVANCES THIS MONTH 1,941.58
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 1,882,518.49
(B) TWO MONTHLY PAYMENTS: 1 250,408.09
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 688,468.05
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 72,059,343.33
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 272
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 236,533.48
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,488,876.26
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 52.77744870 % 15.07572200 % 32.14682970 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 51.80174540 % 15.38721326 % 32.81104130 %
CLASS A-18 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1653 %
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 9.14951994
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 300.66
POOL TRADING FACTOR: 13.31501886
................................................................................
Run: 06/29/96 09:26:53 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 4,668,404.06 7.500000 % 126,559.65
A-5 760920UP1 8,110,000.00 5,625,669.68 7.500000 % 152,510.97
A-6 760920UQ9 74,560,000.00 2,608,201.96 7.500000 % 70,707.92
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 0.393609 % 0.00
R 760920UJ5 100.00 0.00 7.500000 % 0.00
B 8,816,068.76 6,981,135.54 7.500000 % 35,710.86
- -------------------------------------------------------------------------------
176,318,168.76 19,883,411.24 385,489.40
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 29,159.60 155,719.25 0.00 0.00 4,541,844.41
A-5 35,138.83 187,649.80 0.00 0.00 5,473,158.71
A-6 16,291.24 86,999.16 0.00 0.00 2,537,494.04
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 8,279.66 8,279.66 0.00 0.00 0.00
A-10 6,517.90 6,517.90 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B 43,605.30 79,316.16 0.00 0.00 6,945,424.68
- -------------------------------------------------------------------------------
138,992.53 524,481.93 0.00 0.00 19,497,921.84
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 311.226937 8.437310 1.943973 10.381283 0.000000 302.789627
A-5 693.670737 18.805298 4.332777 23.138075 0.000000 674.865440
A-6 34.981249 0.948336 0.218498 1.166834 0.000000 34.032914
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 791.864915 4.050657 4.946115 8.996772 0.000000 787.814259
_______________________________________________________________________________
DETERMINATION DATE 20-June-96
DISTRIBUTION DATE 25-June-96
Run: 06/29/96 09:26:54 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S3 (POOL # 4053)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4053
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 5,967.06
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,129.61
SUBSERVICER ADVANCES THIS MONTH 5,934.73
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 492,606.24
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 19,497,921.84
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 91
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 283,779.04
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 64.88964870 % 35.11035130 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 64.37864130 % 35.62135870 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3923 %
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 8.87918713
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 122.42
POOL TRADING FACTOR: 11.05837361
................................................................................
Run: 06/29/96 09:26:55 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 8,932,272.10 8.081617 % 57,275.46
R 100.00 0.00 8.081617 % 0.00
B 5,302,117.23 4,322,120.80 8.081617 % 22,835.06
- -------------------------------------------------------------------------------
106,042,332.23 13,254,392.90 80,110.52
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 60,110.03 117,385.49 0.00 0.00 8,874,996.64
R 0.00 0.00 0.00 0.00 0.00
B 29,085.85 51,920.91 0.00 0.00 4,299,285.74
- -------------------------------------------------------------------------------
89,195.88 169,306.40 0.00 0.00 13,174,282.38
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 88.666487 0.568547 0.596684 1.165231 0.000000 88.097940
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 815.168849 4.306781 5.485705 9.792486 0.000000 810.862068
_______________________________________________________________________________
DETERMINATION DATE 20-June-96
DISTRIBUTION DATE 25-June-96
Run: 06/29/96 09:26:55 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S4 (POOL # 4054)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4054
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 4,717.62
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,448.89
SUBSERVICER ADVANCES THIS MONTH 2,120.81
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 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 13,174,282.38
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 10,083.59
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 67.39103150 % 32.60896850 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 67.36607270 % 32.63392730 %
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 8.63406129
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 123.31
POOL TRADING FACTOR: 12.42360678
PASS THROUGH RATE FOR NEXT DISTRIBUTION: -0.0001
................................................................................
Run: 06/29/96 09:26:56 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-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 11,286,000.00 826,083.30 7.500000 % 136,420.26
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 0.449277 % 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 4,529,936.36 7.500000 % 22,049.86
- -------------------------------------------------------------------------------
116,500,312.92 12,324,019.66 158,470.12
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 5,146.73 141,566.99 0.00 0.00 689,663.04
A-5 43,412.57 43,412.57 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 5,118.81 5,118.81 0.00 0.00 0.00
A-12 4,599.52 4,599.52 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 28,222.75 50,272.61 0.00 0.00 4,507,886.50
- -------------------------------------------------------------------------------
86,500.38 244,970.50 0.00 0.00 12,165,549.54
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 73.195401 12.087565 0.456028 12.543593 0.000000 61.107836
A-5 1000.000000 0.000000 6.230277 6.230277 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 777.629704 3.785180 4.844847 8.630027 0.000000 773.844523
_______________________________________________________________________________
DETERMINATION DATE 20-June-96
DISTRIBUTION DATE 25-June-96
Run: 06/29/96 09:26:57 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S5 (POOL # 4055)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4055
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 3,465.18
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,292.20
SUBSERVICER ADVANCES THIS MONTH 3,649.09
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 83,234.27
(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 12,165,549.54
AGGREGATE NUMBER OF 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
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 98,481.89
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 63.24302880 % 36.75697120 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 62.94547580 % 37.05452420 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.4499 %
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 8.91443355
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 124.30
POOL TRADING FACTOR: 10.44250375
................................................................................
Run: 06/29/96 09:26:57 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-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 10,022,524.71 7.500000 % 1,810,995.14
A-9 760920VV7 30,371,000.00 30,371,000.00 5.724000 % 0.00
A-10 760920VS4 10,124,000.00 10,124,000.00 12.827825 % 0.00
A-11 760920VT2 0.00 0.00 1.000000 % 0.00
A-12 760920VU9 0.00 0.00 0.145021 % 0.00
R 760920VX3 100.00 0.00 7.500000 % 0.00
M 760920VW5 10,339,213.00 9,265,852.95 7.500000 % 73,125.99
B 22,976,027.86 20,429,151.81 7.500000 % 0.00
- -------------------------------------------------------------------------------
459,500,240.86 80,212,529.47 1,884,121.13
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 0.00 0.00 0.00 0.00 0.00
A-7 0.00 0.00 0.00 0.00 0.00
A-8 61,738.15 1,872,733.29 0.00 0.00 8,211,529.57
A-9 142,782.15 142,782.15 0.00 0.00 30,371,000.00
A-10 106,664.61 106,664.61 0.00 0.00 10,124,000.00
A-11 65,880.58 65,880.58 0.00 0.00 0.00
A-12 9,554.06 9,554.06 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 57,077.10 130,203.09 0.00 0.00 9,192,726.96
B 108,920.33 108,920.33 0.00 0.00 20,267,925.20
- -------------------------------------------------------------------------------
552,616.98 2,436,738.11 0.00 0.00 78,167,181.73
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED 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-8 306.649269 55.409226 1.888941 57.298167 0.000000 251.240043
A-9 1000.000000 0.000000 4.701266 4.701266 0.000000 1000.000000
A-10 1000.000000 0.000000 10.535817 10.535817 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 896.185517 7.072684 5.520449 12.593133 0.000000 889.112833
B 889.150724 0.000000 4.740608 4.740608 0.000000 882.133558
_______________________________________________________________________________
DETERMINATION DATE 20-June-96
DISTRIBUTION DATE 25-June-96
Run: 06/29/96 09:26:58 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S6 (POOL # 4056)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4056
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 24,931.42
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 8,085.44
SUBSERVICER ADVANCES THIS MONTH 58,728.84
MASTER SERVICER ADVANCES THIS MONTH 11,092.94
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 12 3,162,094.10
(B) TWO MONTHLY PAYMENTS: 3 833,661.80
(C) THREE OR MORE MONTHLY PAYMENTS: 2 765,873.73
FORECLOSURES
NUMBER OF LOANS 6
AGGREGATE PRINCIPAL BALANCE 2,548,940.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 78,167,181.73
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 292
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 1,373,668.32
REMAINING SUBCLASS INTEREST SHORTFALL 16,922.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,412,311.49
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 62.97959310 % 11.55162800 % 25.46877890 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 62.31071470 % 11.76034079 % 25.92894450 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1466 %
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 9.15858731
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 301.29
POOL TRADING FACTOR: 17.01134728
................................................................................
Run: 06/29/96 09:26:59 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 4,942,478.45 8.500000 % 1,361,398.12
A-4 760920WX2 31,674,000.00 31,674,000.00 8.500000 % 0.00
A-5 760920WY0 30,082,000.00 4,068,541.18 8.500000 % 151,268.08
A-6 760920WW4 0.00 0.00 0.131456 % 0.00
R 760920XA1 539,100.00 0.00 8.500000 % 0.00
M 760920WZ7 7,278,000.00 6,631,719.08 8.500000 % 5,957.64
B 15,364,881.77 12,908,724.65 8.500000 % 11,596.61
- -------------------------------------------------------------------------------
323,459,981.77 60,225,463.36 1,530,220.45
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 34,570.61 1,395,968.73 0.00 0.00 3,581,080.33
A-4 221,546.68 221,546.68 0.00 0.00 31,674,000.00
A-5 28,457.78 179,725.86 0.00 0.00 3,917,273.10
A-6 6,514.85 6,514.85 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 46,386.17 52,343.81 0.00 0.00 6,625,761.44
B 90,291.26 101,887.87 0.00 0.00 12,897,128.04
- -------------------------------------------------------------------------------
427,767.35 1,957,987.80 0.00 0.00 58,695,242.91
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 87.039984 23.975030 0.608809 24.583839 0.000000 63.064954
A-4 1000.000000 0.000000 6.994591 6.994591 0.000000 1000.000000
A-5 135.248360 5.028525 0.946007 5.974532 0.000000 130.219836
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 911.200753 0.818582 6.373478 7.192060 0.000000 910.382171
B 840.144743 0.754748 5.876469 6.631217 0.000000 839.389996
_______________________________________________________________________________
DETERMINATION DATE 20-June-96
DISTRIBUTION DATE 25-June-96
Run: 06/29/96 09:27:00 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S7 (POOL # 4057)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4057
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 15,963.06
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,205.23
SUBSERVICER ADVANCES THIS MONTH 27,803.07
MASTER SERVICER ADVANCES THIS MONTH 7,185.61
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 1,095,388.77
(B) TWO MONTHLY PAYMENTS: 2 1,262,421.03
(C) THREE OR MORE MONTHLY PAYMENTS: 2 390,699.63
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 703,632.82
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 58,695,242.91
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 221
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 882,615.63
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,476,116.61
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 67.55451490 % 11.01148700 % 21.43399810 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 66.73854900 % 11.28841302 % 21.97303800 %
CLASS A-6 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1297 %
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 9.08051511
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 300.55
POOL TRADING FACTOR: 18.14606017
OPTIMAL PERCENTAGE: NOT APPLICABLE UNTIL CREDIT
SUPPORT DEPLETION DATE
................................................................................
Run: 06/29/96 09:27:00 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-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 34,224,358.05 7.736041 % 1,825,271.03
S 760920WF1 0.00 0.00 0.150000 % 0.00
R 760920WE4 100.00 0.00 7.736041 % 0.00
B 7,295,556.68 5,542,163.02 7.736041 % 0.00
- -------------------------------------------------------------------------------
108,082,314.68 39,766,521.07 1,825,271.03
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 218,234.42 2,043,505.45 0.00 0.00 32,399,087.02
S 4,916.75 4,916.75 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B 0.00 0.00 0.00 199,224.77 5,378,278.30
- -------------------------------------------------------------------------------
223,151.17 2,048,422.20 0.00 199,224.77 37,777,365.32
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 339.572308 18.110245 2.165311 20.275556 0.000000 321.462063
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 759.662801 0.000000 0.000000 0.000000 0.000000 737.199167
_______________________________________________________________________________
DETERMINATION DATE 20-June-96
DISTRIBUTION DATE 25-June-96
Run: 06/29/96 09:27:01 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 10,887.42
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,175.56
SUBSERVICER ADVANCES THIS MONTH 14,473.95
MASTER SERVICER ADVANCES THIS MONTH 10,857.30
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 570,582.81
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 1,242,238.60
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 37,777,365.32
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 147
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 1,462,905.36
REMAINING SUBCLASS INTEREST SHORTFALL 35,340.06
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,391,275.97
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 206,503.94
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 86.06324400 % 13.93675600 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 85.76322550 % 14.23677450 %
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 8.35538488
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 304.09
POOL TRADING FACTOR: 34.95240219
PASS THROUGH RATE FOR NEXT DISTRIBUTION: 0.1366
TOTAL BALANCE OF CONVERTED LOANS REMAINING IN POOL: 0.00
TOTAL REPURCHASE OF CONVERTING AND CONVERTED
LOANS IN THIS DISTRIBUTION: 206,503.94
................................................................................
Run: 06/29/96 09:27:01 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 22,945,780.41 8.000000 % 292,014.98
A-6 760920WG9 5,000,000.00 6,936,960.14 8.000000 % 0.00
A-7 760920WH7 20,288,000.00 3,320,306.41 8.000000 % 27,324.28
A-8 760920WJ3 0.00 0.00 0.176648 % 0.00
R 760920WL8 100.00 0.00 8.000000 % 0.00
M 760920WK0 4,908,000.00 4,639,969.98 8.000000 % 4,606.53
B 10,363,398.83 9,797,444.98 8.000000 % 9,726.84
- -------------------------------------------------------------------------------
218,151,398.83 47,640,461.92 333,672.63
===============================================================================
_______________________________________________________________________________
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-5 152,476.50 444,491.48 0.00 0.00 22,653,765.43
A-6 0.00 0.00 46,096.64 0.00 6,983,056.78
A-7 22,063.70 49,387.98 0.00 0.00 3,292,982.13
A-8 6,990.30 6,990.30 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 30,832.96 35,439.49 0.00 0.00 4,635,363.45
B 65,104.78 74,831.62 0.00 0.00 9,787,718.14
- -------------------------------------------------------------------------------
277,468.24 611,140.87 46,096.64 0.00 47,352,885.93
===============================================================================
_______________________________________________________________________________
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 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-5 922.484227 11.739815 6.129980 17.869795 0.000000 910.744412
A-6 1387.392028 0.000000 0.000000 0.000000 9.219328 1396.611356
A-7 163.658636 1.346820 1.087525 2.434345 0.000000 162.311817
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 945.389156 0.938576 6.282184 7.220760 0.000000 944.450581
B 945.389166 0.938575 6.282185 7.220760 0.000000 944.450590
_______________________________________________________________________________
DETERMINATION DATE 20-June-96
DISTRIBUTION DATE 25-June-96
Run: 06/29/96 09:27:02 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S9 (POOL # 4059)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4059
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 15,062.46
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,044.18
SUBSERVICER ADVANCES THIS MONTH 10,997.85
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 311,498.93
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 135,007.86
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 979,307.47
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 47,352,885.93
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 191
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 240,278.85
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 69.69505670 % 9.73955700 % 20.56538620 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 69.54128280 % 9.78897771 % 20.66973940 %
CLASS A-8 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1757 %
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 8.68182958
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 297.78
POOL TRADING FACTOR: 21.70643241
OPTIMAL PERCENTAGE: NOT APPLICABLE UNTIL CREDIT
SUPPORT DEPLETION DATE
................................................................................
Run: 06/29/96 09:27:03 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-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 6,988,459.31 8.000000 % 1,926,503.74
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 0.205726 % 0.00
R 760920WS3 100.00 0.00 8.000000 % 0.00
B 7,347,668.28 5,887,930.93 8.000000 % 28,475.64
- -------------------------------------------------------------------------------
139,954,768.28 24,376,390.24 1,954,979.38
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 44,890.75 1,971,394.49 0.00 0.00 5,061,955.57
A-3 73,870.88 73,870.88 0.00 0.00 11,500,000.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 4,026.65 4,026.65 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B 37,821.44 66,297.08 0.00 0.00 5,859,455.29
- -------------------------------------------------------------------------------
160,609.72 2,115,589.10 0.00 0.00 22,421,410.86
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 164.059894 45.226277 1.053848 46.280125 0.000000 118.833617
A-3 1000.000000 0.000000 6.423555 6.423555 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 801.333254 3.875466 5.147407 9.022873 0.000000 797.457788
_______________________________________________________________________________
DETERMINATION DATE 20-June-96
DISTRIBUTION DATE 25-June-96
Run: 06/29/96 09:27:03 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S10 (POOL # 4060)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4060
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 7,038.09
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,393.38
SUBSERVICER ADVANCES THIS MONTH 13,760.22
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 856,819.07
(B) TWO MONTHLY PAYMENTS: 1 335,131.29
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 22,421,410.86
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 100
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,837,088.49
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 75.84576360 % 24.15423640 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 73.86669680 % 26.13330320 %
CLASS A-5 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1824 %
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 8.66297276
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 122.51
POOL TRADING FACTOR: 16.02046942
CLASS A-4 PAC COMPONENT PRINCIPAL: 0.00
CLASS A-4 COMPANION PRINCIPAL: 0.00
................................................................................
Run: 06/29/96 09:27:04 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 27,823,760.72 8.500000 % 488,778.53
A-10 760920XQ6 6,395,000.00 4,582,357.70 8.500000 % 80,498.03
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 0.187681 % 0.00
R 760920XW3 100.00 0.00 8.500000 % 0.00
M 760920XV5 7,292,000.00 6,495,133.52 8.500000 % 19,376.78
B 15,395,727.87 13,354,104.69 8.500000 % 0.00
- -------------------------------------------------------------------------------
324,107,827.87 52,255,356.63 588,653.34
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 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-9 196,936.95 685,715.48 0.00 0.00 27,334,982.19
A-10 32,433.99 112,932.02 0.00 0.00 4,501,859.67
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 8,166.63 8,166.63 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 45,972.65 65,349.43 0.00 0.00 6,475,756.74
B 0.00 0.00 0.00 258,119.45 13,190,505.76
- -------------------------------------------------------------------------------
283,510.22 872,163.56 0.00 258,119.45 51,503,104.36
===============================================================================
Run: 06/29/96 09:27:04
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-9 716.553199 12.587652 5.071773 17.659425 0.000000 703.965547
A-10 716.553198 12.587652 5.071773 17.659425 0.000000 703.965546
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 890.720450 2.657265 6.304532 8.961797 0.000000 888.063184
B 867.390279 0.000000 0.000000 0.000000 0.000000 856.764024
_______________________________________________________________________________
DETERMINATION DATE 20-June-96
DISTRIBUTION DATE 25-June-96
Run: 06/29/96 09:27:05 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 14,644.21
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,394.71
SUBSERVICER ADVANCES THIS MONTH 28,014.96
MASTER SERVICER ADVANCES THIS MONTH 6,108.14
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 1,108,671.98
(B) TWO MONTHLY PAYMENTS: 1 316,457.93
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 9
AGGREGATE PRINCIPAL BALANCE 2,048,314.91
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 51,503,104.36
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 200
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 743,160.87
REMAINING SUBCLASS INTEREST SHORTFALL 94,520.53
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 270,548.11
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 62.01492160 % 12.42960300 % 25.55547520 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 61.81538420 % 12.57352701 % 25.61108870 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1870 %
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 9.15428387
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 299.35
POOL TRADING FACTOR: 15.89073140
OPTIMAL PERCENTAGE: NOT APPLICABLE UNTIL CREDIT
SUPPORT DEPLETION DATE
................................................................................
Run: 06/29/96 09:27:06 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-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 11,806,030.63 7.933416 % 1,098,102.01
R 760920XF0 100.00 0.00 7.933416 % 0.00
B 5,010,927.54 4,165,403.47 7.933416 % 19,431.44
- -------------------------------------------------------------------------------
105,493,196.54 15,971,434.10 1,117,533.45
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 74,890.99 1,172,993.00 0.00 0.00 10,707,928.62
R 0.00 0.00 0.00 0.00 0.00
B 26,423.03 45,854.47 0.00 0.00 4,145,972.03
- -------------------------------------------------------------------------------
101,314.02 1,218,847.47 0.00 0.00 14,853,900.65
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 117.493788 10.928327 0.745316 11.673643 0.000000 106.565461
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 831.263960 3.877813 5.273082 9.150895 0.000000 827.386147
_______________________________________________________________________________
DETERMINATION DATE 20-June-96
DISTRIBUTION DATE 25-June-96
Run: 06/29/96 09:27:06 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 3,809.05
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,619.63
SUBSERVICER ADVANCES THIS MONTH 10,105.66
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 2 432,209.40
(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 14,853,900.65
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 69
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,043,027.37
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 73.91966530 % 26.08033470 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 72.08832800 % 27.91167200 %
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 8.31756829
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 126.16
POOL TRADING FACTOR: 14.08043470
................................................................................
Run: 06/29/96 09:47:24 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 30,539,457.83 8.3809 220,257.73
- --------------------------------------------------------------------------------
149,986,318.83 30,539,457.83 220,257.73
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
213,249.19 0.00 433,506.92 0.00 30,319,200.10
213,249.19 0.00 433,506.92 0.00 30,319,200.10
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
203.614957 1.468519 1.421791 0.000000 2.890310 202.146438
Determination Date 20-June-1996
Distribution Date 25-June-1996
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 06/29/96 09:47:24 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 8,561.50
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,689.76
SUBSERVICER ADVANCES THIS MONTH 15,483.42
MASTER SERVICER ADVANCES THIS MONTH 4,267.64
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 618,467.74
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 281,397.21
(D) LOANS IN FORECLOSURE 4 957,049.86
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 30,319,200.10
ACTUAL UPAID PRINCIPAL BALANCE @ 05/31 29,818,081.59
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 124
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 533,198.37
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 189,250.43
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 3,537.16
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 27,470.14
FSA GUARANTY INSURANCE POLICY 8,508,189.71
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 8.9492%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.3796%
POOL TRADING FACTOR 0.202146438
................................................................................
Run: 06/29/96 09:27:07 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 22,199,422.01 8.569871 % 830,834.18
S 760920XD5 0.00 0.00 0.150000 % 0.00
R 760920XC7 100.00 0.00 8.569871 % 0.00
B 6,546,994.01 3,972,170.62 8.569871 % 0.00
- -------------------------------------------------------------------------------
93,528,473.01 26,171,592.63 830,834.18
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 156,751.71 987,585.89 0.00 0.00 21,368,587.83
S 3,234.58 3,234.58 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B 23,566.17 23,566.17 0.00 38,288.39 3,938,363.84
- -------------------------------------------------------------------------------
183,552.46 1,014,386.64 0.00 38,288.39 25,306,951.67
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 255.220396 9.551863 1.802130 11.353993 0.000000 245.668534
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 606.716703 0.000000 3.599540 3.599540 0.000000 601.552993
_______________________________________________________________________________
DETERMINATION DATE 20-June-96
DISTRIBUTION DATE 25-June-96
Run: 06/29/96 09:27:07 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S14 (POOL # 4063)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4063
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 9,115.82
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,092.90
SUBSERVICER ADVANCES THIS MONTH 27,622.35
MASTER SERVICER ADVANCES THIS MONTH 8,826.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 1,691,556.79
(B) TWO MONTHLY PAYMENTS: 1 242,137.84
(C) THREE OR MORE MONTHLY PAYMENTS: 2 329,546.16
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,088,441.92
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 25,306,951.67
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 110
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 1,058,886.80
REMAINING SUBCLASS INTEREST SHORTFALL 4,481.61
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 641,896.94
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 84.82258730 % 15.17741270 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 84.43762060 % 15.56237940 %
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 9.24016341
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 279.84
POOL TRADING FACTOR: 27.05801865
PASS THROUGH RATE FOR NEXT DISTRIBUTION: 0.0772
TOTAL BALANCE OF CONVERTED LOANS REMAINING IN POOL: 0.00
TOTAL REPURCHASE OF CONVERTING AND CONVERTED
LOANS IN THIS DISTRIBUTION: 0.00
................................................................................
Run: 06/29/96 09:27:08 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 4,186,544.39 8.000000 % 193,304.60
A-6 760920ZF8 6,450,000.00 5,400,642.28 8.000000 % 249,362.93
A-7 760920ZG6 37,500,000.00 0.00 8.000000 % 0.00
A-8 760920ZH4 10,000,000.00 2,093,272.20 8.000000 % 96,652.30
A-9 760920ZJ0 9,350,000.00 251,192.67 8.000000 % 11,598.28
A-10 760920ZC5 60,000,000.00 5,713,754.07 8.000000 % 263,820.19
A-11 760920ZD3 15,000,000.00 1,428,438.50 8.000000 % 65,955.05
A-12 760920ZB7 0.00 0.00 0.244569 % 0.00
R 760920ZK7 100.00 0.00 8.000000 % 0.00
B 8,345,599.90 6,774,365.90 8.000000 % 34,014.69
- -------------------------------------------------------------------------------
208,639,599.90 25,848,210.01 914,708.04
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 27,320.20 220,624.80 0.00 0.00 3,993,239.79
A-6 35,243.06 284,605.99 0.00 0.00 5,151,279.35
A-7 0.00 0.00 0.00 0.00 0.00
A-8 13,660.10 110,312.40 0.00 0.00 1,996,619.90
A-9 1,639.21 13,237.49 0.00 0.00 239,594.39
A-10 37,286.33 301,106.52 0.00 0.00 5,449,933.88
A-11 9,321.58 75,276.63 0.00 0.00 1,362,483.45
A-12 5,156.67 5,156.67 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B 44,207.60 78,222.29 0.00 0.00 6,740,351.21
- -------------------------------------------------------------------------------
173,834.75 1,088,542.79 0.00 0.00 24,933,501.97
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-5 213.599204 9.862480 1.393888 11.256368 0.000000 203.736724
A-6 837.308881 38.660919 5.464040 44.124959 0.000000 798.647961
A-7 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-8 209.327220 9.665230 1.366010 11.031240 0.000000 199.661990
A-9 26.865526 1.240458 0.175317 1.415775 0.000000 25.625068
A-10 95.229235 4.397003 0.621439 5.018442 0.000000 90.832231
A-11 95.229233 4.397003 0.621439 5.018442 0.000000 90.832230
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 811.729053 4.075765 5.297114 9.372879 0.000000 807.653289
____________________________________________________________________________
DETERMINATION DATE 20-June-96
DISTRIBUTION DATE 25-June-96
Run: 06/29/96 09:27:08 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S15 (POOL # 4064)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4064
___________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 6,486.47
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,980.74
SUBSERVICER ADVANCES THIS MONTH 2,955.03
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 187,260.57
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 70,016.81
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 24,933,501.97
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 119
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 784,921.89
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 73.79174070 % 26.20825930 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 72.96668870 % 27.03331130 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2328 %
BANKRUPTCY AMOUNT AVAILABLE 331,112.00
FRAUD AMOUNT AVAILABLE 259,535.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,652,817.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.66574462
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 122.96
POOL TRADING FACTOR: 11.95051274
ENDING CLASS A-10 PERCENTAGE: 29.955965
ENDING CLASS A-11 PERCENTAGE: 7.488991
ENDING A-7 COMPANION PRINCIPAL COMPONENT: 0.00
ENDING A-8 COMPANION PRINCIPAL COMPONENT: 0.00
ENDING A-9 COMPANION PRINCIPAL COMPONENT: 0.00
................................................................................
Run: 06/29/96 09:27:09 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 3,875,601.67 8.250000 % 2,195,116.13
A-8 760920YK8 20,625,000.00 20,625,000.00 6.124000 % 0.00
A-9 760920YL6 4,375,000.00 4,375,000.00 18.272570 % 0.00
A-10 760920XZ6 23,595,000.00 2,522,806.86 7.270000 % 191,783.16
A-11 760920YA0 6,435,000.00 688,038.22 11.843331 % 52,304.50
A-12 760920YB8 0.00 0.00 0.500000 % 0.00
A-13 760920YC6 0.00 0.00 0.222980 % 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 6,505,017.70 8.750000 % 247,990.85
B 15,327,940.64 13,223,385.07 8.750000 % 0.00
- -------------------------------------------------------------------------------
322,682,743.64 51,814,849.52 2,687,194.64
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 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 26,371.29 2,221,487.42 0.00 0.00 1,680,485.54
A-8 104,175.96 104,175.96 0.00 0.00 20,625,000.00
A-9 65,935.00 65,935.00 0.00 0.00 4,375,000.00
A-10 15,127.13 206,910.29 0.00 0.00 2,331,023.70
A-11 6,720.86 59,025.36 0.00 0.00 635,733.72
A-12 13,232.13 13,232.13 0.00 0.00 0.00
A-13 9,529.22 9,529.22 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 46,945.60 294,936.45 0.00 0.00 6,257,026.85
B 42,202.16 42,202.16 0.00 0.00 12,719,269.85
- -------------------------------------------------------------------------------
330,239.36 3,017,434.00 0.00 0.00 48,623,539.66
===============================================================================
Run: 06/29/96 09:27:09
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-7 129.186722 73.170538 0.879043 74.049581 0.000000 56.016185
A-8 1000.000000 0.000000 5.050956 5.050956 0.000000 1000.000000
A-9 1000.000000 0.000000 15.070857 15.070857 0.000000 1000.000000
A-10 106.921249 8.128127 0.641116 8.769243 0.000000 98.793121
A-11 106.921246 8.128127 1.044423 9.172550 0.000000 98.793119
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 895.933533 34.155682 6.465799 40.621481 0.000000 861.777851
B 862.698087 0.000000 2.753280 2.753280 0.000000 829.809441
_______________________________________________________________________________
DETERMINATION DATE 20-June-96
DISTRIBUTION DATE 25-June-96
Run: 06/29/96 09:27:10 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 12,650.83
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,990.28
SUBSERVICER ADVANCES THIS MONTH 30,698.95
MASTER SERVICER ADVANCES THIS MONTH 14,600.42
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,766,059.66
(B) TWO MONTHLY PAYMENTS: 2 433,183.27
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,546,152.96
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 48,623,539.66
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 190
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 1,782,814.31
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,215,971.90
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 61.92519530 % 12.55435000 % 25.52045450 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 60.97302490 % 12.86830801 % 26.15866710 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2203 %
BANKRUPTCY AMOUNT AVAILABLE 191,092.00
FRAUD AMOUNT AVAILABLE 500,887.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,293,738.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.41981156
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 305.96
POOL TRADING FACTOR: 15.06852803
LIBOR INDEX: 0.0000
COFI INDEX: 0.0000
TREASURY INDEX: 0.0000
................................................................................
Run: 06/29/96 09:47:24 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 6,848,230.62 8.0000 629,952.83
S 760920YS1 0.00 0.00 0.6047 0.00
- --------------------------------------------------------------------------------
32,200,599.87 6,848,230.62 629,952.83
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 42,008.00 0.00 671,960.83 0.00 6,218,277.79
S 3,175.28 0.00 3,175.28 0.00 0.00
45,183.28 0.00 675,136.11 0.00 6,218,277.79
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 212.674008 19.563388 1.304572 0.000000 20.867960 193.110620
S 0.000000 0.000000 0.098609 0.000000 0.098609 0.000000
Determination Date 20-June-1996
Distribution Date 25-June-1996
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 06/29/96 09:47:24 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 2,009.95
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 657.00
SUBSERVICER ADVANCES THIS MONTH 8,535.57
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 1 581,112.78
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 2 464,908.63
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 6,218,277.79
ACTUAL UPAID PRINCIPAL BALANCE @ 05/31 6,226,039.55
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 24
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 624,743.57
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 35.57
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 5,173.69
FSA GUARANTY INSURANCE POLICY 12,660,024.16
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 141,653.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,791,111.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.1092%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.0000%
POOL TRADING FACTOR 0.193110620
................................................................................
Run: 06/29/96 09:47:24 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 7,554,348.68 7.5769 7,320.20
S 760920YU6 0.00 0.00 0.2500 0.00
- --------------------------------------------------------------------------------
63,951,716.07 7,554,348.68 7,320.20
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 47,698.54 0.00 55,018.74 0.00 7,547,028.48
S 1,573.81 0.00 1,573.81 0.00 0.00
49,272.35 0.00 56,592.55 0.00 7,547,028.48
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 118.125817 0.114464 0.745852 0.000000 0.860316 118.011352
S 0.000000 0.000000 0.024609 0.000000 0.024609 0.000000
Determination Date 20-June-1996
Distribution Date 25-June-1996
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 06/29/96 09:47:24 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 2,485.65
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 787.17
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 7,547,028.48
ACTUAL UPAID PRINCIPAL BALANCE @ 05/31 7,552,622.23
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 28
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 44.00
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 7,276.20
FSA GUARANTY INSURANCE POLICY 12,660,024.16
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 141,653.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,791,111.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.3468%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.5769%
POOL TRADING FACTOR 0.118011352
................................................................................
Run: 06/29/96 09:47:24 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 14,108,683.90 7.7170 1,270,233.45
S 760920YW2 0.00 0.00 0.2500 0.00
- --------------------------------------------------------------------------------
75,606,730.04 14,108,683.90 1,270,233.45
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 84,355.78 0.00 1,354,589.23 0.00 12,838,450.45
S 2,732.79 0.00 2,732.79 0.00 0.00
87,088.57 0.00 1,357,322.02 0.00 12,838,450.45
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 186.606191 16.800534 1.115718 0.000000 17.916252 169.805657
S 0.000000 0.000000 0.036145 0.000000 0.036145 0.000000
Determination Date 20-June-1996
Distribution Date 25-June-1996
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 06/29/96 09:47:24 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 3,721.73
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,345.83
SUBSERVICER ADVANCES THIS MONTH 3,735.63
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 248,534.40
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 1 238,495.22
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 12,838,450.45
ACTUAL UPAID PRINCIPAL BALANCE @ 05/31 12,850,678.53
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 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 1,050,559.93
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 240.06
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 207,618.68
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 11,814.78
FSA GUARANTY INSURANCE POLICY 12,660,024.16
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 141,653.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,791,111.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.4436%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.7226%
POOL TRADING FACTOR 0.169805657
................................................................................
Run: 06/29/96 09:27:11 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 0.00 7.750000 % 0.00
A-4 760920B49 9,500,000.00 8,188,061.35 7.950000 % 72,801.06
A-5 760920B31 41,703.00 409.39 1008.000000 % 3.64
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 0.390023 % 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 5,987,472.52 8.000000 % 30,075.40
- -------------------------------------------------------------------------------
157,858,019.23 19,663,943.26 102,880.10
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 54,234.87 127,035.93 0.00 0.00 8,115,260.29
A-5 343.82 347.46 0.00 0.00 405.75
A-6 36,579.22 36,579.22 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 6,389.86 6,389.86 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
B 39,908.36 69,983.76 0.00 0.00 5,957,397.12
- -------------------------------------------------------------------------------
137,456.13 240,336.23 0.00 0.00 19,561,063.16
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 861.901195 7.663269 5.708934 13.372203 0.000000 854.237925
A-5 9.816800 0.087284 8.244491 8.331775 0.000000 9.729516
A-6 1000.000000 0.000000 6.665310 6.665310 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 842.849161 4.233679 5.617849 9.851528 0.000000 838.615484
_______________________________________________________________________________
DETERMINATION DATE 20-June-96
DISTRIBUTION DATE 25-June-96
Run: 06/29/96 09:27:12 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S18 (POOL # 4066)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4066
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 5,459.05
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,076.33
SUBSERVICER ADVANCES THIS MONTH 11,768.83
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 1,012,590.98
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 19,561,063.16
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 4,107.04
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 69.55100800 % 30.44899210 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 69.54461490 % 30.45538510 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3901 %
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 8.84834579
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 126.59
POOL TRADING FACTOR: 12.39155493
................................................................................
Run: 06/29/96 09:27:12 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 17,531,351.80 8.500000 % 497,185.66
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 0.181146 % 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 5,975,328.51 8.500000 % 51,934.65
B 12,805,385.16 11,633,005.51 8.500000 % 0.00
- -------------------------------------------------------------------------------
320,111,585.16 44,243,685.82 549,120.31
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 123,774.88 620,960.54 0.00 0.00 17,034,166.14
A-7 64,276.08 64,276.08 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 6,657.01 6,657.01 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 42,187.02 94,121.67 0.00 0.00 5,923,393.86
B 0.00 0.00 0.00 0.00 11,513,396.11
- -------------------------------------------------------------------------------
236,894.99 786,015.30 0.00 0.00 43,574,956.11
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-5 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-6 520.218154 14.753284 3.672845 18.426129 0.000000 505.464871
A-7 1000.000000 0.000000 7.060202 7.060202 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 933.353407 8.112254 6.589663 14.701917 0.000000 925.241153
B 908.446358 0.000000 0.000000 0.000000 0.000000 899.105803
_______________________________________________________________________________
DETERMINATION DATE 20-June-96
DISTRIBUTION DATE 25-June-96
Run: 06/29/96 09:27:13 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S19 (POOL # 4067)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4067
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 10,422.14
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,459.54
SUBSERVICER ADVANCES THIS MONTH 32,097.56
MASTER SERVICER ADVANCES THIS MONTH 12,360.61
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 455,062.80
(B) TWO MONTHLY PAYMENTS: 3 956,300.66
(C) THREE OR MORE MONTHLY PAYMENTS: 3 885,657.36
FORECLOSURES
NUMBER OF LOANS 6
AGGREGATE PRINCIPAL BALANCE 1,658,239.18
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 43,574,956.11
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 162
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 1,514,073.46
REMAINING SUBCLASS INTEREST SHORTFALL 82,131.37
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 237,698.54
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 60.20147580 % 13.50549400 % 26.29302980 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 59.98437740 % 13.59357390 % 26.42204870 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1804 %
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 9.10441031
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 300.92
POOL TRADING FACTOR: 13.61242708
................................................................................
Run: 06/29/96 09:27:14 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 15,799,707.02 8.100000 % 154,020.68
A-6 760920D70 2,829,000.00 1,143,920.77 8.100000 % 42,560.03
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 6,320,079.23 8.100000 % 0.00
A-10 760920E53 16,830,000.00 0.00 8.100000 % 0.00
A-11 760920D96 8,130,000.00 2,525,787.36 8.100000 % 12,198.65
A-12 760920F37 10,000,000.00 1,011,934.07 8.100000 % 4,887.28
A-13 760920E95 0.00 0.00 0.400000 % 0.00
A-14 760920F29 0.00 0.00 0.262836 % 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 7,959,404.50 8.500000 % 7,120.06
B 16,895,592.50 15,868,231.66 8.500000 % 14,194.86
- -------------------------------------------------------------------------------
375,449,692.50 59,256,064.61 234,981.56
===============================================================================
_______________________________________________________________________________
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-5 106,396.77 260,417.45 0.00 0.00 15,645,686.34
A-6 7,703.28 50,263.31 0.00 0.00 1,101,360.74
A-7 17,037.27 17,037.27 0.00 0.00 2,530,000.00
A-8 41,057.80 41,057.80 0.00 0.00 6,097,000.00
A-9 0.00 0.00 42,560.03 0.00 6,362,639.26
A-10 0.00 0.00 0.00 0.00 0.00
A-11 17,008.89 29,207.54 0.00 0.00 2,513,588.71
A-12 6,814.46 11,701.74 0.00 0.00 1,007,046.79
A-13 11,781.66 11,781.66 0.00 0.00 0.00
A-14 12,948.26 12,948.26 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 56,246.30 63,366.36 0.00 0.00 7,952,284.44
B 112,135.18 126,330.04 0.00 0.00 15,854,036.80
- -------------------------------------------------------------------------------
389,129.87 624,111.43 42,560.03 0.00 59,063,643.08
===============================================================================
Run: 06/29/96 09:27:14
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-5 411.397136 4.010433 2.770388 6.780821 0.000000 407.386703
A-6 404.355168 15.044196 2.722969 17.767165 0.000000 389.310972
A-7 1000.000000 0.000000 6.734099 6.734099 0.000000 1000.000000
A-8 1000.000000 0.000000 6.734099 6.734099 0.000000 1000.000000
A-9 1363.555389 0.000000 0.000000 0.000000 9.182315 1372.737704
A-10 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-11 310.674952 1.500449 2.092114 3.592563 0.000000 309.174503
A-12 101.193407 0.488728 0.681446 1.170174 0.000000 100.704679
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 942.164358 0.842810 6.657943 7.500753 0.000000 941.321548
B 939.193560 0.840152 6.636948 7.477100 0.000000 938.353408
_______________________________________________________________________________
DETERMINATION DATE 20-June-96
DISTRIBUTION DATE 25-June-96
Run: 06/29/96 09:27:15 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S20 (POOL # 4068)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4068
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 15,937.38
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,470.03
SUBSERVICER ADVANCES THIS MONTH 53,571.08
MASTER SERVICER ADVANCES THIS MONTH 7,496.51
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 2,031,932.83
(B) TWO MONTHLY PAYMENTS: 2 1,279,524.25
(C) THREE OR MORE MONTHLY PAYMENTS: 1 207,908.86
FORECLOSURES
NUMBER OF LOANS 9
AGGREGATE PRINCIPAL BALANCE 3,017,135.16
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 59,063,643.08
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 214
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 927,320.05
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 139,414.24
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 59.78869620 % 13.43221900 % 26.77908460 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 59.69378120 % 13.46392472 % 26.84229410 %
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 9.21574797
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 302.08
POOL TRADING FACTOR: 15.73143999
................................................................................
Run: 06/29/96 09:27:16 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 41,815,250.82 6.895359 % 339,891.66
S 760920ZN1 0.00 0.00 0.150000 % 0.00
R 760920ZM3 100.00 0.00 6.895359 % 0.00
B 7,968,810.12 2,822,965.05 6.895359 % 2,881.82
- -------------------------------------------------------------------------------
113,840,137.12 44,638,215.87 342,773.48
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 238,849.56 578,741.22 0.00 0.00 41,475,359.16
S 5,546.66 5,546.66 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B 16,124.83 19,006.65 0.00 279.99 2,819,803.23
- -------------------------------------------------------------------------------
260,521.05 603,294.53 0.00 279.99 44,295,162.39
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 394.963315 3.210425 2.256038 5.466463 0.000000 391.752890
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 354.251765 0.361637 2.023493 2.385130 0.000000 353.854991
_______________________________________________________________________________
DETERMINATION DATE 20-June-96
DISTRIBUTION DATE 25-June-96
Run: 06/29/96 09:27:16 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S21 (POOL # 4069)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4069
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 13,952.90
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,043.10
SUBSERVICER ADVANCES THIS MONTH 23,873.44
MASTER SERVICER ADVANCES THIS MONTH 16,938.10
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,192,244.82
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 3 906,228.57
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 1,339,785.63
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 44,295,162.39
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 151
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 2,554,736.91
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 293,057.21
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 93.67590080 % 6.32409920 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 93.63406050 % 6.36593950 %
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 7.56272997
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 305.58
POOL TRADING FACTOR: 38.90996929
PASS THROUGH RATE FOR NEXT DISTRIBUTION: 0.1404
TOTAL BALANCE OF CONVERTED LOANS REMAINING IN POOL: 0.00
TOTAL REPURCHASE OF CONVERTING AND CONVERTED
LOANS IN THIS DISTRIBUTION: 0.00
................................................................................
Run: 06/29/96 09:31:09 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 2,230,919.73 8.500000 % 652,268.84
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 3,661,879.00 861,988.35 0.106642 % 963.02
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 4,008,175.87 8.500000 % 3,741.13
B 10,804,782.23 9,935,929.70 8.500000 % 9,273.96
- -------------------------------------------------------------------------------
216,050,982.23 40,512,135.05 666,246.95
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 15,579.38 667,848.22 0.00 0.00 1,578,650.89
A-6 143,159.49 143,159.49 0.00 0.00 20,500,000.00
A-7 20,776.44 20,776.44 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 3,549.46 4,512.48 0.00 0.00 861,025.33
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 27,990.66 31,731.79 0.00 0.00 4,004,434.74
B 69,386.47 78,660.43 0.00 0.00 9,926,655.74
- -------------------------------------------------------------------------------
280,441.90 946,688.85 0.00 0.00 39,845,888.10
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED 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-5 123.296105 36.048902 0.861025 36.909927 0.000000 87.247203
A-6 1000.000000 0.000000 6.983390 6.983390 0.000000 1000.000000
A-7 1000.000000 0.000000 6.983392 6.983392 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-11 235.395094 0.262985 0.969300 1.232285 0.000000 235.132108
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 927.818488 0.866002 6.479319 7.345321 0.000000 926.952486
B 919.586299 0.858320 6.421830 7.280150 0.000000 918.727979
_______________________________________________________________________________
DETERMINATION DATE 20-June-96
DISTRIBUTION DATE 25-June-96
Run: 06/29/96 09:31:10 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S23 (POOL # 4070)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4070
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 9,798.96
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,274.14
SUBSERVICER ADVANCES THIS MONTH 21,374.32
MASTER SERVICER ADVANCES THIS MONTH 5,975.10
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 697,384.56
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 306,470.33
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,743,377.07
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 39,845,888.10
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 158
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 741,938.28
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 628,433.92
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 65.58042290 % 9.89376600 % 24.52581110 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 65.03757060 % 10.04980672 % 24.91262260 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1061 %
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 8.84727600
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 301.25
POOL TRADING FACTOR: 18.44281738
COFI INDEX USED FOR THIS DISTRIBUTION 0.0000
................................................................................
Run: 06/29/96 09:27:17 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-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 8,514,401.66 8.000000 % 210,933.80
A-7 760920J90 7,108,000.00 0.00 8.000000 % 0.00
A-8 760920K23 10,000,000.00 1,192,419.40 8.000000 % 29,540.72
A-9 760920K31 37,500,000.00 4,651,831.17 8.000000 % 115,243.38
A-10 760920J74 17,000,000.00 6,962,240.66 8.000000 % 172,480.93
A-11 760920J66 0.00 0.00 0.333650 % 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 7,001,488.11 8.000000 % 33,470.11
- -------------------------------------------------------------------------------
183,771,178.70 28,322,381.00 561,668.94
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 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 56,419.01 267,352.81 0.00 0.00 8,303,467.86
A-7 0.00 0.00 0.00 0.00 0.00
A-8 7,901.33 37,442.05 0.00 0.00 1,162,878.68
A-9 30,824.45 146,067.83 0.00 0.00 4,536,587.79
A-10 46,133.92 218,614.85 0.00 0.00 6,789,759.73
A-11 7,827.12 7,827.12 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
B 46,393.99 79,864.10 0.00 0.00 6,968,018.00
- -------------------------------------------------------------------------------
195,499.82 757,168.76 0.00 0.00 27,760,712.06
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-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-6 775.305196 19.207230 5.137408 24.344638 0.000000 756.097966
A-7 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-8 119.241940 2.954072 0.790133 3.744205 0.000000 116.287868
A-9 124.048831 3.073157 0.821985 3.895142 0.000000 120.975674
A-10 409.543568 10.145937 2.713760 12.859697 0.000000 399.397631
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 846.615011 4.047182 5.609929 9.657111 0.000000 842.567829
_______________________________________________________________________________
DETERMINATION DATE 20-June-96
DISTRIBUTION DATE 25-June-96
Run: 06/29/96 09:27:18 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S22 (POOL # 4072)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4072
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 7,225.93
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,358.99
SUBSERVICER ADVANCES THIS MONTH 17,993.79
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 985,510.73
(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 27,760,712.06
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 426,275.83
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 75.27930960 % 24.72069040 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 74.89971440 % 25.10028560 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3370 %
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 8.77057952
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 127.03
POOL TRADING FACTOR: 15.10612940
PAC COMPANION
ENDING A-7 PRINCIPAL COMPONENT: 0.00 0.00
ENDING A-8 PRINCIPAL COMPONENT: 1,162,878.68 0.00
ENDING A-9 PRINCIPAL COMPONENT: 4,536,587.79 0.00
ENDING A-10 PRINCIPAL COMPONENT: 6,789,759.73 0.00
................................................................................
Run: 06/29/96 09:27:19 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 11,168,235.44 8.125000 % 1,583,565.08
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 11,113,394.35 8.125000 % 436,096.66
A-12 760920L97 0.00 0.00 0.375000 % 0.00
A-13 760920M21 0.00 0.00 0.207026 % 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 8,880,596.87 8.500000 % 34,439.83
B 21,576,273.86 19,402,941.98 8.500000 % 43,806.42
- -------------------------------------------------------------------------------
431,506,263.86 79,752,168.64 2,097,907.99
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 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 74,372.15 1,657,937.23 0.00 0.00 9,584,670.36
A-9 194,363.74 194,363.74 0.00 0.00 29,187,000.00
A-10 0.00 0.00 0.00 0.00 0.00
A-11 74,006.95 510,103.61 0.00 0.00 10,677,297.69
A-12 15,818.90 15,818.90 0.00 0.00 0.00
A-13 13,532.25 13,532.25 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
M 61,867.64 96,307.47 0.00 0.00 8,846,157.04
B 135,172.69 178,979.11 0.00 31,440.09 19,327,695.47
- -------------------------------------------------------------------------------
569,134.32 2,667,042.31 0.00 31,440.09 77,622,820.56
===============================================================================
Run: 06/29/96 09:27:19
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-8 402.879962 57.125107 2.682881 59.807988 0.000000 345.754856
A-9 1000.000000 0.000000 6.659257 6.659257 0.000000 1000.000000
A-10 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-11 379.932117 14.908778 2.530066 17.438844 0.000000 365.023339
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 914.687144 3.547247 6.372267 9.919514 0.000000 911.139898
B 899.272141 2.030305 6.264876 8.295181 0.000000 895.784675
_______________________________________________________________________________
DETERMINATION DATE 20-June-96
DISTRIBUTION DATE 25-June-96
Run: 06/29/96 09:27:20 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 20,352.18
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 8,073.44
SUBSERVICER ADVANCES THIS MONTH 40,766.89
MASTER SERVICER ADVANCES THIS MONTH 13,265.48
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 12 3,296,165.63
(B) TWO MONTHLY PAYMENTS: 2 589,729.99
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,099,345.46
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 77,622,820.56
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 290
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 1,613,026.35
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,820,061.32
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 64.53571190 % 11.13524200 % 24.32904620 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 63.70416290 % 11.39633548 % 24.89950160 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1998 %
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 9.14469531
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 306.09
POOL TRADING FACTOR: 17.98880504
................................................................................
Run: 06/29/96 09:27:20 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 39,525,048.19 7.533290 % 286,787.85
S 760920H84 0.00 0.00 0.150000 % 0.00
R 760920H76 100.00 0.00 7.533290 % 0.00
B 8,084,552.09 6,672,120.99 7.533290 % 4,931.48
- -------------------------------------------------------------------------------
134,742,525.09 46,197,169.18 291,719.33
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 248,085.40 534,873.25 0.00 0.00 39,238,260.34
S 5,773.66 5,773.66 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B 41,878.64 46,810.12 0.00 1,687.26 6,665,502.24
- -------------------------------------------------------------------------------
295,737.70 587,457.03 0.00 1,687.26 45,903,762.58
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 312.061519 2.264272 1.958705 4.222977 0.000000 309.797247
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 825.292597 0.609988 5.180083 5.790071 0.000000 824.473906
_______________________________________________________________________________
DETERMINATION DATE 20-June-96
DISTRIBUTION DATE 25-June-96
Run: 06/29/96 09:27:21 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S25 (POOL # 4074)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4074
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 13,560.08
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,023.74
SUBSERVICER ADVANCES THIS MONTH 27,273.80
MASTER SERVICER ADVANCES THIS MONTH 1,904.04
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 1,038,587.40
(B) TWO MONTHLY PAYMENTS: 2 1,115,432.64
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 1,493,415.97
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 45,903,762.58
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 152
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 253,602.17
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 247,579.02
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 85.55729470 % 14.44270530 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 85.47939890 % 14.52060110 %
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 8.09563222
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 304.40
POOL TRADING FACTOR: 34.06776187
PASS THROUGH RATE FOR NEXT DISTRIBUTION: 0.0770
TOTAL BALANCE OF CONVERTED LOANS REMAINING IN POOL: 0.00
TOTAL REPURCHASE OF CONVERTING AND CONVERTED
LOANS IN THIS DISTRIBUTION: 0.00
................................................................................
Run: 06/29/96 09:27:21 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 1,550,563.53 8.500000 % 44,417.53
A-11 760920T24 20,000,000.00 14,096,031.92 8.500000 % 403,795.74
A-12 760920P44 39,837,000.00 28,077,181.22 8.500000 % 804,300.54
A-13 760920P77 4,598,000.00 6,286,348.86 8.500000 % 0.00
A-14 760920M62 2,400,000.00 711,651.15 8.500000 % 44,451.60
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 0.102675 % 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 16,497,866.59 8.500000 % 0.00
- -------------------------------------------------------------------------------
376,384,926.36 87,086,446.64 1,296,965.41
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 0.00 0.00 0.00 0.00 0.00
A-7 0.00 0.00 0.00 0.00 0.00
A-8 0.00 0.00 0.00 0.00 0.00
A-9 0.00 0.00 0.00 0.00 0.00
A-10 10,964.24 55,381.77 0.00 0.00 1,506,146.00
A-11 99,674.89 503,470.63 0.00 0.00 13,692,236.18
A-12 198,537.44 1,002,837.98 0.00 0.00 27,272,880.68
A-13 0.00 0.00 44,451.60 0.00 6,330,800.46
A-14 5,032.18 49,483.78 0.00 0.00 667,199.55
A-15 26,163.18 26,163.18 0.00 0.00 3,700,000.00
A-16 28,284.52 28,284.52 0.00 0.00 4,000,000.00
A-17 30,420.01 30,420.01 0.00 0.00 4,302,000.00
A-18 7,438.47 7,438.47 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 0.00 0.00 0.00 0.00 7,864,803.37
B 0.00 0.00 0.00 0.00 16,000,740.05
- -------------------------------------------------------------------------------
406,514.93 1,703,480.34 44,451.60 0.00 85,336,806.29
===============================================================================
Run: 06/29/96 09:27:21
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-10 704.801605 20.189786 4.983745 25.173531 0.000000 684.611818
A-11 704.801596 20.189787 4.983745 25.173532 0.000000 684.611809
A-12 704.801597 20.189787 4.983745 25.173532 0.000000 684.611810
A-13 1367.192010 0.000000 0.000000 0.000000 9.667595 1376.859604
A-14 296.521313 18.521500 2.096742 20.618242 0.000000 277.999813
A-15 1000.000000 0.000000 7.071130 7.071130 0.000000 1000.000000
A-16 1000.000000 0.000000 7.071130 7.071130 0.000000 1000.000000
A-17 1000.000000 0.000000 7.071132 7.071132 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 0.000000 0.000000 0.000000 928.657855
B 922.765205 0.000000 0.000000 0.000000 0.000000 894.959726
_______________________________________________________________________________
DETERMINATION DATE 20-June-96
DISTRIBUTION DATE 25-June-96
Run: 06/29/96 09:27:23 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S26 (POOL # 4075)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4075
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 22,195.48
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 8,760.43
SUBSERVICER ADVANCES THIS MONTH 30,818.04
MASTER SERVICER ADVANCES THIS MONTH 15,017.65
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 1,697,798.29
(B) TWO MONTHLY PAYMENTS: 2 1,051,102.12
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 1,082,802.48
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 85,336,806.29
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 305
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 1,835,031.36
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 246,817.29
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 72.02472840 % 9.03103000 % 18.94424130 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 72.03370450 % 9.21619136 % 18.75010410 %
CLASS A-18 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1032 %
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 9.04886766
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 306.41
POOL TRADING FACTOR: 22.67274811
................................................................................
Run: 06/29/96 09:27:23 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-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 11,379,999.88 8.000000 % 341,104.20
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 0.192201 % 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 6,307,315.99 8.000000 % 30,419.82
- -------------------------------------------------------------------------------
157,499,405.19 30,708,315.87 371,524.02
===============================================================================
_______________________________________________________________________________
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 75,822.12 416,926.32 0.00 0.00 11,038,895.68
A-8 86,755.69 86,755.69 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 4,915.58 4,915.58 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
B 42,024.07 72,443.89 0.00 0.00 6,276,896.17
- -------------------------------------------------------------------------------
209,517.46 581,041.48 0.00 0.00 30,336,791.85
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 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-7 690.366409 20.693048 4.599740 25.292788 0.000000 669.673361
A-8 1000.000000 0.000000 6.662752 6.662752 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 843.065685 4.066056 5.617137 9.683193 0.000000 838.999628
_______________________________________________________________________________
DETERMINATION DATE 20-June-96
DISTRIBUTION DATE 25-June-96
Run: 06/29/96 09:27:24 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S27 (POOL # 4076)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4076
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 8,769.29
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,302.36
SUBSERVICER ADVANCES THIS MONTH 9,360.06
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 208,188.66
(B) TWO MONTHLY PAYMENTS: 1 300,056.67
(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 30,336,791.85
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 149
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 223,419.58
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 79.46056040 % 20.53943960 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 79.30929480 % 20.69070520 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1930 %
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 8.65954973
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 128.23
POOL TRADING FACTOR: 19.26152789
................................................................................
Run: 06/29/96 09:27:25 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 6,073,407.70 8.000000 % 902,874.77
A-9 760920S90 833,000.00 564,196.34 8.000000 % 83,873.61
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 0.271161 % 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 6,916,454.86 8.000000 % 25,285.87
B 16,432,384.46 15,396,894.53 8.000000 % 56,289.51
- -------------------------------------------------------------------------------
365,162,840.46 81,953,953.43 1,068,323.76
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 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 40,228.89 943,103.66 0.00 0.00 5,170,532.93
A-9 3,737.11 87,610.72 0.00 0.00 480,322.73
A-10 313,967.01 313,967.01 0.00 0.00 47,400,000.00
A-11 37,113.02 37,113.02 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 18,399.76 18,399.76 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 45,813.05 71,098.92 0.00 0.00 6,891,168.99
B 101,985.59 158,275.10 0.00 0.00 15,340,605.02
- -------------------------------------------------------------------------------
561,244.43 1,629,568.19 0.00 0.00 80,885,629.67
===============================================================================
Run: 06/29/96 09:27:25
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-8 677.306535 100.688610 4.486327 105.174937 0.000000 576.617925
A-9 677.306531 100.688607 4.486327 105.174934 0.000000 576.617923
A-10 1000.000000 0.000000 6.623777 6.623777 0.000000 1000.000000
A-11 1000.000000 0.000000 6.623777 6.623777 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 947.037165 3.462274 6.272962 9.735236 0.000000 943.574892
B 936.984804 3.425524 6.206377 9.631901 0.000000 933.559281
_______________________________________________________________________________
DETERMINATION DATE 20-June-96
DISTRIBUTION DATE 25-June-96
Run: 06/29/96 09:27:26 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S28 (POOL # 4077)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4077
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 20,167.03
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 8,611.13
SUBSERVICER ADVANCES THIS MONTH 26,808.00
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 1,367,753.50
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 6
AGGREGATE PRINCIPAL BALANCE 2,067,496.32
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 80,885,629.67
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 304
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 768,708.29
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 222,314.05
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 72.77330930 % 8.43944000 % 18.78725050 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 72.51455650 % 8.51964560 % 18.96579790 %
CLASS A-14 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2719 %
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 8.69461589
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 302.43
POOL TRADING FACTOR: 22.15056427
................................................................................
Run: 06/29/96 09:27:27 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 23,052,018.94 7.232071 % 950,500.89
S 760920U30 0.00 0.00 0.250000 % 0.00
R 760920U48 100.00 0.00 7.232071 % 0.00
B 6,095,852.88 4,818,114.84 7.232071 % 15,645.92
- -------------------------------------------------------------------------------
116,111,466.88 27,870,133.78 966,146.81
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 136,406.58 1,086,907.47 0.00 0.00 22,101,518.05
S 5,700.89 5,700.89 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B 28,510.41 44,156.33 0.00 39,102.50 4,763,366.41
- -------------------------------------------------------------------------------
170,617.88 1,136,764.69 0.00 39,102.50 26,864,884.46
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 209.534257 8.639699 1.239885 9.879584 0.000000 200.894558
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 790.392245 2.566650 4.677019 7.243669 0.000000 781.410986
_______________________________________________________________________________
DETERMINATION DATE 20-June-96
DISTRIBUTION DATE 25-June-96
Run: 06/29/96 09:27:27 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 9,627.66
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,746.20
SPREAD 3,577.94
SUBSERVICER ADVANCES THIS MONTH 19,543.80
MASTER SERVICER ADVANCES THIS MONTH 5,715.58
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 1,353,772.35
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 2 618,841.89
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 652,851.79
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 26,864,884.46
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 84
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 748,882.94
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 688,559.91
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 82.71226510 % 17.28773490 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 82.26917220 % 17.73082780 %
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 8.17980261
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 312.70
POOL TRADING FACTOR: 23.13715017
................................................................................
Run: 06/29/96 09:27:28 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 0.00 6.500000 % 0.00
A-4 760920Z50 26,677,000.00 0.00 7.000000 % 0.00
A-5 760920Y85 11,517,000.00 1,112,107.03 7.000000 % 788,684.92
A-6 760920Y93 5,775,000.00 5,775,000.00 7.000000 % 0.00
A-7 760920Z68 25,900,000.00 33,453,751.18 7.000000 % 0.00
A-8 760920Z84 4,709,000.00 6,082,382.79 7.000000 % 0.00
A-9 760920Z76 50,000.00 10,057.60 4623.730000 % 120.90
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 0.129390 % 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 6,097,754.96 8.000000 % 6,000.76
B 14,467,386.02 13,553,324.84 8.000000 % 13,337.80
- -------------------------------------------------------------------------------
321,497,464.02 101,930,378.40 808,144.38
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 6,464.89 795,149.81 0.00 0.00 323,422.11
A-6 33,571.20 33,571.20 0.00 0.00 5,775,000.00
A-7 0.00 0.00 195,146.88 0.00 33,648,898.06
A-8 0.00 0.00 35,480.57 0.00 6,117,863.36
A-9 38,619.24 38,740.14 0.00 0.00 9,936.70
A-10 133,105.57 133,105.57 0.00 0.00 20,035,000.00
A-11 105,042.79 105,042.79 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 10,968.66 10,968.66 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 40,570.37 46,571.13 0.00 0.00 6,091,754.20
B 90,174.72 103,512.52 0.00 0.00 13,539,987.11
- -------------------------------------------------------------------------------
458,517.44 1,266,661.82 230,627.45 0.00 101,352,861.54
===============================================================================
Run: 06/29/96 09:27:28
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 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 96.562215 68.480066 0.561335 69.041401 0.000000 28.082149
A-6 1000.000000 0.000000 5.813195 5.813195 0.000000 1000.000000
A-7 1291.650625 0.000000 0.000000 0.000000 7.534629 1299.185253
A-8 1291.650624 0.000000 0.000000 0.000000 7.534629 1299.185254
A-9 201.152000 2.418000 772.384800 774.802800 0.000000 198.734000
A-10 1000.000000 0.000000 6.643652 6.643652 0.000000 1000.000000
A-11 1000.000000 0.000000 6.643653 6.643653 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 948.199446 0.933117 6.308683 7.241800 0.000000 947.266330
B 936.819189 0.921922 6.232966 7.154888 0.000000 935.897272
_______________________________________________________________________________
DETERMINATION DATE 20-June-96
DISTRIBUTION DATE 25-June-96
Run: 06/29/96 09:27:29 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S30 (POOL # 4079)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4079
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 26,392.42
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 10,672.12
SUBSERVICER ADVANCES THIS MONTH 27,412.88
MASTER SERVICER ADVANCES THIS MONTH 3,442.54
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 1,015,053.87
(B) TWO MONTHLY PAYMENTS: 1 253,090.96
(C) THREE OR MORE MONTHLY PAYMENTS: 3 743,437.24
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,607,518.38
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 101,352,861.54
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 384
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 456,998.57
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 477,207.89
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 80.72107640 % 5.98227400 % 13.29664920 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 80.63030390 % 6.01044125 % 13.35925490 %
CLASS A-23 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1298 %
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 8.56726109
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 304.78
POOL TRADING FACTOR: 31.52524448
................................................................................
Run: 06/29/96 09:27:30 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 3,291,720.05 7.000000 % 921,929.40
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 1,072,088.06 7.500000 % 300,265.36
A-8 760920Y51 15,000,000.00 6,177,003.02 7.500000 % 184,570.45
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 50,000.00 528.24 3123.270000 % 147.95
A-12 760920X78 10,000.00 0.00 1595.300000 % 0.00
A-13 760920X94 0.00 0.00 0.207855 % 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 9,948,425.49 7.500000 % 46,986.55
- -------------------------------------------------------------------------------
261,801,192.58 65,894,764.86 1,453,899.71
===============================================================================
_______________________________________________________________________________
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 18,998.03 940,927.43 0.00 0.00 2,369,790.65
A-4 151,309.12 151,309.12 0.00 0.00 24,469,000.00
A-5 129,462.09 129,462.09 0.00 0.00 20,936,000.00
A-6 0.00 0.00 0.00 0.00 0.00
A-7 6,629.48 306,894.84 0.00 0.00 771,822.70
A-8 38,196.78 222,767.23 0.00 0.00 5,992,432.57
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 1,360.28 1,508.23 0.00 0.00 380.29
A-12 0.00 0.00 0.00 0.00 0.00
A-13 11,292.71 11,292.71 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
B 61,518.12 108,504.67 0.00 0.00 9,901,438.94
- -------------------------------------------------------------------------------
418,766.61 1,872,666.32 0.00 0.00 64,440,865.15
===============================================================================
Run: 06/29/96 09:27:30
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-3 109.833836 30.761742 0.633902 31.395644 0.000000 79.072094
A-4 1000.000000 0.000000 6.183707 6.183707 0.000000 1000.000000
A-5 1000.000000 0.000000 6.183707 6.183707 0.000000 1000.000000
A-6 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-7 29.053877 8.137273 0.179661 8.316934 0.000000 20.916604
A-8 411.800201 12.304697 2.546452 14.851149 0.000000 399.495505
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 10.564800 2.959000 27.205600 30.164600 0.000000 7.605800
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 843.015994 3.981574 5.212964 9.194538 0.000000 839.034418
_______________________________________________________________________________
DETERMINATION DATE 20-June-96
DISTRIBUTION DATE 25-June-96
Run: 06/29/96 09:27:31 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S31 (POOL # 4080)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4080
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 15,648.67
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,949.32
SUBSERVICER ADVANCES THIS MONTH 9,506.03
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 167,800.88
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 720,985.17
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 64,440,865.15
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 270
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,142,677.83
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 84.90255560 % 15.09744440 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 84.63484480 % 15.36515520 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2052 %
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 8.11841359
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 130.42
POOL TRADING FACTOR: 24.61442766
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: 300,265.36 0.00 0.00
CLASS A-7 ENDING BAL: 771,822.70 0.00 0.00
CLASS A-8 PRIN DIST: 184,570.45 N/A 0.00
CLASS A-8 ENDING BAL: 5,992,432.57 N/A 0.00
................................................................................
Run: 06/29/96 09:27:32 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 3,032,985.99 7.750000 % 1,481,155.63
A-10 760920W20 65,701,000.00 65,701,000.00 7.750000 % 0.00
A-11 760920U55 2,522,000.00 275,230.41 7.750000 % 59,013.61
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 9,214,769.59 7.750000 % 0.00
A-15 760920V54 23,788,000.00 0.00 7.750000 % 0.00
A-16 760920W53 16,332,000.00 10,184,024.94 7.750000 % 164,571.48
A-17 760920W38 0.00 0.00 0.331018 % 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 8,080,062.68 7.750000 % 7,303.90
B 20,436,665.48 19,187,927.26 7.750000 % 17,344.76
- -------------------------------------------------------------------------------
430,245,573.48 129,109,000.87 1,729,389.38
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 0.00 0.00 0.00 0.00 0.00
A-7 0.00 0.00 0.00 0.00 0.00
A-8 0.00 0.00 0.00 0.00 0.00
A-9 19,423.97 1,500,579.60 0.00 0.00 1,551,830.36
A-10 420,765.13 420,765.13 0.00 0.00 65,701,000.00
A-11 1,762.64 60,776.25 0.00 0.00 216,216.80
A-12 15,850.50 15,850.50 0.00 0.00 2,475,000.00
A-13 70,177.69 70,177.69 0.00 0.00 10,958,000.00
A-14 0.00 0.00 59,013.61 0.00 9,273,783.20
A-15 0.00 0.00 0.00 0.00 0.00
A-16 65,220.97 229,792.45 0.00 0.00 10,019,453.46
A-17 35,316.24 35,316.24 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 51,746.68 59,050.58 0.00 0.00 8,072,758.78
B 122,884.14 140,228.90 0.00 0.00 19,170,582.50
- -------------------------------------------------------------------------------
803,147.96 2,532,537.34 59,013.61 0.00 127,438,625.10
===============================================================================
Run: 06/29/96 09:27:32
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-9 116.104046 56.699293 0.743558 57.442851 0.000000 59.404753
A-10 1000.000000 0.000000 6.404242 6.404242 0.000000 1000.000000
A-11 109.131804 23.399528 0.698906 24.098434 0.000000 85.732276
A-12 1000.000000 0.000000 6.404242 6.404242 0.000000 1000.000000
A-13 1000.000000 0.000000 6.404243 6.404243 0.000000 1000.000000
A-14 1322.441101 0.000000 0.000000 0.000000 8.469232 1330.910333
A-15 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-16 623.562634 10.076627 3.993447 14.070074 0.000000 613.486007
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 938.897172 0.848708 6.012925 6.861633 0.000000 938.048464
B 938.897164 0.848708 6.012925 6.861633 0.000000 938.048456
_______________________________________________________________________________
DETERMINATION DATE 20-June-96
DISTRIBUTION DATE 25-June-96
Run: 06/29/96 09:27:33 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S32 (POOL # 4081)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4081
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 39,077.31
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 13,440.32
SUBSERVICER ADVANCES THIS MONTH 48,268.56
MASTER SERVICER ADVANCES THIS MONTH 3,585.90
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 2,378,896.61
(B) TWO MONTHLY PAYMENTS: 3 798,097.82
(C) THREE OR MORE MONTHLY PAYMENTS: 1 745,631.53
FORECLOSURES
NUMBER OF LOANS 8
AGGREGATE PRINCIPAL BALANCE 2,274,195.30
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 127,438,625.10
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 465
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 475,805.71
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,553,668.80
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 78.87986910 % 6.25832600 % 14.86180450 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 78.62238290 % 6.33462482 % 15.04299230 %
CLASS A-17 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3316 %
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 8.57405872
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 306.81
POOL TRADING FACTOR: 29.61997356
................................................................................
Run: 06/29/96 09:27:34 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 70,813,559.00 864,584.37 7.000000 % 369,425.02
A-4 7609203Q9 70,830,509.00 864,791.32 6.287500 % 369,513.45
A-5 7609203R7 355,932.00 4,345.68 738.787500 % 1,856.85
A-6 7609203S5 17,000,000.00 705,697.82 6.823529 % 301,535.00
A-7 7609203W6 11,800,000.00 11,800,000.00 8.000000 % 0.00
A-8 7609204H8 36,700,000.00 23,824,534.89 8.000000 % 53,212.06
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 0.175278 % 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 6,884,772.48 8.000000 % 6,361.45
B 15,322,642.27 13,449,830.94 8.000000 % 12,427.50
- -------------------------------------------------------------------------------
322,581,934.27 106,898,557.50 1,114,331.33
===============================================================================
_______________________________________________________________________________
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 5,025.51 374,450.53 0.00 0.00 495,159.35
A-4 4,515.07 374,028.52 0.00 0.00 495,277.87
A-5 2,665.96 4,522.81 0.00 0.00 2,488.83
A-6 3,998.55 305,533.55 0.00 0.00 404,162.82
A-7 78,387.49 78,387.49 0.00 0.00 11,800,000.00
A-8 158,266.57 211,478.63 0.00 0.00 23,771,322.83
A-9 99,645.12 99,645.12 0.00 0.00 15,000,000.00
A-10 212,576.24 212,576.24 0.00 0.00 32,000,000.00
A-11 9,964.51 9,964.51 0.00 0.00 1,500,000.00
A-12 0.00 0.00 0.00 0.00 0.00
A-13 15,558.76 15,558.76 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 45,735.59 52,097.04 0.00 0.00 6,878,411.03
B 89,347.33 101,774.83 0.00 0.00 13,437,403.44
- -------------------------------------------------------------------------------
725,686.70 1,840,018.03 0.00 0.00 105,784,226.17
===============================================================================
Run: 06/29/96 09:27:34
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 12.209305 5.216868 0.070968 5.287836 0.000000 6.992437
A-4 12.209305 5.216868 0.063745 5.280613 0.000000 6.992437
A-5 12.209298 5.216867 7.490082 12.706949 0.000000 6.992431
A-6 41.511636 17.737353 0.235209 17.972562 0.000000 23.774284
A-7 1000.000000 0.000000 6.643008 6.643008 0.000000 1000.000000
A-8 649.169888 1.449920 4.312441 5.762361 0.000000 647.719968
A-9 1000.000000 0.000000 6.643008 6.643008 0.000000 1000.000000
A-10 1000.000000 0.000000 6.643008 6.643008 0.000000 1000.000000
A-11 1000.000000 0.000000 6.643007 6.643007 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 948.434388 0.876342 6.300456 7.176798 0.000000 947.558046
B 877.774910 0.811055 5.831065 6.642120 0.000000 876.963855
_______________________________________________________________________________
DETERMINATION DATE 20-June-96
DISTRIBUTION DATE 25-June-96
Run: 06/29/96 09:27:35 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S33 (POOL # 4082)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4082
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 27,802.03
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 11,189.29
SUBSERVICER ADVANCES THIS MONTH 59,711.75
MASTER SERVICER ADVANCES THIS MONTH 1,791.57
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 13 4,306,984.49
(B) TWO MONTHLY PAYMENTS: 1 206,396.92
(C) THREE OR MORE MONTHLY PAYMENTS: 2 645,962.20
FORECLOSURES
NUMBER OF LOANS 9
AGGREGATE PRINCIPAL BALANCE 2,555,566.14
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 105,784,226.17
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 404
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 236,295.29
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,015,558.26
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 80.97766340 % 6.44047300 % 12.58186380 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 80.79504360 % 6.50230311 % 12.70265320 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1705 %
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 8.61037874
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 306.91
POOL TRADING FACTOR: 32.79297906
................................................................................
Run: 06/29/96 09:27:35 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 41,936,118.09 7.500000 % 1,765,832.12
A-7 7609203P1 15,000,000.00 14,158,678.56 7.500000 % 596,188.93
A-8 7609204B1 7,005,400.00 7,287,614.87 7.500000 % 59,618.89
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 14,144,810.66 7.500000 % 0.00
A-12 7609203Y2 0.00 0.00 0.277289 % 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 11,295,661.80 7.500000 % 28,692.15
B 16,042,796.83 15,244,082.61 7.500000 % 0.00
- -------------------------------------------------------------------------------
427,807,906.83 174,604,966.59 2,450,332.09
===============================================================================
_______________________________________________________________________________
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 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-6 260,572.18 2,026,404.30 0.00 0.00 40,170,285.97
A-7 87,975.66 684,164.59 0.00 0.00 13,562,489.63
A-8 35,515.83 95,134.72 9,766.13 0.00 7,237,762.11
A-9 189,749.40 189,749.40 0.00 0.00 30,538,000.00
A-10 248,542.01 248,542.01 0.00 0.00 40,000,000.00
A-11 0.00 0.00 87,889.50 0.00 14,232,700.16
A-12 40,111.34 40,111.34 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 70,186.17 98,878.32 0.00 0.00 11,266,969.65
B 22,390.29 22,390.29 0.00 111,051.11 15,205,361.06
- -------------------------------------------------------------------------------
955,042.88 3,405,374.97 97,655.63 111,051.11 172,213,568.58
===============================================================================
Run: 06/29/96 09:27:35
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-6 943.911904 39.745929 5.865044 45.610973 0.000000 904.165976
A-7 943.911904 39.745929 5.865044 45.610973 0.000000 904.165975
A-8 1040.285333 8.510419 5.069779 13.580198 1.394086 1033.169000
A-9 1000.000000 0.000000 6.213550 6.213550 0.000000 1000.000000
A-10 1000.000000 0.000000 6.213550 6.213550 0.000000 1000.000000
A-11 1303.921557 0.000000 0.000000 0.000000 8.101983 1312.023540
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 960.095417 2.438742 5.965602 8.404344 0.000000 957.656676
B 950.213530 0.000000 1.395660 1.395660 0.000000 947.799889
_______________________________________________________________________________
DETERMINATION DATE 20-June-96
DISTRIBUTION DATE 25-June-96
Run: 06/29/96 09:27:36 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S34 (POOL # 4083)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4083
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 48,861.59
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 18,317.64
SUBSERVICER ADVANCES THIS MONTH 31,539.04
MASTER SERVICER ADVANCES THIS MONTH 5,327.41
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,802,673.17
(B) TWO MONTHLY PAYMENTS: 3 1,054,865.68
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,424,953.64
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 172,213,568.58
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 646
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 711,237.47
REMAINING SUBCLASS INTEREST SHORTFALL 72,329.59
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,947,883.32
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 84.80012060 % 6.46926700 % 8.73061230 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 84.62819690 % 6.54244015 % 8.82936300 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2766 %
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 8.24131495
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 306.29
POOL TRADING FACTOR: 40.25488212
COMPONENTS
ACCRUAL NON-ACCRUAL
CLASS A-8 PRINCIPAL DISTRIBUTION: 0.00 59,618.89
CLASS A-8 ENDING BALANCE: 1,581,513.15 5,656,248.96
................................................................................
Run: 06/29/96 09:27:37 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-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 6,508,640.81 6.500000 % 733,402.35
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 6,319.63 2775.250000 % 132.47
A-11 7609203B2 0.00 0.00 0.445099 % 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 5,023,165.93 7.000000 % 0.00
- -------------------------------------------------------------------------------
146,754,518.99 55,018,126.37 733,534.82
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 35,126.95 768,529.30 0.00 0.00 5,775,238.46
A-5 112,257.02 112,257.02 0.00 0.00 20,800,000.00
A-6 18,200.24 18,200.24 0.00 0.00 3,680,000.00
A-7 14,268.76 14,268.76 0.00 0.00 2,800,000.00
A-8 8,979.73 8,979.73 0.00 0.00 1,200,000.00
A-9 87,181.85 87,181.85 0.00 0.00 15,000,000.00
A-10 14,562.32 14,694.79 0.00 0.00 6,187.16
A-11 20,332.90 20,332.90 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
B 0.00 0.00 0.00 113,318.06 4,939,043.14
- -------------------------------------------------------------------------------
310,909.77 1,044,444.59 0.00 113,318.06 54,200,468.76
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 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-4 650.864081 73.340235 3.512695 76.852930 0.000000 577.523846
A-5 1000.000000 0.000000 5.396972 5.396972 0.000000 1000.000000
A-6 1000.000000 0.000000 4.945717 4.945717 0.000000 1000.000000
A-7 176.211454 0.000000 0.897971 0.897971 0.000000 176.211454
A-8 176.211454 0.000000 1.318609 1.318609 0.000000 176.211454
A-9 403.225806 0.000000 2.343598 2.343598 0.000000 403.225807
A-10 315.981500 6.623500 728.116000 734.739500 0.000000 309.358000
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 850.761271 0.000000 0.000000 0.000000 0.000000 836.513601
_______________________________________________________________________________
DETERMINATION DATE 20-June-96
DISTRIBUTION DATE 25-June-96
Run: 06/29/96 09:27:38 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S35 (POOL # 4084)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4084
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 13,675.55
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,979.01
SUBSERVICER ADVANCES THIS MONTH 0.00
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 54,200,468.76
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 226
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 244,427.77
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 90.86998000 % 9.13002000 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 90.88745310 % 9.11254690 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.4460 %
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 7.87190834
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 130.76
POOL TRADING FACTOR: 36.93274261
PAC I PAC II COMPANION
CLASS A-7 PRIN DIST: 0.00 0.00 N/A
CLASS A-7 ENDING BAL: 2,800,000.00 0.00 N/A
CLASS A-8 PRIN DIST: 0.00 0.00 N/A
CLASS A-8 ENDING BAL: 1,200,000.00 0.00 N/A
CLASS A-9 PRIN DIST: 0.00 0.00 0.00
CLASS A-9 ENDING BAL: 15,000,000.00 0.00 0.00
................................................................................
Run: 06/29/96 09:27:39 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S36 (POOL # 4085)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4085
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 7609204N5 41,250,800.00 0.00 4.850000 % 0.00
A-2 7609204Q8 54,773,000.00 31,808,693.78 5.700000 % 876,011.91
A-3 7609204R6 19,990,000.00 15,094,682.25 6.400000 % 186,740.09
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 0.347403 % 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 8,688,594.90 7.000000 % 42,405.50
- -------------------------------------------------------------------------------
260,444,078.54 117,851,970.93 1,105,157.50
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 150,527.37 1,026,539.28 0.00 0.00 30,932,681.87
A-3 80,204.50 266,944.59 0.00 0.00 14,907,942.16
A-4 215,888.70 215,888.70 0.00 0.00 38,524,000.00
A-5 103,591.08 103,591.08 0.00 0.00 17,825,000.00
A-6 34,352.13 34,352.13 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 49,845.85 49,845.85 0.00 0.00 0.00
A-12 33,991.08 33,991.08 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
B 50,494.31 92,899.81 0.00 0.00 8,646,189.40
- -------------------------------------------------------------------------------
718,895.02 1,824,052.52 0.00 0.00 116,746,813.43
===============================================================================
_______________________________________________________________________________
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-2 580.736746 15.993499 2.748204 18.741703 0.000000 564.743247
A-3 755.111668 9.341675 4.012231 13.353906 0.000000 745.769993
A-4 1000.000000 0.000000 5.604005 5.604005 0.000000 1000.000000
A-5 1000.000000 0.000000 5.811561 5.811561 0.000000 1000.000000
A-6 1000.000000 0.000000 5.811560 5.811560 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 833.992071 4.070377 4.846796 8.917173 0.000000 829.921695
_______________________________________________________________________________
DETERMINATION DATE 20-June-96
DISTRIBUTION DATE 25-June-96
Run: 06/29/96 09:27:40 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S36 (POOL # 4085)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4085
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 28,199.61
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 12,606.40
SUBSERVICER ADVANCES THIS MONTH 14,418.55
MASTER SERVICER ADVANCES THIS MONTH 2,613.42
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 2 343,626.05
(C) THREE OR MORE MONTHLY PAYMENTS: 1 541,142.10
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 477,619.50
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 116,746,813.43
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 486
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 240,297.37
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 529,969.87
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 92.62753540 % 7.37246470 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 92.59406820 % 7.40593180 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3453 %
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 7.75884987
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 131.14
POOL TRADING FACTOR: 44.82605789
................................................................................
Run: 06/29/96 09:27:40 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S37 (POOL # 4086)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4086
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 7609206K9 71,071,000.00 0.00 6.250000 % 0.00
A-2 7609206L7 59,799,000.00 0.00 6.750000 % 0.00
A-3 7609206M5 10,000,000.00 0.00 6.750000 % 0.00
A-4 7609206N3 34,297,000.00 0.00 6.750000 % 0.00
A-5 7609206J2 193,000.00 0.00 1008.609700 % 0.00
A-6 7609206R4 16,418,000.00 0.00 7.650000 % 0.00
A-7 7609206S2 48,219,000.00 0.00 7.650000 % 0.00
A-8 7609206T0 26,191,000.00 20,582,694.75 7.650000 % 1,424,658.47
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 10,285,071.25 7.650000 % 156,716.29
A-12 7609206G8 0.00 0.00 0.350000 % 0.00
A-13 7609206H6 0.00 0.00 0.103749 % 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 8,914,402.13 8.000000 % 7,941.21
B 16,935,768.50 16,045,926.08 8.000000 % 14,294.17
- -------------------------------------------------------------------------------
376,350,379.50 128,743,746.21 1,603,610.14
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 0.00 0.00 0.00 0.00 0.00
A-7 0.00 0.00 0.00 0.00 0.00
A-8 130,386.37 1,555,044.84 0.00 0.00 19,158,036.28
A-9 324,916.03 324,916.03 0.00 0.00 51,291,000.00
A-10 136,986.92 136,986.92 0.00 0.00 21,624,652.00
A-11 65,153.43 221,869.72 0.00 0.00 10,128,354.96
A-12 30,079.08 30,079.08 0.00 0.00 0.00
A-13 11,060.55 11,060.55 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 59,054.19 66,995.40 0.00 0.00 8,906,460.92
B 106,297.54 120,591.71 0.00 0.00 16,031,631.91
- -------------------------------------------------------------------------------
863,934.11 2,467,544.25 0.00 0.00 127,140,136.07
===============================================================================
Run: 06/29/96 09:27:40
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S37 (POOL # 4086)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4086
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-5 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-6 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-7 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-8 785.868991 54.394963 4.978289 59.373252 0.000000 731.474029
A-9 1000.000000 0.000000 6.334757 6.334757 0.000000 1000.000000
A-10 1000.000000 0.000000 6.334757 6.334757 0.000000 1000.000000
A-11 943.411415 14.375004 5.976282 20.351286 0.000000 929.036412
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 947.457803 0.844023 6.276512 7.120535 0.000000 946.613780
B 947.457807 0.844021 6.276512 7.120533 0.000000 946.613784
_______________________________________________________________________________
DETERMINATION DATE 20-June-96
DISTRIBUTION DATE 25-June-96
Run: 06/29/96 09:27:41 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S37 (POOL # 4086)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4086
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 32,075.44
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 13,385.82
SUBSERVICER ADVANCES THIS MONTH 41,052.13
MASTER SERVICER ADVANCES THIS MONTH 4,587.90
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 2,332,701.10
(B) TWO MONTHLY PAYMENTS: 3 487,028.48
(C) THREE OR MORE MONTHLY PAYMENTS: 1 238,873.32
FORECLOSURES
NUMBER OF LOANS 6
AGGREGATE PRINCIPAL BALANCE 2,327,350.73
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 127,140,136.07
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 454
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 605,914.30
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,488,921.52
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 80.61239560 % 6.92414400 % 12.46346060 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 80.38534990 % 7.00523155 % 12.60941860 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1046 %
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 8.53210866
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 309.65
POOL TRADING FACTOR: 33.78238551
................................................................................
Run: 06/29/96 09:27:42 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-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 30,022,453.67 7.500000 % 717,287.18
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 9,817,525.99 7.500000 % 0.00
A-9 7609206B9 9,248,000.00 11,987,549.17 7.500000 % 0.00
A-10 7609205S3 0.00 0.00 0.199271 % 0.00
R 7609206D5 100.00 0.00 7.500000 % 0.00
M 7609206C7 9,625,924.00 9,257,418.99 7.500000 % 9,027.34
B 18,182,304.74 17,486,239.53 7.500000 % 17,051.63
- -------------------------------------------------------------------------------
427,814,328.74 201,110,187.35 743,366.15
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 187,386.81 904,673.99 0.00 0.00 29,305,166.49
A-6 288,247.51 288,247.51 0.00 0.00 46,182,000.00
A-7 476,586.44 476,586.44 0.00 0.00 76,357,000.00
A-8 52,959.59 52,959.59 8,317.04 0.00 9,825,843.03
A-9 0.00 0.00 74,820.95 0.00 12,062,370.12
A-10 33,351.13 33,351.13 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 57,780.69 66,808.03 0.00 0.00 9,248,391.65
B 109,141.34 126,192.97 0.00 0.00 17,469,187.90
- -------------------------------------------------------------------------------
1,205,453.51 1,948,819.66 83,137.99 0.00 200,449,959.19
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED 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-5 428.781937 10.244325 2.676266 12.920591 0.000000 418.537612
A-6 1000.000000 0.000000 6.241555 6.241555 0.000000 1000.000000
A-7 1000.000000 0.000000 6.241555 6.241555 0.000000 1000.000000
A-8 1032.011562 0.000000 5.567076 5.567076 0.874282 1032.885844
A-9 1296.231528 0.000000 0.000000 0.000000 8.090501 1304.322029
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 961.717440 0.937815 6.002612 6.940427 0.000000 960.779625
B 961.717438 0.937815 6.002613 6.940428 0.000000 960.779623
_______________________________________________________________________________
DETERMINATION DATE 20-June-96
DISTRIBUTION DATE 25-June-96
Run: 06/29/96 09:27:43 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S38 (POOL # 4087)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4087
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 56,639.24
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 21,189.85
SUBSERVICER ADVANCES THIS MONTH 28,039.42
MASTER SERVICER ADVANCES THIS MONTH 821.94
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,295,017.31
(B) TWO MONTHLY PAYMENTS: 3 893,451.01
(C) THREE OR MORE MONTHLY PAYMENTS: 1 516,074.25
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,128,136.34
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 200,449,959.19
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 751
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 110,279.98
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 464,116.38
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 86.70198720 % 4.60315800 % 8.69485520 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 86.67119730 % 4.61381568 % 8.71498700 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1992 %
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 8.16258263
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 308.34
POOL TRADING FACTOR: 46.85442860
COMPONENTS
ACCRUAL NON-ACCRUAL
CLASS A-8 PRINCIPAL DISTRIBUTION: 0.00 0.00
CLASS A-8 ENDING BALANCE: 1,340,843.03 8,485,000.00
................................................................................
Run: 06/29/96 09:27:44 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 26,371,849.87 7.500000 % 1,354,297.32
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 0.157023 % 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 7,293,480.76 7.500000 % 33,804.86
- -------------------------------------------------------------------------------
183,802,829.51 53,230,330.63 1,388,102.18
===============================================================================
_______________________________________________________________________________
REMAINING
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-7 162,481.64 1,516,778.96 0.00 0.00 25,017,552.55
A-8 120,543.43 120,543.43 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 6,866.31 6,866.31 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
B 44,936.44 78,741.30 0.00 0.00 7,259,675.90
- -------------------------------------------------------------------------------
334,827.82 1,722,930.00 0.00 0.00 51,842,228.45
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 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-7 882.621569 45.326059 5.437988 50.764047 0.000000 837.295510
A-8 1000.000000 0.000000 6.161177 6.161177 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 835.370883 3.871898 5.146867 9.018765 0.000000 831.498988
_______________________________________________________________________________
DETERMINATION DATE 20-June-96
DISTRIBUTION DATE 25-June-96
Run: 06/29/96 09:27:45 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S39 (POOL # 4088)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4088
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 15,805.32
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,581.17
SUBSERVICER ADVANCES THIS MONTH 7,877.52
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 530,744.77
(B) TWO MONTHLY PAYMENTS: 1 194,126.45
(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 51,842,228.45
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 211
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,141,382.66
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 86.29826140 % 13.70173860 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 85.99659750 % 14.00340250 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1564 %
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 8.14292238
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 131.94
POOL TRADING FACTOR: 28.20534841
................................................................................
Run: 06/29/96 09:27:45 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-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 51,176,390.09 7.940758 % 3,375,966.23
R 7609206F0 100.00 0.00 7.940758 % 0.00
B 11,237,146.51 9,125,354.20 7.940758 % 37,696.46
- -------------------------------------------------------------------------------
187,272,146.51 60,301,744.29 3,413,662.69
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 330,561.30 3,706,527.53 0.00 0.00 47,800,423.86
R 0.00 0.00 0.00 0.00 0.00
B 58,942.97 96,639.43 0.00 19,216.37 9,068,441.37
- -------------------------------------------------------------------------------
389,504.27 3,803,166.96 0.00 19,216.37 56,868,865.23
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 290.717296 19.177823 1.877817 21.055640 0.000000 271.539472
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 812.070412 3.354629 5.245368 8.599997 0.000000 807.005708
_______________________________________________________________________________
DETERMINATION DATE 20-June-96
DISTRIBUTION DATE 25-June-96
Run: 06/29/96 09:27:46 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S40 (POOL # 4089)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4089
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 18,186.00
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,984.85
SUBSERVICER ADVANCES THIS MONTH 23,272.08
MASTER SERVICER ADVANCES THIS MONTH 10,225.31
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,635,655.25
(B) TWO MONTHLY PAYMENTS: 1 273,587.55
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,230,569.21
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 56,868,865.23
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 188
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 1,364,520.72
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 3,056,790.36
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 84.86718040 % 15.13281960 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 84.05376770 % 15.94623230 %
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 8.42560090
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 314.46
POOL TRADING FACTOR: 30.36696396
TOTAL BALANCE OF CONVERTED LOANS REMAINING IN POOL: 0.00
TOTAL REPURCHASE OF CONVERTING AND CONVERTED
LOANS IN THIS DISTRIBUTION: 0.00
................................................................................
Run: 06/29/96 09:27:46 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 16,878,481.00 514,392.92 6.000000 % 514,392.92
A-5 7609207R3 14,917,608.00 173,498.58 6.087500 % 173,498.58
A-6 7609207S1 74,963.00 871.85 778.581400 % 871.85
A-7 7609208A9 6,200,000.00 6,200,000.00 7.000000 % 396,764.45
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 0.401276 % 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 5,343,132.18 7.000000 % 25,777.57
- -------------------------------------------------------------------------------
156,959,931.35 66,131,895.53 1,111,305.37
===============================================================================
_______________________________________________________________________________
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 2,555.84 516,948.76 0.00 0.00 0.00
A-5 874.62 174,373.20 0.00 0.00 0.00
A-6 562.12 1,433.97 0.00 0.00 0.00
A-7 35,939.95 432,704.40 0.00 0.00 5,803,235.55
A-8 81,154.72 81,154.72 0.00 0.00 14,000,000.00
A-9 81,734.40 81,734.40 0.00 0.00 14,100,000.00
A-10 56,228.62 56,228.62 0.00 0.00 9,700,000.00
A-11 93,327.93 93,327.93 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 21,975.63 21,975.63 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 30,972.90 56,750.47 0.00 0.00 5,317,354.61
- -------------------------------------------------------------------------------
405,326.74 1,516,632.11 0.00 0.00 65,020,590.16
===============================================================================
Run: 06/29/96 09:27:46
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 30.476257 30.476257 0.151426 30.627683 0.000000 0.000000
A-5 11.630456 11.630456 0.058630 11.689086 0.000000 0.000000
A-6 11.630404 11.630404 7.498633 19.129037 0.000000 0.000000
A-7 1000.000000 63.994266 5.796766 69.791032 0.000000 936.005734
A-8 1000.000000 0.000000 5.796766 5.796766 0.000000 1000.000000
A-9 1000.000000 0.000000 5.796766 5.796766 0.000000 1000.000000
A-10 1000.000000 0.000000 5.796765 5.796765 0.000000 1000.000000
A-11 1000.000000 0.000000 5.796766 5.796766 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 850.962032 4.105410 4.932827 9.038237 0.000000 846.856625
_______________________________________________________________________________
DETERMINATION DATE 20-June-96
DISTRIBUTION DATE 25-June-96
Run: 06/29/96 09:27:48 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S41 (POOL # 4090)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4090
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 17,643.35
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 7,052.27
SUBSERVICER ADVANCES THIS MONTH 17,207.30
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 769,132.49
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 177,569.45
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 668,903.84
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 65,020,590.16
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 283
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 792,256.64
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 91.92049140 % 8.07950860 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 91.82204500 % 8.17795500 %
CLASS A-17 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.403786 %
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 7.85082609
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 131.51
POOL TRADING FACTOR: 41.42496088
LIBOR INDEX: 0.0000
1 YEAR TREASURY INDEX: 0.0000
5 YEAR TREASURY INDEX: 0.0000
PAC COMPANION
CLASS A-12 PRINCIPAL DISTRIBUTION: 0.00 0.00
CLASS A-12 ENDING BALANCE: 0.00 0.00
................................................................................
Run: 06/29/96 09:27:48 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 41,481,357.57 7.861258 % 935,070.22
M 760944AB4 5,352,000.00 4,989,366.33 7.861258 % 0.00
R 760944AC2 100.00 0.00 7.861258 % 0.00
B 8,362,385.57 7,483,321.83 7.861258 % 0.00
- -------------------------------------------------------------------------------
133,787,485.57 53,954,045.73 935,070.22
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 270,823.05 1,205,893.27 0.00 0.00 40,546,287.35
M 17,308.75 17,308.75 0.00 0.00 4,989,366.33
R 0.00 0.00 0.00 0.00 0.00
B 0.00 0.00 0.00 278,667.17 7,268,777.46
- -------------------------------------------------------------------------------
288,131.80 1,223,202.02 0.00 278,667.17 52,804,431.14
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 345.467820 7.787514 2.255487 10.043001 0.000000 337.680306
M 932.243335 0.000000 3.234071 3.234071 0.000000 932.243335
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 894.878832 0.000000 0.000000 0.000000 0.000000 869.222951
_______________________________________________________________________________
DETERMINATION DATE 20-June-96
DISTRIBUTION DATE 25-June-96
Run: 06/29/96 09:27:49 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S42 (POOL # 4091)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4091
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 17,207.78
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,518.47
SUBSERVICER ADVANCES THIS MONTH 10,970.30
MASTER SERVICER ADVANCES THIS MONTH 1,537.31
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 299,951.95
(B) TWO MONTHLY PAYMENTS: 1 416,663.80
(C) THREE OR MORE MONTHLY PAYMENTS: 1 261,799.58
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 509,340.08
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 52,804,431.14
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 185
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 206,983.02
REMAINING SUBCLASS INTEREST SHORTFALL 48,857.03
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 221,543.86
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 76.88275640 % 9.24743700 % 13.86980670 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 76.78576680 % 9.44876447 % 13.76546870 %
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 8.38059827
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 316.73
POOL TRADING FACTOR: 39.46888673
TOTAL BALANCE OF CONVERTED LOANS REMAINING IN POOL: 0.00
TOTAL REPURCHASE OF CONVERTING AND CONVERTED
LOANS IN THIS DISTRIBUTION: 0.00
................................................................................
Run: 06/29/96 09:27:50 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 3,564,379.66 7.000000 % 127,156.45
A-4 760944AZ1 11,666,667.00 305,294.80 8.000000 % 76,293.87
A-5 760944BA5 5,000,000.00 5,000,000.00 8.000000 % 0.00
A-6 760944BH0 45,000,000.00 7,128,759.34 8.500000 % 254,312.90
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 0.155322 % 0.00
R 760944BF4 100.00 0.00 8.000000 % 0.00
M 760944BE7 9,408,500.00 8,924,253.54 8.000000 % 7,900.47
B 16,938,486.28 15,977,233.71 8.000000 % 14,144.38
- -------------------------------------------------------------------------------
376,347,086.28 138,733,254.05 479,808.07
===============================================================================
_______________________________________________________________________________
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 20,741.86 147,898.31 0.00 0.00 3,437,223.21
A-4 2,030.37 78,324.24 0.00 0.00 229,000.93
A-5 33,252.61 33,252.61 0.00 0.00 5,000,000.00
A-6 50,373.10 304,686.00 0.00 0.00 6,874,446.44
A-7 99,757.83 99,757.83 0.00 0.00 15,000,000.00
A-8 30,675.53 30,675.53 0.00 0.00 4,612,500.00
A-9 258,677.59 258,677.59 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 99,757.83 99,757.83 0.00 0.00 15,000,000.00
A-12 8,146.89 8,146.89 0.00 0.00 1,225,000.00
A-13 17,913.42 17,913.42 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 59,350.94 67,251.41 0.00 0.00 8,916,353.07
B 106,256.97 120,401.35 0.00 0.00 15,963,089.39
- -------------------------------------------------------------------------------
940,934.94 1,420,743.01 0.00 0.00 138,253,446.04
===============================================================================
Run: 06/29/96 09:27:50
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-3 158.416874 5.651398 0.921860 6.573258 0.000000 152.765476
A-4 26.168125 6.539474 0.174032 6.713506 0.000000 19.628651
A-5 1000.000000 0.000000 6.650522 6.650522 0.000000 1000.000000
A-6 158.416874 5.651398 1.119402 6.770800 0.000000 152.765476
A-7 1000.000000 0.000000 6.650522 6.650522 0.000000 1000.000000
A-8 1000.000000 0.000000 6.650521 6.650521 0.000000 1000.000000
A-9 1000.000000 0.000000 6.650522 6.650522 0.000000 1000.000000
A-10 1000.000000 0.000000 6.666667 6.666667 0.000000 1000.000000
A-11 1000.000000 0.000000 6.650522 6.650522 0.000000 1000.000000
A-12 1000.000000 0.000000 6.650522 6.650522 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 948.530960 0.839716 6.308226 7.147942 0.000000 947.691244
B 943.250385 0.835044 6.273107 7.108151 0.000000 942.415345
_______________________________________________________________________________
DETERMINATION DATE 20-June-96
DISTRIBUTION DATE 25-June-96
Run: 06/29/96 09:27:50 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S43 (POOL # 4092)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4092
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 33,898.43
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 14,547.24
SUBSERVICER ADVANCES THIS MONTH 30,580.67
MASTER SERVICER ADVANCES THIS MONTH 1,632.15
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,717,114.83
(B) TWO MONTHLY PAYMENTS: 2 323,505.14
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 6
AGGREGATE PRINCIPAL BALANCE 1,927,754.55
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 138,253,446.04
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 486
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 216,602.07
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 356,990.06
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 82.05081590 % 6.43267100 % 11.51651330 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 82.00446850 % 6.44928089 % 11.54625060 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1557 %
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 8.57501584
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 310.80
POOL TRADING FACTOR: 36.73562280
AMOUNT PAID FROM SPECIAL RESERVE ACCT FOR A-10 SHORTFALL 372.94
AMOUNT PAID TO CLASS R FROM EARNINGS ON RESERVE ACCOUNT 0.00
AMOUNT ON DEPOSIT IN SPECIAL RESERVE ACCOUNT 69,030.15
................................................................................
Run: 06/29/96 09:27:51 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-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 8,617,724.32 7.500000 % 504,606.95
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 1,928,847.15 7.500000 % 56,067.44
A-11 760944AJ7 4,175,000.00 4,175,000.00 7.500000 % 0.00
A-12 760944AE8 0.00 0.00 0.149071 % 0.00
R 760944AU2 100.00 0.00 7.500000 % 0.00
M 760944AT5 3,008,033.00 2,910,427.33 7.500000 % 2,834.55
B 5,682,302.33 5,497,921.08 7.500000 % 5,354.57
- -------------------------------------------------------------------------------
133,690,335.33 69,446,819.88 568,863.51
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 53,601.20 558,208.15 0.00 0.00 8,113,117.37
A-6 26,048.85 26,048.85 0.00 0.00 4,188,000.00
A-7 68,580.37 68,580.37 0.00 0.00 11,026,000.00
A-8 118,631.73 118,631.73 0.00 0.00 19,073,000.00
A-9 74,824.51 74,824.51 0.00 0.00 12,029,900.00
A-10 11,997.19 68,064.63 0.00 0.00 1,872,779.71
A-11 25,967.99 25,967.99 0.00 0.00 4,175,000.00
A-12 8,585.51 8,585.51 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 18,102.50 20,937.05 0.00 0.00 2,907,592.78
B 34,196.40 39,550.97 0.00 0.00 5,492,566.51
- -------------------------------------------------------------------------------
440,536.25 1,009,399.76 0.00 0.00 68,877,956.37
===============================================================================
_______________________________________________________________________________
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 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-5 578.021619 33.845794 3.595224 37.441018 0.000000 544.175825
A-6 1000.000000 0.000000 6.219878 6.219878 0.000000 1000.000000
A-7 1000.000000 0.000000 6.219878 6.219878 0.000000 1000.000000
A-8 1000.000000 0.000000 6.219878 6.219878 0.000000 1000.000000
A-9 1000.000000 0.000000 6.219878 6.219878 0.000000 1000.000000
A-10 231.693351 6.734828 1.441104 8.175932 0.000000 224.958524
A-11 1000.000000 0.000000 6.219878 6.219878 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 967.551662 0.942327 6.018052 6.960379 0.000000 966.609336
B 967.551665 0.942324 6.018054 6.960378 0.000000 966.609341
_______________________________________________________________________________
DETERMINATION DATE 20-June-96
DISTRIBUTION DATE 25-June-96
Run: 06/29/96 09:27:52 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S44 (POOL # 4093)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4093
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 18,989.09
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 7,237.06
SUBSERVICER ADVANCES THIS MONTH 0.00
MASTER SERVICER ADVANCES THIS MONTH 2,136.81
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 68,877,956.37
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 255
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 289,978.90
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 501,227.33
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 87.89239250 % 4.19087200 % 7.91673560 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 87.80428500 % 4.22136912 % 7.97434590 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1497 %
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 8.10522808
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 310.47
POOL TRADING FACTOR: 51.52052031
................................................................................
Run: 06/29/96 09:27:53 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-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 45,199,916.73 7.868860 % 467,557.10
R 760944CB2 100.00 0.00 7.868860 % 0.00
B 3,851,896.47 3,338,134.82 7.868860 % 15,394.73
- -------------------------------------------------------------------------------
154,075,839.47 48,538,051.55 482,951.83
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 295,339.13 762,896.23 0.00 0.00 44,732,359.63
R 0.00 0.00 0.00 0.00 0.00
B 21,811.59 37,206.32 0.00 0.00 3,322,740.09
- -------------------------------------------------------------------------------
317,150.72 800,102.55 0.00 0.00 48,055,099.72
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 300.883773 3.112403 1.965994 5.078397 0.000000 297.771371
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 866.621117 3.996662 5.662559 9.659221 0.000000 862.624454
_______________________________________________________________________________
DETERMINATION DATE 20-June-96
DISTRIBUTION DATE 25-June-96
Run: 06/29/96 09:27:53 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S1 (POOL # 4094)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4094
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 10,386.40
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,112.32
SUBSERVICER ADVANCES THIS MONTH 15,090.24
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 849,916.98
(B) TWO MONTHLY PAYMENTS: 0 0.00
(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 48,055,099.72
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 237
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 259,105.15
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 93.12264360 % 6.87735650 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 93.08556200 % 6.91443800 %
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 8.25227296
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 133.80
POOL TRADING FACTOR: 31.18925062
................................................................................
Run: 06/29/96 09:27:54 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 9,412,457.83 8.000000 % 1,352,955.37
A-4 760944CF3 31,377,195.00 31,377,195.00 8.000000 % 0.00
A-5 760944CG1 41,173,880.00 41,173,880.00 8.000000 % 0.00
A-6 760944CH9 5,637,293.00 0.00 8.000000 % 0.00
A-7 760944BL1 20,001,399.00 0.00 0.000000 % 0.00
A-8 760944BM9 5,000,350.00 0.00 0.000000 % 0.00
A-9 760944BN7 0.00 0.00 0.244765 % 0.00
R 760944CM8 100.00 0.00 8.000000 % 0.00
M-1 760944CJ5 6,417,561.00 6,135,596.57 8.000000 % 5,567.74
M-2 760944CK2 4,813,170.00 4,653,100.17 8.000000 % 4,222.45
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 1,091,481.91 8.000000 % 0.00
- -------------------------------------------------------------------------------
320,878,029.09 101,723,283.22 1,362,745.56
===============================================================================
_______________________________________________________________________________
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 62,062.77 1,415,018.14 0.00 0.00 8,059,502.46
A-4 206,891.29 206,891.29 0.00 0.00 31,377,195.00
A-5 271,487.53 271,487.53 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 20,521.42 20,521.42 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 40,456.18 46,023.92 0.00 0.00 6,130,028.83
M-2 60,821.54 65,043.99 0.00 0.00 4,648,877.72
M-3 37,152.60 37,152.60 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 1,083,341.13
- -------------------------------------------------------------------------------
699,393.33 2,062,138.89 0.00 0.00 100,352,396.88
===============================================================================
_______________________________________________________________________________
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-3 212.533570 30.549771 1.401379 31.951150 0.000000 181.983798
A-4 1000.000000 0.000000 6.593683 6.593683 0.000000 1000.000000
A-5 1000.000000 0.000000 6.593683 6.593683 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-1 956.063615 0.867579 6.303981 7.171560 0.000000 955.196036
M-2 966.743367 0.877270 12.636483 13.513753 0.000000 965.866097
M-3 972.138741 0.000000 11.578419 11.578419 0.000000 972.138741
B-1 988.993198 0.000000 0.000000 0.000000 0.000000 988.993198
B-2 680.321005 0.000000 0.000000 0.000000 0.000000 675.246855
_______________________________________________________________________________
DETERMINATION DATE 20-June-96
DISTRIBUTION DATE 25-June-96
Run: 06/29/96 09:27:55 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 27,406.39
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 10,663.83
SUBSERVICER ADVANCES THIS MONTH 35,200.45
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,092,312.57
(B) TWO MONTHLY PAYMENTS: 3 1,282,721.06
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 2,150,207.08
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 100,352,396.88
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 405
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,278,577.64
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 80.57499740 % 13.67246100 % 5.75254170 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 80.32750580 % 13.84948076 % 5.82301340 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2419 %
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 8.69347935
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 307.18
POOL TRADING FACTOR: 31.27431229
................................................................................
Run: 06/29/96 09:27:56 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 7,305,780.68 7.500000 % 295,100.15
A-4 760944BV9 37,600,000.00 20,440,214.20 7.500000 % 239,941.24
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 0.195945 % 0.00
R 760944BZ0 100.00 0.00 7.500000 % 0.00
M 760944BY3 2,674,000.00 2,592,051.64 7.500000 % 2,444.98
B-1 3,744,527.00 3,629,770.87 7.500000 % 3,423.82
B-2 534,817.23 518,427.04 7.500000 % 489.01
- -------------------------------------------------------------------------------
106,963,444.23 53,486,244.43 541,399.20
===============================================================================
_______________________________________________________________________________
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 45,501.50 340,601.65 0.00 0.00 7,010,680.53
A-4 127,304.72 367,245.96 0.00 0.00 20,200,272.96
A-5 62,281.50 62,281.50 0.00 0.00 10,000,000.00
A-6 56,053.35 56,053.35 0.00 0.00 9,000,000.00
A-7 8,703.12 8,703.12 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 16,143.68 18,588.66 0.00 0.00 2,589,606.66
B-1 22,606.76 26,030.58 0.00 0.00 3,626,347.05
B-2 3,228.83 3,717.84 0.00 0.00 517,938.03
- -------------------------------------------------------------------------------
341,823.46 883,222.66 0.00 0.00 52,944,845.23
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 682.783241 27.579453 4.252477 31.831930 0.000000 655.203788
A-4 543.622718 6.381416 3.385764 9.767180 0.000000 537.241302
A-5 1000.000000 0.000000 6.228150 6.228150 0.000000 1000.000000
A-6 1000.000000 0.000000 6.228150 6.228150 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 969.353642 0.914353 6.037277 6.951630 0.000000 968.439290
B-1 969.353638 0.914353 6.037281 6.951634 0.000000 968.439285
B-2 969.353661 0.914353 6.037277 6.951630 0.000000 968.439308
_______________________________________________________________________________
DETERMINATION DATE 20-June-96
DISTRIBUTION DATE 25-June-96
Run: 06/29/96 09:27:56 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S3 (POOL # 4096)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4096
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 15,229.70
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,611.54
SUBSERVICER ADVANCES THIS MONTH 9,842.12
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 760,158.52
(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 52,944,845.23
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 200
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 490,947.76
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 87.39816260 % 4.84620200 % 7.75563500 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 87.28130810 % 4.89114030 % 7.82755160 %
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 8.16296772
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 310.35
POOL TRADING FACTOR: 49.49807442
................................................................................
Run: 06/29/96 09:27:57 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 42,006,892.27 7.854384 % 48,612.25
R 760944BR8 100.00 0.00 7.854384 % 0.00
B 7,272,473.94 5,849,500.19 7.854384 % 6,769.30
- -------------------------------------------------------------------------------
121,207,887.94 47,856,392.46 55,381.55
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 274,874.42 323,486.67 0.00 0.00 41,958,280.02
R 0.00 0.00 0.00 0.00 0.00
B 38,276.53 45,045.83 0.00 0.00 5,842,730.89
- -------------------------------------------------------------------------------
313,150.95 368,532.50 0.00 0.00 47,801,010.91
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 368.690714 0.426665 2.412548 2.839213 0.000000 368.264049
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 804.334294 0.930811 5.263206 6.194017 0.000000 803.403483
_______________________________________________________________________________
DETERMINATION DATE 20-June-96
DISTRIBUTION DATE 25-June-96
Run: 06/29/96 09:27:57 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S4 (POOL # 4097)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4097
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 15,253.30
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,048.22
SUBSERVICER ADVANCES THIS MONTH 23,908.09
MASTER SERVICER ADVANCES THIS MONTH 1,575.55
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 2,317,149.63
(B) TWO MONTHLY PAYMENTS: 2 430,881.51
(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 47,801,010.91
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 204,249.34
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 12,907.43
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 8.36251421
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 315.45
POOL TRADING FACTOR: 39.43721133
TOTAL BALANCE OF CONVERTED LOANS REMAINING IN POOL: 0.00
TOTAL REPURCHASE OF CONVERTING AND CONVERTED
LOANS IN THIS DISTRIBUTION: 0.00
................................................................................
Run: 06/29/96 09:27:58 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 56,494,209.67 6.890259 % 1,898,618.06
R 760944BK3 100.00 0.00 6.890259 % 0.00
B 11,897,842.91 10,218,030.35 6.890259 % 10,923.02
- -------------------------------------------------------------------------------
153,520,242.91 66,712,240.02 1,909,541.08
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 317,212.53 2,215,830.59 0.00 0.00 54,595,591.61
R 0.00 0.00 0.00 0.00 0.00
B 57,373.79 68,296.81 0.00 0.00 10,207,070.43
- -------------------------------------------------------------------------------
374,586.32 2,284,127.40 0.00 0.00 64,802,662.04
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 398.907585 13.406208 2.239849 15.646057 0.000000 385.501377
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 858.813688 0.918067 4.822201 5.740268 0.000000 857.892519
_______________________________________________________________________________
DETERMINATION DATE 20-June-96
DISTRIBUTION DATE 25-June-96
Run: 06/29/96 09:27:58 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S5 (POOL # 4098)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4098
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 19,475.87
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 8,526.83
SPREAD 13,158.11
SUBSERVICER ADVANCES THIS MONTH 29,518.14
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 936,477.05
(B) TWO MONTHLY PAYMENTS: 2 510,370.47
(C) THREE OR MORE MONTHLY PAYMENTS: 1 320,460.20
FORECLOSURES
NUMBER OF LOANS 6
AGGREGATE PRINCIPAL BALANCE 2,444,325.28
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 64,802,662.04
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 221
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,838,022.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 84.68342490 % 15.31657510 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 84.24899520 % 15.75100480 %
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 7.60271031
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 316.17
POOL TRADING FACTOR: 42.21115132
................................................................................
Run: 06/29/96 09:27:59 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 4,527,708.31 8.000000 % 463,027.40
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 33,025,737.93 8.000000 % 1,030,609.37
A-6 760944EU8 23,596,900.00 23,596,900.00 8.000000 % 0.00
A-7 760944EW4 5,326,000.00 6,880,175.42 8.000000 % 0.00
A-8 760944ER5 18,394,000.00 1,143,631.45 8.000000 % 165,960.35
A-9 760944EX2 7,607,000.00 7,607,000.00 8.000000 % 0.00
A-10 760944EV6 40,000,000.00 13,461,992.10 8.000000 % 255,313.80
A-11 760944EF1 2,607,000.00 1,052,824.58 8.000000 % 45,499.33
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 0.219914 % 0.00
R 760944FB9 100.00 0.00 8.000000 % 0.00
M-1 760944EY0 9,677,910.00 9,325,222.76 8.000000 % 8,356.77
M-2 760944EZ7 4,032,382.00 3,910,387.07 8.000000 % 3,504.28
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 1,065,951.86 8.000000 % 0.00
- -------------------------------------------------------------------------------
322,590,531.66 122,559,534.55 1,972,271.30
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 29,942.21 492,969.61 0.00 0.00 4,064,680.91
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-5 218,402.71 1,249,012.08 0.00 0.00 31,995,128.56
A-6 156,048.80 156,048.80 0.00 0.00 23,596,900.00
A-7 0.00 0.00 45,499.33 0.00 6,925,674.75
A-8 7,562.96 173,523.31 0.00 0.00 977,671.10
A-9 50,305.89 50,305.89 0.00 0.00 7,607,000.00
A-10 89,025.58 344,339.38 0.00 0.00 13,206,678.30
A-11 6,962.44 52,461.77 0.00 0.00 1,007,325.25
A-12 25,691.92 25,691.92 0.00 0.00 3,885,000.00
A-13 38,270.04 38,270.04 0.00 0.00 5,787,000.00
A-14 22,280.02 22,280.02 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 61,668.68 70,025.45 0.00 0.00 9,316,865.99
M-2 47,264.13 50,768.41 0.00 0.00 3,906,882.79
M-3 41,342.65 41,342.65 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 1,058,463.71
- -------------------------------------------------------------------------------
794,768.03 2,767,039.33 45,499.33 0.00 120,625,274.43
===============================================================================
Run: 06/29/96 09:27:59
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 85.986560 8.793440 0.568638 9.362078 0.000000 77.193120
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-5 854.194913 26.656218 5.648882 32.305100 0.000000 827.538695
A-6 1000.000000 0.000000 6.613106 6.613106 0.000000 1000.000000
A-7 1291.809129 0.000000 0.000000 0.000000 8.542871 1300.352000
A-8 62.174157 9.022526 0.411165 9.433691 0.000000 53.151631
A-9 1000.000000 0.000000 6.613105 6.613105 0.000000 1000.000000
A-10 336.549803 6.382845 2.225640 8.608485 0.000000 330.166958
A-11 403.845255 17.452754 2.670671 20.123425 0.000000 386.392501
A-12 1000.000000 0.000000 6.613107 6.613107 0.000000 1000.000000
A-13 1000.000000 0.000000 6.613105 6.613105 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 963.557500 0.863489 6.372107 7.235596 0.000000 962.694010
M-2 969.746187 0.869035 11.721144 12.590179 0.000000 968.877153
M-3 974.519409 0.000000 17.087772 17.087772 0.000000 974.519409
B-1 986.414326 0.000000 0.000000 0.000000 0.000000 986.414326
B-2 734.299752 0.000000 0.000000 0.000000 0.000000 729.141408
_______________________________________________________________________________
DETERMINATION DATE 20-June-96
DISTRIBUTION DATE 25-June-96
Run: 06/29/96 09:28:00 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S6 (POOL # 4099)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4099
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 37,055.03
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 13,106.85
SUBSERVICER ADVANCES THIS MONTH 39,843.89
MASTER SERVICER ADVANCES THIS MONTH 4,944.01
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 11 2,795,518.99
(B) TWO MONTHLY PAYMENTS: 4 969,217.56
(C) THREE OR MORE MONTHLY PAYMENTS: 1 356,612.18
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,055,407.45
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 120,625,274.43
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 450
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 646,907.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,824,428.81
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 82.38279480 % 12.72311500 % 4.89409040 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 82.11633870 % 12.91730060 % 4.96636070 %
CLASS A-14 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2209 %
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 8.71415754
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 308.23
POOL TRADING FACTOR: 37.39268906
................................................................................
Run: 06/29/96 09:28:01 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 4,841,420.39 6.087500 % 107,000.76
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 34,581,576.43 7.150000 % 764,291.22
A-7 760944DY1 1,986,000.00 1,219,670.75 7.500000 % 26,956.08
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 4,219,670.76 7.500000 % 26,956.08
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 0.323804 % 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 2,933,802.09 7.500000 % 13,564.70
M-2 760944EB0 6,051,700.00 5,309,819.18 7.500000 % 24,550.44
B 1,344,847.83 1,072,724.64 7.500000 % 4,959.84
- -------------------------------------------------------------------------------
268,959,047.83 85,260,684.24 968,279.12
===============================================================================
_______________________________________________________________________________
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 24,444.17 131,444.93 0.00 0.00 4,734,419.63
A-4 15,710.53 15,710.53 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 205,075.77 969,366.99 0.00 0.00 33,817,285.21
A-7 7,586.95 34,543.03 0.00 0.00 1,192,714.67
A-8 193,345.35 193,345.35 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 26,248.43 53,204.51 0.00 0.00 4,192,714.68
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 22,897.86 22,897.86 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 18,249.69 31,814.39 0.00 0.00 2,920,237.39
M-2 33,029.69 57,580.13 0.00 0.00 5,285,268.74
B 6,672.89 11,632.73 0.00 0.00 1,067,764.80
- -------------------------------------------------------------------------------
553,261.33 1,521,540.45 0.00 0.00 84,292,405.12
===============================================================================
Run: 06/29/96 09:28:01
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-3 114.838851 2.538066 0.579818 3.117884 0.000000 112.300785
A-5 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-6 614.134324 13.573050 3.641941 17.214991 0.000000 600.561274
A-7 614.134315 13.573051 3.820217 17.393268 0.000000 600.561264
A-8 1000.000000 0.000000 6.220493 6.220493 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-11 112.629675 0.719500 0.700612 1.420112 0.000000 111.910174
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-1 872.506198 4.034112 5.427417 9.461529 0.000000 868.472086
M-2 877.409518 4.056784 5.457919 9.514703 0.000000 873.352734
B 797.655033 3.688031 4.961810 8.649841 0.000000 793.967002
_______________________________________________________________________________
DETERMINATION DATE 20-June-96
DISTRIBUTION DATE 25-June-96
Run: 06/29/96 09:28:02 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S7 (POOL # 4100)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4100
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 19,331.34
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 9,114.23
SUBSERVICER ADVANCES THIS MONTH 9,540.83
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 199,519.61
(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 84,292,405.12
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 357
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 574,068.52
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 89.07310450 % 9.66872500 % 1.25817030 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 88.99868750 % 9.73457350 % 1.26673900 %
CLASS A-14 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3241 %
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 8.22254321
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 134.13
POOL TRADING FACTOR: 31.34023778
................................................................................
Run: 06/29/96 09:28:03 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 39,190,856.81 7.838346 % 963,471.10
R 760944DC9 100.00 0.00 7.838346 % 0.00
B 6,746,402.77 5,556,662.08 7.838346 % 0.00
- -------------------------------------------------------------------------------
112,439,802.77 44,747,518.89 963,471.10
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 254,078.12 1,217,549.22 0.00 0.00 38,227,385.71
R 0.00 0.00 0.00 0.00 0.00
B 0.00 0.00 0.00 153,424.40 5,439,262.06
- -------------------------------------------------------------------------------
254,078.12 1,217,549.22 0.00 153,424.40 43,666,647.77
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 370.797930 9.115725 2.403919 11.519644 0.000000 361.682204
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 823.648138 0.000000 0.000000 0.000000 0.000000 806.246269
_______________________________________________________________________________
DETERMINATION DATE 20-June-96
DISTRIBUTION DATE 25-June-96
Run: 06/29/96 09:28:03 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 12,751.77
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,567.45
SUBSERVICER ADVANCES THIS MONTH 12,152.30
MASTER SERVICER ADVANCES THIS MONTH 2,853.07
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 686,524.27
(B) TWO MONTHLY PAYMENTS: 1 218,360.06
(C) THREE OR MORE MONTHLY PAYMENTS: 1 305,594.64
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 418,271.42
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 43,666,647.77
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 146
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 374,040.02
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 436,705.52
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 87.58218950 % 12.41781050 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 87.54366930 % 12.45633070 %
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 8.29739770
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 318.02
POOL TRADING FACTOR: 38.83557841
................................................................................
Run: 06/29/96 09:28:04 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 16,810,249.60 6.000000 % 1,415,018.93
A-4 760944EL8 10,000.00 5,674.33 2969.500000 % 477.64
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 0.217524 % 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 3,793,574.94 7.000000 % 18,043.89
B-2 677,492.20 583,481.21 7.000000 % 2,775.29
- -------------------------------------------------------------------------------
135,502,292.20 80,396,027.65 1,436,315.75
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 83,423.55 1,498,442.48 0.00 0.00 15,395,230.67
A-4 13,936.74 14,414.38 0.00 0.00 5,196.69
A-5 194,536.25 194,536.25 0.00 0.00 33,600,000.00
A-6 120,716.69 120,716.69 0.00 0.00 20,850,000.00
A-7 17,027.41 17,027.41 0.00 0.00 3,327,133.30
A-8 10,491.64 10,491.64 0.00 0.00 1,425,914.27
A-9 14,464.55 14,464.55 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
B-1 21,963.93 40,007.82 0.00 0.00 3,775,531.05
B-2 3,378.25 6,153.54 0.00 0.00 580,705.92
- -------------------------------------------------------------------------------
479,939.01 1,916,254.76 0.00 0.00 78,959,711.90
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 941.750678 79.272769 4.673588 83.946357 0.000000 862.477909
A-4 567.433000 47.764000 1393.674000 1441.438000 0.000000 519.669000
A-5 1000.000000 0.000000 5.789769 5.789769 0.000000 1000.000000
A-6 1000.000000 0.000000 5.789769 5.789769 0.000000 1000.000000
A-7 94.569568 0.000000 0.483983 0.483983 0.000000 94.569568
A-8 94.569568 0.000000 0.695827 0.695827 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-1 861.236592 4.096415 4.986363 9.082778 0.000000 857.140177
B-2 861.236794 4.096416 4.986360 9.082776 0.000000 857.140377
_______________________________________________________________________________
DETERMINATION DATE 20-June-96
DISTRIBUTION DATE 25-June-96
Run: 06/29/96 09:28:05 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S9 (POOL # 4102)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4102
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 19,122.19
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 8,517.14
SUBSERVICER ADVANCES THIS MONTH 4,536.17
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 431,468.57
(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 78,959,711.90
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 338
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,053,917.25
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 94.55563130 % 5.44436870 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 94.48296240 % 5.51703760 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2162 %
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 7.62890498
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 133.81
POOL TRADING FACTOR: 58.27186435
................................................................................
Run: 06/29/96 09:28:05 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 22,704,053.97 8.150000 % 453,245.79
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 3,020,591.94 8.500000 % 45,324.58
A-10 760944FD5 0.00 0.00 0.151335 % 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 3,169,794.44 8.500000 % 2,497.48
M-2 760944CY2 2,016,155.00 1,915,747.72 8.500000 % 1,509.42
M-3 760944EE4 1,344,103.00 1,285,846.27 8.500000 % 1,013.12
B-1 2,016,155.00 1,982,564.84 8.500000 % 0.00
B-2 672,055.59 261,134.98 8.500000 % 0.00
- -------------------------------------------------------------------------------
134,410,378.59 41,841,598.16 503,590.39
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 152,663.19 605,908.98 0.00 0.00 22,250,808.18
A-6 6,556.09 6,556.09 0.00 0.00 0.00
A-7 50,683.72 50,683.72 0.00 0.00 7,500,864.00
A-8 1,925.45 1,925.45 0.00 0.00 1,000.00
A-9 21,182.85 66,507.43 0.00 0.00 2,975,267.36
A-10 5,224.22 5,224.22 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 22,229.17 24,726.65 0.00 0.00 3,167,296.96
M-2 13,434.78 14,944.20 0.00 0.00 1,914,238.30
M-3 9,017.40 10,030.52 0.00 0.00 1,284,833.15
B-1 17,502.43 17,502.43 0.00 0.00 1,982,564.84
B-2 0.00 0.00 0.00 0.00 259,367.18
- -------------------------------------------------------------------------------
300,419.30 804,009.69 0.00 0.00 41,336,239.97
===============================================================================
Run: 06/29/96 09:28:05
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 1101.817624 21.995816 7.408677 29.404493 0.000000 1079.821808
A-7 1000.000000 0.000000 6.757051 6.757051 0.000000 1000.000000
A-8 1000.000000 0.000000 1925.450000 1925.450000 0.000000 1000.000000
A-9 579.458155 8.694884 4.063632 12.758516 0.000000 570.763271
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 943.318488 0.743240 6.615314 7.358554 0.000000 942.575248
M-2 950.198631 0.748663 6.663565 7.412228 0.000000 949.449968
M-3 956.657540 0.753752 6.708861 7.462613 0.000000 955.903789
B-1 983.339495 0.000000 8.681093 8.681093 0.000000 983.339495
B-2 388.561577 0.000000 0.000000 0.000000 0.000000 385.931140
_______________________________________________________________________________
DETERMINATION DATE 20-June-96
DISTRIBUTION DATE 25-June-96
Run: 06/29/96 09:28:06 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S10 (POOL # 4103)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4103
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 10,531.06
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,283.54
SUBSERVICER ADVANCES THIS MONTH 23,997.15
MASTER SERVICER ADVANCES THIS MONTH 4,030.64
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 2,362,419.99
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 665,101.54
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 41,336,239.97
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 164
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 2
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 508,042.69
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 472,391.23
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 79.41023140 % 15.22740200 % 5.36236650 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 79.17493120 % 15.40142116 % 5.42364770 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1503 %
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 9.08333096
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 311.94
POOL TRADING FACTOR: 30.75375607
................................................................................
Run: 06/29/96 09:31:02 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 30,149,511.23 7.470000 % 78,221.90
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 65,186,341.66 78,221.90
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 186,507.99 264,729.89 0.00 0.00 30,071,289.33
A-2 216,741.43 216,741.43 0.00 0.00 35,036,830.43
S-1 2,624.99 2,624.99 0.00 0.00 0.00
S-2 12,617.73 12,617.73 0.00 0.00 0.00
S-3 1,672.83 1,672.83 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
- -------------------------------------------------------------------------------
420,164.97 498,386.87 0.00 0.00 65,108,119.76
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 911.191708 2.364056 5.636726 8.000782 0.000000 908.827651
A-2 1000.000000 0.000000 6.186103 6.186103 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
_______________________________________________________________________________
DETERMINATION DATE 25-June-96
DISTRIBUTION DATE 28-June-96
Run: 06/29/96 09:31:02 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 1,629.66
SUBSERVICER ADVANCES THIS MONTH 0.00
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 65,108,119.76
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 3,805,164.62
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 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: 95.57164954
................................................................................
Run: 06/29/96 09:28:07 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 10,394,837.26 10.000000 % 245,942.46
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 41,226,698.32 7.250000 % 1,967,539.69
A-6 7609208K7 48,625,000.00 10,306,674.55 6.187500 % 491,884.92
A-7 7609208L5 0.00 0.00 3.812500 % 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 0.165213 % 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 8,342,104.23 8.000000 % 0.00
M-2 7609208S0 5,252,983.00 5,032,350.47 8.000000 % 0.00
M-3 7609208T8 3,501,988.00 3,379,624.34 8.000000 % 0.00
B-1 5,252,983.00 5,134,940.89 8.000000 % 0.00
B-2 1,750,995.34 1,468,873.41 8.000000 % 0.00
- -------------------------------------------------------------------------------
350,198,858.34 137,701,103.47 2,705,367.07
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 85,877.23 331,819.69 0.00 0.00 10,148,894.80
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-5 246,931.74 2,214,471.43 0.00 0.00 39,259,158.63
A-6 52,685.87 544,570.79 0.00 0.00 9,814,789.63
A-7 32,463.01 32,463.01 0.00 0.00 0.00
A-8 42,936.32 42,936.32 0.00 0.00 6,663,000.00
A-9 229,406.10 229,406.10 0.00 0.00 35,600,000.00
A-10 65,419.40 65,419.40 0.00 0.00 10,152,000.00
A-11 18,794.97 18,794.97 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 6,475.44 6,475.44 0.00 0.00 8,342,104.23
M-2 0.00 0.00 0.00 0.00 5,032,350.47
M-3 0.00 0.00 0.00 0.00 3,379,624.34
B-1 0.00 0.00 0.00 0.00 5,134,940.89
B-2 0.00 0.00 0.00 0.00 1,269,009.03
- -------------------------------------------------------------------------------
780,990.08 3,486,357.15 0.00 0.00 134,795,872.02
===============================================================================
Run: 06/29/96 09:28:07
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-1 351.723532 8.321799 2.905773 11.227572 0.000000 343.401732
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-5 695.832742 33.208542 4.167765 37.376307 0.000000 662.624201
A-6 211.962459 10.115885 1.083514 11.199399 0.000000 201.846573
A-8 1000.000000 0.000000 6.443992 6.443992 0.000000 1000.000000
A-9 1000.000000 0.000000 6.443992 6.443992 0.000000 1000.000000
A-10 1000.000000 0.000000 6.443991 6.443991 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-1 952.842017 0.000000 0.739630 0.739630 0.000000 952.842017
M-2 957.998621 0.000000 0.000000 0.000000 0.000000 957.998621
M-3 965.058801 0.000000 0.000000 0.000000 0.000000 965.058801
B-1 977.528557 0.000000 0.000000 0.000000 0.000000 977.528557
B-2 838.879109 0.000000 0.000000 0.000000 0.000000 724.735812
_______________________________________________________________________________
DETERMINATION DATE 20-June-96
DISTRIBUTION DATE 25-June-96
Run: 06/29/96 09:28:08 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S11 (POOL # 4104)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4104
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 39,860.35
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 14,188.22
SUBSERVICER ADVANCES THIS MONTH 36,855.31
MASTER SERVICER ADVANCES THIS MONTH 11,274.12
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 10 3,198,262.90
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 2 501,692.97
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,122,807.79
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 134,795,872.02
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 519
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 1,486,732.02
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,726,976.89
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 186,419.77
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 83.03725040 % 12.16699000 % 4.79575990 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 82.81992720 % 12.42922264 % 4.75085020 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1659 %
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 8.64786305
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 311.26
POOL TRADING FACTOR: 38.49123685
................................................................................
Run: 06/29/96 09:28:09 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 13,984,966.03 7.500000 % 510,804.16
A-6 760944GG7 20,505,000.00 13,032,254.51 7.000000 % 476,006.15
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 2,573,015.94 7.500000 % 145,324.90
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 23,251,984.06 7.500000 % 0.00
A-13 760944GH5 23,529,000.00 2,606,450.93 6.137500 % 95,201.23
A-14 760944GU6 0.00 0.00 3.862500 % 0.00
A-15 760944GV4 0.00 0.00 0.165878 % 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 7,845,987.36 7.500000 % 7,363.79
M-2 760944GX0 3,698,106.00 3,570,690.39 7.500000 % 3,351.24
M-3 760944GY8 2,218,863.00 2,149,555.69 7.500000 % 2,017.45
B-1 4,437,728.00 4,323,128.99 7.500000 % 0.00
B-2 1,479,242.76 1,264,823.20 7.500000 % 0.00
- -------------------------------------------------------------------------------
295,848,488.76 141,152,857.10 1,240,068.92
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 86,989.64 597,793.80 0.00 0.00 13,474,161.87
A-6 75,659.31 551,665.46 0.00 0.00 12,556,248.36
A-7 144,010.66 144,010.66 0.00 0.00 23,152,000.00
A-8 62,202.25 62,202.25 0.00 0.00 10,000,000.00
A-9 16,004.74 161,329.64 0.00 0.00 2,427,691.04
A-10 21,167.43 21,167.43 0.00 0.00 3,403,000.00
A-11 186,575.65 186,575.65 0.00 0.00 29,995,000.00
A-12 0.00 0.00 145,324.90 0.00 23,397,308.96
A-13 13,267.41 108,468.64 0.00 0.00 2,511,249.70
A-14 8,349.54 8,349.54 0.00 0.00 0.00
A-15 19,436.52 19,436.52 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 48,848.33 56,212.12 0.00 0.00 7,838,623.57
M-2 22,230.76 25,582.00 0.00 0.00 3,567,339.15
M-3 26,665.50 28,682.95 0.00 0.00 2,147,538.24
B-1 26,752.00 26,752.00 0.00 0.00 4,323,128.99
B-2 0.00 0.00 0.00 0.00 1,259,578.67
- -------------------------------------------------------------------------------
758,159.74 1,998,228.66 145,324.90 0.00 140,052,868.55
===============================================================================
Run: 06/29/96 09:28:09
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-5 635.564717 23.214150 3.953356 27.167506 0.000000 612.350567
A-6 635.564716 23.214150 3.689798 26.903948 0.000000 612.350566
A-7 1000.000000 0.000000 6.220225 6.220225 0.000000 1000.000000
A-8 1000.000000 0.000000 6.220225 6.220225 0.000000 1000.000000
A-9 344.216179 19.441458 2.141102 21.582560 0.000000 324.774721
A-10 1000.000000 0.000000 6.220226 6.220226 0.000000 1000.000000
A-11 1000.000000 0.000000 6.220225 6.220225 0.000000 1000.000000
A-12 1267.138096 0.000000 0.000000 0.000000 7.919613 1275.057709
A-13 110.776103 4.046123 0.563875 4.609998 0.000000 106.729980
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-1 964.313030 0.905048 6.003716 6.908764 0.000000 963.407982
M-2 965.545712 0.906204 6.011391 6.917595 0.000000 964.639507
M-3 968.764493 0.909227 12.017641 12.926868 0.000000 967.855266
B-1 974.176198 0.000000 6.028310 6.028310 0.000000 974.176198
B-2 855.047754 0.000000 0.000000 0.000000 0.000000 851.502339
_______________________________________________________________________________
DETERMINATION DATE 20-June-96
DISTRIBUTION DATE 25-June-96
Run: 06/29/96 09:28:10 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S12 (POOL # 4105)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4105
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 52,106.39
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 14,943.55
SUBSERVICER ADVANCES THIS MONTH 20,424.43
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,638,695.04
(B) TWO MONTHLY PAYMENTS: 2 799,579.63
(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 140,052,868.55
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 527
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 967,510.66
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 86.43018210 % 9.61102300 % 3.95879500 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 86.33643940 % 9.67741761 % 3.98614300 %
CLASS A-15 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1654 %
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 8.23528571
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 310.44
POOL TRADING FACTOR: 47.33938954
................................................................................
Run: 06/29/96 09:28:11 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 0.00 5.500000 % 0.00
A-4 760944FS2 15,000,000.00 0.00 7.228260 % 0.00
A-5 760944FJ2 18,249,728.00 8,045,538.25 6.187500 % 1,057,203.39
A-6 760944FK9 0.00 0.00 2.312500 % 0.00
A-7 760944FN3 6,666,667.00 6,436,431.20 6.250000 % 845,762.79
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 4,800,000.00 10.000000 % 0.00
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 0.278137 % 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 1,986,280.62 7.500000 % 0.00
M-2 760944FW3 4,582,565.00 3,972,562.11 7.500000 % 0.00
B-1 458,256.00 397,255.74 7.500000 % 0.00
B-2 917,329.35 795,220.21 7.500000 % 0.00
- -------------------------------------------------------------------------------
183,302,633.35 71,133,289.13 1,902,966.18
===============================================================================
_______________________________________________________________________________
REMAINING
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 40,907.30 1,098,110.69 0.00 0.00 6,988,334.86
A-6 15,288.58 15,288.58 0.00 0.00 0.00
A-7 33,056.40 878,819.19 0.00 0.00 5,590,668.41
A-8 200,297.30 200,297.30 0.00 0.00 32,500,001.00
A-9 64,256.75 64,256.75 0.00 0.00 12,000,000.00
A-10 39,443.16 39,443.16 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 1,070.95 1,070.95 0.00 0.00 200,000.00
A-15 16,257.83 16,257.83 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 6,951.34 6,951.34 0.00 0.00 1,986,280.62
M-2 0.00 0.00 0.00 0.00 3,972,562.11
B-1 0.00 0.00 0.00 0.00 397,255.74
B-2 0.00 0.00 0.00 0.00 718,538.63
- -------------------------------------------------------------------------------
417,529.61 2,320,495.79 0.00 0.00 69,153,641.37
===============================================================================
Run: 06/29/96 09:28:11
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 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-5 440.857982 57.929816 2.241529 60.171345 0.000000 382.928165
A-7 965.464632 126.864412 4.958460 131.822872 0.000000 838.600220
A-8 1000.000000 0.000000 6.162994 6.162994 0.000000 1000.000000
A-9 1000.000000 0.000000 5.354729 5.354729 0.000000 1000.000000
A-10 120.000000 0.000000 0.986079 0.986079 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 5.354750 5.354750 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-1 866.886145 0.000000 3.033821 3.033821 0.000000 866.886145
M-2 866.886146 0.000000 0.000000 0.000000 0.000000 866.886146
B-1 866.886064 0.000000 0.000000 0.000000 0.000000 866.886064
B-2 866.886261 0.000000 0.000000 0.000000 0.000000 783.294059
_______________________________________________________________________________
DETERMINATION DATE 20-June-96
DISTRIBUTION DATE 25-June-96
Run: 06/29/96 09:28:12 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S13 (POOL # 4106)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4106
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 18,677.05
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 7,495.21
SUBSERVICER ADVANCES THIS MONTH 3,508.25
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 313,417.43
(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 69,153,641.37
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 303
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,216,905.54
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 89.94659360 % 8.37701000 % 1.67639650 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 89.76968250 % 8.61681701 % 1.61350050 %
CLASS A-15 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2799 %
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 8.22676137
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 134.29
POOL TRADING FACTOR: 37.72648549
................................................................................
Run: 06/29/96 09:28:13 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S14 (POOL # 4107)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4107
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944HE1 65,000,000.00 0.00 7.500000 % 0.00
A-2 760944HN1 8,177,000.00 0.00 7.500000 % 0.00
A-3 760944HB7 5,773,000.00 0.00 5.200000 % 0.00
A-4 760944HP6 37,349,000.00 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 26,967,613.62 7.500000 % 613,509.34
A-7 760944HD3 36,855,000.00 30,461,303.17 7.000000 % 692,990.28
A-8 760944HW1 29,999,000.00 6,091,797.63 10.000190 % 138,587.52
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 24,430,351.75 7.500000 % 555,802.75
A-16 760944HM3 0.00 0.00 0.297793 % 0.00
R 760944HV3 1,000.00 0.00 7.500000 % 0.00
M-1 760944HS0 13,271,500.00 12,746,869.15 7.500000 % 12,043.60
M-2 760944HT8 6,032,300.00 5,810,655.48 7.500000 % 5,490.07
M-3 760944HU5 3,619,400.00 3,495,125.75 7.500000 % 3,302.29
B-1 4,825,900.00 4,675,055.17 7.500000 % 4,417.12
B-2 2,413,000.00 2,358,480.75 7.500000 % 0.00
B-3 2,412,994.79 2,201,194.34 7.500000 % 0.00
- -------------------------------------------------------------------------------
482,582,094.79 224,355,446.81 2,026,142.97
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 167,604.16 781,113.50 0.00 0.00 26,354,104.28
A-7 176,696.33 869,686.61 0.00 0.00 29,768,312.89
A-8 50,481.78 189,069.30 0.00 0.00 5,953,210.11
A-9 592,701.24 592,701.24 0.00 0.00 95,366,000.00
A-10 51,994.83 51,994.83 0.00 0.00 8,366,000.00
A-11 8,607.80 8,607.80 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-15 151,835.04 707,637.79 0.00 0.00 23,874,549.00
A-16 55,364.66 55,364.66 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 79,222.00 91,265.60 0.00 0.00 12,734,825.55
M-2 36,113.32 41,603.39 0.00 0.00 5,805,165.41
M-3 21,722.27 25,024.56 0.00 0.00 3,491,823.46
B-1 29,055.54 33,472.66 0.00 0.00 4,670,638.05
B-2 32,646.55 32,646.55 0.00 0.00 2,358,480.75
B-3 0.00 0.00 0.00 0.00 2,196,886.22
- -------------------------------------------------------------------------------
1,454,045.52 3,480,188.49 0.00 0.00 222,324,995.72
===============================================================================
Run: 06/29/96 09:28:13
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S14 (POOL # 4107)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4107
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 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-6 826.517519 18.803155 5.136820 23.939975 0.000000 807.714364
A-7 826.517519 18.803155 4.794365 23.597520 0.000000 807.714364
A-8 203.066690 4.619738 1.682782 6.302520 0.000000 198.446952
A-9 1000.000000 0.000000 6.215016 6.215016 0.000000 1000.000000
A-10 1000.000000 0.000000 6.215017 6.215017 0.000000 1000.000000
A-11 1000.000000 0.000000 6.215018 6.215018 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-15 826.494528 18.803165 5.136677 23.939842 0.000000 807.691363
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 960.469363 0.907478 5.969333 6.876811 0.000000 959.561885
M-2 963.257046 0.910112 5.986658 6.896770 0.000000 962.346934
M-3 965.664406 0.912386 6.001622 6.914008 0.000000 964.752020
B-1 968.742653 0.915295 6.020751 6.936046 0.000000 967.827359
B-2 977.406030 0.000000 13.529445 13.529445 0.000000 977.406030
B-3 912.225069 0.000000 0.000000 0.000000 0.000000 910.439686
_______________________________________________________________________________
DETERMINATION DATE 20-June-96
DISTRIBUTION DATE 25-June-96
Run: 06/29/96 09:28:14 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S14 (POOL # 4107)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4107
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 64,274.60
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 23,434.69
SUBSERVICER ADVANCES THIS MONTH 53,807.73
MASTER SERVICER ADVANCES THIS MONTH 3,331.75
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 10 2,489,063.74
(B) TWO MONTHLY PAYMENTS: 4 1,082,481.91
(C) THREE OR MORE MONTHLY PAYMENTS: 1 228,075.49
FORECLOSURES
NUMBER OF LOANS 10
AGGREGATE PRINCIPAL BALANCE 3,474,408.65
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 222,324,995.72
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 792
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 462,655.24
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,818,473.83
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 86.05454820 % 9.82933600 % 4.11611590 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 85.94048350 % 9.90973343 % 4.14978310 %
CLASS A-16 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2980 %
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 8.26883217
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 312.09
POOL TRADING FACTOR: 46.06988078
................................................................................
Run: 06/29/96 09:28:15 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-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 16,451,065.84 5.600000 % 579,972.77
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 18,536,765.38 6.187500 % 439,484.53
A-11 760944JE9 0.00 0.00 2.312500 % 0.00
A-12 760944JN9 2,200,013.00 803,488.27 7.500000 % 12,874.01
A-13 760944JP4 9,999,984.00 3,652,169.28 9.500000 % 58,517.41
A-14 760944JQ2 6,043,334.00 0.00 0.000000 % 0.00
A-15 760944JR0 2,590,000.00 0.00 0.000000 % 0.00
A-16 760944JS8 39,265,907.00 6,520,258.32 6.674000 % 0.00
A-17 760944JT6 11,027,260.00 2,328,663.67 7.912800 % 0.00
A-18 760944JU3 4,711,421.00 0.00 0.000000 % 0.00
A-19 760944JV1 0.00 0.00 0.313806 % 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 5,055,567.14 7.000000 % 23,624.08
M-2 760944JK5 5,050,288.00 4,518,039.29 7.000000 % 21,112.27
B-1 1,442,939.00 1,330,196.99 7.000000 % 0.00
B-2 721,471.33 293,626.04 7.000000 % 0.00
- -------------------------------------------------------------------------------
288,587,914.33 139,639,614.22 1,135,585.07
===============================================================================
_______________________________________________________________________________
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 76,539.63 656,512.40 0.00 0.00 15,871,093.07
A-4 51,337.87 51,337.87 0.00 0.00 10,298,695.00
A-5 222,658.41 222,658.41 0.00 0.00 40,000,000.00
A-6 67,290.31 67,290.31 0.00 0.00 11,700,000.00
A-7 7,393.92 7,393.92 0.00 0.00 0.00
A-8 103,242.38 103,242.38 0.00 0.00 18,141,079.00
A-9 2,318.94 2,318.94 0.00 0.00 10,000.00
A-10 95,291.35 534,775.88 0.00 0.00 18,097,280.85
A-11 35,613.94 35,613.94 0.00 0.00 0.00
A-12 5,006.62 17,880.63 0.00 0.00 790,614.26
A-13 28,825.63 87,343.04 0.00 0.00 3,593,651.87
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 36,153.91 36,153.91 0.00 0.00 6,520,258.32
A-17 15,308.81 15,308.81 0.00 0.00 2,328,663.67
A-18 0.00 0.00 0.00 0.00 0.00
A-19 36,406.07 36,406.07 0.00 0.00 0.00
R-I 0.11 0.11 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 29,401.69 53,025.77 0.00 0.00 5,031,943.06
M-2 26,275.58 47,387.85 0.00 0.00 4,496,927.02
B-1 17,031.61 17,031.61 0.00 0.00 1,330,196.99
B-2 0.00 0.00 0.00 0.00 286,038.11
- -------------------------------------------------------------------------------
856,096.78 1,991,681.85 0.00 0.00 138,496,441.22
===============================================================================
Run: 06/29/96 09:28:15
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-3 693.576470 24.451636 3.226909 27.678545 0.000000 669.124835
A-4 1000.000000 0.000000 4.984891 4.984891 0.000000 1000.000000
A-5 1000.000000 0.000000 5.566460 5.566460 0.000000 1000.000000
A-6 1000.000000 0.000000 5.751309 5.751309 0.000000 1000.000000
A-8 1000.000000 0.000000 5.691083 5.691083 0.000000 1000.000000
A-9 1000.000000 0.000000 231.894000 231.894000 0.000000 1000.000000
A-10 583.162867 13.826094 2.997846 16.823940 0.000000 569.336773
A-12 365.219783 5.851788 2.275723 8.127511 0.000000 359.367995
A-13 365.217512 5.851750 2.882568 8.734318 0.000000 359.365762
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 0.920746 0.920746 0.000000 166.053934
A-17 211.173371 0.000000 1.388270 1.388270 0.000000 211.173371
A-18 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-I 0.000000 0.000000 1.100000 1.100000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 875.875455 4.092865 5.093834 9.186699 0.000000 871.782590
M-2 894.610226 4.180409 5.202788 9.383197 0.000000 890.429817
B-1 921.866406 0.000000 11.803416 11.803416 0.000000 921.866406
B-2 406.982271 0.000000 0.000000 0.000000 0.000000 396.464971
_______________________________________________________________________________
DETERMINATION DATE 20-June-96
DISTRIBUTION DATE 25-June-96
Run: 06/29/96 09:28:16 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S15 (POOL # 4108)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4108
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 38,207.03
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 14,997.93
SUBSERVICER ADVANCES THIS MONTH 14,322.56
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 1,332,382.33
(B) TWO MONTHLY PAYMENTS: 1 44,161.49
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 138,496,441.22
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 575
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 490,653.37
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 91.98119420 % 6.85593900 % 1.16286700 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 91.95278590 % 6.88022739 % 1.16698670 %
CLASS A-19 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3142 %
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 7.76858892
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 136.21
POOL TRADING FACTOR: 47.99107459
................................................................................
Run: 06/29/96 09:31:03 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 29,165,423.62 7.470000 % 20,864.16
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 53,233,944.20 20,864.16
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 133,021.64 153,885.80 0.00 0.00 29,144,559.46
A-2 109,756.81 109,756.81 0.00 0.00 24,068,520.58
S-1 2,862.18 2,862.18 0.00 0.00 0.00
S-2 4,801.19 4,801.19 0.00 0.00 0.00
S-3 2,546.41 2,546.41 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
- -------------------------------------------------------------------------------
252,988.23 273,852.39 0.00 0.00 53,213,080.04
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 914.190628 0.653987 4.169565 4.823552 0.000000 913.536641
A-2 1000.000000 0.000000 4.560181 4.560181 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
_______________________________________________________________________________
DETERMINATION DATE 25-June-96
DISTRIBUTION DATE 28-June-96
Run: 06/29/96 09:31:04 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 1,330.85
SUBSERVICER ADVANCES THIS MONTH 0.00
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 53,198,869.75
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 4,554,680.52
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 11,293.54
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 0.00000000 % 0.00000000 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 100.02671160 % 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: 95.04614874
................................................................................
Run: 06/29/96 09:28:17 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-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 21,685,124.98 7.000000 % 365,802.10
A-2 760944KV9 20,040,000.00 12,242,211.63 7.000000 % 100,153.08
A-3 760944KS6 30,024,000.00 18,341,325.48 6.000000 % 150,049.70
A-4 760944LF3 10,008,000.00 6,113,775.14 10.000000 % 50,016.57
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 0.240779 % 0.00
R 760944LE6 333,970.00 0.00 7.000000 % 0.00
M-1 760944LB2 5,917,999.88 5,737,318.05 7.000000 % 5,847.57
M-2 760944LC0 2,689,999.61 2,607,871.52 7.000000 % 2,657.99
M-3 760944LD8 1,613,999.76 1,564,722.91 7.000000 % 1,594.79
B-1 2,151,999.69 2,086,297.22 7.000000 % 2,126.39
B-2 1,075,999.84 1,043,148.61 7.000000 % 1,063.19
B-3 1,075,999.84 1,043,148.63 7.000000 % 1,063.20
- -------------------------------------------------------------------------------
215,199,968.62 162,566,944.17 680,374.58
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 126,272.80 492,074.90 0.00 0.00 21,319,322.88
A-2 71,286.58 171,439.66 0.00 0.00 12,142,058.55
A-3 91,544.41 241,594.11 0.00 0.00 18,191,275.78
A-4 50,858.01 100,874.58 0.00 0.00 6,063,758.57
A-5 130,033.75 130,033.75 0.00 0.00 22,331,000.00
A-6 106,421.42 106,421.42 0.00 0.00 18,276,000.00
A-7 197,371.08 197,371.08 0.00 0.00 33,895,000.00
A-8 81,755.13 81,755.13 0.00 0.00 14,040,000.00
A-9 9,083.90 9,083.90 0.00 0.00 1,560,000.00
A-10 32,561.22 32,561.22 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 33,408.49 39,256.06 0.00 0.00 5,731,470.48
M-2 15,185.67 17,843.66 0.00 0.00 2,605,213.53
M-3 9,111.40 10,706.19 0.00 0.00 1,563,128.12
B-1 12,148.54 14,274.93 0.00 0.00 2,084,170.83
B-2 6,074.27 7,137.46 0.00 0.00 1,042,085.42
B-3 6,074.27 7,137.47 0.00 0.00 1,042,085.43
- -------------------------------------------------------------------------------
979,190.94 1,659,565.52 0.00 0.00 161,886,569.59
===============================================================================
Run: 06/29/96 09:28:17
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-1 432.267372 7.291833 2.517099 9.808932 0.000000 424.975539
A-2 610.888804 4.997659 3.557215 8.554874 0.000000 605.891145
A-3 610.888805 4.997659 3.049041 8.046700 0.000000 605.891146
A-4 610.888803 4.997659 5.081736 10.079395 0.000000 605.891144
A-5 1000.000000 0.000000 5.823015 5.823015 0.000000 1000.000000
A-6 1000.000000 0.000000 5.823015 5.823015 0.000000 1000.000000
A-7 1000.000000 0.000000 5.823015 5.823015 0.000000 1000.000000
A-8 1000.000000 0.000000 5.823015 5.823015 0.000000 1000.000000
A-9 1000.000000 0.000000 5.823013 5.823013 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 969.469105 0.988099 5.645233 6.633332 0.000000 968.481007
M-2 969.469107 0.988101 5.645231 6.633332 0.000000 968.481007
M-3 969.469109 0.988098 5.645230 6.633328 0.000000 968.481011
B-1 969.469108 0.988100 5.645233 6.633333 0.000000 968.481009
B-2 969.469113 0.988095 5.645233 6.633328 0.000000 968.481018
B-3 969.469131 0.988095 5.645233 6.633328 0.000000 968.481036
_______________________________________________________________________________
DETERMINATION DATE 20-June-96
DISTRIBUTION DATE 25-June-96
Run: 06/29/96 09:28:18 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S16 (POOL # 4109)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4109
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 36,817.97
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 17,090.98
SUBSERVICER ADVANCES THIS MONTH 12,731.69
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,472,897.49
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 342,961.42
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 161,886,569.59
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 564
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 514,683.69
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 91.33741060 % 6.09589600 % 2.56669310 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 91.30986970 % 6.11527698 % 2.57485330 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2411 %
BANKRUPTCY AMOUNT AVAILABLE 100,722.00
FRAUD AMOUNT AVAILABLE 813,516.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,277,559.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.63843084
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 313.01
POOL TRADING FACTOR: 75.22611208
................................................................................
Run: 06/29/96 09:28:19 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-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 18,326,693.45 5.650000 % 809,217.40
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 21,510,708.38 6.037500 % 436,946.22
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 7,576,001.66 7.000000 % 63,230.21
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 0.142410 % 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 3,591,012.56 7.000000 % 16,364.27
M-2 760944KM9 2,343,800.00 2,052,032.19 7.000000 % 9,351.13
M-3 760944MF2 1,171,900.00 1,026,016.10 7.000000 % 4,675.56
B-1 1,406,270.00 1,231,210.56 7.000000 % 5,610.64
B-2 351,564.90 307,800.44 7.000000 % 1,402.65
- -------------------------------------------------------------------------------
234,376,334.90 121,615,475.34 1,346,798.08
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 86,042.85 895,260.25 0.00 0.00 17,517,476.05
A-4 37,423.46 37,423.46 0.00 0.00 7,444,000.00
A-5 150,530.79 150,530.79 0.00 0.00 28,305,000.00
A-6 71,492.40 71,492.40 0.00 0.00 12,746,000.00
A-7 107,918.04 544,864.26 0.00 0.00 21,073,762.16
A-8 61,890.89 61,890.89 0.00 0.00 0.00
A-9 85,686.51 85,686.51 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 44,067.69 107,297.90 0.00 0.00 7,512,771.45
A-14 14,605.68 14,605.68 0.00 0.00 2,768,000.00
A-15 0.00 0.00 0.00 0.00 0.00
A-16 14,391.68 14,391.68 0.00 0.00 0.00
R-I 3.98 3.98 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 20,888.01 37,252.28 0.00 0.00 3,574,648.29
M-2 11,936.16 21,287.29 0.00 0.00 2,042,681.06
M-3 5,968.07 10,643.63 0.00 0.00 1,021,340.54
B-1 7,161.64 12,772.28 0.00 0.00 1,225,599.92
B-2 1,790.40 3,193.05 0.00 0.00 306,397.79
- -------------------------------------------------------------------------------
721,798.25 2,068,596.33 0.00 0.00 120,268,677.26
===============================================================================
Run: 06/29/96 09:28:19
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-3 861.095402 38.021773 4.042797 42.064570 0.000000 823.073629
A-4 1000.000000 0.000000 5.027332 5.027332 0.000000 1000.000000
A-5 1000.000000 0.000000 5.318170 5.318170 0.000000 1000.000000
A-6 1000.000000 0.000000 5.609007 5.609007 0.000000 1000.000000
A-7 458.904902 9.321718 2.302301 11.624019 0.000000 449.583184
A-9 1000.000000 0.000000 5.816748 5.816748 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-13 220.360723 1.839157 1.281783 3.120940 0.000000 218.521566
A-14 461.333333 0.000000 2.434280 2.434280 0.000000 461.333333
A-15 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-I 0.000000 0.000000 39.760000 39.760000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 875.515058 3.989728 5.092649 9.082377 0.000000 871.525329
M-2 875.515057 3.989730 5.092653 9.082383 0.000000 871.525326
M-3 875.515061 3.989726 5.092644 9.082370 0.000000 871.525335
B-1 875.515058 3.989732 5.092649 9.082381 0.000000 871.525326
B-2 875.515275 3.989733 5.092659 9.082392 0.000000 871.525542
_______________________________________________________________________________
DETERMINATION DATE 20-June-96
DISTRIBUTION DATE 25-June-96
Run: 06/29/96 09:28:20 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S17 (POOL # 4110)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4110
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 35,213.22
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 13,005.78
SUBSERVICER ADVANCES THIS MONTH 14,483.80
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 423,997.00
(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 120,268,677.26
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 485
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 792,595.40
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.25079990 % 5.48372700 % 1.26547300 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.20632120 % 5.51986605 % 1.27381270 %
CLASS A-16 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1427 %
BANKRUPTCY AMOUNT AVAILABLE 225,000.00
FRAUD AMOUNT AVAILABLE 610,423.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,754,776.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.61387714
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 137.77
POOL TRADING FACTOR: 51.31434337
................................................................................
Run: 06/29/96 09:28:21 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 11,518,026.58 7.500000 % 710,232.33
A-3 760944LY2 81,356,000.00 26,870,442.71 6.250000 % 1,325,763.92
A-4 760944LN6 40,678,000.00 13,435,221.35 10.000000 % 662,881.96
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 0.139815 % 0.00
R 760944LX4 1,000.00 0.00 7.500000 % 0.00
M-1 760944LU0 13,767,600.00 13,308,658.84 7.500000 % 12,858.13
M-2 760944LV8 6,257,900.00 6,069,093.49 7.500000 % 5,863.64
M-3 760944LW6 3,754,700.00 3,655,927.48 7.500000 % 3,532.17
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 2,319,378.84 7.500000 % 0.00
- -------------------------------------------------------------------------------
500,624,336.49 272,518,823.44 2,721,132.15
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 71,611.40 781,843.73 0.00 0.00 10,807,794.25
A-3 139,218.71 1,464,982.63 0.00 0.00 25,544,678.79
A-4 111,374.97 774,256.93 0.00 0.00 12,772,339.39
A-5 414,024.55 414,024.55 0.00 0.00 66,592,000.00
A-6 326,826.48 326,826.48 0.00 0.00 52,567,000.00
A-7 332,254.21 332,254.21 0.00 0.00 53,440,000.00
A-8 89,691.23 89,691.23 0.00 0.00 14,426,000.00
A-9 31,585.96 31,585.96 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 82,744.35 95,602.48 0.00 0.00 13,295,800.71
M-2 37,733.56 43,597.20 0.00 0.00 6,063,229.85
M-3 22,730.12 26,262.29 0.00 0.00 3,652,395.31
B-1 76,406.72 76,406.72 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 2,309,102.45
- -------------------------------------------------------------------------------
1,736,202.26 4,457,334.41 0.00 0.00 269,787,414.90
===============================================================================
Run: 06/29/96 09:28:21
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-2 161.806397 9.977415 1.006004 10.983419 0.000000 151.828982
A-3 330.282250 16.295835 1.711229 18.007064 0.000000 313.986415
A-4 330.282250 16.295835 2.737966 19.033801 0.000000 313.986415
A-5 1000.000000 0.000000 6.217332 6.217332 0.000000 1000.000000
A-6 1000.000000 0.000000 6.217332 6.217332 0.000000 1000.000000
A-7 1000.000000 0.000000 6.217332 6.217332 0.000000 1000.000000
A-8 1000.000000 0.000000 6.217332 6.217332 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 966.665130 0.933941 6.010078 6.944019 0.000000 965.731188
M-2 969.829094 0.936998 6.029748 6.966746 0.000000 968.892096
M-3 973.693632 0.940733 6.053778 6.994511 0.000000 972.752899
B-1 977.249126 0.000000 13.271507 13.271507 0.000000 977.249126
B-2 977.249130 0.000000 0.000000 0.000000 0.000000 977.249130
B-3 842.357849 0.000000 0.000000 0.000000 0.000000 838.625644
_______________________________________________________________________________
DETERMINATION DATE 20-June-96
DISTRIBUTION DATE 25-June-96
Run: 06/29/96 09:28:22 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S18 (POOL # 4111)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4111
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 71,090.48
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 28,592.18
SUBSERVICER ADVANCES THIS MONTH 40,313.93
MASTER SERVICER ADVANCES THIS MONTH 4,094.05
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 13 3,381,004.72
(B) TWO MONTHLY PAYMENTS: 1 247,079.59
(C) THREE OR MORE MONTHLY PAYMENTS: 2 539,507.71
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,284,888.61
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 269,787,414.90
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 941
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 543,377.30
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,468,115.16
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 87.64484140 % 8.45214300 % 3.90301590 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 87.53181190 % 8.52946602 % 3.93872210 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1369 %
BANKRUPTCY AMOUNT AVAILABLE 224,285.00
FRAUD AMOUNT AVAILABLE 2,720,982.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,918,865.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.07714301
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 312.13
POOL TRADING FACTOR: 53.89019175
................................................................................
Run: 06/29/96 09:26:43 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-19 (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 34,116,473.93 6.919300 % 1,610,174.47
A-2 760944LJ5 5,265,582.31 2,177,544.95 6.919300 % 102,772.26
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 36,294,018.88 1,712,946.73
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 195,034.06 1,805,208.53 0.00 0.00 32,506,299.46
A-2 12,448.40 115,220.66 0.00 0.00 2,074,772.69
S-1 2,698.74 2,698.74 0.00 0.00 0.00
S-2 4,305.99 4,305.99 0.00 0.00 0.00
- -------------------------------------------------------------------------------
214,487.19 1,927,433.92 0.00 0.00 34,581,072.15
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 413.543043 19.517739 2.364107 21.881846 0.000000 394.025303
A-2 413.543046 19.517739 2.364107 21.881846 0.000000 394.025308
_______________________________________________________________________________
DETERMINATION DATE 20-June-96
DISTRIBUTION DATE 25-June-96
Run: 06/29/96 09:26:43 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 10,110.08
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 12,879.81
SUBSERVICER ADVANCES THIS MONTH 5,763.30
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 556,043.18
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 294,516.72
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 34,581,072.15
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 119
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,173,610.81
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 100.00000000 % 0.00000000 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 100.00000000 % 0.00000000 %
LETTER OF CREDIT - TOTAL AVAILABLE AMOUNT 7,671,421.45
BANKRUPTCY AMOUNT AVAILABLE 149,087.00
FRAUD AMOUNT AVAILABLE 1,755,272.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,146,180.00
LOSS AMOUNT COVERED BY LETTER OF CREDIT 3,330.59
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.90942197
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 318.54
POOL TRADING FACTOR: 39.40253034
................................................................................
Run: 06/29/96 09:28:23 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 1,205,333.28 5.937500 % 987,586.20
A-2 760944NF1 0.00 0.00 2.062500 % 0.00
A-3 760944NG9 14,581,000.00 608,361.83 5.000030 % 498,459.43
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 12,630,091.59 7.250000 % 107,000.75
A-12 760944NM6 2,400,000.00 2,400,000.00 7.062290 % 0.00
A-13 760944NN4 34,545,000.00 9,110,481.67 6.074000 % 73,731.92
A-14 760944NP9 13,505,000.00 3,561,645.81 8.763274 % 28,824.71
A-15 760944NQ7 0.00 0.00 0.095623 % 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 3,436,435.13 7.000000 % 15,699.59
M-2 760944NW4 1,958,800.00 1,718,217.56 7.000000 % 7,849.79
M-3 760944NX2 1,305,860.00 1,145,472.51 7.000000 % 5,233.17
B-1 1,567,032.00 1,374,567.03 7.000000 % 6,279.80
B-2 783,516.00 687,283.52 7.000000 % 3,139.90
B-3 914,107.69 801,835.73 7.000000 % 3,663.25
- -------------------------------------------------------------------------------
261,172,115.69 158,484,725.66 1,737,468.51
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 5,942.77 993,528.97 0.00 0.00 217,747.08
A-2 2,064.33 2,064.33 0.00 0.00 0.00
A-3 2,525.88 500,985.31 0.00 0.00 109,902.40
A-4 34,604.51 34,604.51 0.00 0.00 7,938,000.00
A-5 104,437.51 104,437.51 0.00 0.00 21,873,000.00
A-6 62,625.36 62,625.36 0.00 0.00 12,561,000.00
A-7 138,073.18 138,073.18 0.00 0.00 23,816,000.00
A-8 104,586.83 104,586.83 0.00 0.00 18,040,000.00
A-9 181,317.15 181,317.15 0.00 0.00 35,577,000.00
A-10 69,794.18 69,794.18 0.00 0.00 0.00
A-11 76,036.58 183,037.33 0.00 0.00 12,523,090.84
A-12 14,074.56 14,074.56 0.00 0.00 2,400,000.00
A-13 45,950.92 119,682.84 0.00 0.00 9,036,749.75
A-14 25,917.62 54,742.33 0.00 0.00 3,532,821.10
A-15 12,584.25 12,584.25 0.00 0.00 0.00
R-I 2.68 2.68 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 19,974.88 35,674.47 0.00 0.00 3,420,735.54
M-2 9,987.45 17,837.24 0.00 0.00 1,710,367.77
M-3 6,658.26 11,891.43 0.00 0.00 1,140,239.34
B-1 7,989.91 14,269.71 0.00 0.00 1,368,287.23
B-2 3,994.95 7,134.85 0.00 0.00 684,143.62
B-3 4,660.84 8,324.09 0.00 0.00 798,172.48
- -------------------------------------------------------------------------------
933,804.60 2,671,273.11 0.00 0.00 156,747,257.15
===============================================================================
Run: 06/29/96 09:28:23
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 41.722915 34.185545 0.205710 34.391255 0.000000 7.537370
A-3 41.722915 34.185545 0.173231 34.358776 0.000000 7.537371
A-4 1000.000000 0.000000 4.359349 4.359349 0.000000 1000.000000
A-5 1000.000000 0.000000 4.774723 4.774723 0.000000 1000.000000
A-6 1000.000000 0.000000 4.985699 4.985699 0.000000 1000.000000
A-7 1000.000000 0.000000 5.797497 5.797497 0.000000 1000.000000
A-8 1000.000000 0.000000 5.797496 5.797496 0.000000 1000.000000
A-9 1000.000000 0.000000 5.096471 5.096471 0.000000 1000.000000
A-11 341.353827 2.891912 2.055043 4.946955 0.000000 338.461915
A-12 1000.000000 0.000000 5.864400 5.864400 0.000000 1000.000000
A-13 263.727940 2.134373 1.330176 3.464549 0.000000 261.593566
A-14 263.727939 2.134373 1.919113 4.053486 0.000000 261.593565
R-I 0.000000 0.000000 26.830000 26.830000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 877.178663 4.007451 5.098754 9.106205 0.000000 873.171212
M-2 877.178660 4.007448 5.098759 9.106207 0.000000 873.171212
M-3 877.178649 4.007451 5.098755 9.106206 0.000000 873.171198
B-1 877.178660 4.007448 5.098754 9.106202 0.000000 873.171212
B-2 877.178666 4.007448 5.098747 9.106195 0.000000 873.171218
B-3 877.178629 4.007449 5.098765 9.106214 0.000000 873.171180
_______________________________________________________________________________
DETERMINATION DATE 20-June-96
DISTRIBUTION DATE 25-June-96
Run: 06/29/96 09:28:24 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S20 (POOL # 4112)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4112
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 43,263.55
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 17,580.72
SUBSERVICER ADVANCES THIS MONTH 16,759.90
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 354,423.06
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 406,936.52
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 905,600.46
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 156,747,257.15
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 599
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,013,420.30
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.21785830 % 3.97522500 % 1.80691630 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.18047490 % 4.00092656 % 1.81859850 %
CLASS A-15 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.0953 %
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 7.54926284
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 138.35
POOL TRADING FACTOR: 60.01684243
................................................................................
Run: 06/29/96 09:28:25 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 16,276,399.76 6.500000 % 694,349.07
A-4 760944QX9 38,099,400.00 6,510,553.10 10.000000 % 277,739.34
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 0.077596 % 0.00
R 760944QL5 1,000.00 0.00 7.500000 % 0.00
M-1 760944QH4 7,403,017.00 7,172,331.55 7.500000 % 6,655.48
M-2 760944QJ0 3,365,008.00 3,260,150.92 7.500000 % 3,025.22
M-3 760944QK7 2,692,006.00 2,619,630.08 7.500000 % 2,430.86
B-1 2,422,806.00 2,363,173.99 7.500000 % 2,192.88
B-2 1,480,605.00 1,451,445.92 7.500000 % 1,346.85
B-3 1,480,603.82 1,390,113.90 7.500000 % 1,289.95
- -------------------------------------------------------------------------------
269,200,605.82 158,051,359.22 989,029.65
===============================================================================
_______________________________________________________________________________
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 87,976.28 782,325.35 0.00 0.00 15,582,050.69
A-4 54,139.19 331,878.53 0.00 0.00 6,232,813.76
A-5 384,530.23 384,530.23 0.00 0.00 61,656,000.00
A-6 56,255.07 56,255.07 0.00 0.00 9,020,000.00
A-7 231,693.56 231,693.56 0.00 0.00 37,150,000.00
A-8 57,262.67 57,262.67 0.00 0.00 9,181,560.00
A-9 10,198.39 10,198.39 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 44,731.71 51,387.19 0.00 0.00 7,165,676.07
M-2 20,332.59 23,357.81 0.00 0.00 3,257,125.70
M-3 16,337.86 18,768.72 0.00 0.00 2,617,199.22
B-1 14,738.42 16,931.30 0.00 0.00 2,360,981.11
B-2 9,052.24 10,399.09 0.00 0.00 1,450,099.07
B-3 8,669.75 9,959.70 0.00 0.00 1,388,823.95
- -------------------------------------------------------------------------------
995,917.96 1,984,947.61 0.00 0.00 157,062,329.57
===============================================================================
Run: 06/29/96 09:28:25
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-3 406.497399 17.341126 2.197177 19.538303 0.000000 389.156274
A-4 170.883350 7.289861 1.420998 8.710859 0.000000 163.593489
A-5 1000.000000 0.000000 6.236704 6.236704 0.000000 1000.000000
A-6 1000.000000 0.000000 6.236704 6.236704 0.000000 1000.000000
A-7 1000.000000 0.000000 6.236704 6.236704 0.000000 1000.000000
A-8 1000.000000 0.000000 6.236704 6.236704 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 968.838995 0.899023 6.042362 6.941385 0.000000 967.939972
M-2 968.838980 0.899023 6.042360 6.941383 0.000000 967.939957
M-3 973.114503 0.902992 6.069028 6.972020 0.000000 972.211511
B-1 975.387212 0.905099 6.083203 6.988302 0.000000 974.482113
B-2 980.305970 0.909662 6.113879 7.023541 0.000000 979.396308
B-3 938.883097 0.871226 5.855537 6.726763 0.000000 938.011865
_______________________________________________________________________________
DETERMINATION DATE 20-June-96
DISTRIBUTION DATE 25-June-96
Run: 06/29/96 09:28:26 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S21 (POOL # 4113)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4113
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 42,442.93
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 16,667.52
SUBSERVICER ADVANCES THIS MONTH 13,470.89
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 1,519,640.12
(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 157,062,329.57
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 551
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 842,367.66
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 88.44878880 % 8.25814600 % 3.29306490 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 88.38683650 % 8.30243702 % 3.31072650 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.0779 %
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 8.02555148
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 317.33
POOL TRADING FACTOR: 58.34397330
................................................................................
Run: 06/29/96 09:28:27 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-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 12,050,651.03 7.000000 % 593,933.42
A-2 760944PP7 20,000,000.00 15,060,659.48 7.000000 % 166,605.02
A-3 760944PQ5 20,000,000.00 15,569,294.75 7.000000 % 149,448.65
A-4 760944PR3 44,814,000.00 36,133,885.26 7.000000 % 292,782.15
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 12,924,783.56 7.000000 % 69,997.50
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 6.274000 % 0.00
A-13 760944PM4 9,750,000.00 1,837,004.63 8.693995 % 0.00
A-14 760944PN2 0.00 0.00 0.210083 % 0.00
R 760944QA9 100.00 0.00 7.000000 % 0.00
M-1 760944PX0 8,667,030.00 8,409,545.90 7.000000 % 8,580.83
M-2 760944PY8 4,333,550.00 4,204,806.89 7.000000 % 4,290.45
M-3 760944PZ5 2,600,140.00 2,522,893.83 7.000000 % 2,574.28
B-1 2,773,475.00 2,691,079.30 7.000000 % 2,745.89
B-2 1,560,100.00 1,513,751.84 7.000000 % 1,544.58
B-3 1,733,428.45 1,681,931.17 7.000000 % 1,716.17
- -------------------------------------------------------------------------------
346,680,823.45 281,926,631.79 1,294,218.94
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 70,148.47 664,081.89 0.00 0.00 11,456,717.61
A-2 87,670.14 254,275.16 0.00 0.00 14,894,054.46
A-3 90,630.97 240,079.62 0.00 0.00 15,419,846.10
A-4 210,340.24 503,122.39 0.00 0.00 35,841,103.11
A-5 152,804.80 152,804.80 0.00 0.00 26,250,000.00
A-6 174,244.05 174,244.05 0.00 0.00 29,933,000.00
A-7 75,236.91 145,234.41 0.00 0.00 12,854,786.06
A-8 218,292.57 218,292.57 0.00 0.00 37,500,000.00
A-9 250,640.62 250,640.62 0.00 0.00 43,057,000.00
A-10 15,717.07 15,717.07 0.00 0.00 2,700,000.00
A-11 137,378.80 137,378.80 0.00 0.00 23,600,000.00
A-12 22,363.58 22,363.58 0.00 0.00 4,286,344.15
A-13 13,281.26 13,281.26 0.00 0.00 1,837,004.63
A-14 49,253.55 49,253.55 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 48,953.10 57,533.93 0.00 0.00 8,400,965.07
M-2 24,476.75 28,767.20 0.00 0.00 4,200,516.44
M-3 14,686.11 17,260.39 0.00 0.00 2,520,319.55
B-1 15,665.13 18,411.02 0.00 0.00 2,688,333.41
B-2 8,811.76 10,356.34 0.00 0.00 1,512,207.26
B-3 9,790.73 11,506.90 0.00 0.00 1,680,215.00
- -------------------------------------------------------------------------------
1,690,386.61 2,984,605.55 0.00 0.00 280,632,412.85
===============================================================================
Run: 06/29/96 09:28:27
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-1 406.306721 20.025403 2.365166 22.390569 0.000000 386.281318
A-2 753.032974 8.330251 4.383507 12.713758 0.000000 744.702723
A-3 778.464738 7.472433 4.531549 12.003982 0.000000 770.992305
A-4 806.307968 6.533274 4.693628 11.226902 0.000000 799.774693
A-5 1000.000000 0.000000 5.821135 5.821135 0.000000 1000.000000
A-6 1000.000000 0.000000 5.821136 5.821136 0.000000 1000.000000
A-7 861.652237 4.666500 5.015794 9.682294 0.000000 856.985737
A-8 1000.000000 0.000000 5.821135 5.821135 0.000000 1000.000000
A-9 1000.000000 0.000000 5.821135 5.821135 0.000000 1000.000000
A-10 1000.000000 0.000000 5.821137 5.821137 0.000000 1000.000000
A-11 1000.000000 0.000000 5.821136 5.821136 0.000000 1000.000000
A-12 188.410732 0.000000 0.983015 0.983015 0.000000 188.410732
A-13 188.410731 0.000000 1.362181 1.362181 0.000000 188.410731
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 970.291542 0.990054 5.648198 6.638252 0.000000 969.301487
M-2 970.291537 0.990054 5.648198 6.638252 0.000000 969.301483
M-3 970.291534 0.990054 5.648200 6.638254 0.000000 969.301480
B-1 970.291530 0.990054 5.648196 6.638250 0.000000 969.301476
B-2 970.291545 0.990052 5.648202 6.638254 0.000000 969.301494
B-3 970.291661 0.990055 5.648200 6.638255 0.000000 969.301606
_______________________________________________________________________________
DETERMINATION DATE 20-June-96
DISTRIBUTION DATE 25-June-96
Run: 06/29/96 09:28:28 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S22 (POOL # 4114)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4114
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 72,946.28
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 29,707.72
SUBSERVICER ADVANCES THIS MONTH 10,343.53
MASTER SERVICER ADVANCES THIS MONTH 2,403.68
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 711,857.44
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 229,764.93
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 547,366.68
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 280,632,412.85
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 964
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 352,876.97
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,006,550.08
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.54273750 % 5.36921500 % 2.08804760 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.51599040 % 5.38847274 % 2.09553690 %
CLASS A-14 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2098 %
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 7.64642016
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 313.91
POOL TRADING FACTOR: 80.94835188
................................................................................
Run: 06/29/96 09:28:29 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-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 14,999,796.20 5.500000 % 815,155.59
A-3 760944MH8 12,946,000.00 8,885,918.48 6.387500 % 326,062.24
A-4 760944MJ4 0.00 0.00 2.612500 % 0.00
A-5 760944MV7 22,700,000.00 15,803,178.67 6.500000 % 285,304.46
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 0.271958 % 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 2,392,139.49 6.500000 % 11,232.13
M-2 760944NA2 1,368,000.00 1,194,759.71 6.500000 % 5,609.91
M-3 760944NB0 912,000.00 796,506.47 6.500000 % 3,739.94
B-1 729,800.00 637,379.84 6.500000 % 2,992.77
B-2 547,100.00 477,816.55 6.500000 % 2,243.56
B-3 547,219.77 477,921.11 6.500000 % 2,244.05
- -------------------------------------------------------------------------------
182,383,319.77 136,148,378.00 1,454,584.65
===============================================================================
_______________________________________________________________________________
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 68,616.12 883,771.71 0.00 0.00 14,184,640.61
A-3 47,207.53 373,269.77 0.00 0.00 8,559,856.24
A-4 19,307.98 19,307.98 0.00 0.00 0.00
A-5 85,435.01 370,739.47 0.00 0.00 15,517,874.21
A-6 54,007.85 54,007.85 0.00 0.00 11,100,000.00
A-7 88,066.86 88,066.86 0.00 0.00 16,290,000.00
A-8 68,858.66 68,858.66 0.00 0.00 12,737,000.00
A-9 39,465.20 39,465.20 0.00 0.00 7,300,000.00
A-10 82,174.11 82,174.11 0.00 0.00 15,200,000.00
A-11 20,180.18 20,180.18 0.00 0.00 3,694,424.61
A-12 10,547.09 10,547.09 0.00 0.00 1,989,305.77
A-13 61,445.16 61,445.16 0.00 0.00 11,476,048.76
A-14 29,231.12 29,231.12 0.00 0.00 5,296,638.91
A-15 19,972.77 19,972.77 0.00 0.00 3,694,424.61
A-16 9,218.17 9,218.17 0.00 0.00 1,705,118.82
A-17 30,795.91 30,795.91 0.00 0.00 0.00
R-I 0.17 0.17 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 12,932.36 24,164.49 0.00 0.00 2,380,907.36
M-2 6,459.10 12,069.01 0.00 0.00 1,189,149.80
M-3 4,306.07 8,046.01 0.00 0.00 792,766.53
B-1 3,445.79 6,438.56 0.00 0.00 634,387.07
B-2 2,583.16 4,826.72 0.00 0.00 475,572.99
B-3 2,583.76 4,827.81 0.00 0.00 475,677.06
- -------------------------------------------------------------------------------
766,840.13 2,221,424.78 0.00 0.00 134,693,793.35
===============================================================================
Run: 06/29/96 09:28:29
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-2 596.413368 32.411753 2.728275 35.140028 0.000000 564.001615
A-3 686.383321 25.186331 3.646495 28.832826 0.000000 661.196991
A-5 696.175272 12.568478 3.763657 16.332135 0.000000 683.606793
A-6 1000.000000 0.000000 4.865572 4.865572 0.000000 1000.000000
A-7 1000.000000 0.000000 5.406192 5.406192 0.000000 1000.000000
A-8 1000.000000 0.000000 5.406191 5.406191 0.000000 1000.000000
A-9 1000.000000 0.000000 5.406192 5.406192 0.000000 1000.000000
A-10 1000.000000 0.000000 5.406191 5.406191 0.000000 1000.000000
A-11 738.884922 0.000000 4.036036 4.036036 0.000000 738.884922
A-12 738.884916 0.000000 3.917490 3.917490 0.000000 738.884916
A-13 738.884919 0.000000 3.956144 3.956144 0.000000 738.884920
A-14 738.884919 0.000000 4.077762 4.077762 0.000000 738.884919
A-15 738.884922 0.000000 3.994554 3.994554 0.000000 738.884922
A-16 738.884921 0.000000 3.994541 3.994541 0.000000 738.884921
R-I 0.000000 0.000000 1.700000 1.700000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 873.362355 4.100814 4.721563 8.822377 0.000000 869.261541
M-2 873.362361 4.100811 4.721564 8.822375 0.000000 869.261550
M-3 873.362357 4.100811 4.721568 8.822379 0.000000 869.261546
B-1 873.362346 4.100808 4.721554 8.822362 0.000000 869.261537
B-2 873.362365 4.100823 4.721550 8.822373 0.000000 869.261543
B-3 873.362287 4.100820 4.721558 8.822378 0.000000 869.261467
_______________________________________________________________________________
DETERMINATION DATE 20-June-96
DISTRIBUTION DATE 25-June-96
Run: 06/29/96 09:28:30 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S23 (POOL # 4115)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4115
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 27,093.90
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 14,893.52
SUBSERVICER ADVANCES THIS MONTH 4,127.04
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 222,035.98
(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 134,693,793.35
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 493
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 815,309.19
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 95.61028690 % 3.21958000 % 1.17013330 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 95.58371570 % 3.23906810 % 1.17721620 %
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 7.13634068
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 138.48
POOL TRADING FACTOR: 73.85203511
................................................................................
Run: 06/29/96 09:28:31 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 15,798,827.89 6.500000 % 409,668.47
A-5 760944QB7 30,000,000.00 13,767,860.17 7.050000 % 88,349.55
A-6 760944PG7 48,041,429.00 48,041,429.00 6.500000 % 0.00
A-7 760944QY7 55,044,571.00 28,014,316.98 10.000000 % 179,770.31
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 0.125605 % 0.00
R 760944QW1 100.00 0.00 7.500000 % 0.00
M-1 760944QT8 6,864,500.00 6,654,648.32 7.500000 % 6,255.56
M-2 760944QU5 3,432,150.00 3,333,037.27 7.500000 % 3,133.15
M-3 760944QV3 2,059,280.00 2,006,311.51 7.500000 % 1,885.99
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 1,089,554.55 7.500000 % 0.00
- -------------------------------------------------------------------------------
274,570,013.89 139,152,228.72 689,063.03
===============================================================================
_______________________________________________________________________________
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 85,370.73 495,039.20 0.00 0.00 15,389,159.42
A-5 80,691.23 169,040.78 0.00 0.00 13,679,510.62
A-6 259,597.23 259,597.23 0.00 0.00 48,041,429.00
A-7 232,889.98 412,660.29 0.00 0.00 27,834,546.67
A-8 94,085.19 94,085.19 0.00 0.00 15,090,000.00
A-9 12,469.87 12,469.87 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 14,530.05 14,530.05 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 41,491.31 47,746.87 0.00 0.00 6,648,392.76
M-2 20,781.27 23,914.42 0.00 0.00 3,329,904.12
M-3 19,840.59 21,726.58 0.00 0.00 2,004,425.52
B-1 24,567.09 24,567.09 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 1,085,375.36
- -------------------------------------------------------------------------------
886,314.54 1,575,377.57 0.00 0.00 138,458,986.50
===============================================================================
Run: 06/29/96 09:28:31
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-4 590.831260 15.320436 3.192623 18.513059 0.000000 575.510824
A-5 458.928672 2.944985 2.689708 5.634693 0.000000 455.983687
A-6 1000.000000 0.000000 5.403612 5.403612 0.000000 1000.000000
A-7 508.938783 3.265904 4.230935 7.496839 0.000000 505.672879
A-8 1000.000000 0.000000 6.234936 6.234936 0.000000 1000.000000
A-9 1000.000000 0.000000 6.234935 6.234935 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-1 969.429430 0.911291 6.044331 6.955622 0.000000 968.518138
M-2 971.122262 0.912883 6.054884 6.967767 0.000000 970.209379
M-3 974.278151 0.915849 9.634722 10.550571 0.000000 973.362301
B-1 977.888385 0.000000 11.184322 11.184322 0.000000 977.888385
B-2 977.888412 0.000000 0.000000 0.000000 0.000000 977.888413
B-3 793.643766 0.000000 0.000000 0.000000 0.000000 790.599597
_______________________________________________________________________________
DETERMINATION DATE 20-June-96
DISTRIBUTION DATE 25-June-96
Run: 06/29/96 09:28:32 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S27 (POOL # 4116)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4116
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 40,857.06
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 14,951.30
SUBSERVICER ADVANCES THIS MONTH 25,547.59
MASTER SERVICER ADVANCES THIS MONTH 4,252.27
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 1,663,193.77
(B) TWO MONTHLY PAYMENTS: 1 219,902.68
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 6
AGGREGATE PRINCIPAL BALANCE 1,619,611.07
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 138,458,986.50
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 485
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 582,420.20
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 562,435.07
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 88.18574820 % 8.61933500 % 3.19491660 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 88.13775750 % 8.65434791 % 3.20789460 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1244 %
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 8.10506780
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 314.68
POOL TRADING FACTOR: 50.42757020
................................................................................
Run: 06/29/96 09:28:33 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-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 24,315,179.11 7.000000 % 893,832.45
A-2 760944RC4 15,690,000.00 0.00 7.000000 % 0.00
A-3 760944RD2 16,985,000.00 11,981,345.80 7.000000 % 890,897.76
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 83,978,393.67 7.000000 % 1,338,547.67
A-9 760944RK6 33,056,000.00 33,056,000.00 7.000000 % 0.00
A-10 760944RA8 23,039,000.00 23,039,000.00 7.000000 % 0.00
A-11 760944RB6 0.00 0.00 0.191876 % 0.00
R 760944RP5 1,000.00 0.00 7.000000 % 0.00
M-1 760944RL4 9,349,300.00 9,074,728.02 7.000000 % 15,898.22
M-2 760944RM2 4,674,600.00 4,549,093.51 7.000000 % 0.00
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 1,709,930.79 7.000000 % 0.00
- -------------------------------------------------------------------------------
373,968,498.07 300,678,598.68 3,139,176.10
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 141,120.89 1,034,953.34 0.00 0.00 23,421,346.66
A-2 0.00 0.00 0.00 0.00 0.00
A-3 69,537.55 960,435.31 0.00 0.00 11,090,448.04
A-4 71,120.00 71,120.00 0.00 0.00 12,254,000.00
A-5 42,518.78 42,518.78 0.00 0.00 7,326,000.00
A-6 426,853.46 426,853.46 0.00 0.00 73,547,000.00
A-7 49,622.65 49,622.65 0.00 0.00 8,550,000.00
A-8 487,395.37 1,825,943.04 0.00 0.00 82,639,846.00
A-9 191,851.03 191,851.03 0.00 0.00 33,056,000.00
A-10 133,714.18 133,714.18 0.00 0.00 23,039,000.00
A-11 47,834.32 47,834.32 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 52,668.07 68,566.29 0.00 0.00 9,058,829.80
M-2 24,653.45 24,653.45 0.00 0.00 4,549,093.51
M-3 0.00 0.00 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 1,686,180.04
- -------------------------------------------------------------------------------
1,738,889.75 4,878,065.85 0.00 0.00 297,515,671.83
===============================================================================
Run: 06/29/96 09:28:33
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-1 539.414316 19.829014 3.130663 22.959677 0.000000 519.585302
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 705.407465 52.452032 4.094057 56.546089 0.000000 652.955434
A-4 1000.000000 0.000000 5.803819 5.803819 0.000000 1000.000000
A-5 1000.000000 0.000000 5.803819 5.803819 0.000000 1000.000000
A-6 1000.000000 0.000000 5.803819 5.803819 0.000000 1000.000000
A-7 1000.000000 0.000000 5.803819 5.803819 0.000000 1000.000000
A-8 729.802674 11.632464 4.235642 15.868106 0.000000 718.170209
A-9 1000.000000 0.000000 5.803819 5.803819 0.000000 1000.000000
A-10 1000.000000 0.000000 5.803819 5.803819 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 970.631814 1.700472 5.633370 7.333842 0.000000 968.931343
M-2 973.151395 0.000000 5.273916 5.273916 0.000000 973.151395
M-3 975.032647 0.000000 0.000000 0.000000 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-3 914.353540 0.000000 0.000000 0.000000 0.000000 901.653270
_______________________________________________________________________________
DETERMINATION DATE 20-June-96
DISTRIBUTION DATE 25-June-96
Run: 06/29/96 09:28:34 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S24 (POOL # 4117)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4117
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 67,310.88
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 31,459.05
SUBSERVICER ADVANCES THIS MONTH 22,627.49
MASTER SERVICER ADVANCES THIS MONTH 7,789.86
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,729,955.55
(B) TWO MONTHLY PAYMENTS: 2 483,057.66
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,055,665.22
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 297,515,671.83
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,020
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 1,112,490.11
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,636,161.09
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.47313240 % 5.74372500 % 1.78314290 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.40644000 % 5.79944337 % 1.79411670 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1914 %
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 7.58748499
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 316.23
POOL TRADING FACTOR: 79.55634589
................................................................................
Run: 06/29/96 09:28:35 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-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 66,881,642.45 6.500000 % 1,809,406.90
A-2 760944RR1 5,200,000.00 5,200,000.00 6.500000 % 0.00
A-3 760944RS9 11,213,000.00 11,213,000.00 6.500000 % 0.00
A-4 760944RT7 21,450,000.00 13,246,094.21 6.337500 % 0.00
A-5 760944RU4 8,250,000.00 5,094,651.59 6.922500 % 0.00
A-6 760944RV2 5,000,000.00 4,444,780.65 6.500000 % 7,694.56
A-7 760944RW0 0.00 0.00 0.296453 % 0.00
R 760944SA7 100.00 0.00 6.500000 % 0.00
M-1 760944RX8 2,337,700.00 2,055,058.59 6.500000 % 9,326.27
M-2 760944RY6 779,000.00 684,814.40 6.500000 % 3,107.83
M-3 760944RZ3 779,100.00 684,902.31 6.500000 % 3,108.23
B-1 701,100.00 616,332.97 6.500000 % 2,797.04
B-2 389,500.00 342,407.20 6.500000 % 1,553.91
B-3 467,420.45 410,906.61 6.500000 % 1,864.78
- -------------------------------------------------------------------------------
155,801,920.45 110,874,590.98 1,838,859.52
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 359,690.91 2,169,097.81 0.00 0.00 65,072,235.55
A-2 27,965.72 27,965.72 0.00 0.00 5,200,000.00
A-3 60,303.75 60,303.75 0.00 0.00 11,213,000.00
A-4 69,456.84 69,456.84 0.00 0.00 13,246,094.21
A-5 29,180.09 29,180.09 0.00 0.00 5,094,651.59
A-6 23,904.13 31,598.69 0.00 0.00 4,437,086.09
A-7 27,195.53 27,195.53 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 11,052.15 20,378.42 0.00 0.00 2,045,732.32
M-2 3,682.95 6,790.78 0.00 0.00 681,706.57
M-3 3,683.42 6,791.65 0.00 0.00 681,794.08
B-1 3,314.65 6,111.69 0.00 0.00 613,535.93
B-2 1,841.48 3,395.39 0.00 0.00 340,853.29
B-3 2,209.85 4,074.63 0.00 0.00 409,041.83
- -------------------------------------------------------------------------------
623,481.47 2,462,340.99 0.00 0.00 109,035,731.46
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 673.972313 18.233556 3.624638 21.858194 0.000000 655.738757
A-2 1000.000000 0.000000 5.378023 5.378023 0.000000 1000.000000
A-3 1000.000000 0.000000 5.378021 5.378021 0.000000 1000.000000
A-4 617.533530 0.000000 3.238081 3.238081 0.000000 617.533530
A-5 617.533526 0.000000 3.536981 3.536981 0.000000 617.533526
A-6 888.956130 1.538912 4.780826 6.319738 0.000000 887.417218
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 879.094234 3.989507 4.727788 8.717295 0.000000 875.104727
M-2 879.094223 3.989512 4.727792 8.717304 0.000000 875.104711
M-3 879.094224 3.989514 4.727788 8.717302 0.000000 875.104711
B-1 879.094238 3.989502 4.727785 8.717287 0.000000 875.104735
B-2 879.094223 3.989499 4.727805 8.717304 0.000000 875.104724
B-3 879.094207 3.989513 4.727778 8.717291 0.000000 875.104694
_______________________________________________________________________________
DETERMINATION DATE 20-June-96
DISTRIBUTION DATE 25-June-96
Run: 06/29/96 09:28:36 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S25 (POOL # 4118)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4118
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 25,160.76
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 11,787.80
SUBSERVICER ADVANCES THIS MONTH 7,017.53
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 532,198.06
(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 109,035,731.46
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 429
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,335,688.12
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 95.67581530 % 3.08887300 % 1.23531170 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 95.62284400 % 3.12671170 % 1.25044430 %
CLASS A-7 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2958 %
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 7.19513276
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 140.63
POOL TRADING FACTOR: 69.98356063
................................................................................
Run: 06/29/96 09:28:36 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 28,949,952.14 7.050000 % 1,330,729.93
A-4 760944SE9 24,745,827.00 24,745,827.00 7.250000 % 0.00
A-5 760944SF6 47,058,123.00 9,606,967.50 6.187500 % 299,414.23
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 0.081267 % 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 10,024,978.40 7.500000 % 9,640.90
M-2 760944SP4 5,640,445.00 5,474,858.48 7.500000 % 5,265.10
M-3 760944SQ2 3,760,297.00 3,658,549.27 7.500000 % 3,518.38
B-1 2,820,222.00 2,756,363.49 7.500000 % 2,650.76
B-2 940,074.00 922,903.54 7.500000 % 887.54
B-3 1,880,150.99 1,769,114.03 7.500000 % 0.00
- -------------------------------------------------------------------------------
376,029,704.99 232,772,040.85 1,652,106.84
===============================================================================
_______________________________________________________________________________
REMAINING
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-3 169,503.37 1,500,233.30 0.00 0.00 27,619,222.21
A-4 148,998.32 148,998.32 0.00 0.00 24,745,827.00
A-5 49,367.71 348,781.94 0.00 0.00 9,307,553.27
A-6 26,429.17 26,429.17 0.00 0.00 0.00
A-7 340,481.19 340,481.19 0.00 0.00 54,662,626.00
A-8 225,654.24 225,654.24 0.00 0.00 36,227,709.00
A-9 213,939.11 213,939.11 0.00 0.00 34,346,901.00
A-10 122,241.52 122,241.52 0.00 0.00 19,625,291.00
A-11 15,710.35 15,710.35 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 62,443.34 72,084.24 0.00 0.00 10,015,337.50
M-2 34,101.67 39,366.77 0.00 0.00 5,469,593.38
M-3 22,788.28 26,306.66 0.00 0.00 3,655,030.89
B-1 17,168.77 19,819.53 0.00 0.00 2,753,712.73
B-2 14,731.63 15,619.17 0.00 0.00 922,016.00
B-3 3,737.66 3,737.66 0.00 0.00 1,767,412.69
- -------------------------------------------------------------------------------
1,467,296.33 3,119,403.17 0.00 0.00 231,118,232.67
===============================================================================
Run: 06/29/96 09:28:36
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-3 584.456086 26.865440 3.422019 30.287459 0.000000 557.590646
A-4 1000.000000 0.000000 6.021149 6.021149 0.000000 1000.000000
A-5 204.151098 6.362647 1.049079 7.411726 0.000000 197.788451
A-7 1000.000000 0.000000 6.228775 6.228775 0.000000 1000.000000
A-8 1000.000000 0.000000 6.228775 6.228775 0.000000 1000.000000
A-9 1000.000000 0.000000 6.228775 6.228775 0.000000 1000.000000
A-10 1000.000000 0.000000 6.228775 6.228775 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-1 969.457188 0.932315 6.038531 6.970846 0.000000 968.524873
M-2 970.643004 0.933455 6.045918 6.979373 0.000000 969.709550
M-3 972.941571 0.935665 6.060234 6.995899 0.000000 972.005905
B-1 977.356921 0.939912 6.087737 7.027649 0.000000 976.417009
B-2 981.734991 0.944117 15.670713 16.614830 0.000000 980.790874
B-3 940.942530 0.000000 1.987963 1.987963 0.000000 940.037635
_______________________________________________________________________________
DETERMINATION DATE 20-June-96
DISTRIBUTION DATE 25-June-96
Run: 06/29/96 09:28:37 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S26 (POOL # 4119)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4119
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 56,253.51
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 24,415.56
SUBSERVICER ADVANCES THIS MONTH 38,880.32
MASTER SERVICER ADVANCES THIS MONTH 4,283.65
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 2,460,756.64
(B) TWO MONTHLY PAYMENTS: 2 511,327.84
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 2,370,437.96
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 231,118,232.67
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 779
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 599,798.49
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,429,954.18
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 89.42881320 % 8.23053600 % 2.34065100 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 89.36340810 % 8.28145904 % 2.35513290 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.0815 %
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 7.99830251
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 314.36
POOL TRADING FACTOR: 61.46275935
................................................................................
Run: 06/29/96 09:31:05 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 37,902,109.99 6.970000 % 98,267.93
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 67,923,423.11 98,267.93
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 219,504.99 317,772.92 0.00 0.00 37,803,842.06
A-2 173,864.41 173,864.41 0.00 0.00 30,021,313.12
S 13,486.98 13,486.98 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
- -------------------------------------------------------------------------------
406,856.38 505,124.31 0.00 0.00 67,825,155.18
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 933.157151 2.419375 5.404255 7.823630 0.000000 930.737776
A-2 1000.000000 0.000000 5.791366 5.791366 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
_______________________________________________________________________________
DETERMINATION DATE 25-June-96
DISTRIBUTION DATE 28-June-96
Run: 06/29/96 09:31:05 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 1,698.09
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 67,825,155.18
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 3,005,657.46
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 0.00000000 % 0.00000000 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 100.00000000 % 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: 96.01728620
................................................................................
Run: 06/29/96 09:28:38 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-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 14,669,213.02 9.860000 % 90,206.71
A-2 760944SZ2 24,926,000.00 0.00 6.350000 % 0.00
A-3 760944TA6 25,850,000.00 17,618,537.21 6.350000 % 396,909.54
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 6.374000 % 0.00
A-9 760944TH1 1,757,369.00 1,757,369.00 8.752790 % 0.00
A-10 760944TC2 0.00 0.00 0.106051 % 0.00
R 760944TM0 100.00 0.00 7.000000 % 0.00
M-1 760944TJ7 5,350,000.00 5,201,053.48 7.000000 % 5,190.30
M-2 760944TK4 3,210,000.00 3,120,632.08 7.000000 % 3,114.18
M-3 760944TL2 2,141,000.00 2,081,393.54 7.000000 % 2,077.09
B-1 1,070,000.00 1,040,210.70 7.000000 % 1,038.06
B-2 642,000.00 624,126.42 7.000000 % 622.84
B-3 963,170.23 936,355.04 7.000000 % 934.41
- -------------------------------------------------------------------------------
214,013,270.23 172,947,521.49 500,093.13
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 120,325.68 210,532.39 0.00 0.00 14,579,006.31
A-2 0.00 0.00 0.00 0.00 0.00
A-3 93,071.82 489,981.36 0.00 0.00 17,221,627.67
A-4 247,891.63 247,891.63 0.00 0.00 46,926,000.00
A-5 227,110.52 227,110.52 0.00 0.00 39,000,000.00
A-6 24,970.51 24,970.51 0.00 0.00 4,288,000.00
A-7 179,149.44 179,149.44 0.00 0.00 30,764,000.00
A-8 26,092.00 26,092.00 0.00 0.00 4,920,631.00
A-9 12,796.29 12,796.29 0.00 0.00 1,757,369.00
A-10 15,258.21 15,258.21 0.00 0.00 0.00
R 0.02 0.02 0.00 0.00 0.00
M-1 30,287.54 35,477.84 0.00 0.00 5,195,863.18
M-2 18,172.53 21,286.71 0.00 0.00 3,117,517.90
M-3 12,120.67 14,197.76 0.00 0.00 2,079,316.45
B-1 6,057.51 7,095.57 0.00 0.00 1,039,172.64
B-2 3,634.51 4,257.35 0.00 0.00 623,503.58
B-3 5,452.69 6,387.10 0.00 0.00 935,420.63
- -------------------------------------------------------------------------------
1,022,391.57 1,522,484.70 0.00 0.00 172,447,428.36
===============================================================================
Run: 06/29/96 09:28:38
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-1 660.626571 4.062450 5.418855 9.481305 0.000000 656.564121
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 681.568171 15.354334 3.600457 18.954791 0.000000 666.213836
A-4 1000.000000 0.000000 5.282607 5.282607 0.000000 1000.000000
A-5 1000.000000 0.000000 5.823347 5.823347 0.000000 1000.000000
A-6 1000.000000 0.000000 5.823347 5.823347 0.000000 1000.000000
A-7 1000.000000 0.000000 5.823347 5.823347 0.000000 1000.000000
A-8 1000.000000 0.000000 5.302572 5.302572 0.000000 1000.000000
A-9 1000.000000 0.000000 7.281504 7.281504 0.000000 1000.000000
R 0.000000 0.000000 0.200000 0.200000 0.000000 0.000000
M-1 972.159529 0.970150 5.661222 6.631372 0.000000 971.189379
M-2 972.159526 0.970150 5.661224 6.631374 0.000000 971.189377
M-3 972.159524 0.970149 5.661219 6.631368 0.000000 971.189374
B-1 972.159533 0.970150 5.661224 6.631374 0.000000 971.189383
B-2 972.159533 0.970156 5.661231 6.631387 0.000000 971.189377
B-3 972.159449 0.970150 5.661221 6.631371 0.000000 971.189299
_______________________________________________________________________________
DETERMINATION DATE 20-June-96
DISTRIBUTION DATE 25-June-96
Run: 06/29/96 09:28:39 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S28 (POOL # 4120)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4120
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 50,849.57
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 18,529.31
SUBSERVICER ADVANCES THIS MONTH 16,147.77
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,712,393.34
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 632,844.83
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 172,447,428.36
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 599
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 327,503.25
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.48108840 % 6.01516500 % 1.50374640 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.46680890 % 6.02658887 % 1.50660230 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1057 %
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 7.58408748
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 317.18
POOL TRADING FACTOR: 80.57791378
................................................................................
Run: 06/29/96 09:28:40 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-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 35,939,540.37 6.038793 % 922,355.98
A-2 760944UF3 47,547,000.00 34,144,669.48 6.087500 % 443,287.53
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 24,572,911.49 7.000000 % 259,744.09
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 0.122888 % 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 3,446,198.77 7.000000 % 15,620.72
M-2 760944UR7 1,948,393.00 1,723,096.69 7.000000 % 7,810.35
M-3 760944US5 1,298,929.00 1,148,731.45 7.000000 % 5,206.90
B-1 909,250.00 804,111.71 7.000000 % 3,644.83
B-2 389,679.00 344,619.69 7.000000 % 1,562.07
B-3 649,465.07 574,366.30 7.000000 % 2,603.46
- -------------------------------------------------------------------------------
259,785,708.07 148,446,245.95 1,661,835.93
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 180,254.97 1,102,610.95 0.00 0.00 35,017,184.39
A-2 172,634.05 615,921.58 0.00 0.00 33,701,381.95
A-3 82,594.94 82,594.94 0.00 0.00 0.00
A-4 105,447.17 105,447.17 0.00 0.00 22,048,000.00
A-5 44,081.32 44,081.32 0.00 0.00 8,492,000.00
A-6 88,416.78 88,416.78 0.00 0.00 15,208,000.00
A-7 0.00 0.00 0.00 0.00 0.00
A-8 142,862.82 402,606.91 0.00 0.00 24,313,167.40
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 15,151.10 15,151.10 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 20,035.63 35,656.35 0.00 0.00 3,430,578.05
M-2 10,017.80 17,828.15 0.00 0.00 1,715,286.34
M-3 6,678.53 11,885.43 0.00 0.00 1,143,524.55
B-1 4,674.97 8,319.80 0.00 0.00 800,466.88
B-2 2,003.56 3,565.63 0.00 0.00 343,057.62
B-3 3,339.26 5,942.72 0.00 0.00 571,762.84
- -------------------------------------------------------------------------------
878,192.90 2,540,028.83 0.00 0.00 146,784,410.02
===============================================================================
Run: 06/29/96 09:28:40
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-1 563.086209 14.451101 2.824162 17.275263 0.000000 548.635108
A-2 718.124582 9.323144 3.630808 12.953952 0.000000 708.801438
A-4 1000.000000 0.000000 4.782618 4.782618 0.000000 1000.000000
A-5 1000.000000 0.000000 5.190923 5.190923 0.000000 1000.000000
A-6 1000.000000 0.000000 5.813834 5.813834 0.000000 1000.000000
A-7 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-8 378.475672 4.000617 2.200395 6.201012 0.000000 374.475055
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-1 884.368160 4.008610 5.141570 9.150180 0.000000 880.359550
M-2 884.368138 4.008611 5.141571 9.150182 0.000000 880.359527
M-3 884.368160 4.008610 5.141567 9.150177 0.000000 880.359550
B-1 884.368117 4.008611 5.141567 9.150178 0.000000 880.359505
B-2 884.368134 4.008607 5.141565 9.150172 0.000000 880.359527
B-3 884.368269 4.008607 5.141570 9.150177 0.000000 880.359663
_______________________________________________________________________________
DETERMINATION DATE 20-June-96
DISTRIBUTION DATE 25-June-96
Run: 06/29/96 09:28:41 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S29 (POOL # 4121)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4121
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 34,845.86
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 16,448.75
SUBSERVICER ADVANCES THIS MONTH 9,248.31
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 412,312.61
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 512,276.34
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 146,784,410.02
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 595
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 988,967.69
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.58314050 % 4.25610400 % 1.16075530 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.54664410 % 4.28477993 % 1.16857600 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1226 %
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 7.53025557
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 139.61
POOL TRADING FACTOR: 56.50211134
................................................................................
Run: 06/29/96 09:28:42 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 19,737,377.04 7.500000 % 1,350,282.23
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 15,462,876.35 7.500000 % 150,245.10
A-11 760944TR9 3,400,000.00 3,400,000.00 7.500000 % 0.00
A-12 760944TS7 0.00 0.00 0.033608 % 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 8,611,608.06 7.500000 % 8,214.08
M-2 760944TY4 4,823,973.00 4,697,239.96 7.500000 % 4,480.41
M-3 760944TZ1 3,215,982.00 3,131,493.32 7.500000 % 2,986.94
B-1 1,929,589.00 1,878,895.78 7.500000 % 1,792.16
B-2 803,995.00 782,872.82 7.500000 % 746.73
B-3 1,286,394.99 1,127,367.42 7.500000 % 1,075.33
- -------------------------------------------------------------------------------
321,598,232.99 208,616,730.75 1,519,822.98
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 122,956.89 1,473,239.12 0.00 0.00 18,387,094.81
A-3 255,576.31 255,576.31 0.00 0.00 49,628,000.00
A-4 212,089.43 212,089.43 0.00 0.00 41,944,779.00
A-5 118,892.01 118,892.01 0.00 0.00 446,221.00
A-6 186,366.93 186,366.93 0.00 0.00 32,053,000.00
A-7 69,535.31 69,535.31 0.00 0.00 11,162,000.00
A-8 84,287.12 84,287.12 0.00 0.00 13,530,000.00
A-9 6,372.93 6,372.93 0.00 0.00 1,023,000.00
A-10 96,328.26 246,573.36 0.00 0.00 15,312,631.25
A-11 21,180.80 21,180.80 0.00 0.00 3,400,000.00
A-12 5,823.68 5,823.68 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 53,647.27 61,861.35 0.00 0.00 8,603,393.98
M-2 29,262.14 33,742.55 0.00 0.00 4,692,759.55
M-3 19,508.09 22,495.03 0.00 0.00 3,128,506.38
B-1 11,704.86 13,497.02 0.00 0.00 1,877,103.62
B-2 4,877.03 5,623.76 0.00 0.00 782,126.09
B-3 7,023.10 8,098.43 0.00 0.00 1,126,292.09
- -------------------------------------------------------------------------------
1,305,432.16 2,825,255.14 0.00 0.00 207,096,907.77
===============================================================================
Run: 06/29/96 09:28:42
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-2 385.119552 26.346970 2.399159 28.746129 0.000000 358.772582
A-3 1000.000000 0.000000 5.149841 5.149841 0.000000 1000.000000
A-4 1000.000000 0.000000 5.056396 5.056396 0.000000 1000.000000
A-5 1000.000000 0.000000 266.441987 266.441987 0.000000 1000.000000
A-6 1000.000000 0.000000 5.814337 5.814337 0.000000 1000.000000
A-7 1000.000000 0.000000 6.229646 6.229646 0.000000 1000.000000
A-8 1000.000000 0.000000 6.229647 6.229647 0.000000 1000.000000
A-9 1000.000000 0.000000 6.229648 6.229648 0.000000 1000.000000
A-10 579.785390 5.633487 3.611858 9.245345 0.000000 574.151903
A-11 1000.000000 0.000000 6.229647 6.229647 0.000000 1000.000000
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 973.728494 0.928779 6.065984 6.994763 0.000000 972.799714
M-2 973.728493 0.928780 6.065983 6.994763 0.000000 972.799713
M-3 973.728497 0.928780 6.065982 6.994762 0.000000 972.799717
B-1 973.728488 0.928778 6.065986 6.994764 0.000000 972.799710
B-2 973.728468 0.928774 6.065995 6.994769 0.000000 972.799694
B-3 876.377340 0.835925 5.459521 6.295446 0.000000 875.541415
_______________________________________________________________________________
DETERMINATION DATE 20-June-96
DISTRIBUTION DATE 25-June-96
Run: 06/29/96 09:28:43 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S30 (POOL # 4122)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4122
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 48,726.53
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 21,983.31
SUBSERVICER ADVANCES THIS MONTH 50,999.50
MASTER SERVICER ADVANCES THIS MONTH 2,556.27
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 2,656,090.01
(B) TWO MONTHLY PAYMENTS: 1 225,748.34
(C) THREE OR MORE MONTHLY PAYMENTS: 2 1,228,609.98
FORECLOSURES
NUMBER OF LOANS 9
AGGREGATE PRINCIPAL BALANCE 2,998,350.69
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 207,096,907.77
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 721
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 358,071.69
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,320,836.33
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 90.30304170 % 7.88064400 % 1.81631450 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 90.24119580 % 7.93090543 % 1.82789880 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.0338 %
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 7.94045348
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 315.98
POOL TRADING FACTOR: 64.39615848
................................................................................
Run: 06/29/96 09:28:44 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 64,322,156.02 7.978256 % 2,021,083.37
M 760944SU3 3,678,041.61 3,501,990.70 7.978256 % 2,813.64
R 760944SV1 100.00 0.00 7.978256 % 0.00
B-1 4,494,871.91 4,279,723.06 7.978256 % 3,438.50
B-2 1,225,874.16 300,434.56 7.978256 % 241.39
- -------------------------------------------------------------------------------
163,449,887.68 72,404,304.34 2,027,576.90
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 420,293.11 2,441,376.48 0.00 0.00 62,301,072.65
M 22,882.67 25,696.31 0.00 0.00 3,499,177.06
R 0.00 0.00 0.00 0.00 0.00
B-1 27,964.52 31,403.02 0.00 0.00 4,276,284.56
B-2 1,963.09 2,204.48 0.00 0.00 300,193.17
- -------------------------------------------------------------------------------
473,103.39 2,500,680.29 0.00 0.00 70,376,727.44
===============================================================================
Run: 06/29/96 09:28:44
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 417.538062 13.119573 2.728273 15.847846 0.000000 404.418489
M 952.134606 0.764983 6.221428 6.986411 0.000000 951.369623
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B-1 952.134598 0.764983 6.221428 6.986411 0.000000 951.369615
B-2 245.077815 0.196904 1.601380 1.798284 0.000000 244.880902
_______________________________________________________________________________
DETERMINATION DATE 20-June-96
DISTRIBUTION DATE 25-June-96
Run: 06/29/96 09:28:44 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S33 (POOL # 4123)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4123
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 18,945.30
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 7,423.03
SUBSERVICER ADVANCES THIS MONTH 44,018.10
MASTER SERVICER ADVANCES THIS MONTH 6,628.58
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 2,427,576.30
(B) TWO MONTHLY PAYMENTS: 1 292,133.66
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 10
AGGREGATE PRINCIPAL BALANCE 3,309,711.63
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 70,376,727.44
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 235
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 902,476.44
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,969,404.32
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 88.83747540 % 4.83671600 % 6.32580850 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 88.52510610 % 4.97206561 % 6.50282830 %
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 8.25326199
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 322.51
POOL TRADING FACTOR: 43.05706687
................................................................................
Run: 06/29/96 09:28:45 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-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 20,161,432.06 7.000000 % 1,218,078.53
A-2 760944VV7 41,000,000.00 29,267,090.83 7.000000 % 195,572.95
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 1,375,537.18 0.000000 % 1,749.16
A-9 760944WC8 0.00 0.00 0.251141 % 0.00
R 760944WG9 100.00 0.00 7.000000 % 0.00
M-1 760944WD6 9,616,700.00 9,340,507.77 7.000000 % 9,269.03
M-2 760944WE4 7,479,800.00 7,264,979.69 7.000000 % 7,209.39
M-3 760944WF1 4,274,200.00 4,151,444.72 7.000000 % 4,119.68
B-1 2,564,500.00 2,490,847.42 7.000000 % 2,471.79
B-2 854,800.00 830,250.11 7.000000 % 823.90
B-3 1,923,420.54 1,178,147.17 7.000000 % 1,169.13
- -------------------------------------------------------------------------------
427,416,329.03 341,016,236.95 1,440,463.56
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 117,390.66 1,335,469.19 0.00 0.00 18,943,353.53
A-2 170,408.70 365,981.65 0.00 0.00 29,071,517.88
A-3 844,646.22 844,646.22 0.00 0.00 145,065,000.00
A-4 210,339.12 210,339.12 0.00 0.00 36,125,000.00
A-5 280,954.84 280,954.84 0.00 0.00 48,253,000.00
A-6 161,161.98 161,161.98 0.00 0.00 27,679,000.00
A-7 45,613.75 45,613.75 0.00 0.00 7,834,000.00
A-8 0.00 1,749.16 0.00 0.00 1,373,788.02
A-9 71,237.08 71,237.08 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 54,385.45 63,654.48 0.00 0.00 9,331,238.74
M-2 42,300.61 49,510.00 0.00 0.00 7,257,770.30
M-3 24,171.94 28,291.62 0.00 0.00 4,147,325.04
B-1 14,503.05 16,974.84 0.00 0.00 2,488,375.63
B-2 4,834.17 5,658.07 0.00 0.00 829,426.21
B-3 6,859.78 8,028.91 0.00 0.00 1,176,978.04
- -------------------------------------------------------------------------------
2,048,807.35 3,489,270.91 0.00 0.00 339,575,773.39
===============================================================================
Run: 06/29/96 09:28:45
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-1 216.238533 13.064326 1.259057 14.323383 0.000000 203.174207
A-2 713.831484 4.770072 4.156310 8.926382 0.000000 709.061412
A-3 1000.000000 0.000000 5.822536 5.822536 0.000000 1000.000000
A-4 1000.000000 0.000000 5.822536 5.822536 0.000000 1000.000000
A-5 1000.000000 0.000000 5.822536 5.822536 0.000000 1000.000000
A-6 1000.000000 0.000000 5.822536 5.822536 0.000000 1000.000000
A-7 1000.000000 0.000000 5.822536 5.822536 0.000000 1000.000000
A-8 911.067324 1.158531 0.000000 1.158531 0.000000 909.908793
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 971.279937 0.963847 5.655313 6.619160 0.000000 970.316090
M-2 971.279939 0.963848 5.655313 6.619161 0.000000 970.316091
M-3 971.279940 0.963848 5.655313 6.619161 0.000000 970.316092
B-1 971.279945 0.963849 5.655313 6.619162 0.000000 970.316097
B-2 971.279960 0.963851 5.655323 6.619174 0.000000 970.316109
B-3 612.527082 0.607823 3.566464 4.174287 0.000000 611.919243
_______________________________________________________________________________
DETERMINATION DATE 20-June-96
DISTRIBUTION DATE 25-June-96
Run: 06/29/96 09:28:46 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S31 (POOL # 4125)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4125
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 81,491.09
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 35,940.46
SUBSERVICER ADVANCES THIS MONTH 35,652.69
MASTER SERVICER ADVANCES THIS MONTH 2,721.20
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 2,083,186.59
(B) TWO MONTHLY PAYMENTS: 2 423,133.57
(C) THREE OR MORE MONTHLY PAYMENTS: 1 251,993.18
FORECLOSURES
NUMBER OF LOANS 6
AGGREGATE PRINCIPAL BALANCE 2,434,521.57
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 339,575,773.39
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,163
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 405,645.25
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,102,056.77
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.59384920 % 6.08678700 % 1.31936380 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.56981330 % 6.10654107 % 1.32364560 %
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 7.63517825
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 318.08
POOL TRADING FACTOR: 79.44847923
................................................................................
Run: 06/29/96 09:28:47 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-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 42,270,809.73 6.500000 % 1,769,181.93
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 27,518,956.26 6.500000 % 685,779.85
A-6 760944VG0 64,049,000.00 55,931,084.45 6.500000 % 557,767.62
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 0.254238 % 0.00
R 760944VM7 100.00 0.00 6.500000 % 0.00
M 760944VL9 10,156,500.00 8,989,095.97 6.500000 % 47,313.69
B 781,392.32 691,577.85 6.500000 % 3,640.08
- -------------------------------------------------------------------------------
312,503,992.32 229,367,524.26 3,063,683.17
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 227,997.07 1,997,179.00 0.00 0.00 40,501,627.80
A-2 201,185.89 201,185.89 0.00 0.00 37,300,000.00
A-3 94,293.08 94,293.08 0.00 0.00 17,482,000.00
A-4 27,615.86 27,615.86 0.00 0.00 5,120,000.00
A-5 148,429.64 834,209.49 0.00 0.00 26,833,176.41
A-6 301,676.81 859,444.43 0.00 0.00 55,373,316.83
A-7 183,731.80 183,731.80 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 48,389.19 48,389.19 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 48,484.70 95,798.39 0.00 0.00 8,941,782.28
B 3,730.16 7,370.24 0.00 0.00 687,937.77
- -------------------------------------------------------------------------------
1,285,534.20 4,349,217.37 0.00 0.00 226,303,841.09
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 477.765832 19.996179 2.576937 22.573116 0.000000 457.769653
A-2 1000.000000 0.000000 5.393724 5.393724 0.000000 1000.000000
A-3 1000.000000 0.000000 5.393724 5.393724 0.000000 1000.000000
A-4 1000.000000 0.000000 5.393723 5.393723 0.000000 1000.000000
A-5 733.838834 18.287463 3.958124 22.245587 0.000000 715.551371
A-6 873.254609 8.708452 4.710094 13.418546 0.000000 864.546157
A-7 1000.000000 0.000000 5.393724 5.393724 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 885.058433 4.658464 4.773761 9.432225 0.000000 880.399969
B 885.058417 4.658467 4.773761 9.432228 0.000000 880.399951
_______________________________________________________________________________
DETERMINATION DATE 20-June-96
DISTRIBUTION DATE 25-June-96
Run: 06/29/96 09:28:48 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 52,464.64
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 25,619.89
SUBSERVICER ADVANCES THIS MONTH 11,304.25
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 613,402.20
(B) TWO MONTHLY PAYMENTS: 1 264,338.54
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 247,893.70
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 226,303,841.09
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 876
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,856,417.92
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 173,761.25
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 95.77940520 % 3.91908000 % 0.30151520 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 95.74478280 % 3.95122868 % 0.30398860 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2535 %
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 7.15446069
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 141.83
POOL TRADING FACTOR: 72.41630400
................................................................................
Run: 06/29/96 09:28:49 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 41,770,602.07 5.400000 % 1,316,032.43
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 6.024000 % 0.00
A-9 760944WY0 8,653,500.00 7,320,688.44 9.277335 % 0.00
A-10 760944WU8 8,704,536.00 8,704,536.00 6.687500 % 0.00
A-11 760944WV6 3,108,764.00 3,108,764.00 7.875000 % 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 0.154032 % 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 5,193,872.04 7.000000 % 5,172.88
M-2 760944WQ7 3,209,348.00 3,116,307.11 7.000000 % 3,103.71
M-3 760944WR5 2,139,566.00 2,077,538.71 7.000000 % 2,069.14
B-1 1,390,718.00 1,350,400.26 7.000000 % 1,344.94
B-2 320,935.00 311,630.93 7.000000 % 310.37
B-3 962,805.06 934,892.74 7.000000 % 931.13
- -------------------------------------------------------------------------------
213,956,513.06 183,169,119.10 1,328,964.60
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 187,532.91 1,503,565.34 0.00 0.00 40,454,569.64
A-2 97,443.20 97,443.20 0.00 0.00 18,171,000.00
A-3 25,077.69 25,077.69 0.00 0.00 4,309,000.00
A-4 194,946.75 194,946.75 0.00 0.00 33,496,926.28
A-5 2,608.57 2,608.57 0.00 0.00 448,220.39
A-6 133,838.94 133,838.94 0.00 0.00 26,829,850.30
A-7 74,354.96 74,354.96 0.00 0.00 8,943,283.44
A-8 85,551.31 85,551.31 0.00 0.00 17,081,606.39
A-9 56,466.15 56,466.15 0.00 0.00 7,320,688.44
A-10 48,397.44 48,397.44 0.00 0.00 8,704,536.00
A-11 20,354.07 20,354.07 0.00 0.00 3,108,764.00
A-12 0.00 0.00 0.00 0.00 0.00
A-13 63,874.41 63,874.41 0.00 0.00 0.00
A-14 23,457.25 23,457.25 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
M-1 30,227.51 35,400.39 0.00 0.00 5,188,699.16
M-2 18,136.41 21,240.12 0.00 0.00 3,113,203.40
M-3 12,090.95 14,160.09 0.00 0.00 2,075,469.57
B-1 7,859.11 9,204.05 0.00 0.00 1,349,055.32
B-2 1,813.64 2,124.01 0.00 0.00 311,320.56
B-3 5,440.91 6,372.04 0.00 0.00 933,961.61
- -------------------------------------------------------------------------------
1,089,472.18 2,418,436.78 0.00 0.00 181,840,154.50
===============================================================================
Run: 06/29/96 09:28:49
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-1 706.168992 22.248693 3.170410 25.419103 0.000000 683.920300
A-2 1000.000000 0.000000 5.362567 5.362567 0.000000 1000.000000
A-3 1000.000000 0.000000 5.819840 5.819840 0.000000 1000.000000
A-4 963.172558 0.000000 5.605510 5.605510 0.000000 963.172558
A-5 912.872485 0.000000 5.312770 5.312770 0.000000 912.872485
A-6 918.909163 0.000000 4.583918 4.583918 0.000000 918.909164
A-7 918.909164 0.000000 7.639862 7.639862 0.000000 918.909164
A-8 845.980060 0.000000 4.236996 4.236996 0.000000 845.980060
A-9 845.980059 0.000000 6.525238 6.525238 0.000000 845.980059
A-10 1000.000000 0.000000 5.560025 5.560025 0.000000 1000.000000
A-11 1000.000000 0.000000 6.547319 6.547319 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-1 971.009409 0.967085 5.651120 6.618205 0.000000 970.042324
M-2 971.009411 0.967084 5.651120 6.618204 0.000000 970.042326
M-3 971.009406 0.967084 5.651123 6.618207 0.000000 970.042322
B-1 971.009407 0.967083 5.651117 6.618200 0.000000 970.042324
B-2 971.009488 0.967081 5.651113 6.618194 0.000000 970.042407
B-3 971.009375 0.967081 5.651113 6.618194 0.000000 970.042295
_______________________________________________________________________________
DETERMINATION DATE 20-June-96
DISTRIBUTION DATE 25-June-96
Run: 06/29/96 09:28:50 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S34 (POOL # 4127)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4127
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 39,333.41
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 19,184.50
SUBSERVICER ADVANCES THIS MONTH 6,954.91
MASTER SERVICER ADVANCES THIS MONTH 2,713.83
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 1,006,197.88
(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 181,840,154.50
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 612
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 400,281.94
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,146,535.67
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.91111850 % 5.67110800 % 1.41777390 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.86642180 % 5.70686500 % 1.42671320 %
CLASS A-14 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1541 %
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 7.53807393
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 318.73
POOL TRADING FACTOR: 84.98930549
................................................................................
Run: 06/29/96 09:28:51 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 59,549,581.43 8.063799 % 568,044.25
M 760944VP0 3,025,700.00 2,888,859.98 8.063799 % 13,562.76
R 760944VQ8 100.00 0.00 8.063799 % 0.00
B-1 3,429,100.00 3,274,015.83 8.063799 % 15,371.00
B-2 941,300.03 231,365.06 8.063799 % 1,086.21
- -------------------------------------------------------------------------------
134,473,200.03 65,943,822.30 598,064.22
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 399,528.93 967,573.18 0.00 0.00 58,981,537.18
M 19,381.88 32,944.64 0.00 0.00 2,875,297.22
R 0.00 0.00 0.00 0.00 0.00
B-1 21,965.97 37,336.97 0.00 0.00 3,258,644.83
B-2 1,552.25 2,638.46 0.00 0.00 173,155.96
- -------------------------------------------------------------------------------
442,429.03 1,040,493.25 0.00 0.00 65,288,635.19
===============================================================================
Run: 06/29/96 09:28:51
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 468.610224 4.470079 3.143991 7.614070 0.000000 464.140145
M 954.774095 4.482520 6.405751 10.888271 0.000000 950.291576
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B-1 954.774089 4.482517 6.405754 10.888271 0.000000 950.291572
B-2 245.793108 1.153947 1.649070 2.803017 0.000000 183.954058
_______________________________________________________________________________
DETERMINATION DATE 20-June-96
DISTRIBUTION DATE 25-June-96
Run: 06/29/96 09:28:51 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S38 (POOL # 4128)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4128
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 17,293.61
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 7,403.22
SUBSERVICER ADVANCES THIS MONTH 40,656.32
MASTER SERVICER ADVANCES THIS MONTH 10,194.57
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 1,630,069.18
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 638,088.38
FORECLOSURES
NUMBER OF LOANS 7
AGGREGATE PRINCIPAL BALANCE 3,203,656.08
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 65,288,635.19
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 218
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 1,375,431.26
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 106,570.29
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 251,860.18
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 90.30350280 % 4.38078900 % 5.31570780 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 90.33966940 % 4.40397814 % 5.25635250 %
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 8.48521052
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 325.30
POOL TRADING FACTOR: 48.55141037
................................................................................
Run: 06/29/96 09:28:52 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 18,873,014.82 6.848665 % 991,548.91
A-2 760944XA1 25,550,000.00 25,550,000.00 6.848665 % 0.00
A-3 760944XB9 15,000,000.00 13,327,696.20 6.848665 % 201,503.71
A-4 32,700,000.00 32,700,000.00 6.848665 % 0.00
A-5 760944XC7 0.00 0.00 0.050800 % 0.00
R 760944XD5 100.00 0.00 6.848665 % 0.00
B-1 2,684,092.00 2,600,783.41 6.848665 % 2,631.12
B-2 1,609,940.00 1,559,970.84 6.848665 % 1,578.17
B-3 1,341,617.00 1,299,976.01 6.848665 % 1,315.14
B-4 536,646.00 519,989.65 6.848665 % 526.05
B-5 375,652.00 363,992.57 6.848665 % 368.24
B-6 429,317.20 415,992.07 6.848665 % 420.84
- -------------------------------------------------------------------------------
107,329,364.20 97,211,415.57 1,199,892.18
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 106,743.97 1,098,292.88 0.00 0.00 17,881,465.91
A-2 144,508.36 144,508.36 0.00 0.00 25,550,000.00
A-3 75,380.18 276,883.89 0.00 0.00 13,126,192.49
A-4 184,948.07 184,948.07 0.00 0.00 32,700,000.00
A-5 4,078.28 4,078.28 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B-1 14,709.78 17,340.90 0.00 0.00 2,598,152.29
B-2 8,823.05 10,401.22 0.00 0.00 1,558,392.67
B-3 7,352.54 8,667.68 0.00 0.00 1,298,660.87
B-4 2,941.02 3,467.07 0.00 0.00 519,463.60
B-5 2,058.71 2,426.95 0.00 0.00 363,624.33
B-6 2,352.81 2,773.65 0.00 0.00 415,571.23
- -------------------------------------------------------------------------------
553,896.77 1,753,788.95 0.00 0.00 96,011,523.39
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 696.369818 36.585821 3.938601 40.524422 0.000000 659.783998
A-2 1000.000000 0.000000 5.655905 5.655905 0.000000 1000.000000
A-3 888.513080 13.433581 5.025345 18.458926 0.000000 875.079499
A-4 1000.000000 0.000000 5.655904 5.655904 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B-1 968.962096 0.980264 5.480356 6.460620 0.000000 967.981832
B-2 968.962098 0.980266 5.480360 6.460626 0.000000 967.981832
B-3 968.962088 0.980265 5.480357 6.460622 0.000000 967.981823
B-4 968.962128 0.980255 5.480373 6.460628 0.000000 967.981873
B-5 968.962151 0.980269 5.480365 6.460634 0.000000 967.981882
B-6 968.962040 0.980254 5.480353 6.460607 0.000000 967.981786
_______________________________________________________________________________
DETERMINATION DATE 20-June-96
DISTRIBUTION DATE 25-June-96
Run: 06/29/96 09:28:53 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S41 (POOL # 4129)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4129
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 19,663.30
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 10,090.14
SUBSERVICER ADVANCES THIS MONTH 5,715.63
MASTER SERVICER ADVANCES THIS MONTH 1,637.53
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 404,948.47
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 444,256.95
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 96,011,523.39
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 332
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 240,888.36
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,101,546.87
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 93.04535940 % 6.95464060 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 92.96556830 % 7.03443170 %
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 7.26972796
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 320.83
POOL TRADING FACTOR: 89.45503787
................................................................................
Run: 06/29/96 09:28:54 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 3,548,817.14 7.087624 % 54,641.70
A-2 760944XF0 25,100,000.00 10,109,629.32 7.087624 % 528,048.17
A-3 760944XG8 29,000,000.00 11,680,448.20 5.997624 % 610,095.50
A-4 760944ZC5 0.00 0.00 1.090000 % 0.00
A-5 760944XH6 52,129,000.00 52,129,000.00 7.087624 % 0.00
A-6 760944XJ2 35,266,000.00 35,266,000.00 7.087624 % 0.00
A-7 760944XK9 41,282,000.00 41,282,000.00 7.087624 % 0.00
R-I 760944XL7 100.00 0.00 7.087624 % 0.00
R-II 760944XQ6 210,347.00 0.00 7.087624 % 0.00
M-1 760944XM5 5,029,000.00 4,895,738.64 7.087624 % 4,872.54
M-2 760944XN3 3,520,000.00 3,426,725.01 7.087624 % 3,410.48
M-3 760944XP8 2,012,000.00 1,958,684.84 7.087624 % 1,949.40
B-1 760944B80 1,207,000.00 1,175,016.22 7.087624 % 1,169.45
B-2 760944B98 402,000.00 391,347.56 7.087624 % 389.49
B-3 905,558.27 828,079.27 7.087624 % 824.14
- -------------------------------------------------------------------------------
201,163,005.27 166,691,486.20 1,205,400.87
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 20,892.06 75,533.76 0.00 0.00 3,494,175.44
A-2 59,515.88 587,564.05 0.00 0.00 9,581,581.15
A-3 58,188.30 668,283.80 0.00 0.00 11,070,352.70
A-4 10,575.06 10,575.06 0.00 0.00 0.00
A-5 306,885.92 306,885.92 0.00 0.00 52,129,000.00
A-6 207,612.63 207,612.63 0.00 0.00 35,266,000.00
A-7 243,029.11 243,029.11 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 28,821.44 33,693.98 0.00 0.00 4,890,866.10
M-2 20,173.29 23,583.77 0.00 0.00 3,423,314.53
M-3 11,530.88 13,480.28 0.00 0.00 1,956,735.44
B-1 6,917.38 8,086.83 0.00 0.00 1,173,846.77
B-2 2,303.88 2,693.37 0.00 0.00 390,958.07
B-3 4,874.92 5,699.06 0.00 0.00 666,549.39
- -------------------------------------------------------------------------------
981,320.75 2,186,721.62 0.00 0.00 165,325,379.59
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 695.846498 10.714059 4.096482 14.810541 0.000000 685.132439
A-2 402.774076 21.037776 2.371151 23.408927 0.000000 381.736301
A-3 402.774076 21.037776 2.006493 23.044269 0.000000 381.736300
A-5 1000.000000 0.000000 5.887048 5.887048 0.000000 1000.000000
A-6 1000.000000 0.000000 5.887048 5.887048 0.000000 1000.000000
A-7 1000.000000 0.000000 5.887048 5.887048 0.000000 1000.000000
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 973.501420 0.968888 5.731048 6.699936 0.000000 972.532531
M-2 973.501423 0.968886 5.731048 6.699934 0.000000 972.532537
M-3 973.501412 0.968887 5.731054 6.699941 0.000000 972.532525
B-1 973.501425 0.968890 5.731052 6.699942 0.000000 972.532535
B-2 973.501393 0.968881 5.731045 6.699926 0.000000 972.532512
B-3 914.440625 0.910091 5.383353 6.293444 0.000000 736.064605
_______________________________________________________________________________
DETERMINATION DATE 20-June-96
DISTRIBUTION DATE 25-June-96
Run: 06/29/96 09:28:54 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S35 (POOL # 4130)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4130
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 34,470.69
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 17,609.38
SUBSERVICER ADVANCES THIS MONTH 8,322.94
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 565,522.25
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 440,884.31
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 213,757.05
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 165,325,379.59
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 580
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 804,817.31
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.39577750 % 6.16777100 % 1.43645190 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.43777920 % 6.21254649 % 1.34967430 %
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 7.46169204
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 319.94
POOL TRADING FACTOR: 82.18478312
................................................................................
Run: 06/29/96 09:28:55 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 2,584,459.81 6.573370 % 1,325,213.25
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 39,588,654.34 6.250000 % 547,452.77
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 30,593,145.44 7.000000 % 79,239.38
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 0.210877 % 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 7,370,493.44 6.500000 % 33,109.36
B 777,263.95 520,556.16 6.500000 % 2,338.41
- -------------------------------------------------------------------------------
259,085,063.95 196,011,840.63 1,987,353.17
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 14,111.70 1,339,324.95 0.00 0.00 1,259,246.56
A-2 22,348.55 22,348.55 0.00 0.00 6,046,000.00
A-3 72,836.33 72,836.33 0.00 0.00 17,312,000.00
A-4 205,528.52 752,981.29 0.00 0.00 39,041,201.57
A-5 118,038.13 118,038.13 0.00 0.00 24,343,000.00
A-6 53,837.52 53,837.52 0.00 0.00 0.00
A-7 23,220.96 23,220.96 0.00 0.00 4,877,000.00
A-8 39,824.50 39,824.50 0.00 0.00 7,400,000.00
A-9 139,923.91 139,923.91 0.00 0.00 26,000,000.00
A-10 58,481.08 58,481.08 0.00 0.00 11,167,000.00
A-11 177,886.71 257,126.09 0.00 0.00 30,513,906.06
A-12 61,775.61 61,775.61 0.00 0.00 11,995,104.41
A-13 27,898.83 27,898.83 0.00 0.00 6,214,427.03
A-14 34,334.62 34,334.62 0.00 0.00 0.00
R-I 1.74 1.74 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 39,795.25 72,904.61 0.00 0.00 7,337,384.08
B 2,810.63 5,149.04 0.00 0.00 518,217.75
- -------------------------------------------------------------------------------
1,092,654.59 3,080,007.76 0.00 0.00 194,024,487.46
===============================================================================
Run: 06/29/96 09:28:55
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 73.631334 37.755363 0.402043 38.157406 0.000000 35.875970
A-2 1000.000000 0.000000 3.696419 3.696419 0.000000 1000.000000
A-3 1000.000000 0.000000 4.207274 4.207274 0.000000 1000.000000
A-4 746.659896 10.325206 3.876361 14.201567 0.000000 736.334690
A-5 1000.000000 0.000000 4.848956 4.848956 0.000000 1000.000000
A-7 1000.000000 0.000000 4.761320 4.761320 0.000000 1000.000000
A-8 1000.000000 0.000000 5.381689 5.381689 0.000000 1000.000000
A-9 1000.000000 0.000000 5.381689 5.381689 0.000000 1000.000000
A-10 1000.000000 0.000000 5.236955 5.236955 0.000000 1000.000000
A-11 764.733044 1.980737 4.446612 6.427349 0.000000 762.752308
A-12 735.887308 0.000000 3.789870 3.789870 0.000000 735.887308
A-13 735.887309 0.000000 3.303667 3.303667 0.000000 735.887309
R-I 0.000000 0.000000 17.380000 17.380000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 888.910878 3.993121 4.799466 8.792587 0.000000 884.917758
B 669.728938 3.008528 3.616043 6.624571 0.000000 666.720424
_______________________________________________________________________________
DETERMINATION DATE 20-June-96
DISTRIBUTION DATE 25-June-96
Run: 06/29/96 09:28:56 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S36 (POOL # 4131)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4131
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 47,711.38
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 21,509.57
SUBSERVICER ADVANCES THIS MONTH 17,171.59
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,474,764.50
(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 194,024,487.46
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 792
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,106,838.68
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 95.97419750 % 3.76022900 % 0.26557380 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 95.95123180 % 3.78167940 % 0.26708880 %
CLASS A-14 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2118 %
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 7.12973734
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 142.69
POOL TRADING FACTOR: 74.88833378
................................................................................
Run: 06/29/96 09:28:57 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 20,127,908.25 7.000000 % 990,805.31
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 0.124265 % 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 6,483,378.48 7.000000 % 6,336.37
M-2 760944ZS0 4,012,200.00 3,889,910.75 7.000000 % 3,801.71
M-3 760944ZT8 2,674,800.00 2,593,273.85 7.000000 % 2,534.47
B-1 1,604,900.00 1,555,983.69 7.000000 % 1,520.70
B-2 534,900.00 518,596.59 7.000000 % 506.84
B-3 1,203,791.32 1,133,901.13 7.000000 % 1,108.18
- -------------------------------------------------------------------------------
267,484,931.32 233,125,892.74 1,006,613.58
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 117,284.14 1,108,089.45 0.00 0.00 19,137,102.94
A-2 149,860.10 149,860.10 0.00 0.00 29,037,000.00
A-3 195,167.23 195,167.23 0.00 0.00 36,634,000.00
A-4 103,399.36 103,399.36 0.00 0.00 18,679,000.00
A-5 249,601.85 249,601.85 0.00 0.00 43,144,000.00
A-6 109,262.06 109,262.06 0.00 0.00 21,561,940.00
A-7 61,249.58 61,249.58 0.00 0.00 0.00
A-8 99,058.00 99,058.00 0.00 0.00 17,000,000.00
A-9 122,365.76 122,365.76 0.00 0.00 21,000,000.00
A-10 56,911.74 56,911.74 0.00 0.00 9,767,000.00
A-11 24,114.73 24,114.73 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 37,778.27 44,114.64 0.00 0.00 6,477,042.11
M-2 22,666.28 26,467.99 0.00 0.00 3,886,109.04
M-3 15,110.85 17,645.32 0.00 0.00 2,590,739.38
B-1 9,066.62 10,587.32 0.00 0.00 1,554,462.99
B-2 3,021.83 3,528.67 0.00 0.00 518,089.75
B-3 6,607.16 7,715.34 0.00 0.00 984,603.12
- -------------------------------------------------------------------------------
1,382,525.56 2,389,139.14 0.00 0.00 231,971,089.33
===============================================================================
Run: 06/29/96 09:28:57
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-1 373.125987 18.367294 2.174183 20.541477 0.000000 354.758693
A-2 1000.000000 0.000000 5.161005 5.161005 0.000000 1000.000000
A-3 1000.000000 0.000000 5.327489 5.327489 0.000000 1000.000000
A-4 1000.000000 0.000000 5.535594 5.535594 0.000000 1000.000000
A-5 1000.000000 0.000000 5.785320 5.785320 0.000000 1000.000000
A-6 1000.000000 0.000000 5.067358 5.067358 0.000000 1000.000000
A-8 1000.000000 0.000000 5.826941 5.826941 0.000000 1000.000000
A-9 1000.000000 0.000000 5.826941 5.826941 0.000000 1000.000000
A-10 1000.000000 0.000000 5.826942 5.826942 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-1 969.520648 0.947537 5.649341 6.596878 0.000000 968.573111
M-2 969.520650 0.947538 5.649340 6.596878 0.000000 968.573112
M-3 969.520656 0.947536 5.649338 6.596874 0.000000 968.573120
B-1 969.520649 0.947536 5.649336 6.596872 0.000000 968.573114
B-2 969.520639 0.947542 5.649336 6.596878 0.000000 968.573098
B-3 941.941607 0.920575 5.488634 6.409209 0.000000 817.918441
_______________________________________________________________________________
DETERMINATION DATE 20-June-96
DISTRIBUTION DATE 25-June-96
Run: 06/29/96 09:28:58 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S37 (POOL # 4132)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4132
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 56,377.35
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 24,502.89
SUBSERVICER ADVANCES THIS MONTH 18,200.56
MASTER SERVICER ADVANCES THIS MONTH 1,892.29
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 913,957.88
(B) TWO MONTHLY PAYMENTS: 2 736,417.51
(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 231,971,089.33
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 805
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 280,373.61
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 532,024.86
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.06166970 % 5.56204300 % 1.37628700 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.09782680 % 5.58426939 % 1.31790380 %
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 7.54093317
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 320.33
POOL TRADING FACTOR: 86.72304948
................................................................................
Run: 06/29/96 09:28:59 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 67,339,063.48 5.937500 % 409,210.65
A-2 760944ZB7 0.00 0.00 3.062500 % 0.00
A-3 760944ZD3 59,980,000.00 43,996,115.10 5.500000 % 545,614.20
A-4 760944A57 42,759,000.00 34,356,514.27 7.000000 % 0.00
A-5 760944A65 10,837,000.00 10,837,000.00 7.000000 % 0.00
A-6 760944A73 2,545,000.00 2,545,000.00 7.000000 % 0.00
A-7 760944A81 6,380,000.00 6,380,000.00 7.000000 % 0.00
A-8 760944A99 15,309,000.00 6,906,514.27 7.000000 % 0.00
A-9 760944B23 39,415,000.00 39,415,000.00 6.130000 % 0.00
A-10 760944ZW1 11,262,000.00 11,262,000.00 10.044845 % 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 4,560,351.09 0.000000 % 24,243.08
A-16 760944A40 0.00 0.00 0.077824 % 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 6,992,789.04 7.000000 % 7,032.75
M-2 760944B49 4,801,400.00 4,661,535.73 7.000000 % 4,688.17
M-3 760944B56 3,200,900.00 3,107,658.15 7.000000 % 3,125.42
B-1 1,920,600.00 1,864,653.12 7.000000 % 1,875.31
B-2 640,200.00 621,551.05 7.000000 % 625.10
B-3 1,440,484.07 1,398,522.84 7.000000 % 0.00
- -------------------------------------------------------------------------------
320,088,061.92 272,845,261.61 996,414.68
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 332,976.94 742,187.59 0.00 0.00 66,929,852.83
A-2 171,746.00 171,746.00 0.00 0.00 0.00
A-3 201,521.08 747,135.28 0.00 0.00 43,450,500.90
A-4 200,286.01 200,286.01 0.00 0.00 34,356,514.27
A-5 63,175.77 63,175.77 0.00 0.00 10,837,000.00
A-6 14,836.42 14,836.42 0.00 0.00 2,545,000.00
A-7 37,193.09 37,193.09 0.00 0.00 6,380,000.00
A-8 40,262.47 40,262.47 0.00 0.00 6,906,514.27
A-9 201,217.38 201,217.38 0.00 0.00 39,415,000.00
A-10 94,211.13 94,211.13 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 97,873.77 97,873.77 0.00 0.00 16,789,000.00
A-15 0.00 24,243.08 0.00 0.00 4,536,108.01
A-16 17,683.73 17,683.73 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 40,765.42 47,798.17 0.00 0.00 6,985,756.29
M-2 27,175.06 31,863.23 0.00 0.00 4,656,847.56
M-3 18,116.52 21,241.94 0.00 0.00 3,104,532.73
B-1 10,870.25 12,745.56 0.00 0.00 1,862,777.81
B-2 3,623.41 4,248.51 0.00 0.00 620,925.95
B-3 5,501.83 5,501.83 0.00 0.00 1,287,561.01
- -------------------------------------------------------------------------------
1,579,036.28 2,575,450.96 0.00 0.00 271,737,885.10
===============================================================================
Run: 06/29/96 09:28:59
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-1 836.988384 5.086269 4.138724 9.224993 0.000000 831.902116
A-3 733.513089 9.096602 3.359805 12.456407 0.000000 724.416487
A-4 803.491996 0.000000 4.684067 4.684067 0.000000 803.491996
A-5 1000.000000 0.000000 5.829636 5.829636 0.000000 1000.000000
A-6 1000.000000 0.000000 5.829635 5.829635 0.000000 1000.000000
A-7 1000.000000 0.000000 5.829638 5.829638 0.000000 1000.000000
A-8 451.140785 0.000000 2.629987 2.629987 0.000000 451.140785
A-9 1000.000000 0.000000 5.105097 5.105097 0.000000 1000.000000
A-10 1000.000000 0.000000 8.365400 8.365400 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 5.829637 5.829637 0.000000 1000.000000
A-15 908.856891 4.831534 0.000000 4.831534 0.000000 904.025357
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-1 970.870108 0.976418 5.659820 6.636238 0.000000 969.893690
M-2 970.870107 0.976417 5.659820 6.636237 0.000000 969.893689
M-3 970.870115 0.976419 5.659821 6.636240 0.000000 969.893696
B-1 970.870103 0.976419 5.659820 6.636239 0.000000 969.893684
B-2 970.870119 0.976414 5.659809 6.636223 0.000000 969.893705
B-3 970.870049 0.000000 3.819431 3.819431 0.000000 893.839118
_______________________________________________________________________________
DETERMINATION DATE 20-June-96
DISTRIBUTION DATE 25-June-96
Run: 06/29/96 09:29:00 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S39 (POOL # 4133)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4133
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 74,091.18
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 28,662.80
SUBSERVICER ADVANCES THIS MONTH 23,344.72
MASTER SERVICER ADVANCES THIS MONTH 1,879.29
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,469,011.41
(B) TWO MONTHLY PAYMENTS: 1 477,742.73
(C) THREE OR MORE MONTHLY PAYMENTS: 1 125,502.80
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,364,943.90
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 271,737,885.10
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 963
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 273,323.53
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 373,276.03
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.04966130 % 5.50235300 % 1.44798570 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.06950670 % 5.42697113 % 1.41139210 %
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 7.41276017
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 320.49
POOL TRADING FACTOR: 84.89472662
................................................................................
Run: 06/29/96 09:29:01 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 18,057,255.28 6.000000 % 1,329,011.37
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 5.924000 % 0.00
A-9 760944YF9 3,770,880.00 3,530,467.90 5.202693 % 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 6.024000 % 0.00
A-12 760944XX1 987,000.00 987,000.00 5.958857 % 0.00
A-13 760944XY9 0.00 0.00 0.373266 % 0.00
R 760944YK8 109,869.00 0.00 6.000000 % 0.00
M-1 760944YH5 2,008,172.00 1,781,520.57 6.000000 % 8,063.23
M-2 760944YJ1 3,132,748.00 2,779,171.75 6.000000 % 12,578.64
B 481,961.44 427,565.05 6.000000 % 1,935.17
- -------------------------------------------------------------------------------
160,653,750.44 131,232,228.41 1,351,588.41
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 89,887.14 1,418,898.51 0.00 0.00 16,728,243.91
A-2 116,408.09 116,408.09 0.00 0.00 23,385,000.00
A-3 175,968.61 175,968.61 0.00 0.00 35,350,000.00
A-4 17,930.38 17,930.38 0.00 0.00 3,602,000.00
A-5 50,401.19 50,401.19 0.00 0.00 10,125,000.00
A-6 72,035.31 72,035.31 0.00 0.00 14,471,035.75
A-7 24,367.80 24,367.80 0.00 0.00 4,895,202.95
A-8 42,462.62 42,462.62 0.00 0.00 8,639,669.72
A-9 15,238.95 15,238.95 0.00 0.00 3,530,467.90
A-10 10,393.45 10,393.45 0.00 0.00 1,509,339.44
A-11 8,456.29 8,456.29 0.00 0.00 1,692,000.00
A-12 4,879.49 4,879.49 0.00 0.00 987,000.00
A-13 40,639.93 40,639.93 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 8,868.22 16,931.45 0.00 0.00 1,773,457.34
M-2 13,834.43 26,413.07 0.00 0.00 2,766,593.11
B 2,128.38 4,063.55 0.00 0.00 425,629.88
- -------------------------------------------------------------------------------
693,900.28 2,045,488.69 0.00 0.00 129,880,640.00
===============================================================================
Run: 06/29/96 09:29:01
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-1 518.484374 38.160375 2.580961 40.741336 0.000000 480.323999
A-2 1000.000000 0.000000 4.977896 4.977896 0.000000 1000.000000
A-3 1000.000000 0.000000 4.977896 4.977896 0.000000 1000.000000
A-4 1000.000000 0.000000 4.977896 4.977896 0.000000 1000.000000
A-5 1000.000000 0.000000 4.977895 4.977895 0.000000 1000.000000
A-6 578.841430 0.000000 2.881412 2.881412 0.000000 578.841430
A-7 916.361466 0.000000 4.561550 4.561550 0.000000 916.361466
A-8 936.245093 0.000000 4.601498 4.601498 0.000000 936.245093
A-9 936.245094 0.000000 4.041218 4.041218 0.000000 936.245094
A-10 936.245093 0.000000 6.447070 6.447070 0.000000 936.245093
A-11 1000.000000 0.000000 4.997807 4.997807 0.000000 1000.000000
A-12 1000.000000 0.000000 4.943759 4.943759 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 887.135450 4.015209 4.416066 8.431275 0.000000 883.120241
M-2 887.135432 4.015210 4.416069 8.431279 0.000000 883.120222
B 887.135390 4.015217 4.416079 8.431296 0.000000 883.120172
_______________________________________________________________________________
DETERMINATION DATE 20-June-96
DISTRIBUTION DATE 25-June-96
Run: 06/29/96 09:29:02 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S42 (POOL # 4134)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4134
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 25,952.34
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 13,846.67
SUBSERVICER ADVANCES THIS MONTH 4,071.35
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 388,167.11
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 129,880,640.00
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 481
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 757,626.31
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.19890830 % 0.32580800 % 3.47528380 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.17673560 % 0.32770849 % 3.49555600 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3744 %
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 6.73792835
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 143.87
POOL TRADING FACTOR: 80.84507187
................................................................................
Run: 06/29/96 09:29:03 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 98,744,269.99 5.837500 % 2,626,118.16
A-2 760944C30 0.00 0.00 1.662500 % 0.00
A-3 760944C48 30,006,995.00 16,940,226.42 4.750000 % 984,802.29
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 39,675,860.44 6.750000 % 0.00
A-11 760944D47 4,850,379.00 4,357,640.14 0.000000 % 30,832.63
A-12 760944D54 0.00 0.00 0.134676 % 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 10,518,253.87 6.750000 % 10,918.35
M-2 760944E20 6,487,300.00 6,310,757.78 6.750000 % 6,550.81
M-3 760944E38 4,325,000.00 4,207,301.57 6.750000 % 4,367.34
B-1 2,811,100.00 2,734,600.09 6.750000 % 2,838.62
B-2 865,000.00 841,460.32 6.750000 % 873.47
B-3 1,730,037.55 1,508,376.99 6.750000 % 1,565.75
- -------------------------------------------------------------------------------
432,489,516.55 378,206,878.93 3,668,867.42
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 477,775.34 3,103,893.50 0.00 0.00 96,118,151.83
A-2 62,248.81 62,248.81 0.00 0.00 0.00
A-3 66,695.68 1,051,497.97 0.00 0.00 15,955,424.13
A-4 73,819.98 73,819.98 0.00 0.00 0.00
A-5 307,895.39 307,895.39 0.00 0.00 59,913,758.57
A-6 33,810.70 33,810.70 0.00 0.00 6,579,267.84
A-7 131,565.12 131,565.12 0.00 0.00 24,049,823.12
A-8 315,440.66 315,440.66 0.00 0.00 56,380,504.44
A-9 254,256.86 254,256.86 0.00 0.00 45,444,777.35
A-10 0.00 0.00 221,980.62 0.00 39,897,841.06
A-11 0.00 30,832.63 0.00 0.00 4,326,807.51
A-12 42,218.53 42,218.53 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 58,848.09 69,766.44 0.00 0.00 10,507,335.52
M-2 35,307.76 41,858.57 0.00 0.00 6,304,206.97
M-3 23,539.23 27,906.57 0.00 0.00 4,202,934.23
B-1 15,299.69 18,138.31 0.00 0.00 2,731,761.47
B-2 4,707.84 5,581.31 0.00 0.00 840,586.85
B-3 8,439.15 10,004.90 0.00 0.00 1,506,811.24
- -------------------------------------------------------------------------------
1,911,868.83 5,580,736.25 221,980.62 0.00 374,759,992.13
===============================================================================
Run: 06/29/96 09:29:03
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-1 728.535365 19.375504 3.525027 22.900531 0.000000 709.159861
A-3 564.542581 32.819091 2.222671 35.041762 0.000000 531.723491
A-5 963.750404 0.000000 4.952691 4.952691 0.000000 963.750404
A-6 966.588862 0.000000 4.967277 4.967277 0.000000 966.588862
A-7 973.681464 0.000000 5.326547 5.326547 0.000000 973.681465
A-8 990.697237 0.000000 5.542806 5.542806 0.000000 990.697237
A-9 984.076044 0.000000 5.505761 5.505761 0.000000 984.076044
A-10 1035.950297 0.000000 0.000000 0.000000 5.795990 1041.746287
A-11 898.412297 6.356747 0.000000 6.356747 0.000000 892.055551
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-1 972.786485 1.009790 5.442598 6.452388 0.000000 971.776696
M-2 972.786487 1.009790 5.442597 6.452387 0.000000 971.776698
M-3 972.786490 1.009790 5.442597 6.452387 0.000000 971.776701
B-1 972.786486 1.009790 5.442599 6.452389 0.000000 971.776696
B-2 972.786497 1.009792 5.442590 6.452382 0.000000 971.776705
B-3 871.875290 0.905038 4.878016 5.783054 0.000000 870.970251
_______________________________________________________________________________
DETERMINATION DATE 20-June-96
DISTRIBUTION DATE 25-June-96
Run: 06/29/96 09:29:04 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S40 (POOL # 4135)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4135
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 111,087.66
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 40,356.68
SUBSERVICER ADVANCES THIS MONTH 21,723.45
MASTER SERVICER ADVANCES THIS MONTH 5,647.37
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 2,250,529.35
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,010,922.32
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 374,759,992.13
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,369
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 827,827.48
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 3,053,978.55
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.01302560 % 5.62695100 % 1.36002350 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.95591290 % 5.60744934 % 1.37114050 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1346 %
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 7.28623144
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 319.96
POOL TRADING FACTOR: 86.65180953
................................................................................
Run: 06/29/96 09:29:05 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 26,520,045.34 6.500000 % 1,435,418.55
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 25,986,900.86 6.500000 % 26,296.60
A-11 760944G28 0.00 0.00 0.339355 % 0.00
R 760944G36 5,463,000.00 32,917.68 6.500000 % 0.00
M-1 760944G44 6,675,300.00 6,497,017.21 6.500000 % 6,574.45
M-2 760944G51 4,005,100.00 3,898,132.44 6.500000 % 3,944.59
M-3 760944G69 2,670,100.00 2,598,787.40 6.500000 % 2,629.76
B-1 1,735,600.00 1,689,245.89 6.500000 % 1,709.38
B-2 534,100.00 519,835.34 6.500000 % 526.03
B-3 1,068,099.02 1,022,882.40 6.500000 % 1,035.07
- -------------------------------------------------------------------------------
267,002,299.02 238,563,764.56 1,478,134.43
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 143,408.13 1,578,826.68 0.00 0.00 25,084,626.79
A-2 133,458.01 133,458.01 0.00 0.00 16,042,000.00
A-3 172,229.47 172,229.47 0.00 0.00 34,794,000.00
A-4 181,287.93 181,287.93 0.00 0.00 36,624,000.00
A-5 151,835.57 151,835.57 0.00 0.00 30,674,000.00
A-6 68,632.46 68,632.46 0.00 0.00 12,692,000.00
A-7 175,301.53 175,301.53 0.00 0.00 32,418,000.00
A-8 15,768.38 15,768.38 0.00 0.00 2,916,000.00
A-9 19,672.62 19,672.62 0.00 0.00 3,638,000.00
A-10 140,525.13 166,821.73 0.00 0.00 25,960,604.26
A-11 67,351.21 67,351.21 0.00 0.00 0.00
R 3.00 3.00 178.00 0.00 33,095.68
M-1 35,132.86 41,707.31 0.00 0.00 6,490,442.76
M-2 21,079.29 25,023.88 0.00 0.00 3,894,187.85
M-3 14,053.04 16,682.80 0.00 0.00 2,596,157.64
B-1 9,134.66 10,844.04 0.00 0.00 1,687,536.51
B-2 2,811.02 3,337.05 0.00 0.00 519,309.31
B-3 5,531.27 6,566.34 0.00 0.00 1,021,847.33
- -------------------------------------------------------------------------------
1,357,215.58 2,835,350.01 178.00 0.00 237,085,808.13
===============================================================================
Run: 06/29/96 09:29:05
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-1 548.467424 29.686236 2.965858 32.652094 0.000000 518.781188
A-2 1000.000000 0.000000 8.319287 8.319287 0.000000 1000.000000
A-3 1000.000000 0.000000 4.949976 4.949976 0.000000 1000.000000
A-4 1000.000000 0.000000 4.949976 4.949976 0.000000 1000.000000
A-5 1000.000000 0.000000 4.949976 4.949976 0.000000 1000.000000
A-6 1000.000000 0.000000 5.407537 5.407537 0.000000 1000.000000
A-7 1000.000000 0.000000 5.407537 5.407537 0.000000 1000.000000
A-8 1000.000000 0.000000 5.407538 5.407538 0.000000 1000.000000
A-9 1000.000000 0.000000 5.407537 5.407537 0.000000 1000.000000
A-10 973.292167 0.984891 5.263113 6.248004 0.000000 972.307276
R 6.025568 0.000000 0.000549 0.000549 0.032583 6.058151
M-1 973.292168 0.984892 5.263113 6.248005 0.000000 972.307276
M-2 973.292162 0.984892 5.263112 6.248004 0.000000 972.307271
M-3 973.292161 0.984892 5.263114 6.248006 0.000000 972.307269
B-1 973.292170 0.984893 5.263114 6.248007 0.000000 972.307277
B-2 973.292155 0.984890 5.263097 6.247987 0.000000 972.307265
B-3 957.666266 0.969077 5.178612 6.147689 0.000000 956.697189
_______________________________________________________________________________
DETERMINATION DATE 20-June-96
DISTRIBUTION DATE 25-June-96
Run: 06/29/96 09:29:06 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S43 (POOL # 4136)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4136
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 62,154.37
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 25,128.63
SUBSERVICER ADVANCES THIS MONTH 21,967.95
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,855,627.67
(B) TWO MONTHLY PAYMENTS: 2 530,636.83
(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 237,085,808.13
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 856
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,236,549.54
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.19850580 % 5.44673500 % 1.35475880 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.16303180 % 5.47514352 % 1.36182470 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3397 %
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 7.27819996
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 321.84
POOL TRADING FACTOR: 88.79541824
................................................................................
Run: 06/29/96 09:29:07 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 8,824,162.53 6.500000 % 49,722.71
A-2 760944G85 50,000,000.00 39,762,088.50 6.375000 % 432,931.17
A-3 760944G93 16,984,000.00 14,922,678.34 5.987500 % 87,167.23
A-4 760944H27 0.00 0.00 3.012500 % 0.00
A-5 760944H35 85,916,000.00 76,231,593.81 6.100000 % 409,525.06
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 6.024000 % 0.00
A-10 760944H84 5,731,923.00 5,041,226.65 7.383985 % 0.00
A-11 760944H92 5,000,000.00 4,397,500.33 6.224000 % 0.00
A-12 760944J25 1,923,077.00 1,691,346.35 7.217600 % 0.00
A-13 760944J33 0.00 0.00 0.315702 % 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 5,843,604.31 6.500000 % 6,045.71
M-2 760944J74 3,601,003.00 3,504,705.43 6.500000 % 3,625.92
M-3 760944J82 2,400,669.00 2,336,470.59 6.500000 % 2,417.28
B-1 760944J90 1,560,435.00 1,518,706.02 6.500000 % 1,571.23
B-2 760944K23 480,134.00 467,294.31 6.500000 % 483.46
B-3 760944K31 960,268.90 934,589.55 6.500000 % 966.92
- -------------------------------------------------------------------------------
240,066,876.90 213,698,244.91 994,456.69
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 47,740.73 97,463.44 0.00 0.00 8,774,439.82
A-2 210,984.98 643,916.15 0.00 0.00 39,329,157.33
A-3 74,369.43 161,536.66 0.00 0.00 14,835,511.11
A-4 37,417.60 37,417.60 0.00 0.00 0.00
A-5 387,049.93 796,574.99 0.00 0.00 75,822,068.75
A-6 78,329.90 78,329.90 0.00 0.00 14,762,000.00
A-7 99,753.77 99,753.77 0.00 0.00 18,438,000.00
A-8 30,621.88 30,621.88 0.00 0.00 5,660,000.00
A-9 46,942.77 46,942.77 0.00 0.00 9,362,278.19
A-10 30,983.41 30,983.41 0.00 0.00 5,041,226.65
A-11 22,781.26 22,781.26 0.00 0.00 4,397,500.33
A-12 10,160.79 10,160.79 0.00 0.00 1,691,346.35
A-13 56,153.98 56,153.98 0.00 0.00 0.00
R-I 1.27 1.27 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 31,615.23 37,660.94 0.00 0.00 5,837,558.60
M-2 18,961.25 22,587.17 0.00 0.00 3,501,079.51
M-3 12,640.83 15,058.11 0.00 0.00 2,334,053.31
B-1 8,216.54 9,787.77 0.00 0.00 1,517,134.79
B-2 2,528.17 3,011.63 0.00 0.00 466,810.85
B-3 5,056.35 6,023.27 0.00 0.00 933,622.63
- -------------------------------------------------------------------------------
1,212,310.07 2,206,766.76 0.00 0.00 212,703,788.22
===============================================================================
Run: 06/29/96 09:29:07
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-1 882.416253 4.972271 4.774073 9.746344 0.000000 877.443982
A-2 795.241770 8.658623 4.219700 12.878323 0.000000 786.583147
A-3 878.631556 5.132315 4.378794 9.511109 0.000000 873.499241
A-5 887.280528 4.766575 4.504981 9.271556 0.000000 882.513953
A-6 1000.000000 0.000000 5.306185 5.306185 0.000000 1000.000000
A-7 1000.000000 0.000000 5.410227 5.410227 0.000000 1000.000000
A-8 1000.000000 0.000000 5.410226 5.410226 0.000000 1000.000000
A-9 879.500065 0.000000 4.409842 4.409842 0.000000 879.500065
A-10 879.500065 0.000000 5.405413 5.405413 0.000000 879.500065
A-11 879.500066 0.000000 4.556252 4.556252 0.000000 879.500066
A-12 879.500067 0.000000 5.283611 5.283611 0.000000 879.500067
R-I 0.000000 0.000000 12.660000 12.660000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 973.258124 1.006919 5.265548 6.272467 0.000000 972.251205
M-2 973.258126 1.006919 5.265547 6.272466 0.000000 972.251206
M-3 973.258117 1.006919 5.265545 6.272464 0.000000 972.251198
B-1 973.258111 1.006918 5.265545 6.272463 0.000000 972.251193
B-2 973.258111 1.006927 5.265551 6.272478 0.000000 972.251184
B-3 973.258168 1.006916 5.265546 6.272462 0.000000 972.251252
_______________________________________________________________________________
DETERMINATION DATE 20-June-96
DISTRIBUTION DATE 25-June-96
Run: 06/29/96 09:29:08 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S44 (POOL # 4137)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4137
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 55,350.85
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 22,526.86
SUBSERVICER ADVANCES THIS MONTH 13,998.13
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 981,403.23
(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 212,703,788.22
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 787
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 773,367.39
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.16542340 % 5.46788800 % 1.36668880 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.14057370 % 5.48776847 % 1.37165790 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3156 %
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 7.25144770
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 320.01
POOL TRADING FACTOR: 88.60188918
................................................................................
Run: 06/29/96 09:29:09 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 61,889,312.58 8.004469 % 2,347,179.59
M-1 760944E61 2,987,500.00 2,843,581.93 8.004469 % 2,161.51
M-2 760944E79 1,991,700.00 1,895,753.02 8.004469 % 1,441.03
R 760944E53 100.00 0.00 8.004469 % 0.00
B-1 863,100.00 821,521.53 8.004469 % 624.47
B-2 332,000.00 316,006.41 8.004469 % 240.21
B-3 796,572.42 754,680.74 8.004469 % 573.65
- -------------------------------------------------------------------------------
132,777,672.42 68,520,856.21 2,352,220.46
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 409,641.94 2,756,821.53 0.00 0.00 59,542,132.99
M-1 18,821.51 20,983.02 0.00 0.00 2,841,420.42
M-2 12,547.88 13,988.91 0.00 0.00 1,894,311.99
R 0.00 0.00 0.00 0.00 0.00
B-1 5,437.61 6,062.08 0.00 0.00 820,897.06
B-2 2,091.63 2,331.84 0.00 0.00 315,766.20
B-3 4,995.18 5,568.83 0.00 0.00 597,479.31
- -------------------------------------------------------------------------------
453,535.75 2,805,756.21 0.00 0.00 66,012,007.97
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 491.939718 18.657032 3.256122 21.913154 0.000000 473.282687
M-1 951.826587 0.723518 6.300087 7.023605 0.000000 951.103070
M-2 951.826590 0.723518 6.300085 7.023603 0.000000 951.103073
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B-1 951.826590 0.723520 6.300093 7.023613 0.000000 951.103070
B-2 951.826536 0.723524 6.300090 7.023614 0.000000 951.103012
B-3 947.410080 0.720148 6.270855 6.991003 0.000000 750.062763
_______________________________________________________________________________
DETERMINATION DATE 20-June-96
DISTRIBUTION DATE 25-June-96
Run: 06/29/96 09:29:10 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S46 (POOL # 4138)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4138
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 17,921.16
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,971.85
SUBSERVICER ADVANCES THIS MONTH 28,153.86
MASTER SERVICER ADVANCES THIS MONTH 6,342.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 2,091,284.79
(B) TWO MONTHLY PAYMENTS: 1 232,557.20
(C) THREE OR MORE MONTHLY PAYMENTS: 1 217,792.63
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,212,637.07
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 66,012,007.97
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 237
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 915,570.23
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,764,457.10
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 90.32186110 % 6.91663100 % 2.76150760 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 90.19894230 % 7.17404690 % 2.62701080 %
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 8.44835666
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 327.19
POOL TRADING FACTOR: 49.71619608
................................................................................
Run: 06/29/96 09:29:11 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 21,679,115.74 6.500000 % 230,203.44
A-2 760944M39 10,308,226.00 6,779,235.61 5.200000 % 141,984.99
A-3 760944M47 53,602,774.00 35,252,024.38 6.750000 % 738,321.93
A-4 760944M54 19,600,000.00 16,244,999.25 6.500000 % 134,984.71
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 26,404,579.22 6.500000 % 0.00
A-8 760944M96 122,726,000.00 104,056,799.20 6.500000 % 0.00
A-9 760944N20 19,481,177.00 19,481,177.00 6.300000 % 0.00
A-10 760944N38 10,930,823.00 10,930,823.00 8.000000 % 0.00
A-11 760944N46 25,000,000.00 25,000,000.00 6.000000 % 0.00
A-12 760944N53 17,010,000.00 17,010,000.00 6.500000 % 0.00
A-13 760944N61 13,003,000.00 13,003,000.00 6.500000 % 0.00
A-14 760944N79 20,507,900.00 20,507,900.00 6.500000 % 0.00
A-15 760944N87 58,137,000.00 61,036,537.86 6.500000 % 0.00
A-16 760944N95 1,000,000.00 1,169,244.77 6.500000 % 0.00
A-17 760944P28 2,791,590.78 2,552,144.64 0.000000 % 3,255.19
A-18 760944P36 0.00 0.00 0.377752 % 0.00
R 760944P44 100.00 0.00 6.500000 % 0.00
M-1 760944P51 13,235,200.00 12,869,517.65 6.500000 % 13,174.29
M-2 760944P69 5,294,000.00 5,147,729.29 6.500000 % 5,269.64
M-3 760944P77 5,294,000.00 5,147,729.29 6.500000 % 5,269.64
B-1 2,382,300.00 2,316,478.17 6.500000 % 2,371.34
B-2 794,100.00 772,159.39 6.500000 % 790.45
B-3 2,117,643.10 1,584,860.88 6.500000 % 1,622.40
- -------------------------------------------------------------------------------
529,391,833.88 466,061,055.34 1,277,248.02
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 117,385.57 347,589.01 0.00 0.00 21,448,912.30
A-2 29,365.94 171,350.93 0.00 0.00 6,637,250.62
A-3 198,220.08 936,542.01 0.00 0.00 34,513,702.45
A-4 87,961.55 222,946.26 0.00 0.00 16,110,014.54
A-5 68,219.61 68,219.61 0.00 0.00 12,599,000.00
A-6 241,040.09 241,040.09 0.00 0.00 44,516,000.00
A-7 142,972.46 142,972.46 0.00 0.00 26,404,579.22
A-8 563,434.74 563,434.74 0.00 0.00 104,056,799.20
A-9 102,238.75 102,238.75 0.00 0.00 19,481,177.00
A-10 72,845.48 72,845.48 0.00 0.00 10,930,823.00
A-11 124,954.26 124,954.26 0.00 0.00 25,000,000.00
A-12 92,103.78 92,103.78 0.00 0.00 17,010,000.00
A-13 70,407.15 70,407.15 0.00 0.00 13,003,000.00
A-14 111,043.81 111,043.81 0.00 0.00 20,507,900.00
A-15 0.00 0.00 330,493.59 0.00 61,367,031.45
A-16 0.00 0.00 6,331.09 0.00 1,175,575.86
A-17 0.00 3,255.19 0.00 0.00 2,548,889.45
A-18 146,659.20 146,659.20 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 69,684.38 82,858.67 0.00 0.00 12,856,343.36
M-2 27,873.33 33,142.97 0.00 0.00 5,142,459.65
M-3 27,873.33 33,142.97 0.00 0.00 5,142,459.65
B-1 12,543.00 14,914.34 0.00 0.00 2,314,106.83
B-2 4,181.00 4,971.45 0.00 0.00 771,368.94
B-3 8,581.49 10,203.89 0.00 0.00 1,583,238.48
- -------------------------------------------------------------------------------
2,319,589.00 3,596,837.02 336,824.68 0.00 465,120,632.00
===============================================================================
Run: 06/29/96 09:29:11
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-1 722.637191 7.673448 3.912852 11.586300 0.000000 714.963743
A-2 657.652986 13.773950 2.848787 16.622737 0.000000 643.879036
A-3 657.652986 13.773950 3.697944 17.471894 0.000000 643.879036
A-4 828.826492 6.886975 4.487834 11.374809 0.000000 821.939517
A-5 1000.000000 0.000000 5.414684 5.414684 0.000000 1000.000000
A-6 1000.000000 0.000000 5.414684 5.414684 0.000000 1000.000000
A-7 675.983186 0.000000 3.660236 3.660236 0.000000 675.983186
A-8 847.879009 0.000000 4.590997 4.590997 0.000000 847.879009
A-9 1000.000000 0.000000 5.248079 5.248079 0.000000 1000.000000
A-10 1000.000000 0.000000 6.664226 6.664226 0.000000 1000.000000
A-11 1000.000000 0.000000 4.998170 4.998170 0.000000 1000.000000
A-12 1000.000000 0.000000 5.414684 5.414684 0.000000 1000.000000
A-13 1000.000000 0.000000 5.414685 5.414685 0.000000 1000.000000
A-14 1000.000000 0.000000 5.414685 5.414685 0.000000 1000.000000
A-15 1049.874226 0.000000 0.000000 0.000000 5.684738 1055.558963
A-16 1169.244770 0.000000 0.000000 0.000000 6.331090 1175.575860
A-17 914.225917 1.166070 0.000000 1.166070 0.000000 913.059847
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 972.370470 0.995398 5.265079 6.260477 0.000000 971.375073
M-2 972.370474 0.995399 5.265079 6.260478 0.000000 971.375076
M-3 972.370474 0.995399 5.265079 6.260478 0.000000 971.375076
B-1 972.370470 0.995399 5.265080 6.260479 0.000000 971.375070
B-2 972.370470 0.995404 5.265080 6.260484 0.000000 971.375066
B-3 748.407926 0.766116 4.052392 4.818508 0.000000 747.641791
_______________________________________________________________________________
DETERMINATION DATE 20-June-96
DISTRIBUTION DATE 25-June-96
Run: 06/29/96 09:29:12 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S45 (POOL # 4139)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4139
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 107,184.78
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 49,129.67
SUBSERVICER ADVANCES THIS MONTH 20,446.98
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 1,742,682.58
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 221,541.70
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,065,806.93
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 465,120,632.00
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,641
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 463,037.10
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.99397210 % 4.99774100 % 1.00828660 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.98796460 % 4.97532491 % 1.00929520 %
CLASS A-18 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3780 %
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 7.24344170
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 322.23
POOL TRADING FACTOR: 87.85942703
................................................................................
Run: 06/29/96 09:29:13 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 8,248,761.75 6.500000 % 83,519.39
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 83,695,385.33 5.650000 % 847,422.62
A-9 760944S58 43,941,000.00 35,570,053.07 6.037500 % 360,149.69
A-10 760944S66 0.00 0.00 2.462500 % 0.00
A-11 760944S74 16,684,850.00 16,614,005.06 6.174000 % 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 6.177075 % 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 59,638,115.88 6.500000 % 768,230.36
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 38,008,363.93 6.500000 % 307,680.10
A-24 760944U48 0.00 0.00 0.234281 % 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 15,714,309.35 6.500000 % 16,238.74
M-2 760944U89 5,867,800.00 5,714,241.23 6.500000 % 5,904.94
M-3 760944U97 5,867,800.00 5,714,241.23 6.500000 % 5,904.94
B-1 2,640,500.00 2,571,398.82 6.500000 % 2,657.21
B-2 880,200.00 857,165.38 6.500000 % 885.77
B-3 2,347,160.34 2,229,924.35 6.500000 % 2,304.34
- -------------------------------------------------------------------------------
586,778,060.34 529,015,135.75 2,400,898.10
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 44,610.66 128,130.05 0.00 0.00 8,165,242.36
A-2 28,068.37 28,068.37 0.00 0.00 5,190,000.00
A-3 16,219.08 16,219.08 0.00 0.00 2,999,000.00
A-4 172,856.95 172,856.95 0.00 0.00 31,962,221.74
A-5 267,244.44 267,244.44 0.00 0.00 49,415,000.00
A-6 12,784.90 12,784.90 0.00 0.00 2,364,000.00
A-7 63,502.29 63,502.29 0.00 0.00 11,741,930.42
A-8 393,447.23 1,240,869.85 0.00 0.00 82,847,962.71
A-9 178,680.92 538,830.61 0.00 0.00 35,209,903.38
A-10 72,878.14 72,878.14 0.00 0.00 0.00
A-11 85,344.89 85,344.89 0.00 0.00 16,614,005.06
A-12 23,499.57 23,499.57 0.00 0.00 3,227,863.84
A-13 29,388.28 29,388.28 0.00 0.00 5,718,138.88
A-14 54,353.13 54,353.13 0.00 0.00 10,050,199.79
A-15 8,362.02 8,362.02 0.00 0.00 1,116,688.87
A-16 12,543.03 12,543.03 0.00 0.00 2,748,772.60
A-17 322,532.73 1,090,763.09 0.00 0.00 58,869,885.52
A-18 251,804.14 251,804.14 0.00 0.00 46,560,000.00
A-19 194,931.88 194,931.88 0.00 0.00 36,044,000.00
A-20 21,659.70 21,659.70 0.00 0.00 4,005,000.00
A-21 13,590.71 13,590.71 0.00 0.00 2,513,000.00
A-22 209,746.76 209,746.76 0.00 0.00 38,783,354.23
A-23 205,555.49 513,235.59 0.00 0.00 37,700,683.83
A-24 103,119.83 103,119.83 0.00 0.00 0.00
R-I 0.81 0.81 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 84,985.57 101,224.31 0.00 0.00 15,698,070.61
M-2 30,903.56 36,808.50 0.00 0.00 5,708,336.29
M-3 30,903.56 36,808.50 0.00 0.00 5,708,336.29
B-1 13,906.55 16,563.76 0.00 0.00 2,568,741.61
B-2 4,635.69 5,521.46 0.00 0.00 856,279.61
B-3 12,059.81 14,364.15 0.00 0.00 2,123,922.42
- -------------------------------------------------------------------------------
2,964,120.69 5,365,018.79 0.00 0.00 526,510,540.06
===============================================================================
Run: 06/29/96 09:29:13
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-1 809.495756 8.196211 4.377886 12.574097 0.000000 801.299545
A-2 1000.000000 0.000000 5.408164 5.408164 0.000000 1000.000000
A-3 1000.000000 0.000000 5.408163 5.408163 0.000000 1000.000000
A-4 976.571901 0.000000 5.281461 5.281461 0.000000 976.571901
A-5 1000.000000 0.000000 5.408164 5.408164 0.000000 1000.000000
A-6 1000.000000 0.000000 5.408164 5.408164 0.000000 1000.000000
A-7 995.753937 0.000000 5.385201 5.385201 0.000000 995.753937
A-8 809.495757 8.196211 3.805393 12.001604 0.000000 801.299547
A-9 809.495757 8.196211 4.066383 12.262594 0.000000 801.299547
A-11 995.753936 0.000000 5.115113 5.115113 0.000000 995.753936
A-12 995.753936 0.000000 7.249311 7.249311 0.000000 995.753936
A-13 995.753935 0.000000 5.117661 5.117661 0.000000 995.753935
A-14 995.753936 0.000000 5.385201 5.385201 0.000000 995.753936
A-15 995.753937 0.000000 7.456432 7.456432 0.000000 995.753937
A-16 995.753937 0.000000 4.543763 4.543763 0.000000 995.753937
A-17 764.405028 9.846709 4.134028 13.980737 0.000000 754.558319
A-18 1000.000000 0.000000 5.408165 5.408165 0.000000 1000.000000
A-19 1000.000000 0.000000 5.408164 5.408164 0.000000 1000.000000
A-20 1000.000000 0.000000 5.408165 5.408165 0.000000 1000.000000
A-21 1000.000000 0.000000 5.408162 5.408162 0.000000 1000.000000
A-22 997.770883 0.000000 5.396109 5.396109 0.000000 997.770883
A-23 837.742207 6.781576 4.530648 11.312224 0.000000 830.960631
R-I 0.000000 0.000000 1.620000 1.620000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 973.830259 1.006330 5.266634 6.272964 0.000000 972.823929
M-2 973.830265 1.006329 5.266635 6.272964 0.000000 972.823936
M-3 973.830265 1.006329 5.266635 6.272964 0.000000 972.823936
B-1 973.830267 1.006328 5.266635 6.272963 0.000000 972.823939
B-2 973.830243 1.006328 5.266633 6.272961 0.000000 972.823915
B-3 950.051989 0.981757 5.138038 6.119795 0.000000 904.890213
_______________________________________________________________________________
DETERMINATION DATE 20-June-96
DISTRIBUTION DATE 25-June-96
Run: 06/29/96 09:29:14 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S47 (POOL # 4140)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4140
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 122,629.85
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 55,633.98
SUBSERVICER ADVANCES THIS MONTH 33,936.84
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 15 3,529,391.90
(B) TWO MONTHLY PAYMENTS: 3 923,585.66
(C) THREE OR MORE MONTHLY PAYMENTS: 2 632,395.50
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 526,510,540.06
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,852
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,428,273.61
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.79955730 % 5.13081600 % 1.06962700 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.79619510 % 5.14989561 % 1.05390930 %
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 7.13823791
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 322.55
POOL TRADING FACTOR: 89.72907742
................................................................................
Run: 06/29/96 09:29:15 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 5,077,980.27 6.500000 % 290,843.78
A-2 760944K56 85,878,000.00 57,873,522.99 6.500000 % 1,668,693.95
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 6.137500 % 0.00
A-10 760944L55 7,049,337.00 6,418,799.63 7.285229 % 0.00
A-11 760944L63 0.00 0.00 0.160107 % 0.00
R 760944L71 100.00 0.00 6.500000 % 0.00
M-1 760944L89 3,099,138.00 2,775,842.78 6.500000 % 12,148.01
M-2 760944L97 3,305,815.00 2,960,959.68 6.500000 % 12,958.15
B 826,454.53 740,240.64 6.500000 % 3,239.54
- -------------------------------------------------------------------------------
206,613,407.53 166,218,089.33 1,987,883.43
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 27,352.45 318,196.23 0.00 0.00 4,787,136.49
A-2 311,734.66 1,980,428.61 0.00 0.00 56,204,829.04
A-3 69,808.80 69,808.80 0.00 0.00 12,960,000.00
A-4 14,866.69 14,866.69 0.00 0.00 2,760,000.00
A-5 121,088.22 121,088.22 0.00 0.00 23,954,120.07
A-6 59,551.58 59,551.58 0.00 0.00 9,581,648.02
A-7 28,419.07 28,419.07 0.00 0.00 5,276,000.00
A-8 118,134.03 118,134.03 0.00 0.00 21,931,576.52
A-9 70,734.16 70,734.16 0.00 0.00 13,907,398.73
A-10 38,751.53 38,751.53 0.00 0.00 6,418,799.63
A-11 22,053.62 22,053.62 0.00 0.00 0.00
R 0.99 0.99 0.00 0.00 0.00
M-1 14,952.03 27,100.04 0.00 0.00 2,763,694.77
M-2 15,949.15 28,907.30 0.00 0.00 2,948,001.53
B 3,987.30 7,226.84 0.00 0.00 737,001.10
- -------------------------------------------------------------------------------
917,384.28 2,905,267.71 0.00 0.00 164,230,205.90
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 509.888570 29.204115 2.746506 31.950621 0.000000 480.684455
A-2 673.903945 19.430983 3.629971 23.060954 0.000000 654.472962
A-3 1000.000000 0.000000 5.386481 5.386481 0.000000 1000.000000
A-4 1000.000000 0.000000 5.386482 5.386482 0.000000 1000.000000
A-5 905.295543 0.000000 4.576274 4.576274 0.000000 905.295543
A-6 905.295542 0.000000 5.626567 5.626567 0.000000 905.295542
A-7 1000.000000 0.000000 5.386480 5.386480 0.000000 1000.000000
A-8 946.060587 0.000000 5.095938 5.095938 0.000000 946.060587
A-9 910.553663 0.000000 4.631150 4.631150 0.000000 910.553663
A-10 910.553663 0.000000 5.497188 5.497188 0.000000 910.553663
R 0.000000 0.000000 9.910000 9.910000 0.000000 0.000000
M-1 895.682212 3.919803 4.824577 8.744380 0.000000 891.762409
M-2 895.682208 3.919805 4.824574 8.744379 0.000000 891.762404
B 895.682234 3.919804 4.824585 8.744389 0.000000 891.762430
_______________________________________________________________________________
DETERMINATION DATE 20-June-96
DISTRIBUTION DATE 25-June-96
Run: 06/29/96 09:29:16 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 37,291.37
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 17,667.30
SUBSERVICER ADVANCES THIS MONTH 0.00
MASTER SERVICER ADVANCES THIS MONTH 3,212.27
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 164,230,205.90
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 611
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 220,637.15
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,260,457.75
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.10328630 % 3.45137100 % 0.44534300 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.07337920 % 3.47785979 % 0.44876100 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1599 %
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 7.05616283
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 145.14
POOL TRADING FACTOR: 79.48671282
................................................................................
Run: 06/29/96 09:29:17 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-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 14,151,676.36 6.000000 % 847,177.64
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 35,162,149.47 6.000000 % 36,374.23
A-5 760944Q43 10,500,000.00 5,535,894.46 6.000000 % 287,118.21
A-6 760944Q50 25,817,000.00 19,146,500.68 6.000000 % 40,520.81
A-7 760944Q68 11,470,000.00 11,470,000.00 6.000000 % 0.00
A-8 760944Q76 13,328,000.00 15,398,831.13 6.000000 % 0.00
A-9 760944Q84 0.00 0.00 0.237027 % 0.00
R 760944Q92 100.00 0.00 6.000000 % 0.00
M-1 760944R26 1,938,400.00 1,732,869.02 6.000000 % 7,801.83
M-2 760944R34 775,500.00 693,272.75 6.000000 % 3,121.29
M-3 760944R42 387,600.00 346,502.30 6.000000 % 1,560.04
B-1 542,700.00 485,156.83 6.000000 % 2,184.30
B-2 310,100.00 277,219.71 6.000000 % 1,248.12
B-3 310,260.75 277,363.36 6.000000 % 1,248.76
- -------------------------------------------------------------------------------
155,046,660.75 129,134,436.07 1,228,355.23
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 70,667.29 917,844.93 0.00 0.00 13,304,498.72
A-2 113,888.19 113,888.19 0.00 0.00 22,807,000.00
A-3 8,239.38 8,239.38 0.00 0.00 1,650,000.00
A-4 175,584.42 211,958.65 0.00 0.00 35,125,775.24
A-5 27,643.84 314,762.05 0.00 0.00 5,248,776.25
A-6 95,609.26 136,130.07 0.00 0.00 19,105,979.87
A-7 57,276.17 57,276.17 0.00 0.00 11,470,000.00
A-8 0.00 0.00 76,895.04 0.00 15,475,726.17
A-9 25,474.13 25,474.13 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 8,653.20 16,455.03 0.00 0.00 1,725,067.19
M-2 3,461.90 6,583.19 0.00 0.00 690,151.46
M-3 1,730.28 3,290.32 0.00 0.00 344,942.26
B-1 2,422.66 4,606.96 0.00 0.00 482,972.53
B-2 1,384.32 2,632.44 0.00 0.00 275,971.59
B-3 1,385.01 2,633.77 0.00 0.00 276,114.60
- -------------------------------------------------------------------------------
593,420.05 1,821,775.28 76,895.04 0.00 127,982,975.88
===============================================================================
Run: 06/29/96 09:29:17
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-1 509.566339 30.504740 2.544552 33.049292 0.000000 479.061599
A-2 1000.000000 0.000000 4.993563 4.993563 0.000000 1000.000000
A-3 1000.000000 0.000000 4.993564 4.993564 0.000000 1000.000000
A-4 939.210147 0.971586 4.690005 5.661591 0.000000 938.238561
A-5 527.228044 27.344591 2.632747 29.977338 0.000000 499.883452
A-6 741.623763 1.569540 3.703345 5.272885 0.000000 740.054223
A-7 1000.000000 0.000000 4.993563 4.993563 0.000000 1000.000000
A-8 1155.374485 0.000000 0.000000 0.000000 5.769436 1161.143920
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 893.968747 4.024881 4.464094 8.488975 0.000000 889.943866
M-2 893.968730 4.024874 4.464088 8.488962 0.000000 889.943856
M-3 893.968782 4.024871 4.464087 8.488958 0.000000 889.943911
B-1 893.968730 4.024876 4.464087 8.488963 0.000000 889.943855
B-2 893.968752 4.024895 4.464108 8.489003 0.000000 889.943857
B-3 893.968573 4.024873 4.464084 8.488957 0.000000 889.943701
_______________________________________________________________________________
DETERMINATION DATE 20-June-96
DISTRIBUTION DATE 25-June-96
Run: 06/29/96 09:29:18 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S49 (POOL # 4142)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4142
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 28,822.60
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 13,780.91
SUBSERVICER ADVANCES THIS MONTH 14,803.20
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 927,629.58
(B) TWO MONTHLY PAYMENTS: 1 586,640.26
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 57,586.82
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 127,982,975.88
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 521
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 570,063.35
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 97.04774030 % 2.14709900 % 0.80516080 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 97.03459030 % 2.15666255 % 0.80874720 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2365 %
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 6.62972619
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 145.54
POOL TRADING FACTOR: 82.54481281
................................................................................
Run: 06/29/96 09:29:19 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-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 5,318,055.00 4.750000 % 2,911,747.68
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 48,353,812.90 6.750000 % 48,999.25
A-20 7609442A5 5,593,279.30 4,975,679.38 0.000000 % 29,423.19
A-21 7609442B3 0.00 0.00 0.156670 % 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 14,267,309.14 6.750000 % 14,457.75
M-2 7609442F4 5,330,500.00 5,187,891.21 6.750000 % 5,257.14
M-3 7609442G2 5,330,500.00 5,187,891.21 6.750000 % 5,257.14
B-1 2,665,200.00 2,593,896.94 6.750000 % 2,628.52
B-2 799,500.00 778,110.70 6.750000 % 788.50
B-3 1,865,759.44 1,815,844.16 6.750000 % 1,840.08
- -------------------------------------------------------------------------------
533,047,438.74 480,354,065.94 3,020,399.25
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 20,990.01 2,932,737.69 0.00 0.00 2,406,307.32
A-2 8,837.90 8,837.90 0.00 0.00 0.00
A-3 283,633.29 283,633.29 0.00 0.00 59,364,000.00
A-4 63,306.53 63,306.53 0.00 0.00 11,287,000.00
A-5 86,656.51 86,656.51 0.00 0.00 20,857,631.08
A-6 30,329.78 30,329.78 0.00 0.00 0.00
A-7 204,517.37 204,517.37 0.00 0.00 37,443,000.00
A-8 114,974.80 114,974.80 0.00 0.00 20,499,000.00
A-9 13,292.86 13,292.86 0.00 0.00 2,370,000.00
A-10 269,329.71 269,329.71 0.00 0.00 48,019,128.22
A-11 116,287.26 116,287.26 0.00 0.00 20,733,000.00
A-12 270,472.68 270,472.68 0.00 0.00 48,222,911.15
A-13 288,069.25 288,069.25 0.00 0.00 52,230,738.70
A-14 124,233.61 124,233.61 0.00 0.00 21,279,253.46
A-15 85,016.88 85,016.88 0.00 0.00 15,185,886.80
A-16 28,549.62 28,549.62 0.00 0.00 5,062,025.89
A-17 144,664.98 144,664.98 0.00 0.00 29,322,000.00
A-18 74,616.68 74,616.68 0.00 0.00 0.00
A-19 271,206.88 320,206.13 0.00 0.00 48,304,813.65
A-20 0.00 29,423.19 0.00 0.00 4,946,256.19
A-21 62,533.78 62,533.78 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 80,022.48 94,480.23 0.00 0.00 14,252,851.39
M-2 29,097.85 34,354.99 0.00 0.00 5,182,634.07
M-3 29,097.85 34,354.99 0.00 0.00 5,182,634.07
B-1 14,548.65 17,177.17 0.00 0.00 2,591,268.42
B-2 4,364.26 5,152.76 0.00 0.00 777,322.20
B-3 10,184.75 12,024.83 0.00 0.00 1,659,135.93
- -------------------------------------------------------------------------------
2,728,836.22 5,749,235.47 0.00 0.00 477,178,798.54
===============================================================================
Run: 06/29/96 09:29:19
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-1 116.695668 63.893349 0.460590 64.353939 0.000000 52.802320
A-3 1000.000000 0.000000 4.777867 4.777867 0.000000 1000.000000
A-4 1000.000000 0.000000 5.608800 5.608800 0.000000 1000.000000
A-5 839.172443 0.000000 3.486482 3.486482 0.000000 839.172443
A-7 1000.000000 0.000000 5.462099 5.462099 0.000000 1000.000000
A-8 1000.000000 0.000000 5.608800 5.608800 0.000000 1000.000000
A-9 1000.000000 0.000000 5.608802 5.608802 0.000000 1000.000000
A-10 992.376792 0.000000 5.566043 5.566043 0.000000 992.376792
A-11 1000.000000 0.000000 5.608800 5.608800 0.000000 1000.000000
A-12 983.117799 0.000000 5.514111 5.514111 0.000000 983.117799
A-13 954.414928 0.000000 5.263904 5.263904 0.000000 954.414928
A-14 954.414928 0.000000 5.572113 5.572113 0.000000 954.414928
A-15 954.414928 0.000000 5.343210 5.343210 0.000000 954.414928
A-16 954.414927 0.000000 5.382861 5.382861 0.000000 954.414927
A-17 1000.000000 0.000000 4.933667 4.933667 0.000000 1000.000000
A-19 973.246642 0.986238 5.458746 6.444984 0.000000 972.260404
A-20 889.581784 5.260454 0.000000 5.260454 0.000000 884.321330
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-1 973.246641 0.986238 5.458746 6.444984 0.000000 972.260404
M-2 973.246639 0.986238 5.458747 6.444985 0.000000 972.260402
M-3 973.246639 0.986238 5.458747 6.444985 0.000000 972.260402
B-1 973.246638 0.986237 5.458746 6.444983 0.000000 972.260401
B-2 973.246654 0.986241 5.458737 6.444978 0.000000 972.260413
B-3 973.246669 0.986236 5.458742 6.444978 0.000000 889.255010
_______________________________________________________________________________
DETERMINATION DATE 20-June-96
DISTRIBUTION DATE 25-June-96
Run: 06/29/96 09:29:20 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S1 (POOL # 4143)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4143
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 105,229.33
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 50,392.01
SUBSERVICER ADVANCES THIS MONTH 14,776.20
MASTER SERVICER ADVANCES THIS MONTH 2,962.47
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,158,702.60
(B) TWO MONTHLY PAYMENTS: 2 728,377.23
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 271,833.66
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 477,178,798.54
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,654
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 431,791.98
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,249,135.67
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.72480020 % 5.18389000 % 1.09131000 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.72219330 % 5.15909751 % 1.06467180 %
CLASS A-21 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1563 %
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 7.22552171
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 324.02
POOL TRADING FACTOR: 89.51901160
................................................................................
Run: 06/29/96 09:29:21 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 17,451,384.53 10.500000 % 69,387.08
A-2 760944V96 67,648,000.00 40,323,588.69 6.625000 % 647,612.74
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 0.125526 % 0.00
R 760944X37 267,710.00 22,784.63 7.000000 % 76.36
M-1 760944X45 7,801,800.00 7,615,191.93 7.000000 % 7,457.13
M-2 760944X52 2,600,600.00 2,538,397.30 7.000000 % 2,485.71
M-3 760944X60 2,600,600.00 2,538,397.30 7.000000 % 2,485.71
B-1 1,300,350.00 1,269,247.45 7.000000 % 1,242.90
B-2 390,100.00 380,769.36 7.000000 % 372.87
B-3 910,233.77 809,017.00 7.000000 % 792.22
- -------------------------------------------------------------------------------
260,061,393.77 229,111,778.19 731,912.72
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 152,444.47 221,831.55 0.00 0.00 17,381,997.45
A-2 222,247.85 869,860.59 0.00 0.00 39,675,975.95
A-3 112,348.64 112,348.64 0.00 0.00 20,384,000.00
A-4 290,285.41 290,285.41 0.00 0.00 52,668,000.00
A-5 272,846.68 272,846.68 0.00 0.00 49,504,000.00
A-6 58,695.93 58,695.93 0.00 0.00 10,079,000.00
A-7 112,296.23 112,296.23 0.00 0.00 19,283,000.00
A-8 6,114.77 6,114.77 0.00 0.00 1,050,000.00
A-9 18,606.36 18,606.36 0.00 0.00 3,195,000.00
A-10 23,926.11 23,926.11 0.00 0.00 0.00
R 132.69 209.05 0.00 0.00 22,708.27
M-1 44,347.73 51,804.86 0.00 0.00 7,607,734.80
M-2 14,782.58 17,268.29 0.00 0.00 2,535,911.59
M-3 14,782.58 17,268.29 0.00 0.00 2,535,911.59
B-1 7,391.57 8,634.47 0.00 0.00 1,268,004.55
B-2 2,217.44 2,590.31 0.00 0.00 380,396.49
B-3 4,711.37 5,503.59 0.00 0.00 808,224.78
- -------------------------------------------------------------------------------
1,358,178.41 2,090,091.13 0.00 0.00 228,379,865.47
===============================================================================
Run: 06/29/96 09:29:21
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-1 856.341554 3.404832 7.480469 10.885301 0.000000 852.936722
A-2 596.079540 9.573273 3.285357 12.858630 0.000000 586.506267
A-3 1000.000000 0.000000 5.511609 5.511609 0.000000 1000.000000
A-4 1000.000000 0.000000 5.511609 5.511609 0.000000 1000.000000
A-5 1000.000000 0.000000 5.511609 5.511609 0.000000 1000.000000
A-6 1000.000000 0.000000 5.823587 5.823587 0.000000 1000.000000
A-7 1000.000000 0.000000 5.823587 5.823587 0.000000 1000.000000
A-8 1000.000000 0.000000 5.823590 5.823590 0.000000 1000.000000
A-9 1000.000000 0.000000 5.823587 5.823587 0.000000 1000.000000
R 85.109372 0.285234 0.495648 0.780882 0.000000 84.824138
M-1 976.081408 0.955822 5.684295 6.640117 0.000000 975.125586
M-2 976.081404 0.955822 5.684296 6.640118 0.000000 975.125583
M-3 976.081404 0.955822 5.684296 6.640118 0.000000 975.125583
B-1 976.081401 0.955820 5.684293 6.640113 0.000000 975.125582
B-2 976.081415 0.955832 5.684286 6.640118 0.000000 975.125583
B-3 888.801346 0.870337 5.176011 6.046348 0.000000 887.930998
_______________________________________________________________________________
DETERMINATION DATE 20-June-96
DISTRIBUTION DATE 25-June-96
Run: 06/29/96 09:29:22 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S2 (POOL # 4144)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4144
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 46,923.96
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 24,106.09
SUBSERVICER ADVANCES THIS MONTH 23,500.65
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,877,249.43
(B) TWO MONTHLY PAYMENTS: 4 1,010,074.34
(C) THREE OR MORE MONTHLY PAYMENTS: 1 534,747.45
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 228,379,865.47
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 871
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 507,556.52
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.38706180 % 5.53964800 % 1.07329000 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.37236500 % 5.55195965 % 1.07567530 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1252 %
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 7.49637761
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 323.04
POOL TRADING FACTOR: 87.81767342
................................................................................
Run: 06/29/96 09:29:23 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-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 205,549,492.00 168,308,202.18 6.737654 % 2,451,587.87
A-2 7609442W7 76,450,085.00 88,929,863.12 6.737654 % 0.00
A-3 7609442R8 0.00 0.00 0.186000 % 0.00
R 7609442S6 100.00 0.00 6.737654 % 0.00
M-1 7609442T4 8,228,000.00 8,035,078.02 6.737654 % 7,938.56
M-2 7609442U1 2,992,100.00 2,921,944.23 6.737654 % 2,886.84
M-3 7609442V9 1,496,000.00 1,460,923.28 6.737654 % 1,443.37
B-1 2,244,050.00 2,191,433.77 6.737654 % 2,165.11
B-2 1,047,225.00 1,022,670.72 6.737654 % 1,010.39
B-3 1,196,851.02 1,168,788.42 6.737654 % 1,154.75
- -------------------------------------------------------------------------------
299,203,903.02 274,038,903.74 2,468,186.89
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 944,468.51 3,396,056.38 0.00 0.00 165,856,614.31
A-2 0.00 0.00 497,044.21 0.00 89,426,907.33
A-3 42,282.82 42,282.82 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 44,909.42 52,847.98 0.00 0.00 8,027,139.46
M-2 16,331.24 19,218.08 0.00 0.00 2,919,057.39
M-3 8,165.35 9,608.72 0.00 0.00 1,459,479.91
B-1 12,248.30 14,413.41 0.00 0.00 2,189,268.66
B-2 5,715.88 6,726.27 0.00 0.00 1,021,660.33
B-3 6,532.56 7,687.31 0.00 0.00 1,167,633.67
- -------------------------------------------------------------------------------
1,080,654.08 3,548,840.97 497,044.21 0.00 272,067,761.06
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 818.820813 11.926996 4.594847 16.521843 0.000000 806.893818
A-2 1163.240867 0.000000 0.000000 0.000000 6.501552 1169.742419
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 976.552992 0.964823 5.458121 6.422944 0.000000 975.588170
M-2 976.553000 0.964821 5.458120 6.422941 0.000000 975.588179
M-3 976.552995 0.964820 5.458122 6.422942 0.000000 975.588175
B-1 976.553005 0.964823 5.458123 6.422946 0.000000 975.588182
B-2 976.553004 0.964826 5.458120 6.422946 0.000000 975.588178
B-3 976.552971 0.964824 5.458123 6.422947 0.000000 975.588148
_______________________________________________________________________________
DETERMINATION DATE 20-June-96
DISTRIBUTION DATE 25-June-96
Run: 06/29/96 09:29:24 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S3 (POOL # 4145)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4145
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 59,685.94
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 25,557.98
SUBSERVICER ADVANCES THIS MONTH 17,957.56
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,449,877.72
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 506,038.62
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 680,398.40
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 272,067,761.06
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 991
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,700,395.66
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.86917760 % 4.53145400 % 1.59936890 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.83086060 % 4.55977464 % 1.60936480 %
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 7.31138103
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 324.90
POOL TRADING FACTOR: 90.93055215
................................................................................
Run: 06/29/96 09:31:06 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 28,014,316.98 6.037500 % 179,770.31
A-2 7609442N7 0.00 0.00 3.962500 % 0.00
R 7609442P2 100.00 0.00 10.000000 % 0.00
- -------------------------------------------------------------------------------
36,569,304.65 28,014,316.98 179,770.31
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 140,607.32 320,377.63 0.00 0.00 27,834,546.67
A-2 92,282.66 92,282.66 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
- -------------------------------------------------------------------------------
232,889.98 412,660.29 0.00 0.00 27,834,546.67
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 766.063064 4.915893 3.844965 8.760858 0.000000 761.147171
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
_______________________________________________________________________________
DETERMINATION DATE 25-June-96
DISTRIBUTION DATE 28-June-96
Run: 06/29/96 09:31:06 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 27,834,546.67
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 582,420.20
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 126,735.98
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: 76.11450898
................................................................................
Run: 06/29/96 09:29:25 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 88,528,692.12 6.500000 % 820,248.35
A-2 7609443C0 22,306,000.00 14,866,564.79 6.500000 % 404,002.92
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 24,912,304.92 6.500000 % 24,368.66
A-9 7609443K2 0.00 0.00 0.530267 % 0.00
R 7609443L0 100.00 0.00 6.500000 % 0.00
M-1 7609443M8 6,635,000.00 6,482,084.07 6.500000 % 6,340.63
M-2 7609443N6 3,317,000.00 3,240,553.57 6.500000 % 3,169.84
M-3 7609443P1 1,990,200.00 1,944,332.14 6.500000 % 1,901.90
B-1 1,326,800.00 1,296,221.42 6.500000 % 1,267.93
B-2 398,000.00 388,827.37 6.500000 % 380.34
B-3 928,851.36 807,220.05 6.500000 % 789.61
- -------------------------------------------------------------------------------
265,366,951.36 241,798,800.45 1,262,470.18
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 479,059.44 1,299,307.79 0.00 0.00 87,708,443.77
A-2 80,448.14 484,451.06 0.00 0.00 14,462,561.87
A-3 173,384.96 173,384.96 0.00 0.00 32,041,000.00
A-4 243,424.01 243,424.01 0.00 0.00 44,984,000.00
A-5 56,819.14 56,819.14 0.00 0.00 10,500,000.00
A-6 58,263.97 58,263.97 0.00 0.00 10,767,000.00
A-7 5,627.80 5,627.80 0.00 0.00 1,040,000.00
A-8 134,809.11 159,177.77 0.00 0.00 24,887,936.26
A-9 106,743.26 106,743.26 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 35,076.80 41,417.43 0.00 0.00 6,475,743.44
M-2 17,535.76 20,705.60 0.00 0.00 3,237,383.73
M-3 10,521.46 12,423.36 0.00 0.00 1,942,430.24
B-1 7,014.30 8,282.23 0.00 0.00 1,294,953.49
B-2 2,104.08 2,484.42 0.00 0.00 388,447.03
B-3 4,368.14 5,157.75 0.00 0.00 806,430.44
- -------------------------------------------------------------------------------
1,415,200.37 2,677,670.55 0.00 0.00 240,536,330.27
===============================================================================
Run: 06/29/96 09:29:25
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-1 854.251948 7.914934 4.622653 12.537587 0.000000 846.337014
A-2 666.482775 18.111850 3.606570 21.718420 0.000000 648.370926
A-3 1000.000000 0.000000 5.411347 5.411347 0.000000 1000.000000
A-4 1000.000000 0.000000 5.411346 5.411346 0.000000 1000.000000
A-5 1000.000000 0.000000 5.411347 5.411347 0.000000 1000.000000
A-6 1000.000000 0.000000 5.411347 5.411347 0.000000 1000.000000
A-7 1000.000000 0.000000 5.411346 5.411346 0.000000 1000.000000
A-8 976.953134 0.955634 5.286632 6.242266 0.000000 975.997500
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 976.953138 0.955634 5.286631 6.242265 0.000000 975.997504
M-2 976.953141 0.955635 5.286632 6.242267 0.000000 975.997507
M-3 976.953140 0.955633 5.286635 6.242268 0.000000 975.997508
B-1 976.953135 0.955630 5.286629 6.242259 0.000000 975.997505
B-2 976.953191 0.955628 5.286633 6.242261 0.000000 975.997563
B-3 869.051912 0.850082 4.702744 5.552826 0.000000 868.201819
_______________________________________________________________________________
DETERMINATION DATE 20-June-96
DISTRIBUTION DATE 25-June-96
Run: 06/29/96 09:29:26 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S5 (POOL # 4146)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4146
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 56,113.49
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 25,466.43
SUBSERVICER ADVANCES THIS MONTH 26,509.55
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 2,421,199.12
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 2 930,994.48
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 541,937.79
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 240,536,330.27
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 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 1,025,948.04
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.14420640 % 4.82507300 % 1.03072010 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.11923000 % 4.84565363 % 1.03511640 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.5306 %
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 7.43445758
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 324.24
POOL TRADING FACTOR: 90.64291127
................................................................................
Run: 06/29/96 09:29:27 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 76,495,152.31 7.936769 % 2,211,628.71
M-1 7609442K3 3,625,500.00 3,499,167.61 7.936769 % 2,739.35
M-2 7609442L1 2,416,900.00 2,332,681.89 7.936769 % 1,826.16
R 7609442J6 100.00 0.00 7.936769 % 0.00
B-1 886,200.00 855,319.90 7.936769 % 669.59
B-2 322,280.00 311,049.98 7.936769 % 243.51
B-3 805,639.55 777,566.65 7.936769 % 608.72
- -------------------------------------------------------------------------------
161,126,619.55 84,270,938.34 2,217,716.04
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 495,689.60 2,707,318.31 0.00 0.00 74,283,523.60
M-1 22,674.65 25,414.00 0.00 0.00 3,496,428.26
M-2 15,115.81 16,941.97 0.00 0.00 2,330,855.73
R 0.00 0.00 0.00 0.00 0.00
B-1 5,542.48 6,212.07 0.00 0.00 854,650.31
B-2 2,015.61 2,259.12 0.00 0.00 310,806.47
B-3 5,038.65 5,647.37 0.00 0.00 776,957.93
- -------------------------------------------------------------------------------
546,076.80 2,763,792.84 0.00 0.00 82,053,222.30
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 499.739677 14.448479 3.238320 17.686799 0.000000 485.291198
M-1 965.154492 0.755579 6.254213 7.009792 0.000000 964.398913
M-2 965.154491 0.755579 6.254214 7.009793 0.000000 964.398912
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B-1 965.154480 0.755574 6.254209 7.009783 0.000000 964.398905
B-2 965.154462 0.755585 6.254220 7.009805 0.000000 964.398877
B-3 965.154516 0.755574 6.254224 7.009798 0.000000 964.398942
_______________________________________________________________________________
DETERMINATION DATE 20-June-96
DISTRIBUTION DATE 25-June-96
Run: 06/29/96 09:29:27 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S6 (POOL # 4147)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4147
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 21,633.09
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 8,586.34
SUBSERVICER ADVANCES THIS MONTH 6,203.57
MASTER SERVICER ADVANCES THIS MONTH 6,694.86
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 270,723.38
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 563,261.20
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 82,053,222.30
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 286
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 3
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 895,985.84
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,151,743.97
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 90.77287360 % 6.92035700 % 2.30676980 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 90.53090360 % 7.10183443 % 2.36726190 %
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 8.37775450
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 330.15
POOL TRADING FACTOR: 50.92468428
................................................................................
Run: 06/29/96 09:31:07 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 45,926,447.76 6.470000 % 151,350.10
A-2 7609443R7 61,308,403.22 61,308,403.22 6.470000 % 0.00
A-3 7609443S5 5,000,000.00 5,748,918.57 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
- -------------------------------------------------------------------------------
115,808,503.22 112,983,769.55 151,350.10
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 247,093.36 398,443.46 0.00 0.00 45,775,097.66
A-2 329,851.31 329,851.31 0.00 0.00 61,308,403.22
A-3 0.00 0.00 30,930.31 0.00 5,779,848.88
S-1 14,812.48 14,812.48 0.00 0.00 0.00
S-2 5,152.68 5,152.68 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
- -------------------------------------------------------------------------------
596,909.83 748,259.93 30,930.31 0.00 112,863,349.76
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 927.807025 3.057578 4.991785 8.049363 0.000000 924.749448
A-2 1000.000000 0.000000 5.380197 5.380197 0.000000 1000.000000
A-3 1149.783714 0.000000 0.000000 0.000000 6.186062 1155.969776
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
_______________________________________________________________________________
DETERMINATION DATE 25-June-96
DISTRIBUTION DATE 28-June-96
Run: 06/29/96 09:31:08 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 2,824.59
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 112,863,349.76
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 2,619,243.79
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 0.00000000 % 0.00000000 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 100.00000000 % 0.00000000 %
BANKRUPTCY AMOUNT AVAILABLE 0.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 0.00000000
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 0.00
POOL TRADING FACTOR: 97.45687633
................................................................................
Run: 06/29/96 09:29:28 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 1,987,879.50 4.500000 % 1,790,736.63
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 33,938,303.59 5.937500 % 1,432,589.30
A-9 7609445W4 0.00 0.00 3.062500 % 0.00
A-10 7609445X2 43,420,000.00 37,839,344.45 6.500000 % 230,190.56
A-11 7609445Y0 66,266,000.00 66,266,000.00 6.500000 % 0.00
A-12 7609445Z7 32,444,000.00 37,328,635.70 6.500000 % 0.00
A-13 7609446A1 4,623,000.00 5,319,019.93 6.500000 % 0.00
A-14 7609446B9 478,414.72 409,942.52 0.000000 % 487.73
A-15 7609446C7 0.00 0.00 0.502726 % 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 11,432,922.20 6.500000 % 11,170.30
M-2 7609446G8 4,252,700.00 4,157,221.85 6.500000 % 4,061.73
M-3 7609446H6 4,252,700.00 4,157,221.85 6.500000 % 4,061.73
B-1 2,126,300.00 2,078,562.02 6.500000 % 2,030.82
B-2 638,000.00 623,676.15 6.500000 % 609.35
B-3 1,488,500.71 1,455,082.13 6.500000 % 1,421.65
- -------------------------------------------------------------------------------
425,269,315.43 387,734,449.23 3,477,359.80
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 7,428.17 1,798,164.80 0.00 0.00 197,142.87
A-2 262,677.45 262,677.45 0.00 0.00 57,515,000.00
A-3 207,587.70 207,587.70 0.00 0.00 41,665,000.00
A-4 52,366.09 52,366.09 0.00 0.00 10,090,000.00
A-5 39,639.21 39,639.21 0.00 0.00 7,344,000.00
A-6 243,279.38 243,279.38 0.00 0.00 45,072,637.34
A-7 102,843.89 102,843.89 0.00 0.00 19,054,000.00
A-8 167,329.58 1,599,918.88 0.00 0.00 32,505,714.29
A-9 86,306.84 86,306.84 0.00 0.00 0.00
A-10 204,237.71 434,428.27 0.00 0.00 37,609,153.89
A-11 357,670.47 357,670.47 0.00 0.00 66,266,000.00
A-12 0.00 0.00 201,481.16 0.00 37,530,116.86
A-13 0.00 0.00 28,709.39 0.00 5,347,729.32
A-14 0.00 487.73 0.00 0.00 409,454.79
A-15 161,861.92 161,861.92 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 61,709.15 72,879.45 0.00 0.00 11,421,751.90
M-2 22,438.59 26,500.32 0.00 0.00 4,153,160.12
M-3 22,438.59 26,500.32 0.00 0.00 4,153,160.12
B-1 11,219.03 13,249.85 0.00 0.00 2,076,531.20
B-2 3,366.29 3,975.64 0.00 0.00 623,066.80
B-3 7,853.80 9,275.45 0.00 0.00 1,453,660.48
- -------------------------------------------------------------------------------
2,022,253.86 5,499,613.66 230,190.55 0.00 384,487,279.98
===============================================================================
Run: 06/29/96 09:29:28
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 89.162570 80.320100 0.333176 80.653276 0.000000 8.842470
A-2 1000.000000 0.000000 4.567112 4.567112 0.000000 1000.000000
A-3 1000.000000 0.000000 4.982304 4.982304 0.000000 1000.000000
A-4 1000.000000 0.000000 5.189900 5.189900 0.000000 1000.000000
A-5 1000.000000 0.000000 5.397496 5.397496 0.000000 1000.000000
A-6 991.980926 0.000000 5.354213 5.354213 0.000000 991.980926
A-7 1000.000000 0.000000 5.397496 5.397496 0.000000 1000.000000
A-8 676.277371 28.546734 3.334321 31.881055 0.000000 647.730637
A-10 871.472696 5.301487 4.703770 10.005257 0.000000 866.171209
A-11 1000.000000 0.000000 5.397496 5.397496 0.000000 1000.000000
A-12 1150.555902 0.000000 0.000000 0.000000 6.210121 1156.766023
A-13 1150.555901 0.000000 0.000000 0.000000 6.210121 1156.766022
A-14 856.876895 1.019471 0.000000 1.019471 0.000000 855.857424
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 977.548818 0.955094 5.276316 6.231410 0.000000 976.593724
M-2 977.548816 0.955094 5.276316 6.231410 0.000000 976.593722
M-3 977.548816 0.955094 5.276316 6.231410 0.000000 976.593722
B-1 977.548803 0.955096 5.276316 6.231412 0.000000 976.593707
B-2 977.548824 0.955094 5.276317 6.231411 0.000000 976.593730
B-3 977.548832 0.955095 5.276316 6.231411 0.000000 976.593743
_______________________________________________________________________________
DETERMINATION DATE 20-June-96
DISTRIBUTION DATE 25-June-96
Run: 06/29/96 09:29:29 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 76,330.92
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 40,886.87
SUBSERVICER ADVANCES THIS MONTH 50,814.41
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 14 4,655,405.07
(B) TWO MONTHLY PAYMENTS: 2 412,876.28
(C) THREE OR MORE MONTHLY PAYMENTS: 2 970,810.18
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,396,381.22
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 384,487,279.98
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,341
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,868,298.83
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.82825360 % 5.09840300 % 1.07334300 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.78216370 % 5.13100775 % 1.08135860 %
CLASS A-15 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.5031 %
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 7.35811042
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 325.55
POOL TRADING FACTOR: 90.41030378
................................................................................
Run: 06/29/96 09:29:30 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 37,347,160.35 6.000000 % 836,984.66
A-3 7609445B0 15,096,000.00 11,412,921.61 6.000000 % 175,482.91
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 6.220000 % 0.00
A-8 7609445G9 3,452,000.00 3,156,682.26 5.622902 % 0.00
A-9 7609445H7 0.00 0.00 0.322540 % 0.00
R 7609445J3 100.00 0.00 6.000000 % 0.00
M-1 7609445K0 775,800.00 701,715.52 6.000000 % 3,042.74
M-2 7609445L8 2,868,200.00 2,594,303.20 6.000000 % 11,249.26
B 620,201.82 560,976.05 6.000000 % 2,432.46
- -------------------------------------------------------------------------------
155,035,301.82 131,050,654.05 1,029,192.03
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 85,266.24 85,266.24 0.00 0.00 17,088,000.00
A-2 186,356.04 1,023,340.70 0.00 0.00 36,510,175.69
A-3 56,948.56 232,431.47 0.00 0.00 11,237,438.70
A-4 31,051.72 31,051.72 0.00 0.00 6,223,000.00
A-5 46,163.05 46,163.05 0.00 0.00 9,251,423.55
A-6 186,139.03 186,139.03 0.00 0.00 37,303,669.38
A-7 27,988.95 27,988.95 0.00 0.00 5,410,802.13
A-8 14,761.35 14,761.35 0.00 0.00 3,156,682.26
A-9 35,152.58 35,152.58 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 3,501.44 6,544.18 0.00 0.00 698,672.78
M-2 12,945.14 24,194.40 0.00 0.00 2,583,053.94
B 2,799.17 5,231.63 0.00 0.00 558,543.59
- -------------------------------------------------------------------------------
689,073.27 1,718,265.30 0.00 0.00 130,021,462.02
===============================================================================
_______________________________________________________________________________
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 4.989831 4.989831 0.000000 1000.000000
A-2 680.102712 15.241735 3.393598 18.635333 0.000000 664.860977
A-3 756.022894 11.624464 3.772427 15.396891 0.000000 744.398430
A-4 1000.000000 0.000000 4.989831 4.989831 0.000000 1000.000000
A-5 972.298849 0.000000 4.851608 4.851608 0.000000 972.298849
A-6 967.268303 0.000000 4.826506 4.826506 0.000000 967.268303
A-7 914.450250 0.000000 4.730260 4.730260 0.000000 914.450250
A-8 914.450249 0.000000 4.276173 4.276173 0.000000 914.450249
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 904.505697 3.922068 4.513328 8.435396 0.000000 900.583630
M-2 904.505683 3.922063 4.513332 8.435395 0.000000 900.583620
B 904.505649 3.922062 4.513337 8.435399 0.000000 900.583588
_______________________________________________________________________________
DETERMINATION DATE 20-June-96
DISTRIBUTION DATE 25-June-96
Run: 06/29/96 09:29:31 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S8 (POOL # 4149)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4149
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 27,332.05
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 14,050.44
SUBSERVICER ADVANCES THIS MONTH 8,763.93
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 886,951.61
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 130,021,462.02
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 515
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 460,938.28
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 97.05686720 % 2.51507200 % 0.42806050 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 97.04643350 % 2.52398848 % 0.42957800 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3232 %
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 6.69894765
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 148.20
POOL TRADING FACTOR: 83.86571348
................................................................................
Run: 06/29/96 09:29:32 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 12,891,531.25 6.500000 % 494,318.89
A-2 7609443X4 70,702,000.00 47,946,140.89 6.500000 % 1,631,783.87
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 28,834,629.52 6.500000 % 28,363.57
A-9 7609444E5 0.00 0.00 0.447376 % 0.00
R 7609444F2 100.00 0.00 6.500000 % 0.00
M-1 7609444G0 8,605,600.00 8,411,501.29 6.500000 % 8,274.09
M-2 7609444H8 3,129,000.00 3,058,425.63 6.500000 % 3,008.46
M-3 7609444J4 3,129,000.00 3,058,425.63 6.500000 % 3,008.46
B-1 1,251,600.00 1,223,370.24 6.500000 % 1,203.38
B-2 625,800.00 611,685.12 6.500000 % 601.69
B-3 1,251,647.88 1,177,752.05 6.500000 % 1,158.52
- -------------------------------------------------------------------------------
312,906,747.88 282,140,461.62 2,171,720.93
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 69,447.49 563,766.38 0.00 0.00 12,397,212.36
A-2 258,288.86 1,890,072.73 0.00 0.00 46,314,357.02
A-3 60,405.13 60,405.13 0.00 0.00 11,213,000.00
A-4 440,413.93 440,413.93 0.00 0.00 81,754,000.00
A-5 341,335.06 341,335.06 0.00 0.00 63,362,000.00
A-6 94,801.53 94,801.53 0.00 0.00 17,598,000.00
A-7 5,387.07 5,387.07 0.00 0.00 1,000,000.00
A-8 155,333.96 183,697.53 0.00 0.00 28,806,265.95
A-9 104,610.77 104,610.77 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 45,313.29 53,587.38 0.00 0.00 8,403,227.20
M-2 16,475.93 19,484.39 0.00 0.00 3,055,417.17
M-3 16,475.93 19,484.39 0.00 0.00 3,055,417.17
B-1 6,590.37 7,793.75 0.00 0.00 1,222,166.86
B-2 3,295.18 3,896.87 0.00 0.00 611,083.43
B-3 6,344.63 7,503.15 0.00 0.00 1,176,593.53
- -------------------------------------------------------------------------------
1,624,519.13 3,796,240.06 0.00 0.00 279,968,740.69
===============================================================================
Run: 06/29/96 09:29:32
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-1 651.581059 24.984528 3.510108 28.494636 0.000000 626.596531
A-2 678.144054 23.079741 3.653204 26.732945 0.000000 655.064313
A-3 1000.000000 0.000000 5.387062 5.387062 0.000000 1000.000000
A-4 1000.000000 0.000000 5.387063 5.387063 0.000000 1000.000000
A-5 1000.000000 0.000000 5.387063 5.387063 0.000000 1000.000000
A-6 1000.000000 0.000000 5.387063 5.387063 0.000000 1000.000000
A-7 1000.000000 0.000000 5.387070 5.387070 0.000000 1000.000000
A-8 977.445068 0.961477 5.265558 6.227035 0.000000 976.483592
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 977.445069 0.961477 5.265558 6.227035 0.000000 976.483592
M-2 977.445072 0.961477 5.265558 6.227035 0.000000 976.483595
M-3 977.445072 0.961477 5.265558 6.227035 0.000000 976.483595
B-1 977.445062 0.961473 5.265556 6.227029 0.000000 976.483589
B-2 977.445062 0.961473 5.265548 6.227021 0.000000 976.483589
B-3 940.961167 0.925588 5.069013 5.994601 0.000000 940.035571
_______________________________________________________________________________
DETERMINATION DATE 20-June-96
DISTRIBUTION DATE 25-June-96
Run: 06/29/96 09:29:33 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 59,109.22
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 29,610.31
SUBSERVICER ADVANCES THIS MONTH 24,540.95
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 9 2,051,430.02
(B) TWO MONTHLY PAYMENTS: 3 812,198.80
(C) THREE OR MORE MONTHLY PAYMENTS: 1 213,923.21
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 577,184.50
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 279,968,740.69
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 979
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,894,189.69
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.78282720 % 5.14933300 % 1.06783950 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.74076360 % 5.18417217 % 1.07506420 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.4465 %
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 7.32422574
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 325.70
POOL TRADING FACTOR: 89.47353887
................................................................................
Run: 06/29/96 09:29:34 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-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 5,537,708.46 6.500000 % 886,607.52
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 6.124000 % 0.00
A-8 7609444S4 5,178,948.00 4,846,170.25 7.314199 % 0.00
A-9 7609444T2 16,947,000.00 16,947,000.00 6.500000 % 0.00
A-10 7609444U9 0.00 0.00 0.197926 % 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 785,000.00 712,572.50 6.500000 % 3,080.20
M-2 7609444Y1 2,903,500.00 2,635,610.52 6.500000 % 11,392.80
B 627,984.63 570,044.03 6.500000 % 2,464.10
- -------------------------------------------------------------------------------
156,939,684.63 129,342,246.01 903,544.62
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 29,961.72 916,569.24 0.00 0.00 4,651,100.94
A-2 146,188.11 146,188.11 0.00 0.00 29,271,000.00
A-3 151,470.37 151,470.37 0.00 0.00 28,657,000.00
A-4 25,591.61 25,591.61 0.00 0.00 4,730,000.00
A-5 15,760.39 15,760.39 0.00 0.00 0.00
A-6 134,911.14 134,911.14 0.00 0.00 24,935,106.59
A-7 53,524.07 53,524.07 0.00 0.00 10,500,033.66
A-8 29,504.53 29,504.53 0.00 0.00 4,846,170.25
A-9 91,691.57 91,691.57 0.00 0.00 16,947,000.00
A-10 21,309.19 21,309.19 0.00 0.00 0.00
R-I 1.89 1.89 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 3,855.37 6,935.57 0.00 0.00 709,492.30
M-2 14,259.94 25,652.74 0.00 0.00 2,624,217.72
B 3,084.21 5,548.31 0.00 0.00 567,579.93
- -------------------------------------------------------------------------------
721,114.11 1,624,658.73 0.00 0.00 128,438,701.39
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 178.451549 28.570750 0.965510 29.536260 0.000000 149.880799
A-2 1000.000000 0.000000 4.994298 4.994298 0.000000 1000.000000
A-3 1000.000000 0.000000 5.285632 5.285632 0.000000 1000.000000
A-4 1000.000000 0.000000 5.410488 5.410488 0.000000 1000.000000
A-6 974.560564 0.000000 5.272850 5.272850 0.000000 974.560564
A-7 935.744141 0.000000 4.769969 4.769969 0.000000 935.744141
A-8 935.744141 0.000000 5.697012 5.697012 0.000000 935.744142
A-9 1000.000000 0.000000 5.410490 5.410490 0.000000 1000.000000
R-I 0.000000 0.000000 18.910000 18.910000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 907.735669 3.923822 4.911299 8.835121 0.000000 903.811847
M-2 907.735671 3.923816 4.911293 8.835109 0.000000 903.811855
B 907.735640 3.923822 4.911299 8.835121 0.000000 903.811818
_______________________________________________________________________________
DETERMINATION DATE 20-June-96
DISTRIBUTION DATE 25-June-96
Run: 06/29/96 09:29:35 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S10 (POOL # 4151)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4151
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 29,706.47
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 14,281.22
SUBSERVICER ADVANCES THIS MONTH 9,033.39
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 198,845.20
(B) TWO MONTHLY PAYMENTS: 1 393,116.23
(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 128,438,701.39
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 534
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 344,444.26
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.97065180 % 2.58862300 % 0.44072530 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.96252770 % 2.59556503 % 0.44190720 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1982 %
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 7.09838083
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 147.00
POOL TRADING FACTOR: 81.83953070
................................................................................
Run: 06/29/96 09:29:35 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 167,000,000.00 137,533,984.22 6.990762 % 1,310,871.01
A-2 760947LS8 99,787,000.00 82,180,261.56 6.990762 % 783,280.75
A-3 7609446Y9 100,000,000.00 115,617,784.30 6.990762 % 0.00
A-4 7609446Z6 0.00 0.00 0.133000 % 0.00
R 7609447A0 100.00 0.00 6.990762 % 0.00
M-1 7609447B8 10,702,300.00 10,468,567.13 6.990762 % 10,124.28
M-2 7609447C6 3,891,700.00 3,806,707.19 6.990762 % 3,681.51
M-3 7609447D4 3,891,700.00 3,806,707.19 6.990762 % 3,681.51
B-1 1,751,300.00 1,713,052.47 6.990762 % 1,656.71
B-2 778,400.00 761,400.13 6.990762 % 736.36
B-3 1,362,164.15 1,332,415.20 6.990762 % 1,288.60
- -------------------------------------------------------------------------------
389,164,664.15 357,220,879.39 2,115,320.73
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 800,464.56 2,111,335.57 0.00 0.00 136,223,113.21
A-2 478,299.14 1,261,579.89 0.00 0.00 81,396,980.81
A-3 0.00 0.00 672,909.60 0.00 116,290,693.90
A-4 39,554.51 39,554.51 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 60,928.33 71,052.61 0.00 0.00 10,458,442.85
M-2 22,155.50 25,837.01 0.00 0.00 3,803,025.68
M-3 22,155.50 25,837.01 0.00 0.00 3,803,025.68
B-1 9,970.18 11,626.89 0.00 0.00 1,711,395.76
B-2 4,431.44 5,167.80 0.00 0.00 760,663.77
B-3 7,754.82 9,043.42 0.00 0.00 1,331,126.60
- -------------------------------------------------------------------------------
1,445,713.98 3,561,034.71 672,909.60 0.00 355,778,468.26
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 823.556792 7.849527 4.793201 12.642728 0.000000 815.707265
A-2 823.556792 7.849527 4.793201 12.642728 0.000000 815.707265
A-3 1156.177843 0.000000 0.000000 0.000000 6.729096 1162.906939
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 978.160501 0.945991 5.693013 6.639004 0.000000 977.214510
M-2 978.160493 0.945990 5.693013 6.639003 0.000000 977.214503
M-3 978.160493 0.945990 5.693013 6.639003 0.000000 977.214503
B-1 978.160492 0.945989 5.693017 6.639006 0.000000 977.214504
B-2 978.160496 0.945992 5.693011 6.639003 0.000000 977.214504
B-3 978.160525 0.945987 5.693007 6.638994 0.000000 977.214538
_______________________________________________________________________________
DETERMINATION DATE 20-June-96
DISTRIBUTION DATE 25-June-96
Run: 06/29/96 09:29:36 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 68,014.10
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 24,324.20
SUBSERVICER ADVANCES THIS MONTH 40,148.06
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 16 4,133,348.47
(B) TWO MONTHLY PAYMENTS: 5 961,197.68
(C) THREE OR MORE MONTHLY PAYMENTS: 1 121,373.40
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 539,827.07
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 355,778,468.26
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,385
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 1,096,938.59
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.87246080 % 5.06184900 % 1.06569020 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.85356840 % 5.07745573 % 1.06897590 %
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 7.43175299
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 325.75
POOL TRADING FACTOR: 91.42106184
................................................................................
Run: 06/29/96 09:29:37 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 26,439,068.96 6.500000 % 892,130.08
A-2 760947AB7 16,923,000.00 16,923,000.00 6.500000 % 0.00
A-3 760947AC5 28,000,000.00 20,160,366.54 6.500000 % 410,325.67
A-4 760947AD3 73,800,000.00 71,015,134.37 6.500000 % 81,603.54
A-5 760947AE1 13,209,000.00 15,116,049.74 6.500000 % 0.00
A-6 760947AF8 1,749,506.64 1,486,281.76 0.000000 % 7,100.53
A-7 760947AG6 0.00 0.00 0.045000 % 0.00
A-8 760947AH4 0.00 0.00 0.215787 % 0.00
R 760947AJ0 100.00 0.00 6.500000 % 0.00
M-1 760947AK7 909,200.00 828,822.63 6.500000 % 3,518.12
M-2 760947AL5 2,907,400.00 2,650,372.71 6.500000 % 11,250.10
B 726,864.56 662,606.40 6.500000 % 2,812.58
- -------------------------------------------------------------------------------
181,709,071.20 155,281,703.11 1,408,740.62
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 142,730.53 1,034,860.61 0.00 0.00 25,546,938.88
A-2 91,358.31 91,358.31 0.00 0.00 16,923,000.00
A-3 108,835.14 519,160.81 0.00 0.00 19,750,040.87
A-4 383,373.09 464,976.63 0.00 0.00 70,933,530.83
A-5 0.00 0.00 81,603.54 0.00 15,197,653.28
A-6 0.00 7,100.53 0.00 0.00 1,479,181.23
A-7 5,803.50 5,803.50 0.00 0.00 0.00
A-8 27,829.34 27,829.34 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 4,474.38 7,992.50 0.00 0.00 825,304.51
M-2 14,307.96 25,558.06 0.00 0.00 2,639,122.61
B 3,577.09 6,389.67 0.00 0.00 659,793.82
- -------------------------------------------------------------------------------
782,289.34 2,191,029.96 81,603.54 0.00 153,954,566.03
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 608.018328 20.516284 3.282369 23.798653 0.000000 587.502044
A-2 1000.000000 0.000000 5.398470 5.398470 0.000000 1000.000000
A-3 720.013091 14.654488 3.886969 18.541457 0.000000 705.358603
A-4 962.264693 1.105739 5.194757 6.300496 0.000000 961.158954
A-5 1144.375028 0.000000 0.000000 0.000000 6.177874 1150.552902
A-6 849.543366 4.058590 0.000000 4.058590 0.000000 845.484776
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 911.595502 3.869468 4.921227 8.790695 0.000000 907.726034
M-2 911.595484 3.869471 4.921222 8.790693 0.000000 907.726013
B 911.595415 3.869469 4.921219 8.790688 0.000000 907.725946
_______________________________________________________________________________
DETERMINATION DATE 20-June-96
DISTRIBUTION DATE 25-June-96
Run: 06/29/96 09:29:38 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S12 (POOL # 4153)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4153
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 29,001.84
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 11,063.46
SUBSERVICER ADVANCES THIS MONTH 17,187.10
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 1,321,112.39
(B) TWO MONTHLY PAYMENTS: 1 459,012.04
(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 153,954,566.03
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 637
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 667,729.46
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 97.30694080 % 2.26222300 % 0.43083620 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 97.29515620 % 2.25029189 % 0.43272150 %
CLASS A-8 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2152 %
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 7.00268784
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 148.49
POOL TRADING FACTOR: 84.72585601
................................................................................
Run: 06/29/96 09:29:39 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 205,217,561.00 155,857,134.73 7.000000 % 2,318,275.94
A-2 760947AS0 49,338,300.00 49,338,300.00 7.000000 % 0.00
A-3 760947AT8 12,500,000.00 10,076,149.56 7.000000 % 113,839.25
A-4 760947BA8 100,000,000.00 114,976,803.15 7.000000 % 0.00
A-5 760947AU5 2,381,928.79 2,187,427.16 0.000000 % 2,487.59
A-6 760947AV3 0.00 0.00 0.365593 % 0.00
R 760947AW1 100.00 0.00 7.000000 % 0.00
M-1 760947AX9 11,822,000.00 11,574,673.46 7.000000 % 10,808.56
M-2 760947AY7 3,940,650.00 3,858,208.14 7.000000 % 3,602.84
M-3 760947AZ4 3,940,700.00 3,858,257.11 7.000000 % 3,602.89
B-1 2,364,500.00 2,315,032.57 7.000000 % 2,161.80
B-2 788,200.00 771,710.18 7.000000 % 720.63
B-3 1,773,245.53 1,713,094.77 7.000000 % 1,599.71
- -------------------------------------------------------------------------------
394,067,185.32 356,526,790.83 2,457,099.21
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 908,992.36 3,227,268.30 0.00 0.00 153,538,858.79
A-2 287,751.59 287,751.59 0.00 0.00 49,338,300.00
A-3 58,766.27 172,605.52 0.00 0.00 9,962,310.31
A-4 0.00 0.00 670,569.47 0.00 115,647,372.62
A-5 0.00 2,487.59 0.00 0.00 2,184,939.57
A-6 108,599.07 108,599.07 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 67,505.99 78,314.55 0.00 0.00 11,563,864.90
M-2 22,501.90 26,104.74 0.00 0.00 3,854,605.30
M-3 22,502.19 26,105.08 0.00 0.00 3,854,654.22
B-1 13,501.77 15,663.57 0.00 0.00 2,312,870.77
B-2 4,500.78 5,221.41 0.00 0.00 770,989.55
B-3 9,991.13 11,590.84 0.00 0.00 1,711,495.06
- -------------------------------------------------------------------------------
1,504,613.05 3,961,712.26 670,569.47 0.00 354,740,261.09
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 759.472698 11.296674 4.429408 15.726082 0.000000 748.176024
A-2 1000.000000 0.000000 5.832215 5.832215 0.000000 1000.000000
A-3 806.091965 9.107140 4.701302 13.808442 0.000000 796.984825
A-4 1149.768032 0.000000 0.000000 0.000000 6.705695 1156.473726
A-5 918.342802 1.044360 0.000000 1.044360 0.000000 917.298443
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 979.079129 0.914275 5.710200 6.624475 0.000000 978.164854
M-2 979.079121 0.914276 5.710200 6.624476 0.000000 978.164846
M-3 979.079126 0.914277 5.710201 6.624478 0.000000 978.164849
B-1 979.079116 0.914274 5.710201 6.624475 0.000000 978.164843
B-2 979.079142 0.914273 5.710200 6.624473 0.000000 978.164869
B-3 966.078719 0.902137 5.634375 6.536512 0.000000 965.176582
_______________________________________________________________________________
DETERMINATION DATE 20-June-96
DISTRIBUTION DATE 25-June-96
Run: 06/29/96 09:29:39 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S13 (POOL # 4154)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4154
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 61,462.82
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 19,614.36
SUBSERVICER ADVANCES THIS MONTH 45,949.19
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 16 3,413,005.27
(B) TWO MONTHLY PAYMENTS: 5 1,279,221.91
(C) THREE OR MORE MONTHLY PAYMENTS: 1 569,032.51
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 1,143,651.08
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 354,740,261.09
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,322
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,453,413.16
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.20115720 % 5.44425500 % 1.35458770 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.17313390 % 5.43302425 % 1.36017100 %
CLASS A-6 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3640 %
BANKRUPTCY AMOUNT AVAILABLE 106,235.00
FRAUD AMOUNT AVAILABLE 3,568,133.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,568,133.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.60831668
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 326.63
POOL TRADING FACTOR: 90.02024891
................................................................................
Run: 06/29/96 09:29:40 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 150,068,000.00 127,237,917.43 6.500000 % 987,703.11
A-2 760947BC4 1,321,915.43 1,159,513.92 0.000000 % 8,209.01
A-3 760947BD2 0.00 0.00 0.308403 % 0.00
R 760947BE0 100.00 0.00 6.500000 % 0.00
M-1 760947BF7 1,168,000.00 1,068,065.78 6.500000 % 4,562.21
M-2 760947BG5 2,491,000.00 2,277,869.70 6.500000 % 9,729.85
B 622,704.85 569,426.13 6.500000 % 2,432.23
- -------------------------------------------------------------------------------
155,671,720.28 132,312,792.96 1,012,636.41
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 688,825.16 1,676,528.27 0.00 0.00 126,250,214.32
A-2 0.00 8,209.01 0.00 0.00 1,151,304.91
A-3 33,985.96 33,985.96 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 5,782.17 10,344.38 0.00 0.00 1,063,503.57
M-2 12,331.65 22,061.50 0.00 0.00 2,268,139.85
B 3,082.69 5,514.92 0.00 0.00 566,993.84
- -------------------------------------------------------------------------------
744,007.63 1,756,644.04 0.00 0.00 131,300,156.49
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 847.868416 6.581704 4.590087 11.171791 0.000000 841.286712
A-2 877.146823 6.209936 0.000000 6.209936 0.000000 870.936887
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 914.439880 3.906002 4.950488 8.856490 0.000000 910.533878
M-2 914.439864 3.906002 4.950482 8.856484 0.000000 910.533862
B 914.439851 3.905911 4.950483 8.856394 0.000000 910.533843
_______________________________________________________________________________
DETERMINATION DATE 20-June-96
DISTRIBUTION DATE 25-June-96
Run: 06/29/96 09:29:41 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S14 (POOL # 4155)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4155
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 25,377.28
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,138.72
SUBSERVICER ADVANCES THIS MONTH 10,587.22
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 1,050,094.21
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 131,300,156.49
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 548
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 447,289.81
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 97.01466740 % 2.55116400 % 0.43416840 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 97.00447820 % 2.53742532 % 0.43565030 %
CLASS A-3 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3087 %
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 7.04804574
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 148.47
POOL TRADING FACTOR: 84.34425742
................................................................................
Run: 06/29/96 09:29:42 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 17,868,420.67 7.750000 % 548,022.76
A-2 760947BS9 40,324,000.00 31,862,340.45 7.750000 % 476,593.42
A-3 760947BT7 6,500,000.00 6,500,000.00 7.750000 % 0.00
A-4 760947BU4 5,000,000.00 3,373,946.05 7.750000 % 91,585.65
A-5 760947BV2 15,371,000.00 15,371,000.00 7.750000 % 0.00
A-6 760947BW0 19,487,000.00 13,611,038.31 7.750000 % 0.00
A-7 760947BX8 21,500,000.00 24,769,404.92 7.750000 % 0.00
A-8 760947BY6 15,537,000.00 10,887,366.17 7.750000 % 333,914.49
A-9 760947BZ3 2,074,847.12 1,969,834.95 0.000000 % 23,624.24
A-10 760947CE9 0.00 0.00 0.342435 % 0.00
R 760947CA7 355,000.00 41,407.87 7.750000 % 429.99
M-1 760947CB5 4,463,000.00 4,378,741.01 7.750000 % 3,622.19
M-2 760947CC3 2,028,600.00 1,990,301.15 7.750000 % 1,646.42
M-3 760947CD1 1,623,000.00 1,592,358.64 7.750000 % 1,317.23
B-1 974,000.00 955,611.40 7.750000 % 790.50
B-2 324,600.00 318,471.74 7.750000 % 263.45
B-3 730,456.22 716,665.64 7.750000 % 592.84
- -------------------------------------------------------------------------------
162,292,503.34 136,206,908.97 1,482,403.18
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 115,369.90 663,392.66 0.00 0.00 17,320,397.91
A-2 205,723.55 682,316.97 0.00 0.00 31,385,747.03
A-3 41,968.14 41,968.14 0.00 0.00 6,500,000.00
A-4 21,784.34 113,369.99 0.00 0.00 3,282,360.40
A-5 99,244.95 99,244.95 0.00 0.00 15,371,000.00
A-6 87,881.52 87,881.52 0.00 0.00 13,611,038.31
A-7 0.00 0.00 159,927.04 0.00 24,929,331.96
A-8 70,295.76 404,210.25 0.00 0.00 10,553,451.68
A-9 0.00 23,624.24 0.00 0.00 1,946,210.71
A-10 38,858.13 38,858.13 0.00 0.00 0.00
R 267.36 697.35 0.00 0.00 40,977.88
M-1 28,271.94 31,894.13 0.00 0.00 4,375,118.82
M-2 12,850.65 14,497.07 0.00 0.00 1,988,654.73
M-3 10,281.28 11,598.51 0.00 0.00 1,591,041.41
B-1 6,170.04 6,960.54 0.00 0.00 954,820.90
B-2 2,056.26 2,319.71 0.00 0.00 318,208.29
B-3 4,627.25 5,220.09 0.00 0.00 716,072.80
- -------------------------------------------------------------------------------
745,651.07 2,228,054.25 159,927.04 0.00 134,884,432.83
===============================================================================
Run: 06/29/96 09:29:42
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-1 687.246949 21.077798 4.437304 25.515102 0.000000 666.169150
A-2 790.158230 11.819101 5.101764 16.920865 0.000000 778.339129
A-3 1000.000000 0.000000 6.456637 6.456637 0.000000 1000.000000
A-4 674.789210 18.317130 4.356868 22.673998 0.000000 656.472080
A-5 1000.000000 0.000000 6.456636 6.456636 0.000000 1000.000000
A-6 698.467610 0.000000 4.509751 4.509751 0.000000 698.467610
A-7 1152.065345 0.000000 0.000000 0.000000 7.438467 1159.503812
A-8 700.737991 21.491568 4.524410 26.015978 0.000000 679.246423
A-9 949.387996 11.386015 0.000000 11.386015 0.000000 938.001982
R 116.641887 1.211239 0.753127 1.964366 0.000000 115.430648
M-1 981.120549 0.811604 6.334739 7.146343 0.000000 980.308945
M-2 981.120551 0.811604 6.334738 7.146342 0.000000 980.308947
M-3 981.120542 0.811602 6.334738 7.146340 0.000000 980.308940
B-1 981.120534 0.811602 6.334743 7.146345 0.000000 980.308932
B-2 981.120579 0.811614 6.334750 7.146364 0.000000 980.308965
B-3 981.120593 0.811602 6.334740 7.146342 0.000000 980.308991
_______________________________________________________________________________
DETERMINATION DATE 20-June-96
DISTRIBUTION DATE 25-June-96
Run: 06/29/96 09:29:43 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S15 (POOL # 4156)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4156
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 26,403.04
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,360.15
SUBSERVICER ADVANCES THIS MONTH 21,950.32
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 2,593,023.35
(B) TWO MONTHLY PAYMENTS: 0 0.00
(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 134,884,432.83
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 507
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,209,660.33
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.58613940 % 5.93085100 % 1.48300970 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.51989620 % 5.89750410 % 1.49626040 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3399 %
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 8.28050587
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 327.05
POOL TRADING FACTOR: 83.11193065
................................................................................
Run: 06/29/96 09:31:11 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 22,862,510.52 6.500000 % 152,712.69
A-II 760947BJ9 22,971,650.00 19,457,418.71 7.000000 % 81,908.83
A-II 760947BK6 31,478,830.00 24,652,550.25 7.500000 % 316,684.88
IO 760947BL4 0.00 0.00 0.337352 % 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 1,040,530.00 963,590.53 7.037009 % 3,819.26
M-2 760947BQ3 1,539,985.00 1,426,114.57 7.037009 % 5,652.51
B 332,976.87 308,355.70 7.037010 % 1,222.19
- -------------------------------------------------------------------------------
83,242,471.87 69,670,540.28 562,000.36
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-I 123,776.37 276,489.06 0.00 0.00 22,709,797.83
A-II 113,444.58 195,353.41 0.00 0.00 19,375,509.88
A-III 154,001.02 470,685.90 0.00 0.00 24,335,865.37
IO 19,576.41 19,576.41 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 5,647.82 9,467.08 0.00 0.00 959,771.27
M-2 8,358.78 14,011.29 0.00 0.00 1,420,462.06
B 1,807.34 3,029.53 0.00 0.00 307,133.51
- -------------------------------------------------------------------------------
426,612.32 988,612.68 0.00 0.00 69,108,539.92
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-I 883.462612 5.901187 4.783018 10.684205 0.000000 877.561425
A-II 847.018769 3.565649 4.938460 8.504109 0.000000 843.453121
A-II 783.146967 10.060249 4.892209 14.952458 0.000000 773.086718
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-1 926.057423 3.670498 5.427833 9.098331 0.000000 922.386925
M-2 926.057442 3.670498 5.427835 9.098333 0.000000 922.386945
B 926.057417 3.670497 5.427829 9.098326 0.000000 922.386919
_______________________________________________________________________________
DETERMINATION DATE 20-June-96
DISTRIBUTION DATE 25-June-96
Run: 06/29/96 09:31:11 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S16 (POOL # 4157)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4157
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 12,513.43
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,592.06
SUBSERVICER ADVANCES THIS MONTH 16,196.42
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,336,633.69
(B) TWO MONTHLY PAYMENTS: 1 297,283.12
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 69,108,539.91
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 324
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 284,993.89
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.12740080 % 3.43000800 % 0.44259120 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.11138240 % 3.44419566 % 0.44442190 %
CLASS IO - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3367 %
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 7.62723200
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 151.04
POOL TRADING FACTOR: 83.02076855
Run: 06/29/96 09:31:12 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S16 (POOL # 4157)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4157
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 4,988.56
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,358.22
SUBSERVICER ADVANCES THIS MONTH 2,104.83
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 220,885.32
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 23,570,208.31
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 108
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 56,000.12
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.35823720 % 3.22555700 % 0.41620610 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 0.00000000 % 3.23322009 % 0.00000000 %
BANKRUPTCY AMOUNT AVAILABLE 0.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.04391169
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 148.88
POOL TRADING FACTOR: 87.89246036
Run: 06/29/96 09:31:12 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S16 (POOL # 4158)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4158
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 3,415.48
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,095.61
SUBSERVICER ADVANCES THIS MONTH 8,087.79
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 530,911.24
(B) TWO MONTHLY PAYMENTS: 1 297,283.12
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 20,142,629.62
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 3,511.87
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.19222500 % 3.37258600 % 0.43518890 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 0.00000000 % 3.37317417 % 0.00000000 %
BANKRUPTCY AMOUNT AVAILABLE 0.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.44770021
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 151.36
POOL TRADING FACTOR: 84.61575448
Run: 06/29/96 09:31:12 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S16 (POOL # 4159)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4159
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 4,109.39
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,417.66
SUBSERVICER ADVANCES THIS MONTH 6,003.80
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 584,837.13
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 25,395,701.98
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 126
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 225,481.90
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 95.86343620 % 3.66380600 % 0.47275730 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 0.00000000 % 3.69633645 % 0.00000000 %
BANKRUPTCY AMOUNT AVAILABLE 0.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.31101669
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 152.79
POOL TRADING FACTOR: 77.85184913
................................................................................
Run: 06/29/96 09:29:44 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 15,035,800.98 8.000000 % 498,120.86
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 40,493,240.74 8.000000 % 1,257,843.50
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 2,532,934.16 0.000000 % 19,813.98
A-12 760947CW9 0.00 0.00 0.336523 % 0.00
R 760947CS8 100.00 0.00 8.000000 % 0.00
M-1 760947CT6 5,660,500.00 5,578,273.29 8.000000 % 4,357.79
M-2 760947CU3 2,572,900.00 2,535,525.00 8.000000 % 1,980.77
M-3 760947CV1 2,058,400.00 2,028,498.84 8.000000 % 1,584.68
B-1 1,029,200.00 1,014,249.40 8.000000 % 792.34
B-2 617,500.00 608,529.95 8.000000 % 475.39
B-3 926,311.44 912,855.53 8.000000 % 713.12
- -------------------------------------------------------------------------------
205,832,763.60 163,142,907.89 1,785,682.43
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 100,212.60 598,333.46 0.00 0.00 14,537,680.12
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 6,873.21 6,873.21 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-7 269,884.74 1,527,728.24 0.00 0.00 39,235,397.24
A-8 13,996.36 13,996.36 0.00 0.00 2,100,000.00
A-9 90,416.48 90,416.48 0.00 0.00 13,566,000.00
A-10 338,158.72 338,158.72 0.00 0.00 50,737,000.00
A-11 0.00 19,813.98 0.00 0.00 2,513,120.18
A-12 45,739.15 45,739.15 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 37,178.82 41,536.61 0.00 0.00 5,573,915.50
M-2 16,899.10 18,879.87 0.00 0.00 2,533,544.23
M-3 13,519.81 15,104.49 0.00 0.00 2,026,914.16
B-1 6,759.90 7,552.24 0.00 0.00 1,013,457.06
B-2 4,055.82 4,531.21 0.00 0.00 608,054.56
B-3 6,084.12 6,797.24 0.00 0.00 912,142.41
- -------------------------------------------------------------------------------
1,116,237.16 2,901,919.59 0.00 0.00 161,357,225.46
===============================================================================
Run: 06/29/96 09:29:44
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-2 521.099362 17.263494 3.473092 20.736586 0.000000 503.835868
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 6.873210 6.873210 0.000000 1000.000000
A-6 1000.000000 0.000000 6.666667 6.666667 0.000000 1000.000000
A-7 812.350608 25.234086 5.414262 30.648348 0.000000 787.116521
A-8 1000.000000 0.000000 6.664933 6.664933 0.000000 1000.000000
A-9 1000.000000 0.000000 6.664933 6.664933 0.000000 1000.000000
A-10 1000.000000 0.000000 6.664933 6.664933 0.000000 1000.000000
A-11 911.831881 7.132842 0.000000 7.132842 0.000000 904.699039
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 985.473596 0.769860 6.568116 7.337976 0.000000 984.703736
M-2 985.473590 0.769859 6.568114 7.337973 0.000000 984.703731
M-3 985.473591 0.769860 6.568116 7.337976 0.000000 984.703731
B-1 985.473572 0.769860 6.568111 7.337971 0.000000 984.703712
B-2 985.473603 0.769862 6.568130 7.337992 0.000000 984.703741
B-3 985.473665 0.769860 6.568115 7.337975 0.000000 984.703816
_______________________________________________________________________________
DETERMINATION DATE 20-June-96
DISTRIBUTION DATE 25-June-96
Run: 06/29/96 09:29:45 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S17 (POOL # 4160)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4160
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 30,428.05
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 29,828.68
MASTER SERVICER ADVANCES THIS MONTH 2,286.23
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 10 2,511,461.43
(B) TWO MONTHLY PAYMENTS: 3 920,478.35
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 434,309.59
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 161,357,225.46
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 651
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 294,220.22
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,657,815.18
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.10638560 % 6.31486100 % 1.57875310 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.02486750 % 6.28070659 % 1.59505700 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3379 %
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 8.48861604
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 327.79
POOL TRADING FACTOR: 78.39239130
................................................................................
Run: 06/29/96 09:29:46 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-S18 (POOL # 4161)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4161
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947CX7 20,960,000.00 2,259,411.11 8.000000 % 882,452.43
A-2 760947CY5 21,457,000.00 13,155,625.06 8.000000 % 882,536.00
A-3 760947CZ2 8,555,000.00 8,555,000.00 8.000000 % 0.00
A-4 760947DA6 48,771,000.00 48,771,000.00 8.000000 % 0.00
A-5 760947DJ7 15,500,000.00 15,500,000.00 8.000000 % 0.00
A-6 760947DB4 10,000,000.00 10,000,000.00 8.000000 % 0.00
A-7 760947DC2 1,364,277.74 1,322,216.13 0.000000 % 1,371.72
A-8 760947DD0 0.00 0.00 0.380648 % 0.00
R 760947DE8 160,000.00 19,588.97 8.000000 % 351.93
M-1 760947DF5 4,067,400.00 4,012,993.29 8.000000 % 3,154.83
M-2 760947DG3 1,355,800.00 1,337,664.42 8.000000 % 1,051.61
M-3 760947DH1 1,694,700.00 1,672,031.21 8.000000 % 1,314.47
B-1 611,000.00 602,827.10 8.000000 % 473.91
B-2 474,500.00 468,152.96 8.000000 % 368.04
B-3 610,170.76 530,288.34 8.000000 % 416.90
- -------------------------------------------------------------------------------
135,580,848.50 108,206,798.59 1,773,491.84
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 15,058.93 897,511.36 0.00 0.00 1,376,958.68
A-2 87,682.01 970,218.01 0.00 0.00 12,273,089.06
A-3 57,018.92 57,018.92 0.00 0.00 8,555,000.00
A-4 325,057.85 325,057.85 0.00 0.00 48,771,000.00
A-5 103,307.22 103,307.22 0.00 0.00 15,500,000.00
A-6 66,666.67 66,666.67 0.00 0.00 10,000,000.00
A-7 0.00 1,371.72 0.00 0.00 1,320,844.41
A-8 34,315.25 34,315.25 0.00 0.00 0.00
R 130.56 482.49 0.00 0.00 19,237.04
M-1 26,746.53 29,901.36 0.00 0.00 4,009,838.46
M-2 8,915.51 9,967.12 0.00 0.00 1,336,612.81
M-3 11,144.05 12,458.52 0.00 0.00 1,670,716.74
B-1 4,017.83 4,491.74 0.00 0.00 602,353.19
B-2 3,120.23 3,488.27 0.00 0.00 467,784.92
B-3 3,534.37 3,951.27 0.00 0.00 529,871.44
- -------------------------------------------------------------------------------
746,715.93 2,520,207.77 0.00 0.00 106,433,306.75
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 107.796332 42.101738 0.718460 42.820198 0.000000 65.694594
A-2 613.115769 41.130447 4.086406 45.216853 0.000000 571.985322
A-3 1000.000000 0.000000 6.664982 6.664982 0.000000 1000.000000
A-4 1000.000000 0.000000 6.664982 6.664982 0.000000 1000.000000
A-5 1000.000000 0.000000 6.664982 6.664982 0.000000 1000.000000
A-6 1000.000000 0.000000 6.666667 6.666667 0.000000 1000.000000
A-7 969.169320 1.005455 0.000000 1.005455 0.000000 968.163865
R 122.431063 2.199563 0.816000 3.015563 0.000000 120.231500
M-1 986.623713 0.775638 6.575830 7.351468 0.000000 985.848075
M-2 986.623706 0.775638 6.575830 7.351468 0.000000 985.848068
M-3 986.623715 0.775636 6.575825 7.351461 0.000000 985.848079
B-1 986.623732 0.775630 6.575827 7.351457 0.000000 985.848102
B-2 986.623730 0.775638 6.575827 7.351465 0.000000 985.848093
B-3 869.081862 0.683235 5.792428 6.475663 0.000000 868.398610
_______________________________________________________________________________
DETERMINATION DATE 20-June-96
DISTRIBUTION DATE 25-June-96
Run: 06/29/96 09:29:46 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S18 (POOL # 4161)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4161
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 21,577.93
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,054.44
SUBSERVICER ADVANCES THIS MONTH 12,845.03
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,407,531.60
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 138,511.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 64,315.76
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 106,433,306.75
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 416
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,688,273.37
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 91.93152360 % 6.57034800 % 1.49812850 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 91.80194490 % 6.59301888 % 1.52218820 %
CLASS A-8 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3803 %
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 8.58073508
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 328.78
POOL TRADING FACTOR: 78.50172641
................................................................................
Run: 06/29/96 09:29:47 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 50,885,983.63 7.976217 % 1,823,863.26
R 760947DP3 100.00 0.00 7.976217 % 0.00
M-1 760947DL2 12,120,000.00 8,186,162.59 7.976217 % 293,409.70
M-2 760947DM0 3,327,400.00 3,271,021.14 7.976217 % 2,340.60
M-3 760947DN8 2,139,000.00 2,102,757.17 7.976217 % 1,504.64
B-1 951,000.00 934,886.44 7.976217 % 668.96
B-2 142,700.00 140,282.13 7.976217 % 100.38
B-3 95,100.00 93,488.64 7.976217 % 66.90
B-4 950,747.29 932,145.22 7.976217 % 667.01
- -------------------------------------------------------------------------------
95,065,047.29 66,546,726.96 2,122,621.45
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 338,178.35 2,162,041.61 0.00 0.00 49,062,120.37
R 0.00 0.00 0.00 0.00 0.00
M-1 54,403.64 347,813.34 0.00 0.00 7,892,752.89
M-2 21,738.57 24,079.17 0.00 0.00 3,268,680.54
M-3 13,974.52 15,479.16 0.00 0.00 2,101,252.53
B-1 6,213.08 6,882.04 0.00 0.00 934,217.48
B-2 932.28 1,032.66 0.00 0.00 140,181.75
B-3 621.30 688.20 0.00 0.00 93,421.74
B-4 6,194.86 6,861.87 0.00 0.00 931,478.21
- -------------------------------------------------------------------------------
442,256.60 2,564,878.05 0.00 0.00 64,424,105.51
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 675.426852 24.208753 4.488755 28.697508 0.000000 651.218099
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 675.425956 24.208721 4.488749 28.697470 0.000000 651.217235
M-2 983.056182 0.703432 6.533200 7.236632 0.000000 982.352750
M-3 983.056180 0.703432 6.533202 7.236634 0.000000 982.352749
B-1 983.056193 0.703428 6.533207 7.236635 0.000000 982.352766
B-2 983.056272 0.703434 6.533146 7.236580 0.000000 982.352838
B-3 983.056151 0.703470 6.533123 7.236593 0.000000 982.352681
B-4 980.434265 0.701553 6.515780 7.217333 0.000000 979.732701
_______________________________________________________________________________
DETERMINATION DATE 20-June-96
DISTRIBUTION DATE 25-June-96
Run: 06/29/96 09:29:48 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S19 (POOL # 4162)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4162
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 20,427.16
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 914.92
SUBSERVICER ADVANCES THIS MONTH 63,587.36
MASTER SERVICER ADVANCES THIS MONTH 1,543.95
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 25 4,808,846.48
(B) TWO MONTHLY PAYMENTS: 7 1,079,696.48
(C) THREE OR MORE MONTHLY PAYMENTS: 2 330,500.00
FORECLOSURES
NUMBER OF LOANS 12
AGGREGATE PRINCIPAL BALANCE 2,452,287.84
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 64,424,105.51
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 388
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 205,460.99
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,075,003.47
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 76.46654610 % 20.37657100 % 3.15688320 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 76.15491120 % 20.58652713 % 3.25856160 %
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 8.30193710
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 337.00
POOL TRADING FACTOR: 67.76844629
................................................................................
Run: 06/29/96 09:29:49 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 62,278,000.86 7.621649 % 3,377,998.97
M-1 760947DR9 2,949,000.00 2,842,283.44 7.621649 % 2,267.00
M-2 760947DS7 1,876,700.00 1,808,787.17 7.621649 % 1,442.68
R 760947DT5 100.00 0.00 7.621649 % 0.00
B-1 1,072,500.00 1,033,689.06 7.621649 % 824.47
B-2 375,400.00 361,815.25 7.621649 % 288.58
B-3 965,295.81 841,277.19 7.621649 % 671.00
- -------------------------------------------------------------------------------
107,242,895.81 69,165,852.97 3,383,492.70
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 390,840.53 3,768,839.50 0.00 0.00 58,900,001.89
M-1 17,837.43 20,104.43 0.00 0.00 2,840,016.44
M-2 11,351.47 12,794.15 0.00 0.00 1,807,344.49
R 0.00 0.00 0.00 0.00 0.00
B-1 6,487.17 7,311.64 0.00 0.00 1,032,864.59
B-2 2,270.65 2,559.23 0.00 0.00 361,526.67
B-3 5,279.64 5,950.64 0.00 0.00 840,606.19
- -------------------------------------------------------------------------------
434,066.89 3,817,559.59 0.00 0.00 65,782,360.27
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 622.755721 33.778672 3.908253 37.686925 0.000000 588.977049
M-1 963.812628 0.768735 6.048637 6.817372 0.000000 963.043893
M-2 963.812634 0.768732 6.048633 6.817365 0.000000 963.043902
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B-1 963.812643 0.768737 6.048643 6.817380 0.000000 963.043907
B-2 963.812600 0.768727 6.048615 6.817342 0.000000 963.043873
B-3 871.522679 0.695124 5.469453 6.164577 0.000000 870.827555
_______________________________________________________________________________
DETERMINATION DATE 20-June-96
DISTRIBUTION DATE 25-June-96
Run: 06/29/96 09:29:49 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 15,778.83
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 13,023.60
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 9 1,608,371.72
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 150,202.56
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 67,670.30
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 65,782,360.27
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 283
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 3,328,326.19
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 90.04154250 % 6.72451900 % 3.23393900 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 89.53768400 % 7.06475248 % 3.39756350 %
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 8.05549653
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 333.38
POOL TRADING FACTOR: 61.33959716
................................................................................
Run: 06/29/96 09:29:50 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 32,910,258.46 7.850000 % 1,613,413.57
A-2 760947EC1 6,468,543.00 5,485,043.21 9.250000 % 268,902.27
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 15,733,076.19 0.000000 % 890.13
A-8 760947EH0 0.00 0.00 0.500124 % 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 3,077,217.27 8.500000 % 1,868.85
M-2 760947EN7 1,860,998.00 1,846,330.55 8.500000 % 1,121.31
M-3 760947EP2 1,550,831.00 1,538,608.14 8.500000 % 934.42
B-1 760947EQ0 558,299.00 553,898.79 8.500000 % 336.39
B-2 760947ER8 248,133.00 246,177.33 8.500000 % 149.51
B-3 124,066.00 123,088.18 8.500000 % 74.75
B-4 620,337.16 615,447.99 8.500000 % 373.77
- -------------------------------------------------------------------------------
124,066,559.16 70,861,146.11 1,888,064.97
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 214,910.61 1,828,324.18 0.00 0.00 31,296,844.89
A-2 42,206.44 311,108.71 0.00 0.00 5,216,140.94
A-3 59,927.28 59,927.28 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-7 128,760.36 129,650.49 0.00 0.00 15,732,186.06
A-8 22,110.79 22,110.79 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 21,758.76 23,627.61 0.00 0.00 3,075,348.42
M-2 13,055.25 14,176.56 0.00 0.00 1,845,209.24
M-3 10,879.37 11,813.79 0.00 0.00 1,537,673.72
B-1 3,916.57 4,252.96 0.00 0.00 553,562.40
B-2 1,740.70 1,890.21 0.00 0.00 246,027.82
B-3 870.34 945.09 0.00 0.00 123,013.43
B-4 4,351.78 4,725.55 0.00 0.00 615,074.22
- -------------------------------------------------------------------------------
524,488.25 2,412,553.22 0.00 0.00 68,973,081.14
===============================================================================
Run: 06/29/96 09:29:50
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-1 847.956521 41.570763 5.537327 47.108090 0.000000 806.385758
A-2 847.956520 41.570763 6.524876 48.095639 0.000000 806.385756
A-3 1000.000000 0.000000 6.862950 6.862950 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-7 343.921415 0.019458 2.814672 2.834130 0.000000 343.901957
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-1 992.118509 0.602532 7.015192 7.617724 0.000000 991.515977
M-2 992.118503 0.602532 7.015188 7.617720 0.000000 991.515972
M-3 992.118509 0.602529 7.015187 7.617716 0.000000 991.515981
B-1 992.118542 0.602527 7.015184 7.617711 0.000000 991.516016
B-2 992.118461 0.602540 7.015189 7.617729 0.000000 991.515921
B-3 992.118550 0.602502 7.015137 7.617639 0.000000 991.516048
B-4 992.118528 0.602527 7.015185 7.617712 0.000000 991.516001
_______________________________________________________________________________
DETERMINATION DATE 20-June-96
DISTRIBUTION DATE 25-June-96
Run: 06/29/96 09:29:51 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 14,441.26
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 15,976.63
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,223,376.80
(B) TWO MONTHLY PAYMENTS: 2 473,396.67
(C) THREE OR MORE MONTHLY PAYMENTS: 1 235,848.94
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 68,973,081.14
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 1,844,819.31
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 88.57132210 % 9.23085100 % 2.19782700 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 88.26183360 % 9.36340855 % 2.25734410 %
CLASS A-8 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.4892 %
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 9.19403912
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 338.53
POOL TRADING FACTOR: 55.59361169
................................................................................
Run: 06/29/96 09:29:52 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-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 301,391,044.00 195,367,246.52 7.899375 % 9,108,515.23
R 760947EA5 100.00 0.00 7.899375 % 0.00
B-1 4,660,688.00 4,589,133.50 7.899375 % 5,187.35
B-2 2,330,345.00 2,294,567.75 7.899375 % 2,593.68
B-3 2,330,343.10 2,289,781.80 7.899375 % 2,588.26
- -------------------------------------------------------------------------------
310,712,520.10 204,540,729.57 9,118,884.52
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 1,278,036.25 10,386,551.48 0.00 0.00 186,258,731.29
R 0.00 0.00 0.00 0.00 0.00
B-1 30,020.79 35,208.14 0.00 0.00 4,583,946.15
B-2 15,010.40 17,604.08 0.00 0.00 2,291,974.07
B-3 14,979.09 17,567.35 0.00 0.00 2,267,850.21
- -------------------------------------------------------------------------------
1,338,046.53 10,456,931.05 0.00 0.00 195,402,501.72
===============================================================================
Run: 06/29/96 09:29:52
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 648.218487 30.221586 4.240459 34.462045 0.000000 617.996901
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B-1 984.647224 1.113001 6.441279 7.554280 0.000000 983.534223
B-2 984.647230 1.113003 6.441278 7.554281 0.000000 983.534228
B-3 982.594280 1.110678 6.427847 7.538525 0.000000 973.182966
_______________________________________________________________________________
DETERMINATION DATE 20-June-96
DISTRIBUTION DATE 25-June-96
Run: 06/29/96 09:29:53 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1995-S2 (POOL # 4165)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4165
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 50,378.49
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 73,339.08
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 18 4,729,749.94
(B) TWO MONTHLY PAYMENTS: 7 1,675,255.20
(C) THREE OR MORE MONTHLY PAYMENTS: 2 584,871.81
FORECLOSURES
NUMBER OF LOANS 12
AGGREGATE PRINCIPAL BALANCE 2,972,575.58
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 195,402,501.72
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 8,625,109.87
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 87,364.54
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 95.51508250 % 4.48491750 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 95.32054590 % 4.67945410 %
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 8.39548839
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 337.95
POOL TRADING FACTOR: 62.88851883
................................................................................
Run: 06/29/96 09:29:54 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-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 28,303,990.52 7.650000 % 1,545,391.29
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 19,525,371.95 0.000000 % 2,827,253.52
A-8 760947FL0 0.00 0.00 8.500000 % 0.00
A-9 760947FM8 0.00 0.00 0.461495 % 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 4,690,251.34 8.500000 % 2,856.12
M-2 760947FT3 2,834,750.00 2,814,151.59 8.500000 % 1,713.67
M-3 760947FU0 2,362,291.00 2,345,125.64 8.500000 % 1,428.06
B-1 760947FV8 944,916.00 938,049.88 8.500000 % 571.22
B-2 760947FW6 566,950.00 562,830.32 8.500000 % 342.73
B-3 377,967.00 375,220.54 8.500000 % 228.49
B-4 944,921.62 938,055.43 8.500000 % 571.26
- -------------------------------------------------------------------------------
188,983,349.15 110,156,047.21 4,380,356.36
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 179,193.45 1,724,584.74 0.00 0.00 26,758,599.23
A-2 264,106.55 264,106.55 0.00 0.00 40,142,000.00
A-3 63,823.50 63,823.50 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-7 149,075.73 2,976,329.25 0.00 0.00 16,698,118.43
A-8 31,452.89 31,452.89 0.00 0.00 0.00
A-9 36,181.52 36,181.52 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 32,993.47 35,849.59 0.00 0.00 4,687,395.22
M-2 19,796.09 21,509.76 0.00 0.00 2,812,437.92
M-3 16,496.74 17,924.80 0.00 0.00 2,343,697.58
B-1 6,598.69 7,169.91 0.00 0.00 937,478.66
B-2 3,959.21 4,301.94 0.00 0.00 562,487.59
B-3 2,639.48 2,867.97 0.00 0.00 374,992.05
B-4 6,598.73 7,169.99 0.00 0.00 937,484.17
- -------------------------------------------------------------------------------
812,916.05 5,193,272.41 0.00 0.00 105,775,690.85
===============================================================================
Run: 06/29/96 09:29:54
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-1 813.244258 44.402947 5.148675 49.551622 0.000000 768.841311
A-2 1000.000000 0.000000 6.579307 6.579307 0.000000 1000.000000
A-3 1000.000000 0.000000 6.703445 6.703445 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-7 303.261597 43.911963 2.315395 46.227358 0.000000 259.349634
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-1 992.733609 0.604523 6.983363 7.587886 0.000000 992.129086
M-2 992.733606 0.604522 6.983364 7.587886 0.000000 992.129084
M-3 992.733596 0.604523 6.983365 7.587888 0.000000 992.129073
B-1 992.733619 0.604519 6.983361 7.587880 0.000000 992.129099
B-2 992.733610 0.604515 6.983350 7.587865 0.000000 992.129094
B-3 992.733598 0.604524 6.983361 7.587885 0.000000 992.129075
B-4 992.733588 0.604526 6.983362 7.587888 0.000000 992.129030
_______________________________________________________________________________
DETERMINATION DATE 20-June-96
DISTRIBUTION DATE 25-June-96
Run: 06/29/96 09:29:55 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1995-S3 (POOL # 4167)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4167
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 22,633.81
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 24,204.90
MASTER SERVICER ADVANCES THIS MONTH 2,988.59
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 12 3,010,507.68
(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 105,775,690.85
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 409
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 355,037.50
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 4,313,179.42
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 88.44352850 % 8.98836300 % 2.56810840 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 87.97253090 % 9.30604248 % 2.67277470 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.4593 %
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 9.21588737
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 337.26
POOL TRADING FACTOR: 55.97090502
................................................................................
Run: 06/29/96 09:29:56 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 21,916,092.36 8.000000 % 2,051,981.43
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 1,051,485.04 966,804.80 0.000000 % 4,515.74
A-6 760947EZ0 0.00 0.00 0.390871 % 0.00
R 760947FA4 100.00 0.00 8.000000 % 0.00
M-1 760947FB2 1,575,400.00 1,513,028.77 8.000000 % 5,179.43
M-2 760947FC0 525,100.00 504,310.92 8.000000 % 1,726.37
M-3 760947FD8 525,100.00 504,310.92 8.000000 % 1,726.37
B-1 630,100.00 605,153.89 8.000000 % 2,071.57
B-2 315,000.00 302,528.91 8.000000 % 1,035.62
B-3 367,575.59 353,023.00 8.000000 % 1,208.48
- -------------------------------------------------------------------------------
105,020,175.63 72,335,568.57 2,069,445.01
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 145,824.86 2,197,806.29 0.00 0.00 19,864,110.93
A-2 121,431.49 121,431.49 0.00 0.00 18,250,000.00
A-3 44,074.64 44,074.64 0.00 0.00 6,624,000.00
A-4 138,374.11 138,374.11 0.00 0.00 20,796,315.00
A-5 0.00 4,515.74 0.00 0.00 962,289.06
A-6 23,516.01 23,516.01 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 10,067.36 15,246.79 0.00 0.00 1,507,849.34
M-2 3,355.57 5,081.94 0.00 0.00 502,584.55
M-3 3,355.57 5,081.94 0.00 0.00 502,584.55
B-1 4,026.56 6,098.13 0.00 0.00 603,082.32
B-2 2,012.96 3,048.58 0.00 0.00 301,493.29
B-3 2,348.94 3,557.42 0.00 0.00 351,814.52
- -------------------------------------------------------------------------------
498,388.07 2,567,833.08 0.00 0.00 70,266,123.56
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 403.165790 37.748003 2.682577 40.430580 0.000000 365.417788
A-2 1000.000000 0.000000 6.653780 6.653780 0.000000 1000.000000
A-3 1000.000000 0.000000 6.653780 6.653780 0.000000 1000.000000
A-4 1000.000000 0.000000 6.653780 6.653780 0.000000 1000.000000
A-5 919.466053 4.294631 0.000000 4.294631 0.000000 915.171423
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 960.409274 3.287692 6.390352 9.678044 0.000000 957.121582
M-2 960.409293 3.287698 6.390345 9.678043 0.000000 957.121596
M-3 960.409293 3.287698 6.390345 9.678043 0.000000 957.121596
B-1 960.409284 3.287684 6.390351 9.678035 0.000000 957.121600
B-2 960.409238 3.287683 6.390349 9.678032 0.000000 957.121556
B-3 960.409259 3.287705 6.390359 9.678064 0.000000 957.121554
_______________________________________________________________________________
DETERMINATION DATE 20-June-96
DISTRIBUTION DATE 25-June-96
Run: 06/29/96 09:29:56 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 15,478.46
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 15,708.25
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 927,799.61
(B) TWO MONTHLY PAYMENTS: 2 271,221.45
(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 70,266,123.56
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 332
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,821,058.90
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.70026350 % 1.76646700 % 3.53326930 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.56103890 % 1.78804531 % 3.62608860 %
CLASS A-6 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3886 %
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 8.60486977
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 157.04
POOL TRADING FACTOR: 66.90726152
................................................................................
Run: 06/29/96 09:29:57 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 63,431,857.19 7.858237 % 2,740,761.98
R 760947GA3 100.00 0.00 7.858237 % 0.00
M-1 760947GB1 16,170,335.00 10,704,126.50 7.858237 % 462,503.61
M-2 760947GC9 3,892,859.00 3,815,765.32 7.858237 % 3,918.03
M-3 760947GD7 1,796,704.00 1,761,122.30 7.858237 % 1,808.32
B-1 1,078,022.00 1,056,672.98 7.858237 % 1,084.99
B-2 299,451.00 293,520.72 7.858237 % 301.39
B-3 718,681.74 704,449.07 7.858237 % 723.31
- -------------------------------------------------------------------------------
119,780,254.74 81,767,514.08 3,211,101.63
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 414,612.12 3,155,374.10 0.00 0.00 60,691,095.21
R 0.00 0.00 0.00 0.00 0.00
M-1 69,965.80 532,469.41 0.00 0.00 10,241,622.89
M-2 24,941.14 28,859.17 0.00 0.00 3,811,847.29
M-3 11,511.29 13,319.61 0.00 0.00 1,759,313.98
B-1 6,906.78 7,991.77 0.00 0.00 1,055,587.99
B-2 1,918.55 2,219.94 0.00 0.00 293,219.33
B-3 4,604.52 5,327.83 0.00 0.00 583,604.43
- -------------------------------------------------------------------------------
534,460.20 3,745,561.83 0.00 0.00 78,436,291.12
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 661.961405 28.602011 4.326804 32.928815 0.000000 633.359394
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 661.960714 28.601981 4.326800 32.928781 0.000000 633.358733
M-2 980.196128 1.006466 6.406895 7.413361 0.000000 979.189662
M-3 980.196126 1.006465 6.406893 7.413358 0.000000 979.189661
B-1 980.196118 1.006464 6.406901 7.413365 0.000000 979.189655
B-2 980.196159 1.006475 6.406891 7.413366 0.000000 979.189684
B-3 980.196144 1.006440 6.406897 7.413337 0.000000 812.048501
_______________________________________________________________________________
DETERMINATION DATE 20-June-96
DISTRIBUTION DATE 25-June-96
Run: 06/29/96 09:29:58 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 24,927.33
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 14,320.03
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 9 696,933.69
(B) TWO MONTHLY PAYMENTS: 1 132,422.63
(C) THREE OR MORE MONTHLY PAYMENTS: 2 670,743.38
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 428,532.80
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 78,436,291.12
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 750
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,800,424.03
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 90.66679420 % 6.82042000 % 2.51278620 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 77.37629400 % 20.16003553 % 2.46367050 %
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 8.28527813
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 310.90
POOL TRADING FACTOR: 65.48348999
................................................................................
Run: 06/29/96 09:31:15 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
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
I A 760947GE5 94,065,000.00 66,198,364.79 7.659500 % 2,166,766.19
II A 760947GF2 199,529,000.00 142,725,596.06 6.740523 % 5,812,921.12
III 760947GG0 151,831,000.00 120,724,132.08 7.046853 % 2,477,297.28
R 760947GL9 1,000.00 703.75 7.659500 % 23.03
I M 760947GH8 10,069,000.00 9,835,664.12 7.659500 % 17,146.42
II M 760947GJ4 21,982,000.00 21,471,359.94 6.740523 % 41,685.71
III 760947GK1 12,966,000.00 12,592,543.54 7.046853 % 32,771.08
I B 1,855,785.84 1,812,780.46 7.659500 % 3,160.20
II B 3,946,359.39 3,854,685.79 6.740523 % 7,483.70
III 2,509,923.08 2,437,630.39 7.046853 % 6,343.74
- -------------------------------------------------------------------------------
498,755,068.31 381,653,460.92 10,565,598.47
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
I A 422,370.69 2,589,136.88 0.00 0.00 64,031,598.60
II A 801,385.72 6,614,306.84 0.00 0.00 136,912,674.94
III A 708,655.94 3,185,953.22 0.00 0.00 118,246,834.80
R 4.49 27.52 0.00 0.00 680.72
I M 62,755.27 79,901.69 0.00 0.00 9,818,517.70
II M 120,558.91 162,244.62 0.00 0.00 21,429,674.23
III M 73,918.78 106,689.86 0.00 0.00 12,559,772.46
I B 11,566.23 14,726.43 0.00 0.00 1,809,620.26
II B 21,643.56 29,127.26 0.00 0.00 3,847,202.09
III B 14,309.00 20,652.74 0.00 0.00 2,431,286.65
- -------------------------------------------------------------------------------
2,237,168.59 12,802,767.06 0.00 0.00 371,087,862.45
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
I A 703.751287 23.034776 4.490200 27.524976 0.000000 680.716511
II A 715.312541 29.133214 4.016387 33.149601 0.000000 686.179327
III 795.121761 16.316149 4.667400 20.983549 0.000000 778.805612
R 703.750000 23.030000 4.490000 27.520000 0.000000 680.720000
I M 976.826310 1.702892 6.232523 7.935415 0.000000 975.123418
II M 976.770082 1.896356 5.484438 7.380794 0.000000 974.873725
III 971.197250 2.527462 5.700970 8.228432 0.000000 968.669788
I B 976.826324 1.702892 6.232524 7.935416 0.000000 975.123432
II B 976.770083 1.896356 5.484437 7.380793 0.000000 974.873727
III 971.197249 2.527462 5.700972 8.228434 0.000000 968.669787
_______________________________________________________________________________
DETERMINATION DATE 20-June-96
DISTRIBUTION DATE 25-June-96
Run: 06/29/96 09:31:16 rept2.frg
Page: 2 of 2
THE FIFTH THIRD BANK (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1995-R5 (POOL # 10023)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 78,536.22
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 12,416.88
SUBSERVICER ADVANCES THIS MONTH 33,876.89
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 57 3,394,101.01
(B) TWO MONTHLY PAYMENTS: 5 444,802.93
(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 371,087,862.40
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 4,028
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 9,750,333.13
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 86.37385230 % 11.50246800 % 2.12367960 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 86.01515200 % 11.80528086 % 2.17956710 %
BANKRUPTCY AMOUNT AVAILABLE 0.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.42084500
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 0.00
POOL TRADING FACTOR: 74.40282535
Run: 06/29/96 09:31:16 rept2.frg
Page: 2 of 2
THE FIFTH THIRD BANK (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1995-R5 (POOL # 10023 GROUP I)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 10023
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 16,005.82
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,018.20
SUBSERVICER ADVANCES THIS MONTH 8,987.20
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 18 982,120.04
(B) TWO MONTHLY PAYMENTS: 3 125,513.75
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 75,660,417.24
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,065
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,051,385.02
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 85.03684440 % 12.63452600 % 2.32862990 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 0.00000000 % 12.97708638 % 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 8.04318148
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 0.00
POOL TRADING FACTOR: 71.38395724
Run: 06/29/96 09:31:17 rept2.frg
Page: 2 of 2
THE FIFTH THIRD BANK (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1995-R5 (POOL # 10024 GROUP II)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 10024
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 34,456.98
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,875.22
SUBSERVICER ADVANCES THIS MONTH 12,195.99
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 21 1,182,922.70
(B) TWO MONTHLY PAYMENTS: 2 319,289.18
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 162,189,551.25
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,565
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 5,535,825.61
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 84.92960530 % 12.77664400 % 2.29375080 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 0.00000000 % 13.21273415 % 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 7.11766650
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 0.00
POOL TRADING FACTOR: 71.93801599
Run: 06/29/96 09:31:17 rept2.frg
Page: 2 of 2
THE FIFTH THIRD BANK (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1995-R5 (POOL # 10025 GROUP III)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 10025
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 28,073.42
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,523.46
SUBSERVICER ADVANCES THIS MONTH 12,693.70
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 18 1,229,058.27
(B) TWO MONTHLY PAYMENTS: 0 0.00
(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 133,237,893.91
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,398
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,163,122.50
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 88.92839990 % 9.27598100 % 1.79561920 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 0.00000000 % 9.42657685 % 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 7.43650193
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 0.00
POOL TRADING FACTOR: 79.63680848
................................................................................
Run: 06/29/96 09:29:59 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-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 1,890,652.62 8.250000 % 366,326.33
A-2 760947HC8 10,286,000.00 1,890,836.44 7.750000 % 366,361.94
A-3 760947HD6 25,078,000.00 4,609,993.81 8.000000 % 893,216.49
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 569,607.66 535,255.85 0.000000 % 5,740.00
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 1,520,702.44 8.000000 % 4,876.09
M-2 760947HQ7 1,049,900.00 1,013,833.81 8.000000 % 3,250.83
M-3 760947HR5 892,400.00 861,744.25 8.000000 % 2,763.16
B-1 209,800.00 202,592.96 8.000000 % 649.61
B-2 367,400.00 354,779.06 8.000000 % 1,137.59
B-3 367,731.33 355,099.02 8.000000 % 1,138.55
- -------------------------------------------------------------------------------
104,981,638.99 67,536,490.26 1,645,460.59
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 12,969.75 379,296.08 0.00 0.00 1,524,326.29
A-2 12,184.88 378,546.82 0.00 0.00 1,524,474.50
A-3 30,665.92 923,882.41 0.00 0.00 3,716,777.32
A-4 11,434.88 11,434.88 0.00 0.00 1,719,000.00
A-5 148,340.78 148,340.78 0.00 0.00 22,300,000.00
A-6 105,085.81 105,085.81 0.00 0.00 17,800,000.00
A-7 34,025.25 34,025.25 0.00 0.00 5,280,000.00
A-8 46,398.07 46,398.07 0.00 0.00 7,200,000.00
A-9 15,915.04 15,915.04 0.00 0.00 0.00
A-10 0.00 5,740.00 0.00 0.00 529,515.85
R-I 6.66 6.66 0.00 0.00 1,000.00
R-II 6.70 6.70 0.00 0.00 1,000.00
M-1 10,115.80 14,991.89 0.00 0.00 1,515,826.35
M-2 6,744.07 9,994.90 0.00 0.00 1,010,582.98
M-3 5,732.37 8,495.53 0.00 0.00 858,981.09
B-1 1,347.66 1,997.27 0.00 0.00 201,943.35
B-2 2,360.01 3,497.60 0.00 0.00 353,641.47
B-3 2,362.14 3,500.69 0.00 0.00 353,960.41
- -------------------------------------------------------------------------------
445,695.79 2,091,156.38 0.00 0.00 65,891,029.61
===============================================================================
Run: 06/29/96 09:29:59
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-1 183.826215 35.617533 1.261035 36.878568 0.000000 148.208682
A-2 183.826214 35.617533 1.184608 36.802141 0.000000 148.208682
A-3 183.826215 35.617533 1.222822 36.840355 0.000000 148.208682
A-4 1000.000000 0.000000 6.652054 6.652054 0.000000 1000.000000
A-5 1000.000000 0.000000 6.652053 6.652053 0.000000 1000.000000
A-6 1000.000000 0.000000 5.903697 5.903697 0.000000 1000.000000
A-7 1000.000000 0.000000 6.444176 6.444176 0.000000 1000.000000
A-8 1000.000000 0.000000 6.444176 6.444176 0.000000 1000.000000
A-10 939.692156 10.077112 0.000000 10.077112 0.000000 929.615044
R-I 1000.000000 0.000000 6.660000 6.660000 0.000000 1000.000000
R-II 1000.000000 0.000000 6.700000 6.700000 0.000000 1000.000000
M-1 965.647981 3.096323 6.423546 9.519869 0.000000 962.551657
M-2 965.647976 3.096323 6.423536 9.519859 0.000000 962.551653
M-3 965.647972 3.096325 6.423543 9.519868 0.000000 962.551647
B-1 965.648046 3.096330 6.423546 9.519876 0.000000 962.551716
B-2 965.647959 3.096326 6.423544 9.519870 0.000000 962.551633
B-3 965.647991 3.096146 6.423548 9.519694 0.000000 962.551681
_______________________________________________________________________________
DETERMINATION DATE 20-June-96
DISTRIBUTION DATE 25-June-96
Run: 06/29/96 09:30:00 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1995-S7 (POOL # 4170)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4170
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 13,884.25
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SPREAD 23,547.52
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
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 65,891,029.61
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 249
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,428,566.42
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.56914600 % 5.06898200 % 1.36187200 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.42895320 % 5.13786238 % 1.39156080 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 677,172.00
SPECIAL HAZARD AMOUNT AVAILABLE 524,908.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.66564168
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 161.32
POOL TRADING FACTOR: 62.76433693
................................................................................
Run: 06/29/96 09:30:01 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 10,819,427.03 7.650000 % 966,249.66
A-2 760947GP0 20,646,342.00 20,646,342.00 8.000000 % 0.00
A-3 760947GQ8 10,027,461.00 5,936,061.22 8.000000 % 123,432.27
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 0.860106 % 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 2,790,077.01 8.000000 % 1,800.47
M-2 760947GY1 1,277,000.00 1,268,216.83 8.000000 % 818.40
M-3 760947GZ8 1,277,000.00 1,268,216.83 8.000000 % 818.40
B-1 613,000.00 608,783.79 8.000000 % 392.86
B-2 408,600.00 405,789.66 8.000000 % 261.86
B-3 510,571.55 507,059.85 8.000000 % 327.21
- -------------------------------------------------------------------------------
102,156,471.55 65,989,242.22 1,094,101.13
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 68,926.08 1,035,175.74 0.00 0.00 9,853,177.37
A-2 137,546.95 137,546.95 0.00 0.00 20,646,342.00
A-3 39,546.33 162,978.60 0.00 0.00 5,812,628.95
A-4 144,828.07 144,828.07 0.00 0.00 21,739,268.00
A-5 3,153.48 3,153.48 0.00 0.00 0.00
A-6 47,265.34 47,265.34 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 18,587.63 20,388.10 0.00 0.00 2,788,276.54
M-2 8,448.92 9,267.32 0.00 0.00 1,267,398.43
M-3 8,448.92 9,267.32 0.00 0.00 1,267,398.43
B-1 4,055.75 4,448.61 0.00 0.00 608,390.93
B-2 2,703.39 2,965.25 0.00 0.00 405,527.80
B-3 3,378.06 3,705.27 0.00 0.00 506,732.64
- -------------------------------------------------------------------------------
486,888.92 1,580,990.05 0.00 0.00 64,895,141.09
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 252.509352 22.550831 1.608632 24.159463 0.000000 229.958521
A-2 1000.000000 0.000000 6.662049 6.662049 0.000000 1000.000000
A-3 591.980484 12.309424 3.943803 16.253227 0.000000 579.671060
A-4 1000.000000 0.000000 6.662049 6.662049 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-1 993.122022 0.640873 6.616228 7.257101 0.000000 992.481149
M-2 993.122028 0.640877 6.616226 7.257103 0.000000 992.481151
M-3 993.122028 0.640877 6.616226 7.257103 0.000000 992.481151
B-1 993.122007 0.640881 6.616232 7.257113 0.000000 992.481126
B-2 993.122026 0.640871 6.616226 7.257097 0.000000 992.481155
B-3 993.122022 0.640870 6.616232 7.257102 0.000000 992.481152
_______________________________________________________________________________
DETERMINATION DATE 20-June-96
DISTRIBUTION DATE 25-June-96
Run: 06/29/96 09:30:01 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 14,733.56
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 113.01
SUBSERVICER ADVANCES THIS MONTH 22,695.53
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 1,248,543.70
(B) TWO MONTHLY PAYMENTS: 1 268,587.61
(C) THREE OR MORE MONTHLY PAYMENTS: 1 298,593.11
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 976,607.92
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 64,895,141.09
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 259
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,051,517.41
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 89.62233280 % 8.07178600 % 2.30588090 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 89.45418000 % 8.20257620 % 2.34324380 %
CLASS A-6 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.8577 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 660,280.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,987,837.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.18400262
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 337.38
POOL TRADING FACTOR: 63.52523742
................................................................................
Run: 06/29/96 09:30:02 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 20,906,566.34 6.600000 % 327,789.16
A-2 760947HT1 23,921,333.00 22,400,377.22 7.000000 % 218,526.11
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 8,142,202.62 8.000000 % 171,923.95
A-9 760947JF9 63,512,857.35 36,550,982.91 0.000000 % 1,118,043.77
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 0.499450 % 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 5,463,545.68 8.000000 % 3,557.47
M-2 760947JH5 2,499,831.00 2,483,429.95 8.000000 % 1,617.03
M-3 760947JJ1 2,499,831.00 2,483,429.95 8.000000 % 1,617.03
B-1 760947JK8 799,945.00 794,696.66 8.000000 % 517.45
B-2 760947JL6 699,952.00 695,359.71 8.000000 % 452.77
B-3 999,934.64 993,374.22 8.000000 % 646.83
- -------------------------------------------------------------------------------
199,986,492.99 142,423,965.26 1,844,691.57
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 114,943.20 442,732.36 0.00 0.00 20,578,777.18
A-2 130,620.11 349,146.22 0.00 0.00 22,181,851.11
A-3 70,848.38 70,848.38 0.00 0.00 12,694,000.00
A-4 73,445.66 73,445.66 0.00 0.00 12,686,000.00
A-5 56,004.01 56,004.01 0.00 0.00 9,469,000.00
A-6 40,228.52 40,228.52 0.00 0.00 6,661,000.00
A-7 0.00 0.00 0.00 0.00 0.00
A-8 54,261.10 226,185.05 0.00 0.00 7,970,278.67
A-9 256,154.78 1,374,198.55 0.00 0.00 35,432,939.14
A-10 0.00 0.00 0.00 0.00 0.00
A-11 65,176.23 65,176.23 0.00 0.00 0.00
A-12 59,255.91 59,255.91 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 36,410.05 39,967.52 0.00 0.00 5,459,988.21
M-2 16,550.02 18,167.05 0.00 0.00 2,481,812.92
M-3 16,550.02 18,167.05 0.00 0.00 2,481,812.92
B-1 5,296.00 5,813.45 0.00 0.00 794,179.21
B-2 4,634.00 5,086.77 0.00 0.00 694,906.94
B-3 6,620.02 7,266.85 0.00 0.00 992,727.39
- -------------------------------------------------------------------------------
1,006,998.01 2,851,689.58 0.00 0.00 140,579,273.69
===============================================================================
Run: 06/29/96 09:30:02
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-1 901.611452 14.136155 4.957012 19.093167 0.000000 887.475297
A-2 936.418435 9.135198 5.460403 14.595601 0.000000 927.283238
A-3 1000.000000 0.000000 5.581249 5.581249 0.000000 1000.000000
A-4 1000.000000 0.000000 5.789505 5.789505 0.000000 1000.000000
A-5 1000.000000 0.000000 5.914459 5.914459 0.000000 1000.000000
A-6 1000.000000 0.000000 6.039411 6.039411 0.000000 1000.000000
A-7 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-8 435.644870 9.198713 2.903216 12.101929 0.000000 426.446157
A-9 575.489506 17.603424 4.033117 21.636541 0.000000 557.886082
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-1 993.439134 0.646856 6.620457 7.267313 0.000000 992.792278
M-2 993.439136 0.646856 6.620456 7.267312 0.000000 992.792281
M-3 993.439136 0.646856 6.620456 7.267312 0.000000 992.792281
B-1 993.439124 0.646857 6.620455 7.267312 0.000000 992.792267
B-2 993.439136 0.646859 6.620454 7.267313 0.000000 992.792277
B-3 993.439151 0.646862 6.620453 7.267315 0.000000 992.792279
_______________________________________________________________________________
DETERMINATION DATE 20-June-96
DISTRIBUTION DATE 25-June-96
Run: 06/29/96 09:30:04 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1995-S9 (POOL # 4172)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4172
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 28,360.84
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 375.50
SUBSERVICER ADVANCES THIS MONTH 23,111.70
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 1,692,284.13
(B) TWO MONTHLY PAYMENTS: 1 295,346.87
(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 140,579,273.69
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 1,751,938.28
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 90.91945840 % 7.33428300 % 1.74625840 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 90.80612820 % 7.41475879 % 1.76805260 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.4958 %
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 8.78645980
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 343.16
POOL TRADING FACTOR: 70.29438418
................................................................................
Run: 06/29/96 09:30:06 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 50,663,325.89 6.600000 % 757,574.06
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 36,094,273.48 7.200000 % 367,641.94
A-5 760947JR3 6,989,000.00 0.00 7.500000 % 0.00
A-6 760947KB6 72,376,561.40 63,563,411.37 7.500000 % 118,603.81
A-7 760947JS1 5,000,000.00 4,391,159.94 7.500000 % 8,193.52
A-8 760947JT9 8,040,000.00 0.00 7.500000 % 0.00
A-9 760947JU6 142,330.60 140,796.96 0.000000 % 179.86
A-10 760947JV4 0.00 0.00 0.620679 % 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 5,730,274.64 7.500000 % 4,059.14
M-2 760947JZ5 2,883,900.00 2,865,137.29 7.500000 % 2,029.57
M-3 760947KA8 2,883,900.00 2,865,137.29 7.500000 % 2,029.57
B-1 922,800.00 916,796.25 7.500000 % 649.43
B-2 807,500.00 802,246.41 7.500000 % 568.29
B-3 1,153,493.52 1,145,988.91 7.500000 % 811.78
- -------------------------------------------------------------------------------
230,710,285.52 190,634,548.43 1,262,340.97
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 278,586.90 1,036,160.96 0.00 0.00 49,905,751.83
A-2 42,436.65 42,436.65 0.00 0.00 8,936,000.00
A-3 78,232.76 78,232.76 0.00 0.00 12,520,000.00
A-4 216,517.93 584,159.87 0.00 0.00 35,726,631.54
A-5 0.00 0.00 0.00 0.00 0.00
A-6 453,691.77 572,295.58 0.00 0.00 63,444,807.56
A-7 31,342.48 39,536.00 0.00 0.00 4,382,966.42
A-8 0.00 0.00 0.00 0.00 0.00
A-9 0.00 179.86 0.00 0.00 140,617.10
A-10 98,580.66 98,580.66 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 35,806.33 39,865.47 0.00 0.00 5,726,215.50
M-2 17,903.16 19,932.73 0.00 0.00 2,863,107.72
M-3 17,903.16 19,932.73 0.00 0.00 2,863,107.72
B-1 5,728.72 6,378.15 0.00 0.00 916,146.82
B-2 5,012.94 5,581.23 0.00 0.00 801,678.12
B-3 7,160.85 7,972.63 0.00 0.00 1,145,177.13
- -------------------------------------------------------------------------------
1,288,904.31 2,551,245.28 0.00 0.00 189,372,207.46
===============================================================================
Run: 06/29/96 09:30:06
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-1 911.181399 13.624992 5.010394 18.635386 0.000000 897.556407
A-2 1000.000000 0.000000 4.748954 4.748954 0.000000 1000.000000
A-3 597.043395 0.000000 3.730699 3.730699 0.000000 597.043395
A-4 944.011337 9.615325 5.662820 15.278145 0.000000 934.396013
A-5 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-6 878.231988 1.638705 6.268490 7.907195 0.000000 876.593283
A-7 878.231988 1.638704 6.268496 7.907200 0.000000 876.593284
A-8 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-9 989.224805 1.263678 0.000000 1.263678 0.000000 987.961127
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-1 993.493991 0.703759 6.207970 6.911729 0.000000 992.790232
M-2 993.493980 0.703759 6.207968 6.911727 0.000000 992.790222
M-3 993.493980 0.703759 6.207968 6.911727 0.000000 992.790222
B-1 993.493986 0.703760 6.207976 6.911736 0.000000 992.790225
B-2 993.494006 0.703765 6.207975 6.911740 0.000000 992.790242
B-3 993.494016 0.703732 6.207967 6.911699 0.000000 992.790259
_______________________________________________________________________________
DETERMINATION DATE 20-June-96
DISTRIBUTION DATE 25-June-96
Run: 06/29/96 09:30:07 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1995-S10 (POOL # 4174)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4174
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 38,445.96
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,392.36
SUBSERVICER ADVANCES THIS MONTH 28,107.27
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,412,761.93
(B) TWO MONTHLY PAYMENTS: 3 1,009,556.73
(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 189,372,207.46
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 636
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,127,286.06
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.47976340 % 6.01623400 % 1.50400290 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.43496660 % 6.04757746 % 1.51296200 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.6192 %
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 8.41699999
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 343.51
POOL TRADING FACTOR: 82.08225612
................................................................................
Run: 06/29/96 09:30:08 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-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 3,478,649.36 7.650000 % 544,181.80
A-2 760947KQ3 105,000,000.00 82,896,869.42 7.500000 % 1,537,857.33
A-3 760947KR1 47,939,000.00 37,847,552.60 7.250000 % 702,127.07
A-4 760947KS9 27,875,000.00 22,007,145.08 7.650000 % 408,264.50
A-5 760947KT7 30,655,000.00 30,655,000.00 7.650000 % 0.00
A-6 760947KU4 20,568,000.00 17,438,196.72 7.650000 % 217,760.60
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 32,672,869.97 7.500000 % 22,954.51
A-17 760947LF6 1,348,796.17 1,333,312.94 0.000000 % 1,418.25
A-18 760947LG4 0.00 0.00 0.488605 % 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 11,266,462.34 7.500000 % 7,915.32
M-2 760947LL3 5,670,200.00 5,633,280.86 7.500000 % 3,957.69
M-3 760947LM1 4,536,100.00 4,506,565.08 7.500000 % 3,166.11
B-1 2,041,300.00 2,028,008.92 7.500000 % 1,424.79
B-2 1,587,600.00 1,577,263.02 7.500000 % 1,108.11
B-3 2,041,838.57 2,028,543.91 7.500000 % 1,425.14
- -------------------------------------------------------------------------------
453,612,334.74 404,191,720.22 3,453,561.22
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 22,172.41 566,354.21 0.00 0.00 2,934,467.56
A-2 518,012.38 2,055,869.71 0.00 0.00 81,359,012.09
A-3 228,621.23 930,748.30 0.00 0.00 37,145,425.53
A-4 140,270.35 548,534.85 0.00 0.00 21,598,880.58
A-5 195,390.53 195,390.53 0.00 0.00 30,655,000.00
A-6 111,148.53 328,909.13 0.00 0.00 17,220,436.12
A-7 31,250.00 31,250.00 0.00 0.00 5,000,000.00
A-8 13,385.10 13,385.10 0.00 0.00 2,100,000.00
A-9 79,535.71 79,535.71 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-15 624,887.75 624,887.75 0.00 0.00 100,000,000.00
A-16 204,168.77 227,123.28 0.00 0.00 32,649,915.46
A-17 0.00 1,418.25 0.00 0.00 1,331,894.69
A-18 164,545.59 164,545.59 0.00 0.00 0.00
A-19 59,364.34 59,364.34 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 70,402.74 78,318.06 0.00 0.00 11,258,547.02
M-2 35,201.69 39,159.38 0.00 0.00 5,629,323.17
M-3 28,160.97 31,327.08 0.00 0.00 4,503,398.97
B-1 12,672.78 14,097.57 0.00 0.00 2,026,584.13
B-2 9,856.12 10,964.23 0.00 0.00 1,576,154.91
B-3 12,676.12 14,101.26 0.00 0.00 2,027,118.77
- -------------------------------------------------------------------------------
2,681,984.78 6,135,546.00 0.00 0.00 400,738,159.00
===============================================================================
Run: 06/29/96 09:30:08
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-1 307.845076 48.157681 1.962160 50.119841 0.000000 259.687395
A-2 789.493994 14.646260 4.933451 19.579711 0.000000 774.847734
A-3 789.493994 14.646260 4.769003 19.415263 0.000000 774.847734
A-4 789.493994 14.646260 5.032120 19.678380 0.000000 774.847734
A-5 1000.000000 0.000000 6.373855 6.373855 0.000000 1000.000000
A-6 847.831424 10.587349 5.403954 15.991303 0.000000 837.244074
A-7 1000.000000 0.000000 6.250000 6.250000 0.000000 1000.000000
A-8 1000.000000 0.000000 6.373857 6.373857 0.000000 1000.000000
A-9 1000.000000 0.000000 6.165559 6.165559 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 6.248878 6.248878 0.000000 1000.000000
A-16 993.488916 0.697981 6.208191 6.906172 0.000000 992.790934
A-17 988.520704 1.051493 0.000000 1.051493 0.000000 987.469211
A-19 1000.000000 0.000000 6.248878 6.248878 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-1 993.488915 0.697982 6.208190 6.906172 0.000000 992.790933
M-2 993.488917 0.697981 6.208192 6.906173 0.000000 992.790937
M-3 993.488918 0.697981 6.208190 6.906171 0.000000 992.790937
B-1 993.488914 0.697982 6.208191 6.906173 0.000000 992.790932
B-2 993.488927 0.697978 6.208188 6.906166 0.000000 992.790949
B-3 993.488878 0.697979 6.208189 6.906168 0.000000 992.790909
_______________________________________________________________________________
DETERMINATION DATE 20-June-96
DISTRIBUTION DATE 25-June-96
Run: 06/29/96 09:30:09 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 84,786.11
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,259.32
SUBSERVICER ADVANCES THIS MONTH 44,135.12
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 16 4,302,674.68
(B) TWO MONTHLY PAYMENTS: 2 570,851.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 996,188.78
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 400,738,159.00
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,415
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 3,169,399.03
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.28793350 % 5.31360600 % 1.39846050 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.23467620 % 5.33796662 % 1.40955670 %
CLASS A-18 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.4851 %
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 8.27166176
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 345.76
POOL TRADING FACTOR: 88.34375265
................................................................................
Run: 06/29/96 09:30:10 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 24,923,763.72 7.250000 % 579,976.96
A-2 760947KH3 23,594,900.00 23,594,900.00 7.250000 % 0.00
A-3 760947KJ9 56,568,460.00 46,802,359.49 7.250000 % 559,460.79
A-4 760947KE0 434,639.46 410,591.16 0.000000 % 1,667.49
A-5 760947KF7 0.00 0.00 0.555430 % 0.00
R 760947KK6 100.00 0.00 7.250000 % 0.00
M-1 760947KL4 1,803,000.00 1,754,257.81 7.250000 % 5,705.93
M-2 760947KM2 901,000.00 876,642.43 7.250000 % 2,851.38
M-3 760947KN0 721,000.00 701,508.52 7.250000 % 2,281.74
B-1 360,000.00 350,267.78 7.250000 % 1,139.29
B-2 361,000.00 351,240.75 7.250000 % 1,142.45
B-3 360,674.91 350,924.44 7.250000 % 1,141.41
- -------------------------------------------------------------------------------
120,152,774.37 100,116,456.10 1,155,367.44
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 150,541.54 730,518.50 0.00 0.00 24,343,786.76
A-2 142,515.10 142,515.10 0.00 0.00 23,594,900.00
A-3 282,690.04 842,150.83 0.00 0.00 46,242,898.70
A-4 0.00 1,667.49 0.00 0.00 408,923.67
A-5 46,327.55 46,327.55 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 10,595.86 16,301.79 0.00 0.00 1,748,551.88
M-2 5,294.99 8,146.37 0.00 0.00 873,791.05
M-3 4,237.17 6,518.91 0.00 0.00 699,226.78
B-1 2,115.64 3,254.93 0.00 0.00 349,128.49
B-2 2,121.52 3,263.97 0.00 0.00 350,098.30
B-3 2,119.61 3,261.02 0.00 0.00 349,783.03
- -------------------------------------------------------------------------------
648,559.02 1,803,926.46 0.00 0.00 98,961,088.66
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 711.132268 16.548076 4.295296 20.843372 0.000000 694.584192
A-2 1000.000000 0.000000 6.040081 6.040081 0.000000 1000.000000
A-3 827.357851 9.889977 4.997308 14.887285 0.000000 817.467873
A-4 944.670693 3.836490 0.000000 3.836490 0.000000 940.834203
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 972.966062 3.164687 5.876794 9.041481 0.000000 969.801376
M-2 972.966071 3.164684 5.876792 9.041476 0.000000 969.801387
M-3 972.966047 3.164688 5.876796 9.041484 0.000000 969.801359
B-1 972.966056 3.164694 5.876778 9.041472 0.000000 969.801361
B-2 972.966066 3.164681 5.876787 9.041468 0.000000 969.801385
B-3 972.966043 3.164650 5.876788 9.041438 0.000000 969.801393
_______________________________________________________________________________
DETERMINATION DATE 20-June-96
DISTRIBUTION DATE 25-June-96
Run: 06/29/96 09:30:11 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1995-S12 (POOL # 4176)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4176
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 20,271.67
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,500.83
SUBSERVICER ADVANCES THIS MONTH 10,079.69
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 640,842.32
(B) TWO MONTHLY PAYMENTS: 1 390,932.55
(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 98,961,088.66
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 376
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 829,603.71
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 95.60222290 % 3.34223900 % 1.05553770 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 95.56521210 % 3.35644015 % 1.06442090 %
CLASS A-5 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.5507 %
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 8.07441008
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 165.94
POOL TRADING FACTOR: 82.36271628
................................................................................
Run: 06/29/96 09:30:12 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-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 70,419,758.73 5.957500 % 1,764,368.37
R 0.00 0.00 0.000000 % 0.00
B-1 1,156,700.00 1,114,364.33 6.937500 % 5,545.26
B-2 1,257,300.00 1,211,282.33 6.937500 % 6,027.54
B-3 604,098.39 581,988.19 6.937500 % 2,896.07
- -------------------------------------------------------------------------------
100,579,098.39 73,327,393.58 1,778,837.24
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 361,059.88 2,125,428.25 0.00 0.00 68,655,390.36
R 110,321.71 110,321.71 0.00 0.00 0.00
B-1 6,653.51 12,198.77 0.00 0.00 1,108,819.07
B-2 7,232.18 13,259.72 0.00 0.00 1,205,254.79
B-3 3,474.86 6,370.93 0.00 0.00 579,092.13
- -------------------------------------------------------------------------------
488,742.14 2,267,579.38 0.00 0.00 71,548,556.35
===============================================================================
Run: 06/29/96 09:30:12
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 721.802347 18.084771 3.700863 21.785634 0.000000 703.717575
B-1 963.399611 4.794035 5.752148 10.546183 0.000000 958.605576
B-2 963.399610 4.794035 5.752151 10.546186 0.000000 958.605575
B-3 963.399671 4.794037 5.752142 10.546179 0.000000 958.605650
_______________________________________________________________________________
DETERMINATION DATE 20-June-96
DISTRIBUTION DATE 25-June-96
Run: 06/29/96 09:30:12 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 20,085.34
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,096.78
SUBSERVICER ADVANCES THIS MONTH 17,799.02
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 9 2,091,294.78
(B) TWO MONTHLY PAYMENTS: 0 0.00
(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 71,548,556.35
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 386
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,413,948.22
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 304,375.81
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 96.03472220 % 3.96527780 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 95.95636010 % 4.04363990 %
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 8.45549347
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 323.78
POOL TRADING FACTOR: 71.13660541
................................................................................
Run: 06/29/96 09:30:13 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 41,661,292.93 7.500000 % 975,219.96
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 2,108,927.58 7.500000 % 643,366.62
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 1,163,849.01 0.000000 % 1,278.76
R 760947MG3 100.00 0.00 7.500000 % 0.00
M-1 760947MH1 10,777,500.00 10,715,174.02 7.500000 % 7,601.32
M-2 760947MJ7 5,987,500.00 5,952,874.45 7.500000 % 4,222.96
M-3 760947MK4 4,790,000.00 4,762,299.56 7.500000 % 3,378.37
B-1 2,395,000.00 2,381,149.79 7.500000 % 1,689.18
B-2 1,437,000.00 1,428,689.86 7.500000 % 1,013.51
B-3 2,155,426.27 2,142,961.53 7.500000 % 1,520.20
- -------------------------------------------------------------------------------
478,999,910.73 434,695,919.73 1,639,290.88
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 260,320.94 1,235,540.90 0.00 0.00 40,686,072.97
A-2 355,383.91 355,383.91 0.00 0.00 56,875,000.00
A-3 146,839.95 146,839.95 0.00 0.00 23,500,000.00
A-4 13,177.65 656,544.27 0.00 0.00 1,465,560.96
A-5 468,638.13 468,638.13 0.00 0.00 75,000,000.00
A-6 607,429.99 607,429.99 0.00 0.00 97,212,000.00
A-7 77,650.21 77,650.21 0.00 0.00 12,427,000.00
A-8 332,312.55 332,312.55 0.00 0.00 53,182,701.00
A-9 256,691.38 256,691.38 0.00 0.00 41,080,426.00
A-10 19,380.21 19,380.21 0.00 0.00 3,101,574.00
A-11 0.00 1,278.76 0.00 0.00 1,162,570.25
R 0.00 0.00 0.00 0.00 0.00
M-1 66,953.86 74,555.18 0.00 0.00 10,707,572.70
M-2 37,196.59 41,419.55 0.00 0.00 5,948,651.49
M-3 29,757.27 33,135.64 0.00 0.00 4,758,921.19
B-1 14,878.64 16,567.82 0.00 0.00 2,379,460.61
B-2 8,927.18 9,940.69 0.00 0.00 1,427,676.35
B-3 13,390.31 14,910.51 0.00 0.00 2,141,441.32
- -------------------------------------------------------------------------------
2,708,928.77 4,348,219.65 0.00 0.00 433,056,628.84
===============================================================================
Run: 06/29/96 09:30:13
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-1 610.403987 14.288518 3.814114 18.102632 0.000000 596.115469
A-2 1000.000000 0.000000 6.248508 6.248508 0.000000 1000.000000
A-3 1000.000000 0.000000 6.248509 6.248509 0.000000 1000.000000
A-4 107.318010 32.739306 0.670577 33.409883 0.000000 74.578704
A-5 1000.000000 0.000000 6.248508 6.248508 0.000000 1000.000000
A-6 1000.000000 0.000000 6.248508 6.248508 0.000000 1000.000000
A-7 1000.000000 0.000000 6.248508 6.248508 0.000000 1000.000000
A-8 1000.000000 0.000000 6.248508 6.248508 0.000000 1000.000000
A-9 1000.000000 0.000000 6.248508 6.248508 0.000000 1000.000000
A-10 1000.000000 0.000000 6.248508 6.248508 0.000000 1000.000000
A-11 990.101571 1.087858 0.000000 1.087858 0.000000 989.013713
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 994.217028 0.705295 6.212374 6.917669 0.000000 993.511733
M-2 994.217027 0.705296 6.212374 6.917670 0.000000 993.511731
M-3 994.217027 0.705296 6.212374 6.917670 0.000000 993.511731
B-1 994.217031 0.705294 6.212376 6.917670 0.000000 993.511737
B-2 994.217022 0.705296 6.212373 6.917669 0.000000 993.511726
B-3 994.217042 0.705290 6.212372 6.917662 0.000000 993.511747
_______________________________________________________________________________
DETERMINATION DATE 20-June-96
DISTRIBUTION DATE 25-June-96
Run: 06/29/96 09:30:14 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1995-S14 (POOL # 4178)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4178
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 89,050.25
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 13,786.87
SPREAD 159,284.32
SUBSERVICER ADVANCES THIS MONTH 69,185.50
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 26 7,985,236.99
(B) TWO MONTHLY PAYMENTS: 3 646,301.61
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 553,485.58
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 433,056,628.84
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,486
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,330,811.45
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.68370850 % 1.37309400 % 4.94319790 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.66425100 % 1.37362596 % 4.95842560 %
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 8.21782959
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 346.81
POOL TRADING FACTOR: 90.40849886
................................................................................
Run: 06/29/96 09:30:18 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 80,848,133.45 7.000000 % 762,487.36
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 1,180,650.54 0.000000 % 4,680.82
R 760947MU2 100.00 0.00 7.000000 % 0.00
M-1 760947MR9 2,277,000.00 2,226,653.41 7.000000 % 7,574.35
M-2 760947MS7 911,000.00 890,856.93 7.000000 % 3,030.40
M-3 760947MT5 1,367,000.00 1,336,774.35 7.000000 % 4,547.27
B-1 455,000.00 444,939.53 7.000000 % 1,513.54
B-2 455,000.00 444,939.53 7.000000 % 1,513.54
B-3 455,670.95 445,595.67 7.000000 % 1,515.69
SPRE 0.00 0.00 0.516798 % 0.00
- -------------------------------------------------------------------------------
182,156,882.70 161,333,543.41 786,862.97
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 470,921.75 1,233,409.11 0.00 0.00 80,085,646.09
A-2 198,042.16 198,042.16 0.00 0.00 34,000,000.00
A-3 81,546.78 81,546.78 0.00 0.00 14,000,000.00
A-4 148,619.00 148,619.00 0.00 0.00 25,515,000.00
A-5 0.00 4,680.82 0.00 0.00 1,175,969.72
R 0.00 0.00 0.00 0.00 0.00
M-1 12,969.74 20,544.09 0.00 0.00 2,219,079.06
M-2 5,189.04 8,219.44 0.00 0.00 887,826.53
M-3 7,786.40 12,333.67 0.00 0.00 1,332,227.08
B-1 2,591.67 4,105.21 0.00 0.00 443,425.99
B-2 2,591.67 4,105.21 0.00 0.00 443,425.99
B-3 2,595.49 4,111.18 0.00 0.00 444,079.90
SPRED 69,378.75 69,378.75 0.00 0.00 0.00
- -------------------------------------------------------------------------------
1,002,232.45 1,789,095.42 0.00 0.00 160,546,680.36
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 796.533334 7.512191 4.639623 12.151814 0.000000 789.021144
A-2 1000.000000 0.000000 5.824769 5.824769 0.000000 1000.000000
A-3 1000.000000 0.000000 5.824770 5.824770 0.000000 1000.000000
A-4 1000.000000 0.000000 5.824770 5.824770 0.000000 1000.000000
A-5 966.865268 3.833245 0.000000 3.833245 0.000000 963.032024
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 977.889069 3.326460 5.695977 9.022437 0.000000 974.562609
M-2 977.889056 3.326454 5.695982 9.022436 0.000000 974.562602
M-3 977.889064 3.326459 5.695977 9.022436 0.000000 974.562604
B-1 977.889077 3.326462 5.695978 9.022440 0.000000 974.562615
B-2 977.889077 3.326462 5.695978 9.022440 0.000000 974.562615
B-3 977.889132 3.326282 5.695974 9.022256 0.000000 974.562675
_______________________________________________________________________________
DETERMINATION DATE 20-June-96
DISTRIBUTION DATE 25-June-96
Run: 06/29/96 09:30:18 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 32,437.85
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 8,227.49
SUBSERVICER ADVANCES THIS MONTH 9,621.23
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 1,021,081.78
(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 160,546,680.36
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 237,496.34
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.38485490 % 2.78127000 % 0.83387490 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.37946990 % 2.76501056 % 0.83511700 %
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 7.75754272
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 166.04
POOL TRADING FACTOR: 88.13648871
................................................................................
Run: 06/29/96 09:30:19 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 12,312,897.97 7.500000 % 113,766.71
A-2 760947MW8 152,100,000.00 126,340,545.49 7.500000 % 1,032,944.31
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 42,195,792.58 7.500000 % 29,255.28
A-8 760947NC1 22,189,665.00 19,188,564.24 8.500000 % 120,343.00
A-9 760947ND9 24,993,667.00 21,628,739.65 7.000000 % 134,932.30
A-10 760947NE7 9,694,332.00 8,375,695.09 7.250000 % 52,876.84
A-11 760947NF4 19,384,664.00 16,747,390.02 7.125000 % 105,753.68
A-12 760947NG2 917,418.09 911,767.16 0.000000 % 2,002.52
R 760947NH0 100.00 0.00 7.500000 % 0.00
M-1 760947NK3 10,149,774.00 10,095,050.15 7.500000 % 6,999.12
M-2 760947NL1 5,638,762.00 5,608,359.88 7.500000 % 3,888.40
M-3 760947NM9 4,511,009.00 4,486,687.30 7.500000 % 3,110.72
B-1 760947NN7 2,255,508.00 2,243,347.13 7.500000 % 1,555.36
B-2 760947NP2 1,353,299.00 1,346,002.50 7.500000 % 933.21
B-3 760947NQ0 2,029,958.72 2,019,013.94 7.500000 % 1,399.80
SPRE 0.00 0.00 0.532610 % 0.00
- -------------------------------------------------------------------------------
451,101,028.81 411,808,195.10 1,609,761.25
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 76,953.92 190,720.63 0.00 0.00 12,199,131.26
A-2 789,611.08 1,822,555.39 0.00 0.00 125,307,601.18
A-3 59,887.70 59,887.70 0.00 0.00 9,582,241.00
A-4 215,296.25 215,296.25 0.00 0.00 34,448,155.00
A-5 312,010.31 312,010.31 0.00 0.00 49,922,745.00
A-6 277,213.93 277,213.93 0.00 0.00 44,355,201.00
A-7 263,717.91 292,973.19 0.00 0.00 42,166,537.30
A-8 135,916.02 256,259.02 0.00 0.00 19,068,221.24
A-9 126,164.88 261,097.18 0.00 0.00 21,493,807.35
A-10 50,602.05 103,478.89 0.00 0.00 8,322,818.25
A-11 99,435.45 205,189.13 0.00 0.00 16,641,636.34
A-12 0.00 2,002.52 0.00 0.00 909,764.64
R 0.00 0.00 0.00 0.00 0.00
M-1 63,092.68 70,091.80 0.00 0.00 10,088,051.03
M-2 35,051.48 38,939.88 0.00 0.00 5,604,471.48
M-3 28,041.18 31,151.90 0.00 0.00 4,483,576.58
B-1 14,020.61 15,575.97 0.00 0.00 2,241,791.77
B-2 8,412.34 9,345.55 0.00 0.00 1,345,069.29
B-3 12,618.56 14,018.36 0.00 0.00 2,017,614.14
SPRED 182,773.50 182,773.50 0.00 0.00 0.00
- -------------------------------------------------------------------------------
2,750,819.85 4,360,581.10 0.00 0.00 410,198,433.85
===============================================================================
Run: 06/29/96 09:30:19
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-1 812.732539 7.509354 5.079467 12.588821 0.000000 805.223186
A-2 830.641325 6.791218 5.191394 11.982612 0.000000 823.850106
A-3 1000.000000 0.000000 6.249864 6.249864 0.000000 1000.000000
A-4 1000.000000 0.000000 6.249863 6.249863 0.000000 1000.000000
A-5 1000.000000 0.000000 6.249863 6.249863 0.000000 1000.000000
A-6 1000.000000 0.000000 6.249863 6.249863 0.000000 1000.000000
A-7 994.608369 0.689584 6.216166 6.905750 0.000000 993.918785
A-8 864.752318 5.423381 6.125195 11.548576 0.000000 859.328937
A-9 865.368801 5.398660 5.047874 10.446534 0.000000 859.970142
A-10 863.978569 5.454408 5.219756 10.674164 0.000000 858.524161
A-11 863.950493 5.455533 5.129594 10.585127 0.000000 858.494960
A-12 993.840398 2.182778 0.000000 2.182778 0.000000 991.657620
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 994.608368 0.689584 6.216166 6.905750 0.000000 993.918784
M-2 994.608370 0.689584 6.216166 6.905750 0.000000 993.918786
M-3 994.608368 0.689584 6.216166 6.905750 0.000000 993.918784
B-1 994.608368 0.689583 6.216165 6.905748 0.000000 993.918785
B-2 994.608361 0.689582 6.216172 6.905754 0.000000 993.918779
B-3 994.608373 0.689585 6.216166 6.905751 0.000000 993.918802
_______________________________________________________________________________
DETERMINATION DATE 20-June-96
DISTRIBUTION DATE 25-June-96
Run: 06/29/96 09:30:21 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 82,603.26
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 12,192.21
SUBSERVICER ADVANCES THIS MONTH 53,097.06
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 21 6,172,794.33
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 648,487.65
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 207,552.89
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 410,198,433.85
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,467
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,324,120.99
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.72142000 % 4.91367100 % 1.36490930 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.70112680 % 4.91861924 % 1.36932090 %
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 8.30523713
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 347.14
POOL TRADING FACTOR: 90.93271965
................................................................................
Run: 06/29/96 09:30:22 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 161,500,000.00 136,901,928.21 7.500000 % 2,517,382.77
A-2 760947PD7 7,348,151.00 7,348,151.00 7.500000 % 0.00
A-3 760947PE5 24,828,814.00 21,808,886.03 8.500000 % 309,061.41
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 21,808,886.03 7.000000 % 309,061.41
A-8 760947PK1 42,208,985.00 42,042,667.63 7.500000 % 28,838.55
A-9 760947PL9 49,657,668.00 43,617,802.92 7.250000 % 618,123.75
A-10 760947PM7 479,655.47 477,240.40 0.000000 % 429.11
R 760947PN5 100.00 0.00 7.500000 % 0.00
M-1 760947PP0 10,087,900.00 10,048,150.33 7.500000 % 6,892.38
M-2 760947PQ8 5,604,400.00 5,582,316.81 7.500000 % 3,829.11
M-3 760947PR6 4,483,500.00 4,465,833.52 7.500000 % 3,063.27
B-1 2,241,700.00 2,232,866.96 7.500000 % 1,531.60
B-2 1,345,000.00 1,339,700.26 7.500000 % 918.95
B-3 2,017,603.30 2,009,653.31 7.500000 % 1,378.48
SPRE 0.00 0.00 0.476238 % 0.00
- -------------------------------------------------------------------------------
448,349,608.77 411,401,401.41 3,800,510.79
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 855,312.39 3,372,695.16 0.00 0.00 134,384,545.44
A-2 45,908.51 45,908.51 0.00 0.00 7,348,151.00
A-3 154,420.99 463,482.40 0.00 0.00 21,499,824.62
A-4 99,445.49 99,445.49 0.00 0.00 15,917,318.00
A-5 273,646.13 273,646.13 0.00 0.00 43,800,000.00
A-6 324,876.68 324,876.68 0.00 0.00 52,000,000.00
A-7 127,170.23 436,231.64 0.00 0.00 21,499,824.62
A-8 262,666.97 291,505.52 0.00 0.00 42,013,829.08
A-9 263,424.24 881,547.99 0.00 0.00 42,999,679.17
A-10 0.00 429.11 0.00 0.00 476,811.29
R 0.00 0.00 0.00 0.00 0.00
M-1 62,777.11 69,669.49 0.00 0.00 10,041,257.95
M-2 34,876.24 38,705.35 0.00 0.00 5,578,487.70
M-3 27,900.87 30,964.14 0.00 0.00 4,462,770.25
B-1 13,950.12 15,481.72 0.00 0.00 2,231,335.36
B-2 8,369.95 9,288.90 0.00 0.00 1,338,781.31
B-3 12,555.56 13,934.04 0.00 0.00 2,008,274.83
SPRED 163,208.76 163,208.76 0.00 0.00 0.00
- -------------------------------------------------------------------------------
2,730,510.24 6,531,021.03 0.00 0.00 407,600,890.62
===============================================================================
Run: 06/29/96 09:30:22
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-1 847.689958 15.587509 5.296052 20.883561 0.000000 832.102449
A-2 1000.000000 0.000000 6.247627 6.247627 0.000000 1000.000000
A-3 878.370027 12.447691 6.219427 18.667118 0.000000 865.922336
A-4 1000.000000 0.000000 6.247629 6.247629 0.000000 1000.000000
A-5 1000.000000 0.000000 6.247629 6.247629 0.000000 1000.000000
A-6 1000.000000 0.000000 6.247628 6.247628 0.000000 1000.000000
A-7 878.370027 12.447691 5.121881 17.569572 0.000000 865.922336
A-8 996.059669 0.683232 6.223011 6.906243 0.000000 995.376437
A-9 878.369941 12.447700 5.304805 17.752505 0.000000 865.922241
A-10 994.964990 0.894621 0.000000 0.894621 0.000000 994.070369
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 996.059669 0.683232 6.223011 6.906243 0.000000 995.376436
M-2 996.059669 0.683233 6.223010 6.906243 0.000000 995.376436
M-3 996.059668 0.683232 6.223011 6.906243 0.000000 995.376436
B-1 996.059669 0.683231 6.223009 6.906240 0.000000 995.376438
B-2 996.059673 0.683234 6.223011 6.906245 0.000000 995.376439
B-3 996.059686 0.683231 6.223007 6.906238 0.000000 995.376460
_______________________________________________________________________________
DETERMINATION DATE 20-June-96
DISTRIBUTION DATE 25-June-96
Run: 06/29/96 09:30:23 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 84,889.82
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 11,631.26
SUBSERVICER ADVANCES THIS MONTH 46,165.37
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 16 4,766,398.34
(B) TWO MONTHLY PAYMENTS: 2 501,173.38
(C) THREE OR MORE MONTHLY PAYMENTS: 1 71,429.08
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 750,025.35
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 407,600,890.62
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,497
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 3,518,267.40
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.75103150 % 4.89051300 % 1.35845520 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.69703030 % 4.92700491 % 1.37019440 %
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 8.26702313
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 349.02
POOL TRADING FACTOR: 90.91139652
................................................................................
Run: 06/29/96 09:30:23 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 18,115,845.36 7.000000 % 815,296.86
A-2 760947NS6 45,874,000.00 45,874,000.00 7.000000 % 0.00
A-3 760947NT4 14,000,000.00 12,768,849.84 7.000000 % 115,385.10
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 416,148.36 407,518.76 0.000000 % 1,448.71
R 760947NX5 100.00 0.00 7.000000 % 0.00
M-1 760947NY3 2,110,000.00 2,070,281.13 7.000000 % 6,852.55
M-2 760947NZ0 1,054,500.00 1,034,649.98 7.000000 % 3,424.65
M-3 760947PA3 773,500.00 758,939.55 7.000000 % 2,512.06
B-1 351,000.00 344,392.74 7.000000 % 1,139.93
B-2 281,200.00 275,906.66 7.000000 % 913.24
B-3 350,917.39 344,311.68 7.000000 % 1,139.66
SPRE 0.00 0.00 0.517857 % 0.00
- -------------------------------------------------------------------------------
140,600,865.75 130,569,195.70 948,112.76
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 105,452.98 920,749.84 0.00 0.00 17,300,548.50
A-2 267,034.19 267,034.19 0.00 0.00 45,874,000.00
A-3 74,327.93 189,713.03 0.00 0.00 12,653,464.74
A-4 62,913.76 62,913.76 0.00 0.00 10,808,000.00
A-5 138,549.38 138,549.38 0.00 0.00 23,801,500.00
A-6 81,290.76 81,290.76 0.00 0.00 13,965,000.00
A-7 0.00 1,448.71 0.00 0.00 406,070.05
R 0.00 0.00 0.00 0.00 0.00
M-1 12,051.18 18,903.73 0.00 0.00 2,063,428.58
M-2 6,022.74 9,447.39 0.00 0.00 1,031,225.33
M-3 4,417.82 6,929.88 0.00 0.00 756,427.49
B-1 2,004.72 3,144.65 0.00 0.00 343,252.81
B-2 1,606.07 2,519.31 0.00 0.00 274,993.42
B-3 2,004.25 3,143.91 0.00 0.00 343,172.02
SPRED 56,228.06 56,228.06 0.00 0.00 0.00
- -------------------------------------------------------------------------------
813,903.84 1,762,016.60 0.00 0.00 129,621,082.94
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 675.586252 30.404507 3.932612 34.337119 0.000000 645.181745
A-2 1000.000000 0.000000 5.821036 5.821036 0.000000 1000.000000
A-3 912.060703 8.241793 5.309138 13.550931 0.000000 903.818910
A-4 1000.000000 0.000000 5.821036 5.821036 0.000000 1000.000000
A-5 1000.000000 0.000000 5.821036 5.821036 0.000000 1000.000000
A-6 1000.000000 0.000000 5.800000 5.800000 0.000000 1000.000000
A-7 979.263165 3.481234 0.000000 3.481234 0.000000 975.781930
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 981.175891 3.247654 5.711460 8.959114 0.000000 977.928237
M-2 981.175894 3.247653 5.711465 8.959118 0.000000 977.928241
M-3 981.175889 3.247654 5.711467 8.959121 0.000000 977.928235
B-1 981.175897 3.247664 5.711453 8.959117 0.000000 977.928234
B-2 981.175889 3.247653 5.711486 8.959139 0.000000 977.928236
B-3 981.175883 3.247659 5.711458 8.959117 0.000000 977.928224
_______________________________________________________________________________
DETERMINATION DATE 20-June-96
DISTRIBUTION DATE 25-June-96
Run: 06/29/96 09:30:24 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 26,609.74
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 7,275.94
SUBSERVICER ADVANCES THIS MONTH 10,496.04
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 1,111,685.63
(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 129,621,082.94
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 476
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 515,862.17
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.29039680 % 2.96851600 % 0.74108690 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.27558780 % 2.97103011 % 0.74404530 %
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 7.79892631
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 167.63
POOL TRADING FACTOR: 92.19081422
................................................................................
Run: 06/29/96 09:30:25 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-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 114,954,300.00 107,598,666.92 7.000000 % 670,524.25
R 760947QL8 100.00 0.00 7.000000 % 0.00
M-1 760947QM6 1,786,900.00 1,759,921.71 7.000000 % 5,664.56
M-2 760947QN4 893,400.00 879,911.62 7.000000 % 2,832.12
M-3 760947QP9 595,600.00 586,607.75 7.000000 % 1,888.08
B-1 297,800.00 293,303.87 7.000000 % 944.04
B-2 238,200.00 234,603.70 7.000000 % 755.11
B-3 357,408.38 352,012.29 7.000000 % 1,133.00
SPRE 0.00 0.00 0.551004 % 0.00
- -------------------------------------------------------------------------------
119,123,708.38 111,705,027.86 683,741.16
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 627,398.68 1,297,922.93 0.00 0.00 106,928,142.67
R 0.00 0.00 0.00 0.00 0.00
M-1 10,261.95 15,926.51 0.00 0.00 1,754,257.15
M-2 5,130.69 7,962.81 0.00 0.00 877,079.50
M-3 3,420.46 5,308.54 0.00 0.00 584,719.67
B-1 1,710.23 2,654.27 0.00 0.00 292,359.83
B-2 1,367.95 2,123.06 0.00 0.00 233,848.59
B-3 2,052.56 3,185.56 0.00 0.00 350,879.29
SPRED 51,270.36 51,270.36 0.00 0.00 0.00
- -------------------------------------------------------------------------------
702,612.88 1,386,354.04 0.00 0.00 111,021,286.70
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 936.012545 5.832964 5.457810 11.290774 0.000000 930.179582
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 984.902183 3.170049 5.742879 8.912928 0.000000 981.732134
M-2 984.902194 3.170047 5.742881 8.912928 0.000000 981.732147
M-3 984.902199 3.170047 5.742881 8.912928 0.000000 981.732153
B-1 984.902183 3.170047 5.742881 8.912928 0.000000 981.732136
B-2 984.902183 3.170067 5.742863 8.912930 0.000000 981.732116
B-3 984.902173 3.169931 5.742898 8.912829 0.000000 981.732130
_______________________________________________________________________________
DETERMINATION DATE 20-June-96
DISTRIBUTION DATE 25-June-96
Run: 06/29/96 09:30:26 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1995-S19 (POOL # 4188)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4188
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 23,090.82
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,030.23
SUBSERVICER ADVANCES THIS MONTH 22,421.94
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,293,287.58
(B) TWO MONTHLY PAYMENTS: 3 1,009,326.57
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 111,021,286.70
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 428
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 324,202.52
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.32392470 % 2.88835800 % 0.78771730 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.31318990 % 2.89679251 % 0.79001760 %
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 7.86389127
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 169.54
POOL TRADING FACTOR: 93.19831309
................................................................................
Run: 06/29/96 09:30:27 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-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 35,682,625.66 6.200000 % 515,033.87
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 54,502,284.85 7.050000 % 1,034,587.22
A-5 760947QU8 104,043,000.00 98,389,203.79 0.000000 % 617,864.02
A-6 760947QV6 26,848,000.00 26,760,381.77 7.500000 % 18,210.07
A-7 760947QW4 366,090.95 364,635.23 0.000000 % 350.51
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 6,689,896.10 7.500000 % 4,552.38
M-2 760947RA1 4,474,600.00 4,459,997.18 7.500000 % 3,034.97
M-3 760947RB9 2,983,000.00 2,973,265.00 7.500000 % 2,023.27
B-1 1,789,800.00 1,783,959.00 7.500000 % 1,213.96
B-2 745,700.00 743,266.41 7.500000 % 505.78
B-3 1,193,929.65 1,190,033.27 7.500000 % 809.80
SPRE 0.00 0.00 0.445171 % 0.00
- -------------------------------------------------------------------------------
298,304,120.60 277,837,548.26 2,198,185.85
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 184,331.58 699,365.45 0.00 0.00 35,167,591.79
A-2 194,146.50 194,146.50 0.00 0.00 35,848,000.00
A-3 43,651.55 43,651.55 0.00 0.00 8,450,000.00
A-4 320,151.16 1,354,738.38 0.00 0.00 53,467,697.63
A-5 301,507.77 919,371.79 411,435.99 0.00 98,182,775.76
A-6 167,226.40 185,436.47 0.00 0.00 26,742,171.70
A-7 0.00 350.51 0.00 0.00 364,284.72
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 41,805.35 46,357.73 0.00 0.00 6,685,343.72
M-2 27,870.65 30,905.62 0.00 0.00 4,456,962.21
M-3 18,580.02 20,603.29 0.00 0.00 2,971,241.73
B-1 11,148.01 12,361.97 0.00 0.00 1,782,745.04
B-2 4,644.70 5,150.48 0.00 0.00 742,760.63
B-3 7,436.55 8,246.35 0.00 0.00 1,189,223.47
SPRED 103,054.93 103,054.93 0.00 0.00 0.00
- -------------------------------------------------------------------------------
1,425,555.17 3,623,741.02 411,435.99 0.00 276,050,798.40
===============================================================================
Run: 06/29/96 09:30:27
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-1 951.536684 13.734237 4.915509 18.649746 0.000000 937.802448
A-2 1000.000000 0.000000 5.415825 5.415825 0.000000 1000.000000
A-3 1000.000000 0.000000 5.165864 5.165864 0.000000 1000.000000
A-4 809.239567 15.361354 4.753544 20.114898 0.000000 793.878213
A-5 945.659043 5.938545 2.897915 8.836460 3.954480 943.674978
A-6 996.736508 0.678265 6.228635 6.906900 0.000000 996.058243
A-7 996.023611 0.957440 0.000000 0.957440 0.000000 995.066171
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 996.736509 0.678265 6.228635 6.906900 0.000000 996.058244
M-2 996.736508 0.678266 6.228635 6.906901 0.000000 996.058242
M-3 996.736507 0.678267 6.228636 6.906903 0.000000 996.058240
B-1 996.736507 0.678266 6.228634 6.906900 0.000000 996.058241
B-2 996.736503 0.678262 6.228644 6.906906 0.000000 996.058241
B-3 996.736508 0.678264 6.228633 6.906897 0.000000 996.058243
_______________________________________________________________________________
DETERMINATION DATE 20-June-96
DISTRIBUTION DATE 25-June-96
Run: 06/29/96 09:30:28 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1995-S21 (POOL # 4189)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4189
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 58,362.26
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,050.76
SUBSERVICER ADVANCES THIS MONTH 41,247.83
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 13 4,502,457.67
(B) TWO MONTHLY PAYMENTS: 4 1,057,913.66
(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 276,050,798.40
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,030
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,597,651.91
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.57039330 % 5.08992300 % 1.33968340 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.53313420 % 5.11266323 % 1.34744680 %
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 8.23320969
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 350.77
POOL TRADING FACTOR: 92.54005538
................................................................................
Run: 06/29/96 09:31:20 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 15,509,930.84 7.500000 % 389,661.12
A-2 760947PT2 73,285,445.00 67,156,007.77 7.500000 % 1,200,160.99
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 30,072,087.01 7.500000 % 23,093.56
A-6 760947PX3 19,608,650.00 17,717,652.39 7.500000 % 370,262.63
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 114,042,695.00 104,489,977.99 7.500000 % 1,870,448.77
A-11 760947QC8 3,268,319.71 3,190,943.61 0.000000 % 30,446.09
R 760947QD6 100.00 0.00 7.500000 % 0.00
M-1 760947QE4 7,342,463.00 7,314,953.19 7.500000 % 5,617.45
M-2 760947QF1 5,710,804.00 5,689,407.49 7.500000 % 4,369.12
M-3 760947QG9 3,263,317.00 3,251,090.42 7.500000 % 2,496.64
B-1 760947QH7 1,794,824.00 1,788,099.39 7.500000 % 1,373.15
B-2 760947QJ3 1,142,161.00 1,137,881.70 7.500000 % 873.82
B-3 1,957,990.76 1,950,654.83 7.500000 % 1,498.03
- -------------------------------------------------------------------------------
326,331,688.47 306,498,424.63 3,900,301.37
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 96,915.31 486,576.43 0.00 0.00 15,120,269.72
A-2 419,630.85 1,619,791.84 0.00 0.00 65,955,846.78
A-3 48,524.97 48,524.97 0.00 0.00 7,765,738.00
A-4 210,409.02 210,409.02 0.00 0.00 33,673,000.00
A-5 187,908.36 211,001.92 0.00 0.00 30,048,993.45
A-6 110,710.48 480,973.11 0.00 0.00 17,347,389.76
A-7 17,339.86 17,339.86 0.00 0.00 2,775,000.00
A-8 6,436.06 6,436.06 0.00 0.00 1,030,000.00
A-9 12,409.71 12,409.71 0.00 0.00 1,986,000.00
A-10 652,915.79 2,523,364.56 0.00 0.00 102,619,529.22
A-11 0.00 30,446.09 0.00 0.00 3,160,497.52
R 0.00 0.00 0.00 0.00 0.00
M-1 45,708.20 51,325.65 0.00 0.00 7,309,335.74
M-2 35,550.82 39,919.94 0.00 0.00 5,685,038.37
M-3 20,314.76 22,811.40 0.00 0.00 3,248,593.78
B-1 11,173.11 12,546.26 0.00 0.00 1,786,726.24
B-2 7,110.16 7,983.98 0.00 0.00 1,137,007.88
B-3 12,188.85 13,686.88 0.00 0.00 1,949,156.80
- -------------------------------------------------------------------------------
1,895,246.31 5,795,547.68 0.00 0.00 302,598,123.26
===============================================================================
Run: 06/29/96 09:31:20
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-1 886.281762 22.266350 5.538018 27.804368 0.000000 864.015413
A-2 916.362148 16.376526 5.725978 22.102504 0.000000 899.985622
A-3 1000.000000 0.000000 6.248597 6.248597 0.000000 1000.000000
A-4 1000.000000 0.000000 6.248597 6.248597 0.000000 1000.000000
A-5 996.253327 0.765063 6.225186 6.990249 0.000000 995.488265
A-6 903.563090 18.882617 5.646002 24.528619 0.000000 884.680473
A-7 1000.000000 0.000000 6.248598 6.248598 0.000000 1000.000000
A-8 1000.000000 0.000000 6.248602 6.248602 0.000000 1000.000000
A-9 1000.000000 0.000000 6.248595 6.248595 0.000000 1000.000000
A-10 916.235608 16.401303 5.725187 22.126490 0.000000 899.834305
A-11 976.325419 9.315518 0.000000 9.315518 0.000000 967.009901
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 996.253327 0.765063 6.225186 6.990249 0.000000 995.488263
M-2 996.253328 0.765062 6.225187 6.990249 0.000000 995.488266
M-3 996.253328 0.765062 6.225187 6.990249 0.000000 995.488266
B-1 996.253332 0.765061 6.225184 6.990245 0.000000 995.488271
B-2 996.253330 0.765059 6.225182 6.990241 0.000000 995.488272
B-3 996.253338 0.765065 6.225183 6.990248 0.000000 995.488252
_______________________________________________________________________________
DETERMINATION DATE 20-June-96
DISTRIBUTION DATE 25-June-96
Run: 06/29/96 09:31:21 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 48,197.61
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SPREAD 98,286.24
SUBSERVICER ADVANCES THIS MONTH 12,434.09
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 927,978.36
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 2 653,317.49
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 302,598,123.26
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,056
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 3,664,270.42
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.03278410 % 5.35939700 % 1.60781920 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.94816120 % 5.36783497 % 1.62734760 %
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 8.07974038
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 339.28
POOL TRADING FACTOR: 92.72716501
................................................................................
Run: 06/29/96 09:30:32 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 173,876,000.00 157,307,772.98 6.850000 % 1,447,717.57
A-2 760947RD5 25,000,000.00 23,223,599.36 7.250000 % 155,220.38
A-3 760947RE3 22,600,422.00 22,600,422.00 7.000000 % 0.00
A-4 760947RF0 15,842,000.00 15,445,885.42 6.750000 % 100,532.54
A-5 760947RG8 11,649,000.00 11,494,172.51 6.900000 % 39,294.70
A-6 760947RU7 73,856,000.00 74,252,114.58 0.000000 % 0.00
A-7 760947RH6 93,000,000.00 87,798,815.45 7.250000 % 454,475.08
A-8 760947RJ2 6,350,000.00 6,504,827.49 7.250000 % 0.00
A-9 760947RK9 20,348,738.00 18,409,755.56 7.250000 % 169,426.63
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 178,301.34 177,609.98 0.000000 % 180.82
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 11,909,851.62 7.250000 % 8,138.66
M-2 760947RS2 6,634,109.00 6,616,584.35 7.250000 % 4,521.48
M-3 760947RT0 5,307,287.00 5,293,267.27 7.250000 % 3,617.18
B-1 760947RV5 3,184,372.00 3,175,960.16 7.250000 % 2,170.31
B-2 760947RW3 1,326,822.00 1,323,317.06 7.250000 % 904.30
B-3 760947RX1 2,122,914.66 2,117,306.77 7.250000 % 1,446.86
SPRE 0.00 0.00 0.640696 % 0.00
- -------------------------------------------------------------------------------
530,728,720.00 505,162,420.56 2,387,646.51
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 897,844.01 2,345,561.58 0.00 0.00 155,860,055.41
A-2 140,290.31 295,510.69 0.00 0.00 23,068,378.98
A-3 131,818.01 131,818.01 0.00 0.00 22,600,422.00
A-4 86,871.38 187,403.92 0.00 0.00 15,345,352.88
A-5 66,082.57 105,377.27 0.00 0.00 11,454,877.81
A-6 415,228.56 415,228.56 100,532.54 0.00 74,352,647.12
A-7 530,379.59 984,854.67 0.00 0.00 87,344,340.37
A-8 0.00 0.00 39,294.70 0.00 6,544,122.19
A-9 111,210.60 280,637.23 0.00 0.00 18,240,328.93
A-10 19,877.32 19,877.32 0.00 0.00 2,511,158.00
A-11 236,634.73 236,634.73 0.00 0.00 40,000,000.00
A-12 90,612.77 90,612.77 0.00 0.00 15,000,000.00
A-13 0.00 180.82 0.00 0.00 177,429.16
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 71,945.64 80,084.30 0.00 0.00 11,901,712.96
M-2 39,969.81 44,491.29 0.00 0.00 6,612,062.87
M-3 31,975.84 35,593.02 0.00 0.00 5,289,650.09
B-1 19,185.50 21,355.81 0.00 0.00 3,173,789.85
B-2 7,993.96 8,898.26 0.00 0.00 1,322,412.76
B-3 12,790.33 14,237.19 0.00 0.00 2,115,859.91
SPRED 269,676.45 269,676.45 0.00 0.00 0.00
- -------------------------------------------------------------------------------
3,180,387.38 5,568,033.89 139,827.24 0.00 502,914,601.29
===============================================================================
Run: 06/29/96 09:30:32
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-1 904.712398 8.326149 5.163703 13.489852 0.000000 896.386249
A-2 928.943974 6.208815 5.611612 11.820427 0.000000 922.735159
A-3 1000.000000 0.000000 5.832546 5.832546 0.000000 1000.000000
A-4 974.995923 6.345950 5.483612 11.829562 0.000000 968.649974
A-5 986.708946 3.373225 5.672811 9.046036 0.000000 983.335721
A-6 1005.363336 0.000000 5.622137 5.622137 1.361197 1006.724533
A-7 944.073284 4.886829 5.703006 10.589835 0.000000 939.186456
A-8 1024.382282 0.000000 0.000000 0.000000 6.188142 1030.570424
A-9 904.712398 8.326149 5.465233 13.791382 0.000000 896.386249
A-10 1000.000000 0.000000 7.915599 7.915599 0.000000 1000.000000
A-11 1000.000000 0.000000 5.915868 5.915868 0.000000 1000.000000
A-12 1000.000000 0.000000 6.040851 6.040851 0.000000 1000.000000
A-13 996.122519 1.014126 0.000000 1.014126 0.000000 995.108394
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-1 997.358401 0.681550 6.024894 6.706444 0.000000 996.676851
M-2 997.358402 0.681550 6.024895 6.706445 0.000000 996.676851
M-3 997.358400 0.681550 6.024894 6.706444 0.000000 996.676850
B-1 997.358399 0.681550 6.024893 6.706443 0.000000 996.676849
B-2 997.358395 0.681553 6.024893 6.706446 0.000000 996.676841
B-3 997.358401 0.681549 6.024891 6.706440 0.000000 996.676857
_______________________________________________________________________________
DETERMINATION DATE 20-June-96
DISTRIBUTION DATE 25-June-96
Run: 06/29/96 09:30:33 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 103,777.89
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 11,444.17
SUBSERVICER ADVANCES THIS MONTH 46,929.35
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 19 5,895,662.50
(B) TWO MONTHLY PAYMENTS: 2 540,776.53
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 502,914,601.29
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,830
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 1,902,591.28
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.97283110 % 4.71691500 % 1.31025410 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.95002200 % 4.73309501 % 1.31521260 %
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 8.18041581
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 351.54
POOL TRADING FACTOR: 94.75925880
................................................................................
Run: 06/29/96 09:30:34 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 52,256,012.91 6.750000 % 1,014,719.36
A-2 760947SA0 20,391,493.00 20,391,493.00 6.750000 % 0.00
A-3 760947SB8 29,250,000.00 28,052,194.98 6.750000 % 391,824.95
A-4 760947SC6 313,006.32 308,146.68 0.000000 % 1,333.95
R 760947SD4 100.00 0.00 6.750000 % 0.00
M-1 760947SE2 1,364,000.00 1,346,563.79 6.750000 % 4,457.76
M-2 760947SF9 818,000.00 807,543.39 6.750000 % 2,673.35
M-3 760947SG7 546,000.00 539,020.41 6.750000 % 1,784.41
B-1 491,000.00 484,723.48 6.750000 % 1,604.66
B-2 273,000.00 269,510.20 6.750000 % 892.21
B-3 327,627.84 323,439.74 6.750000 % 1,070.74
SPRE 0.00 0.00 0.558708 % 0.00
- -------------------------------------------------------------------------------
109,132,227.16 104,778,648.58 1,420,361.39
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 293,474.22 1,308,193.58 0.00 0.00 51,241,293.55
A-2 114,520.37 114,520.37 0.00 0.00 20,391,493.00
A-3 157,543.52 549,368.47 0.00 0.00 27,660,370.03
A-4 0.00 1,333.95 0.00 0.00 306,812.73
R 0.00 0.00 0.00 0.00 0.00
M-1 7,562.42 12,020.18 0.00 0.00 1,342,106.03
M-2 4,535.23 7,208.58 0.00 0.00 804,870.04
M-3 3,027.18 4,811.59 0.00 0.00 537,236.00
B-1 2,722.25 4,326.91 0.00 0.00 483,118.82
B-2 1,513.59 2,405.80 0.00 0.00 268,617.99
B-3 1,816.47 2,887.21 0.00 0.00 322,369.00
SPRED 48,706.56 48,706.56 0.00 0.00 0.00
- -------------------------------------------------------------------------------
635,421.81 2,055,783.20 0.00 0.00 103,358,287.19
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 943.964972 18.330130 5.301388 23.631518 0.000000 925.634841
A-2 1000.000000 0.000000 5.616086 5.616086 0.000000 1000.000000
A-3 959.049401 13.395725 5.386103 18.781828 0.000000 945.653676
A-4 984.474307 4.261735 0.000000 4.261735 0.000000 980.212572
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 987.216855 3.268152 5.544296 8.812448 0.000000 983.948702
M-2 987.216858 3.268154 5.544291 8.812445 0.000000 983.948704
M-3 987.216868 3.268150 5.544286 8.812436 0.000000 983.948718
B-1 987.216864 3.268147 5.544297 8.812444 0.000000 983.948717
B-2 987.216850 3.268168 5.544286 8.812454 0.000000 983.948681
B-3 987.216898 3.268098 5.544309 8.812407 0.000000 983.948739
_______________________________________________________________________________
DETERMINATION DATE 20-June-96
DISTRIBUTION DATE 25-June-96
Run: 06/29/96 09:30:35 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 21,404.40
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 14,192.01
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 1,510,394.46
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 103,358,287.19
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 361
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,073,412.79
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.39055910 % 2.57788300 % 1.03155760 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.35297030 % 2.59699744 % 1.04230030 %
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 7.58819182
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 169.34
POOL TRADING FACTOR: 94.70922557
................................................................................
Run: 06/29/96 09:30:30 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 24,224,722.42 7.000000 % 52,411.95
A-2 760947SJ1 50,172,797.00 47,507,911.09 7.400000 % 87,353.25
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 33,421,369.50 7.250000 % 22,989.45
A-6 760947SN2 45,513,473.00 42,694,291.02 7.250000 % 92,410.98
A-7 760947SP7 8,560,000.00 8,560,000.00 7.125000 % 0.00
A-8 760947SQ5 77,000,000.00 73,006,748.57 7.250000 % 130,896.23
A-9 760947SR3 36,574,716.00 33,364,781.12 7.250000 % 105,219.61
R 760947SS1 100.00 0.00 7.250000 % 0.00
M-1 760947ST9 8,000,000.00 7,978,833.93 7.250000 % 5,488.37
M-2 760947SU6 5,333,000.00 5,318,890.16 7.250000 % 3,658.69
M-3 760947SV4 3,555,400.00 3,545,993.26 7.250000 % 2,439.17
B-1 1,244,400.00 1,241,107.61 7.250000 % 853.72
B-2 888,900.00 886,548.19 7.250000 % 609.83
B-3 1,422,085.30 1,418,322.81 7.250000 % 975.61
SPRE 0.00 0.00 0.641104 % 0.00
- -------------------------------------------------------------------------------
355,544,080.30 341,115,045.68 505,306.86
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 141,240.41 193,652.36 0.00 0.00 24,172,310.47
A-2 292,819.35 380,172.60 0.00 0.00 47,420,557.84
A-3 150,637.39 150,637.39 0.00 0.00 24,945,526.00
A-4 199,275.57 199,275.57 0.00 0.00 33,000,000.00
A-5 201,820.07 224,809.52 0.00 0.00 33,398,380.05
A-6 257,816.03 350,227.01 0.00 0.00 42,601,880.04
A-7 50,799.65 50,799.65 0.00 0.00 8,560,000.00
A-8 440,862.48 571,758.71 0.00 0.00 72,875,852.34
A-9 201,478.36 306,697.97 0.00 0.00 33,259,561.51
R 0.00 0.00 0.00 0.00 0.00
M-1 48,181.41 53,669.78 0.00 0.00 7,973,345.56
M-2 32,118.93 35,777.62 0.00 0.00 5,315,231.47
M-3 21,413.03 23,852.20 0.00 0.00 3,543,554.09
B-1 7,494.62 8,348.34 0.00 0.00 1,240,253.89
B-2 5,353.56 5,963.39 0.00 0.00 885,938.36
B-3 8,564.76 9,540.37 0.00 0.00 1,417,347.20
SPRED 182,150.93 182,150.93 0.00 0.00 0.00
- -------------------------------------------------------------------------------
2,242,026.55 2,747,333.41 0.00 0.00 340,609,738.82
===============================================================================
Run: 06/29/96 09:30:30
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-1 938.082675 2.029610 5.469420 7.499030 0.000000 936.053065
A-2 946.885841 1.741048 5.836217 7.577265 0.000000 945.144793
A-3 1000.000000 0.000000 6.038654 6.038654 0.000000 1000.000000
A-4 1000.000000 0.000000 6.038654 6.038654 0.000000 1000.000000
A-5 997.354240 0.686047 6.022677 6.708724 0.000000 996.668193
A-6 938.058298 2.030409 5.664609 7.695018 0.000000 936.027889
A-7 1000.000000 0.000000 5.934539 5.934539 0.000000 1000.000000
A-8 948.139592 1.699951 5.725487 7.425438 0.000000 946.439641
A-9 912.236232 2.876840 5.508679 8.385519 0.000000 909.359392
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 997.354241 0.686046 6.022676 6.708722 0.000000 996.668195
M-2 997.354240 0.686047 6.022676 6.708723 0.000000 996.668192
M-3 997.354239 0.686047 6.022678 6.708725 0.000000 996.668192
B-1 997.354235 0.686050 6.022678 6.708728 0.000000 996.668186
B-2 997.354247 0.686050 6.022680 6.708730 0.000000 996.668197
B-3 997.354245 0.686049 6.022677 6.708726 0.000000 996.668203
_______________________________________________________________________________
DETERMINATION DATE 20-June-96
DISTRIBUTION DATE 25-June-96
Run: 06/29/96 09:30:31 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 71,004.81
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 13,567.02
SUBSERVICER ADVANCES THIS MONTH 24,322.71
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 10 3,351,964.52
(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 340,609,738.82
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,166
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 270,665.19
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.02263360 % 4.93784100 % 1.03952570 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.01788370 % 4.94176449 % 1.04035180 %
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 8.18464905
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 351.68
POOL TRADING FACTOR: 95.79958089
................................................................................
Run: 06/29/96 09:30:36 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 50,071,755.05 7.125000 % 387,639.82
A-2 760947TF8 59,147,000.00 56,120,558.17 7.250000 % 434,467.76
A-3 760947TG6 50,000,000.00 48,067,668.55 7.250000 % 277,400.25
A-4 760947TH4 2,000,000.00 1,924,252.57 6.812500 % 10,874.09
A-5 760947TJ0 18,900,000.00 18,184,187.12 7.000000 % 102,760.15
A-6 760947TK7 25,500,000.00 24,534,220.74 7.250000 % 138,644.64
A-7 760947TL5 30,750,000.00 29,585,383.82 7.500000 % 167,189.13
A-8 760947TM3 87,500,000.00 84,915,361.02 7.350000 % 371,043.74
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 61,138,282.91 7.250000 % 42,634.67
A-14 760947TT8 709,256.16 706,448.81 0.000000 % 1,043.27
R 760947TU5 100.00 0.00 7.250000 % 0.00
M-1 760947TV3 12,822,700.00 12,796,595.99 7.250000 % 8,923.68
M-2 760947TW1 7,123,700.00 7,109,197.82 7.250000 % 4,957.59
M-3 760947TX9 6,268,900.00 6,256,137.99 7.250000 % 4,362.71
B-1 2,849,500.00 2,843,699.08 7.250000 % 1,983.05
B-2 1,424,700.00 1,421,799.64 7.250000 % 991.49
B-3 2,280,382.97 2,275,740.66 7.250000 % 1,586.96
SPRE 0.00 0.00 0.516390 % 0.00
- -------------------------------------------------------------------------------
569,896,239.13 556,536,289.94 1,956,503.00
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 297,199.98 684,839.80 0.00 0.00 49,684,115.23
A-2 338,946.44 773,414.20 0.00 0.00 55,686,090.41
A-3 290,310.10 567,710.35 0.00 0.00 47,790,268.30
A-4 10,920.43 21,794.52 0.00 0.00 1,913,378.48
A-5 106,038.36 208,798.51 0.00 0.00 18,081,426.97
A-6 148,177.19 286,821.83 0.00 0.00 24,395,576.10
A-7 184,845.79 352,034.92 0.00 0.00 29,418,194.69
A-8 519,929.77 890,973.51 0.00 0.00 84,544,317.28
A-9 122,562.49 122,562.49 0.00 0.00 21,400,000.00
A-10 185,977.27 185,977.27 0.00 0.00 30,271,000.00
A-11 326,682.65 326,682.65 0.00 0.00 54,090,000.00
A-12 258,640.37 258,640.37 0.00 0.00 42,824,000.00
A-13 369,251.56 411,886.23 0.00 0.00 61,095,648.24
A-14 0.00 1,043.27 0.00 0.00 705,405.54
R 0.00 0.00 0.00 0.00 0.00
M-1 77,286.49 86,210.17 0.00 0.00 12,787,672.31
M-2 42,936.80 47,894.39 0.00 0.00 7,104,240.23
M-3 37,784.65 42,147.36 0.00 0.00 6,251,775.28
B-1 17,174.84 19,157.89 0.00 0.00 2,841,716.03
B-2 8,587.12 9,578.61 0.00 0.00 1,420,808.15
B-3 13,744.60 15,331.56 0.00 0.00 2,274,153.70
SPRED 239,410.03 239,410.03 0.00 0.00 0.00
- -------------------------------------------------------------------------------
3,596,406.93 5,552,909.93 0.00 0.00 554,579,786.94
===============================================================================
Run: 06/29/96 09:30:36
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-1 948.831863 7.345559 5.631774 12.977333 0.000000 941.486304
A-2 948.831862 7.345559 5.730577 13.076136 0.000000 941.486304
A-3 961.353371 5.548005 5.806202 11.354207 0.000000 955.805366
A-4 962.126285 5.437045 5.460215 10.897260 0.000000 956.689240
A-5 962.126303 5.437045 5.610495 11.047540 0.000000 956.689258
A-6 962.126304 5.437045 5.810870 11.247915 0.000000 956.689259
A-7 962.126303 5.437045 6.011245 11.448290 0.000000 956.689258
A-8 970.461269 4.240500 5.942055 10.182555 0.000000 966.220769
A-9 1000.000000 0.000000 5.727219 5.727219 0.000000 1000.000000
A-10 1000.000000 0.000000 6.143744 6.143744 0.000000 1000.000000
A-11 1000.000000 0.000000 6.039613 6.039613 0.000000 1000.000000
A-12 1000.000000 0.000000 6.039613 6.039613 0.000000 1000.000000
A-13 997.964235 0.695929 6.027318 6.723247 0.000000 997.268306
A-14 996.041839 1.470935 0.000000 1.470935 0.000000 994.570904
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 997.964235 0.695928 6.027318 6.723246 0.000000 997.268306
M-2 997.964235 0.695929 6.027317 6.723246 0.000000 997.268306
M-3 997.964235 0.695929 6.027317 6.723246 0.000000 997.268305
B-1 997.964232 0.695929 6.027317 6.723246 0.000000 997.268303
B-2 997.964231 0.695929 6.027318 6.723247 0.000000 997.268302
B-3 997.964241 0.695927 6.027321 6.723248 0.000000 997.268323
_______________________________________________________________________________
DETERMINATION DATE 20-June-96
DISTRIBUTION DATE 25-June-96
Run: 06/29/96 09:30:37 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 117,976.26
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 14,248.36
SUBSERVICER ADVANCES THIS MONTH 70,774.64
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 24 7,524,717.74
(B) TWO MONTHLY PAYMENTS: 5 1,457,783.89
(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 554,579,786.94
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,884
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,568,320.84
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.11633400 % 4.70682400 % 1.17684210 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.09967910 % 4.71414365 % 1.18017340 %
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 8.05469515
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 352.75
POOL TRADING FACTOR: 97.31241389
................................................................................
Run: 06/29/96 09:30:38 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 52,313,570.59 6.750000 % 1,205,482.41
A-2 760947SX0 21,274,070.00 21,274,070.00 6.750000 % 0.00
A-3 760947SY8 38,926,942.00 37,465,353.61 6.750000 % 613,741.99
A-4 760947SZ5 177,268.15 174,444.09 0.000000 % 1,552.49
R 760947TA9 100.00 0.00 6.750000 % 0.00
M-1 760947TB7 1,493,000.00 1,479,073.23 6.750000 % 4,719.30
M-2 760947TC5 597,000.00 591,431.15 6.750000 % 1,887.09
M-3 760947TD3 597,000.00 591,431.15 6.750000 % 1,887.09
B-1 597,000.00 591,431.15 6.750000 % 1,887.09
B-2 299,000.00 296,210.91 6.750000 % 945.12
B-3 298,952.57 296,163.96 6.750000 % 944.97
SPRE 0.00 0.00 0.529379 % 0.00
- -------------------------------------------------------------------------------
119,444,684.72 115,073,179.84 1,833,047.55
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 294,010.50 1,499,492.91 0.00 0.00 51,108,088.18
A-2 119,563.62 119,563.62 0.00 0.00 21,274,070.00
A-3 210,561.18 824,303.17 0.00 0.00 36,851,611.62
A-4 0.00 1,552.49 0.00 0.00 172,891.60
R 0.00 0.00 0.00 0.00 0.00
M-1 8,312.63 13,031.93 0.00 0.00 1,474,353.93
M-2 3,323.94 5,211.03 0.00 0.00 589,544.06
M-3 3,323.94 5,211.03 0.00 0.00 589,544.06
B-1 3,323.94 5,211.03 0.00 0.00 589,544.06
B-2 1,664.76 2,609.88 0.00 0.00 295,265.79
B-3 1,664.49 2,609.46 0.00 0.00 295,218.99
SPRED 50,720.69 50,720.69 0.00 0.00 0.00
- -------------------------------------------------------------------------------
696,469.69 2,529,517.24 0.00 0.00 113,240,132.29
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 947.978343 21.844642 5.327787 27.172429 0.000000 926.133702
A-2 1000.000000 0.000000 5.620157 5.620157 0.000000 1000.000000
A-3 962.453039 15.766509 5.409137 21.175646 0.000000 946.686529
A-4 984.068994 8.757862 0.000000 8.757862 0.000000 975.311132
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 990.671956 3.160951 5.567736 8.728687 0.000000 987.511005
M-2 990.671943 3.160955 5.567739 8.728694 0.000000 987.510988
M-3 990.671943 3.160955 5.567739 8.728694 0.000000 987.510988
B-1 990.671943 3.160955 5.567739 8.728694 0.000000 987.510988
B-2 990.671940 3.160936 5.567759 8.728695 0.000000 987.511003
B-3 990.672065 3.160903 5.567739 8.728642 0.000000 987.511129
_______________________________________________________________________________
DETERMINATION DATE 20-June-96
DISTRIBUTION DATE 25-June-96
Run: 06/29/96 09:30:39 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 25,152.67
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,506.46
SUBSERVICER ADVANCES THIS MONTH 14,307.06
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 1,554,851.46
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 113,240,132.29
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 374
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,465,807.03
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.65292960 % 2.31676700 % 1.03030380 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.60956540 % 2.34319936 % 1.04365230 %
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 7.58705042
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 171.75
POOL TRADING FACTOR: 94.80550144
................................................................................
Run: 06/29/96 09:30:40 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 66,931,094.65 6.625000 % 448,672.02
A-2 760947UL3 50,000,000.00 49,025,409.83 6.625000 % 409,083.31
A-3 760947UM1 12,000,000.00 12,000,000.00 6.625000 % 0.00
A-4 760947UN9 10,424,000.00 10,248,522.06 6.000000 % 88,498.89
A-5 760947UP4 40,000,000.00 39,744,143.98 6.625000 % 168,041.78
A-6 760947UQ2 9,032,000.00 9,032,000.00 7.000000 % 0.00
A-7 760947UR0 9,317,000.00 8,157,925.09 8.000000 % 297,926.61
A-8 760947US8 1,331,000.00 1,165,417.87 0.000000 % 42,560.94
A-9 760947UT6 67,509,000.00 67,415,574.41 0.000000 % 131,307.02
A-10 760947UU3 27,446,000.00 27,407,612.08 7.000000 % 19,494.26
A-11 760947UV1 15,000,000.00 14,979,019.93 7.000000 % 10,654.15
A-12 760947UW9 72,100,000.00 71,524,323.95 6.625000 % 378,094.01
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 9,536,642.69 7.000000 % 6,783.14
M-2 760947VB4 5,306,000.00 5,298,578.65 7.000000 % 3,768.73
M-3 760947VC2 4,669,000.00 4,662,469.61 7.000000 % 3,316.28
B-1 2,335,000.00 2,331,734.11 7.000000 % 1,658.50
B-2 849,000.00 847,812.53 7.000000 % 603.03
B-3 1,698,373.98 1,695,998.51 7.000000 % 1,206.30
SPRE 0.00 0.00 0.651334 % 0.00
- -------------------------------------------------------------------------------
424,466,573.98 419,904,279.95 2,011,668.97
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 369,412.19 818,084.21 0.00 0.00 66,482,422.63
A-2 270,585.51 679,668.82 0.00 0.00 48,616,326.52
A-3 66,231.49 66,231.49 0.00 0.00 12,000,000.00
A-4 51,228.29 139,727.18 0.00 0.00 10,160,023.17
A-5 219,359.49 387,401.27 0.00 0.00 39,576,102.20
A-6 52,671.95 52,671.95 0.00 0.00 9,032,000.00
A-7 54,370.98 352,297.59 0.00 0.00 7,859,998.48
A-8 0.00 42,560.94 0.00 0.00 1,122,856.93
A-9 393,515.92 524,822.94 88,498.89 0.00 67,372,766.28
A-10 159,833.08 179,327.34 0.00 0.00 27,388,117.82
A-11 87,353.21 98,007.36 0.00 0.00 14,968,365.78
A-12 394,763.56 772,857.57 0.00 0.00 71,146,229.94
A-13 98,795.31 98,795.31 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 55,614.88 62,398.02 0.00 0.00 9,529,859.55
M-2 30,899.75 34,668.48 0.00 0.00 5,294,809.92
M-3 27,190.14 30,506.42 0.00 0.00 4,659,153.33
B-1 13,597.98 15,256.48 0.00 0.00 2,330,075.61
B-2 4,944.19 5,547.22 0.00 0.00 847,209.50
B-3 9,890.56 11,096.86 0.00 0.00 1,694,792.21
SPRED 227,851.43 227,851.43 0.00 0.00 0.00
- -------------------------------------------------------------------------------
2,588,109.91 4,599,778.88 88,498.89 0.00 417,981,109.87
===============================================================================
Run: 06/29/96 09:30:40
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-1 984.280804 6.598118 5.432532 12.030650 0.000000 977.682686
A-2 980.508197 8.181666 5.411710 13.593376 0.000000 972.326530
A-3 1000.000000 0.000000 5.519291 5.519291 0.000000 1000.000000
A-4 983.165969 8.489917 4.914456 13.404373 0.000000 974.676052
A-5 993.603600 4.201045 5.483987 9.685032 0.000000 989.402555
A-6 1000.000000 0.000000 5.831704 5.831704 0.000000 1000.000000
A-7 875.595695 31.976667 5.835675 37.812342 0.000000 843.619028
A-8 875.595695 31.976664 0.000000 31.976664 0.000000 843.619031
A-9 998.616102 1.945030 5.829088 7.774118 1.310920 997.981992
A-10 998.601329 0.710277 5.823547 6.533824 0.000000 997.891052
A-11 998.601329 0.710277 5.823547 6.533824 0.000000 997.891052
A-12 992.015589 5.244022 5.475223 10.719245 0.000000 986.771566
A-13 1000.000000 0.000000 5.519291 5.519291 0.000000 1000.000000
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 998.601329 0.710276 5.823548 6.533824 0.000000 997.891052
M-2 998.601329 0.710277 5.823549 6.533826 0.000000 997.891052
M-3 998.601330 0.710276 5.823547 6.533823 0.000000 997.891054
B-1 998.601332 0.710278 5.823546 6.533824 0.000000 997.891054
B-2 998.601331 0.710283 5.823545 6.533828 0.000000 997.891048
B-3 998.601327 0.710279 5.823547 6.533826 0.000000 997.891059
_______________________________________________________________________________
DETERMINATION DATE 20-June-96
DISTRIBUTION DATE 25-June-96
Run: 06/29/96 09:30:41 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 93,460.38
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 16,115.70
SUBSERVICER ADVANCES THIS MONTH 41,191.04
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 15 4,751,713.17
(B) TWO MONTHLY PAYMENTS: 3 922,963.61
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 417,981,109.87
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,425
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,624,504.06
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.19552570 % 4.64336600 % 1.16110870 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.17296630 % 4.66141228 % 1.16562140 %
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 7.97221348
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 352.27
POOL TRADING FACTOR: 98.47209074
................................................................................
Run: 06/29/96 09:30:42 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 28,551,539.62 5.000000 % 654,815.23
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 136,575,000.00 132,240,758.39 6.375000 % 2,526,143.65
A-6 760947VW8 123,614,000.00 123,813,756.89 0.000000 % 381,284.46
A-7 760947VJ7 66,675,000.00 65,472,012.67 7.000000 % 722,656.01
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 19,971,789.71 7.000000 % 14,277.68
A-12 760947VP3 38,585,000.00 38,530,575.30 7.000000 % 27,545.22
A-13 760947VQ1 698,595.74 697,314.34 0.000000 % 695.36
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 12,536,292.40 7.000000 % 8,962.10
M-2 760947VU2 6,974,500.00 6,964,662.37 7.000000 % 4,978.98
M-3 760947VV0 6,137,500.00 6,128,842.96 7.000000 % 4,381.46
B-1 760947VX6 3,069,000.00 3,064,671.14 7.000000 % 2,190.91
B-2 760947VY4 1,116,000.00 1,114,425.86 7.000000 % 796.69
B-3 2,231,665.53 2,228,517.73 7.000000 % 1,593.16
SPRE 0.00 0.00 0.605056 % 0.00
- -------------------------------------------------------------------------------
557,958,461.27 551,413,159.38 4,350,320.91
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 118,942.46 773,757.69 0.00 0.00 27,896,724.39
A-2 122,976.95 122,976.95 0.00 0.00 28,800,000.00
A-3 126,140.94 126,140.94 0.00 0.00 26,330,000.00
A-4 167,195.64 167,195.64 0.00 0.00 34,157,000.00
A-5 702,397.38 3,228,541.03 0.00 0.00 129,714,614.74
A-6 512,246.79 893,531.25 430,733.96 0.00 123,863,206.39
A-7 381,848.50 1,104,504.51 0.00 0.00 64,749,356.66
A-8 60,865.26 60,865.26 0.00 0.00 10,436,000.00
A-9 38,201.17 38,201.17 0.00 0.00 6,550,000.00
A-10 22,308.32 22,308.32 0.00 0.00 3,825,000.00
A-11 116,480.28 130,757.96 0.00 0.00 19,957,512.03
A-12 224,719.57 252,264.79 0.00 0.00 38,503,030.08
A-13 0.00 695.36 0.00 0.00 696,618.98
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 73,114.67 82,076.77 0.00 0.00 12,527,330.30
M-2 40,619.59 45,598.57 0.00 0.00 6,959,683.39
M-3 35,744.88 40,126.34 0.00 0.00 6,124,461.50
B-1 17,873.90 20,064.81 0.00 0.00 3,062,480.23
B-2 6,499.60 7,296.29 0.00 0.00 1,113,629.17
B-3 12,997.25 14,590.41 0.00 0.00 2,226,924.57
SPRED 277,977.65 277,977.65 0.00 0.00 0.00
- -------------------------------------------------------------------------------
3,059,150.80 7,409,471.71 430,733.96 0.00 547,493,572.43
===============================================================================
Run: 06/29/96 09:30:42
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-1 963.602417 22.099738 4.014258 26.113996 0.000000 941.502679
A-2 1000.000000 0.000000 4.270033 4.270033 0.000000 1000.000000
A-3 1000.000000 0.000000 4.790769 4.790769 0.000000 1000.000000
A-4 1000.000000 0.000000 4.894916 4.894916 0.000000 1000.000000
A-5 968.264751 18.496384 5.142943 23.639327 0.000000 949.768367
A-6 1001.615973 3.084476 4.143922 7.228398 3.484508 1002.016005
A-7 981.957445 10.838485 5.727012 16.565497 0.000000 971.118960
A-8 1000.000000 0.000000 5.832240 5.832240 0.000000 1000.000000
A-9 1000.000000 0.000000 5.832240 5.832240 0.000000 1000.000000
A-10 1000.000000 0.000000 5.832241 5.832241 0.000000 1000.000000
A-11 998.589486 0.713884 5.824014 6.537898 0.000000 997.875602
A-12 998.589486 0.713884 5.824014 6.537898 0.000000 997.875601
A-13 998.165749 0.995368 0.000000 0.995368 0.000000 997.170381
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-1 998.589485 0.713884 5.824014 6.537898 0.000000 997.875601
M-2 998.589486 0.713883 5.824015 6.537898 0.000000 997.875603
M-3 998.589484 0.713884 5.824013 6.537897 0.000000 997.875601
B-1 998.589488 0.713884 5.824014 6.537898 0.000000 997.875604
B-2 998.589480 0.713880 5.824014 6.537894 0.000000 997.875600
B-3 998.589484 0.713884 5.824013 6.537897 0.000000 997.875596
_______________________________________________________________________________
DETERMINATION DATE 20-June-96
DISTRIBUTION DATE 25-June-96
Run: 06/29/96 09:30:43 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 114,565.37
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 15,210.75
SUBSERVICER ADVANCES THIS MONTH 44,952.65
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 19 5,816,063.66
(B) TWO MONTHLY PAYMENTS: 1 412,749.81
(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 547,493,572.43
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,844
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 3,525,276.43
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.18258750 % 4.65390600 % 1.16350650 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.14508270 % 4.67794993 % 1.17100760 %
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 7.90159467
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 353.07
POOL TRADING FACTOR: 98.12443227
................................................................................
Run: 06/29/96 09:30:44 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 58,730,065.05 6.750000 % 600,274.82
A-2 760947UB5 39,034,000.00 38,005,043.96 6.750000 % 485,399.40
A-3 760947UC3 6,047,000.00 6,047,000.00 6.750000 % 0.00
A-4 760947UD1 5,000,000.00 4,968,962.50 6.750000 % 15,639.99
A-5 760947UE9 229,143.79 227,564.95 0.000000 % 777.83
R 760947UF6 100.00 0.00 6.750000 % 0.00
M-1 760947UG4 1,425,200.00 1,416,352.85 6.750000 % 4,458.02
M-2 760947UH2 570,100.00 566,561.01 6.750000 % 1,783.27
M-3 760947UJ8 570,100.00 566,561.01 6.750000 % 1,783.27
B-1 570,100.00 566,561.01 6.750000 % 1,783.27
B-2 285,000.00 283,230.82 6.750000 % 891.48
B-3 285,969.55 284,194.36 6.750000 % 894.51
SPRE 0.00 0.00 0.525401 % 0.00
- -------------------------------------------------------------------------------
114,016,713.34 111,662,097.52 1,113,685.86
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 330,229.80 930,504.62 0.00 0.00 58,129,790.23
A-2 213,696.31 699,095.71 0.00 0.00 37,519,644.56
A-3 34,001.32 34,001.32 0.00 0.00 6,047,000.00
A-4 27,939.68 43,579.67 0.00 0.00 4,953,322.51
A-5 0.00 777.83 0.00 0.00 226,787.12
R 0.00 0.00 0.00 0.00 0.00
M-1 7,963.92 12,421.94 0.00 0.00 1,411,894.83
M-2 3,185.69 4,968.96 0.00 0.00 564,777.74
M-3 3,185.69 4,968.96 0.00 0.00 564,777.74
B-1 3,185.69 4,968.96 0.00 0.00 564,777.74
B-2 1,592.56 2,484.04 0.00 0.00 282,339.34
B-3 1,597.98 2,492.49 0.00 0.00 283,299.85
SPRED 48,870.73 48,870.73 0.00 0.00 0.00
- -------------------------------------------------------------------------------
675,449.37 1,789,135.23 0.00 0.00 110,548,411.66
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 978.834418 10.004580 5.503830 15.508410 0.000000 968.829837
A-2 973.639493 12.435297 5.474620 17.909917 0.000000 961.204195
A-3 1000.000000 0.000000 5.622841 5.622841 0.000000 1000.000000
A-4 993.792500 3.127998 5.587936 8.715934 0.000000 990.664502
A-5 993.109829 3.394506 0.000000 3.394506 0.000000 989.715322
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 993.792345 3.127996 5.587932 8.715928 0.000000 990.664349
M-2 993.792335 3.127995 5.587949 8.715944 0.000000 990.664340
M-3 993.792335 3.127995 5.587949 8.715944 0.000000 990.664340
B-1 993.792335 3.127995 5.587949 8.715944 0.000000 990.664340
B-2 993.792351 3.128000 5.587930 8.715930 0.000000 990.664351
B-3 993.792381 3.127990 5.587938 8.715928 0.000000 990.664391
_______________________________________________________________________________
DETERMINATION DATE 20-June-96
DISTRIBUTION DATE 25-June-96
Run: 06/29/96 09:30:45 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1996-S8 (POOL # 4200)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4200
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 23,899.61
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,216.75
SUBSERVICER ADVANCES THIS MONTH 10,315.65
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 1,120,352.62
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 110,548,411.66
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 382
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 762,187.44
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.69450670 % 2.28786800 % 1.01762550 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.67167040 % 2.29894783 % 1.02465580 %
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 7.57959071
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 173.51
POOL TRADING FACTOR: 96.95807608
................................................................................
Run: 06/29/96 09:30:49 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 126,846,538.00 126,876,579.49 0.000000 % 126,691.35
A-2 760947WF4 20,813,863.00 20,740,943.81 7.250000 % 81,851.94
A-3 760947WG2 6,939,616.00 6,926,041.90 7.250000 % 17,385.52
A-4 760947WH0 3,076,344.00 3,061,884.60 6.100000 % 16,959.89
A-5 760947WJ6 74,488,122.00 74,488,122.00 6.300000 % 0.00
A-6 760947WK3 22,340,000.00 21,884,414.94 7.250000 % 1,749,520.22
A-7 760947WL1 30,014,887.00 29,993,884.54 7.250000 % 21,286.57
A-8 760947WM9 49,964,458.00 49,833,760.34 7.250000 % 167,395.74
A-9 760947WN7 16,853,351.00 16,853,351.00 7.250000 % 0.00
A-10 760947WP2 18,008,933.00 17,991,430.95 7.250000 % 17,738.81
A-11 760947WQ0 7,003,473.00 7,003,473.00 7.250000 % 0.00
A-12 760947WR8 95,117,613.00 94,720,151.07 7.250000 % 428,446.29
A-13 760947WS6 11,709,319.00 11,780,053.52 7.250000 % 0.00
A-14 760947WT4 67,096,213.00 66,780,848.07 6.730000 % 369,901.57
A-15 760947WU1 1,955,837.23 1,953,931.61 0.000000 % 2,327.34
R-I 760947WV9 100.00 0.00 7.250000 % 0.00
R-II 760947WW7 100.00 0.00 7.250000 % 0.00
M-1 760947WX5 13,183,200.00 13,173,975.26 7.250000 % 9,349.53
M-2 760947WY3 7,909,900.00 7,904,365.17 7.250000 % 5,609.70
M-3 760947WZ0 5,859,200.00 5,855,100.11 7.250000 % 4,155.35
B-1 3,222,600.00 3,220,345.03 7.250000 % 2,285.47
B-2 1,171,800.00 1,170,980.05 7.250000 % 831.04
B-3 2,343,649.31 2,342,009.35 7.250000 % 1,662.15
SPRE 0.00 0.00 0.378201 % 0.00
- -------------------------------------------------------------------------------
585,919,116.54 584,555,645.81 3,023,398.48
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 565,970.63 692,661.98 290,651.27 0.00 127,040,539.41
A-2 125,197.84 207,049.78 0.00 0.00 20,659,091.87
A-3 41,807.41 59,192.93 0.00 0.00 6,908,656.38
A-4 15,550.66 32,510.55 0.00 0.00 3,044,924.71
A-5 390,713.02 390,713.02 0.00 0.00 74,488,122.00
A-6 132,100.13 1,881,620.35 0.00 0.00 20,134,894.72
A-7 181,051.04 202,337.61 0.00 0.00 29,972,597.97
A-8 300,809.79 468,205.53 0.00 0.00 49,666,364.60
A-9 101,731.30 101,731.30 0.00 0.00 16,853,351.00
A-10 108,601.05 126,339.86 0.00 0.00 17,973,692.14
A-11 42,274.82 42,274.82 0.00 0.00 7,003,473.00
A-12 571,755.95 1,000,202.24 0.00 0.00 94,291,704.78
A-13 0.00 0.00 71,107.53 0.00 11,851,161.05
A-14 374,194.42 744,095.99 0.00 0.00 66,410,946.50
A-15 0.00 2,327.34 0.00 0.00 1,951,604.27
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 79,521.61 88,871.14 0.00 0.00 13,164,625.73
M-2 47,712.84 53,322.54 0.00 0.00 7,898,755.47
M-3 35,342.93 39,498.28 0.00 0.00 5,850,944.76
B-1 19,438.86 21,724.33 0.00 0.00 3,218,059.56
B-2 7,068.34 7,899.38 0.00 0.00 1,170,149.01
B-3 14,136.99 15,799.14 0.00 0.00 2,340,347.20
SPRED 184,068.25 184,068.25 0.00 0.00 0.00
- -------------------------------------------------------------------------------
3,339,047.88 6,362,446.36 361,758.80 0.00 581,894,006.13
===============================================================================
Run: 06/29/96 09:30:49
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 1000.236833 0.998777 4.461853 5.460630 2.291361 1001.529418
A-2 996.496605 3.932568 6.015118 9.947686 0.000000 992.564036
A-3 998.043970 2.505257 6.024456 8.529713 0.000000 995.538713
A-4 995.299810 5.513002 5.054916 10.567918 0.000000 989.786809
A-5 1000.000000 0.000000 5.245306 5.245306 0.000000 1000.000000
A-6 979.606756 78.313349 5.913166 84.226515 0.000000 901.293407
A-7 999.300265 0.709200 6.032041 6.741241 0.000000 998.591065
A-8 997.384187 3.350296 6.020475 9.370771 0.000000 994.033891
A-9 1000.000000 0.000000 6.036265 6.036265 0.000000 1000.000000
A-10 999.028146 0.985001 6.030399 7.015400 0.000000 998.043146
A-11 1000.000000 0.000000 6.036265 6.036265 0.000000 1000.000000
A-12 995.821363 4.504384 6.011042 10.515426 0.000000 991.316979
A-13 1006.040874 0.000000 0.000000 0.000000 6.072730 1012.113604
A-14 995.299810 5.513002 5.576983 11.089985 0.000000 989.786808
A-15 999.025676 1.189946 0.000000 1.189946 0.000000 997.835730
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-1 999.300265 0.709200 6.032042 6.741242 0.000000 998.591065
M-2 999.300265 0.709200 6.032041 6.741241 0.000000 998.591066
M-3 999.300265 0.709201 6.032040 6.741241 0.000000 998.591064
B-1 999.300264 0.709201 6.032042 6.741243 0.000000 998.591063
B-2 999.300265 0.709200 6.032036 6.741236 0.000000 998.591065
B-3 999.300254 0.709202 6.032042 6.741244 0.000000 998.591039
_______________________________________________________________________________
DETERMINATION DATE 20-June-96
DISTRIBUTION DATE 25-June-96
Run: 06/29/96 09:30:50 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 121,656.01
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 15,905.58
SUBSERVICER ADVANCES THIS MONTH 61,765.46
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 32 8,675,381.78
(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 581,894,006.13
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 2,009
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,246,595.94
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.22130520 % 4.62295900 % 1.15573540 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.19892710 % 4.62529699 % 1.16021100 %
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 7.89550178
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 355.27
POOL TRADING FACTOR: 99.31302627
................................................................................
Run: 06/29/96 09:30:51 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 110,123,000.00 109,729,705.75 7.000000 % 802,982.91
A-2 760947WA5 1,458,253.68 1,453,335.80 0.000000 % 5,038.72
R 760947WB3 100.00 0.00 7.000000 % 0.00
M-1 760947WC1 1,442,000.00 1,437,486.88 7.000000 % 4,536.43
M-2 760947WD9 865,000.00 862,292.76 7.000000 % 2,721.23
M-3 760947WE7 288,000.00 287,098.63 7.000000 % 906.03
B-1 576,700.00 574,895.07 7.000000 % 1,814.26
B-2 288,500.00 287,597.06 7.000000 % 907.60
B-3 288,451.95 287,549.16 7.000000 % 907.44
SPRE 0.00 0.00 0.242794 % 0.00
- -------------------------------------------------------------------------------
115,330,005.63 114,919,961.11 819,814.62
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 639,577.23 1,442,560.14 0.00 0.00 108,926,722.84
A-2 0.00 5,038.72 0.00 0.00 1,448,297.08
R 0.00 0.00 0.00 0.00 0.00
M-1 8,378.62 12,915.05 0.00 0.00 1,432,950.45
M-2 5,026.01 7,747.24 0.00 0.00 859,571.53
M-3 1,673.40 2,579.43 0.00 0.00 286,192.60
B-1 3,350.86 5,165.12 0.00 0.00 573,080.81
B-2 1,676.31 2,583.91 0.00 0.00 286,689.46
B-3 1,676.03 2,583.47 0.00 0.00 286,641.72
SPRED 23,232.98 23,232.98 0.00 0.00 0.00
- -------------------------------------------------------------------------------
684,591.44 1,504,406.06 0.00 0.00 114,100,146.49
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 996.428591 7.291691 5.807844 13.099535 0.000000 989.136900
A-2 996.627555 3.455311 0.000000 3.455311 0.000000 993.172244
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 996.870236 3.145929 5.810416 8.956345 0.000000 993.724307
M-2 996.870243 3.145931 5.810416 8.956347 0.000000 993.724312
M-3 996.870243 3.145938 5.810417 8.956355 0.000000 993.724306
B-1 996.870244 3.145934 5.810404 8.956338 0.000000 993.724311
B-2 996.870225 3.145927 5.810433 8.956360 0.000000 993.724298
B-3 996.870224 3.145862 5.810430 8.956292 0.000000 993.724327
_______________________________________________________________________________
DETERMINATION DATE 20-June-96
DISTRIBUTION DATE 25-June-96
Run: 06/29/96 09:30:52 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 23,849.61
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,089.07
SUBSERVICER ADVANCES THIS MONTH 17,448.01
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 1,893,536.52
(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 114,100,146.49
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 406
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 456,885.57
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.70659140 % 2.27985800 % 1.01355030 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.69323980 % 2.26004493 % 1.01765930 %
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 7.45383905
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 174.80
POOL TRADING FACTOR: 98.93361738
................................................................................
Run: 06/29/96 09:30:53 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 88,895,870.14 5.837500 % 3,884,933.62
R 0.00 76,535.02 0.000000 % 0.00
- -------------------------------------------------------------------------------
91,183,371.00 88,972,405.16 3,884,933.62
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 443,593.75 4,328,527.37 0.00 0.00 85,010,936.52
R 0.00 0.00 67,310.42 0.00 143,845.44
- -------------------------------------------------------------------------------
443,593.75 4,328,527.37 67,310.42 0.00 85,154,781.96
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 974.913180 42.605725 4.864854 47.470579 0.000000 932.307455
_______________________________________________________________________________
DETERMINATION DATE 20-June-96
DISTRIBUTION DATE 25-June-96
Run: 06/29/96 09:30:53 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 19,983.62
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 8,714.21
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 975,339.50
(B) TWO MONTHLY PAYMENTS: 1 247,242.02
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 85,154,781.96
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 303
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 3,740,175.64
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 99.91397890 % 0.08602110 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 99.83107770 % 0.16892230 %
BANKRUPTCY AMOUNT AVAILABLE 0.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.58749605
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 343.50
POOL TRADING FACTOR: 93.38849949
................................................................................
Run: 06/29/96 09:30:54 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-S10 (POOL # 4206)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4206
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947XC0 186,575,068.00 186,575,068.00 7.500000 % 525,232.82
A-2 760947XD8 75,497,074.00 75,497,074.00 7.500000 % 306,452.09
A-3 760947XE6 33,361,926.00 33,361,926.00 7.500000 % 0.00
A-4 760947XF3 69,336,000.00 69,336,000.00 7.500000 % 0.00
A-5 760947XG1 84,305,000.00 84,305,000.00 7.500000 % 0.00
A-6 760947XH9 37,904,105.00 37,904,105.00 7.500000 % 0.00
A-7 760947XJ5 14,595,895.00 14,595,895.00 7.500000 % 0.00
A-8 760947XK2 6,332,420.11 6,332,420.11 0.000000 % 5,485.33
R 760947XL0 100.00 100.00 7.500000 % 100.00
M-1 760947XM8 9,380,900.00 9,380,900.00 7.500000 % 6,511.69
M-2 760947XN6 6,700,600.00 6,700,600.00 7.500000 % 4,651.18
M-3 760947XP1 5,896,500.00 5,896,500.00 7.500000 % 4,093.01
B-1 2,948,300.00 2,948,300.00 7.500000 % 2,046.54
B-2 1,072,100.00 1,072,100.00 7.500000 % 744.19
B-3 2,144,237.43 2,144,237.43 7.500000 % 1,488.43
SPRE 0.00 0.00 0.220301 % 0.00
- -------------------------------------------------------------------------------
536,050,225.54 536,050,225.54 856,805.28
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 1,166,020.08 1,691,252.90 0.00 0.00 186,049,835.18
A-2 471,826.73 778,278.82 0.00 0.00 75,190,621.91
A-3 208,498.79 208,498.79 0.00 0.00 33,361,926.00
A-4 433,322.46 433,322.46 0.00 0.00 69,336,000.00
A-5 526,872.77 526,872.77 0.00 0.00 84,305,000.00
A-6 236,885.61 236,885.61 0.00 0.00 37,904,105.00
A-7 91,218.54 91,218.54 0.00 0.00 14,595,895.00
A-8 0.00 5,485.33 0.00 0.00 6,326,934.78
R 0.63 100.63 0.00 0.00 0.00
M-1 58,626.90 65,138.59 0.00 0.00 9,374,388.31
M-2 41,876.09 46,527.27 0.00 0.00 6,695,948.82
M-3 36,850.79 40,943.80 0.00 0.00 5,892,406.99
B-1 18,425.71 20,472.25 0.00 0.00 2,946,253.46
B-2 6,700.20 7,444.39 0.00 0.00 1,071,355.81
B-3 13,400.63 14,889.06 0.00 0.00 2,142,749.00
SPRED 98,404.09 98,404.09 0.00 0.00 0.00
- -------------------------------------------------------------------------------
3,408,930.02 4,265,735.30 0.00 0.00 535,193,420.26
===============================================================================
Run: 06/29/96 09:30:54
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-S10 (POOL # 4206)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4206
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 1000.000000 2.815129 6.249603 9.064732 0.000000 997.184871
A-2 1000.000000 4.059125 6.249603 10.308728 0.000000 995.940875
A-3 1000.000000 0.000000 6.249603 6.249603 0.000000 1000.000000
A-4 1000.000000 0.000000 6.249603 6.249603 0.000000 1000.000000
A-5 1000.000000 0.000000 6.249603 6.249603 0.000000 1000.000000
A-6 1000.000000 0.000000 6.249603 6.249603 0.000000 1000.000000
A-7 1000.000000 0.000000 6.249602 6.249602 0.000000 1000.000000
A-8 1000.000000 0.866230 0.000000 0.866230 0.000000 999.133770
R 1000.000000 1000.00000 6.300000 1006.300000 0.000000 0.000000
M-1 1000.000000 0.694143 6.249603 6.943746 0.000000 999.305857
M-2 1000.000000 0.694144 6.249603 6.943747 0.000000 999.305856
M-3 1000.000000 0.694142 6.249604 6.943746 0.000000 999.305858
B-1 1000.000000 0.694142 6.249605 6.943747 0.000000 999.305858
B-2 1000.000000 0.694142 6.249604 6.943746 0.000000 999.305858
B-3 1000.000000 0.694144 6.249602 6.943746 0.000000 999.305846
_______________________________________________________________________________
DETERMINATION DATE 20-June-96
DISTRIBUTION DATE 25-June-96
Run: 06/29/96 09:30:55 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1996-S10 (POOL # 4206)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4206
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 112,313.39
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 16,583.77
SUBSERVICER ADVANCES THIS MONTH 13,509.34
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,885,921.75
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 535,193,420.26
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,849
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 484,284.39
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.68723970 % 4.14900200 % 1.16375880 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.68238140 % 4.10370219 % 1.16482300 %
BANKRUPTCY AMOUNT AVAILABLE 186,508.00
FRAUD AMOUNT AVAILABLE 10,721,005.00
SPECIAL HAZARD AMOUNT AVAILABLE 5,665,909.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.92543316
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 356.70
POOL TRADING FACTOR: 99.84016325
................................................................................
Run: 06/29/96 09:30:56 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-S13 (POOL # 4207)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4207
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947XQ9 79,750,000.00 79,750,000.00 7.000000 % 467,530.32
A-2 760947XR7 13,800,000.00 13,800,000.00 7.000000 % 0.00
A-3 760947XS5 18,350,000.00 18,350,000.00 7.000000 % 0.00
A-4 760947XT3 18,245,000.00 18,245,000.00 7.000000 % 0.00
A-5 760947XU0 20,000,000.00 20,000,000.00 7.000000 % 67,588.89
A-6 760947XV8 2,531,159.46 2,531,159.46 0.000000 % 10,511.31
R 760947XW6 100.00 100.00 7.000000 % 100.00
M-1 760947XX4 2,368,100.00 2,368,100.00 7.000000 % 8,004.31
M-2 760947XY2 789,000.00 789,000.00 7.000000 % 2,666.87
M-3 760947XZ9 394,500.00 394,500.00 7.000000 % 1,333.43
B-1 789,000.00 789,000.00 7.000000 % 2,666.87
B-2 394,500.00 394,500.00 7.000000 % 1,333.43
B-3 394,216.33 394,216.33 7.000000 % 1,332.47
SPRE 0.00 0.00 0.369046 % 0.00
- -------------------------------------------------------------------------------
157,805,575.79 157,805,575.79 563,067.90
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 465,125.91 932,656.23 0.00 0.00 79,282,469.68
A-2 80,485.74 80,485.74 0.00 0.00 13,800,000.00
A-3 107,022.71 107,022.71 0.00 0.00 18,350,000.00
A-4 106,410.31 106,410.31 0.00 0.00 18,245,000.00
A-5 116,646.00 184,234.89 0.00 0.00 19,932,411.11
A-6 0.00 10,511.31 0.00 0.00 2,520,648.15
R 0.58 100.58 0.00 0.00 0.00
M-1 13,811.47 21,815.78 0.00 0.00 2,360,095.69
M-2 4,601.68 7,268.55 0.00 0.00 786,333.13
M-3 2,300.84 3,634.27 0.00 0.00 393,166.57
B-1 4,601.68 7,268.55 0.00 0.00 786,333.13
B-2 2,300.84 3,634.27 0.00 0.00 393,166.57
B-3 2,299.19 3,631.66 0.00 0.00 392,883.86
SPRED 48,522.61 48,522.61 0.00 0.00 0.00
- -------------------------------------------------------------------------------
954,129.56 1,517,197.46 0.00 0.00 157,242,507.89
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 1000.000000 5.862449 5.832300 11.694749 0.000000 994.137551
A-2 1000.000000 0.000000 5.832300 5.832300 0.000000 1000.000000
A-3 1000.000000 0.000000 5.832300 5.832300 0.000000 1000.000000
A-4 1000.000000 0.000000 5.832300 5.832300 0.000000 1000.000000
A-5 1000.000000 3.379445 5.832300 9.211745 0.000000 996.620555
A-6 1000.000000 4.152765 0.000000 4.152765 0.000000 995.847235
R 1000.000000 1000.00000 5.800000 1005.800000 0.000000 0.000000
M-1 1000.000000 3.380056 5.832300 9.212356 0.000000 996.619944
M-2 1000.000000 3.380063 5.832294 9.212357 0.000000 996.619937
M-3 1000.000000 3.380051 5.832294 9.212345 0.000000 996.619949
B-1 1000.000000 3.380063 5.832294 9.212357 0.000000 996.619937
B-2 1000.000000 3.380051 5.832294 9.212345 0.000000 996.619949
B-3 1000.000000 3.379972 5.832305 9.212277 0.000000 996.619965
_______________________________________________________________________________
DETERMINATION DATE 20-June-96
DISTRIBUTION DATE 25-June-96
Run: 06/29/96 09:30:57 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1996-S13 (POOL # 4207)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4207
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 32,937.44
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 8,435.65
SUBSERVICER ADVANCES THIS MONTH 6,127.51
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 644,045.43
(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 157,242,507.89
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 629
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 28,419.14
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.69661210 % 2.28730500 % 1.01608260 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.69602020 % 2.25104232 % 1.01626460 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,578,056.00
SPECIAL HAZARD AMOUNT AVAILABLE 789,028.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.57059656
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 168.75
POOL TRADING FACTOR: 99.64318884
................................................................................
Run: 06/29/96 09:30:58 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-S14 (POOL # 4208)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4208
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947YA3 31,680,861.00 31,680,861.00 7.500000 % 187,881.49
A-2 760947YB1 105,040,087.00 105,040,087.00 7.500000 % 517,682.92
A-3 760947YC9 2,560,000.00 2,560,000.00 7.500000 % 0.00
A-4 760947YD7 33,579,740.00 33,579,740.00 7.500000 % 26,800.75
A-5 760947YE5 6,864,000.00 6,864,000.00 7.750000 % 0.00
A-6 760947YF2 1,536,000.00 1,536,000.00 6.000000 % 0.00
A-7 760947YG0 27,457,512.00 27,457,512.00 7.425000 % 0.00
A-8 760947YH8 13,002,000.00 13,002,000.00 7.500000 % 0.00
A-9 760947YJ4 3,150,000.00 3,150,000.00 7.500000 % 0.00
A-10 760947YK1 5,225,000.00 5,225,000.00 7.500000 % 0.00
A-11 760947YL9 10,498,532.00 10,498,532.00 8.000000 % 51,741.30
A-12 760947YM7 59,143,468.00 59,143,468.00 7.000000 % 291,484.56
A-13 760947YN5 16,215,000.00 16,215,000.00 6.037500 % 79,914.52
A-14 760947YP0 0.00 0.00 2.962500 % 0.00
A-15 760947YQ8 5,800,000.00 5,800,000.00 7.500000 % 0.00
A-16 760947YR6 11,615,000.00 11,615,000.00 7.500000 % 0.00
A-17 760947YS4 2,430,000.00 2,430,000.00 7.500000 % 0.00
A-18 760947YT2 9,649,848.10 9,649,848.10 0.000000 % 10,823.79
R-I 760947YU9 100.00 100.00 7.500000 % 100.00
R-II 760947YV7 100.00 100.00 7.500000 % 100.00
M-1 760947YW5 11,024,900.00 11,024,900.00 7.500000 % 8,799.22
M-2 760947YX3 3,675,000.00 3,675,000.00 7.500000 % 2,933.10
M-3 760947YY1 1,837,500.00 1,837,500.00 7.500000 % 1,466.55
B-1 2,756,200.00 2,756,200.00 7.500000 % 2,199.79
B-2 1,286,200.00 1,286,200.00 7.500000 % 1,026.55
B-3 1,470,031.75 1,470,031.75 7.500000 % 1,173.26
SPRE 0.00 0.00 0.212950 % 0.00
- -------------------------------------------------------------------------------
367,497,079.85 367,497,079.85 1,184,127.80
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 197,948.82 385,830.31 0.00 0.00 31,492,979.51
A-2 656,313.01 1,173,995.93 0.00 0.00 104,522,404.08
A-3 16,000.00 16,000.00 0.00 0.00 2,560,000.00
A-4 209,813.43 236,614.18 0.00 0.00 33,552,939.25
A-5 44,330.00 44,330.00 0.00 0.00 6,864,000.00
A-6 7,680.00 7,680.00 0.00 0.00 1,536,000.00
A-7 169,844.83 169,844.83 0.00 0.00 27,457,512.00
A-8 81,239.29 81,239.29 0.00 0.00 13,002,000.00
A-9 19,687.50 19,687.50 0.00 0.00 3,150,000.00
A-10 32,656.25 32,656.25 0.00 0.00 5,225,000.00
A-11 69,970.22 121,711.52 0.00 0.00 10,446,790.70
A-12 344,905.01 636,389.57 0.00 0.00 58,851,983.44
A-13 81,558.42 161,472.94 0.00 0.00 16,135,085.48
A-14 40,019.35 40,019.35 0.00 0.00 0.00
A-15 36,250.00 36,250.00 0.00 0.00 5,800,000.00
A-16 72,593.75 72,593.75 0.00 0.00 11,615,000.00
A-17 15,183.16 15,183.16 0.00 0.00 2,430,000.00
A-18 0.00 10,823.79 0.00 0.00 9,639,024.31
R-I 0.63 100.63 0.00 0.00 0.00
R-II 0.63 100.63 0.00 0.00 0.00
M-1 68,885.95 77,685.17 0.00 0.00 11,016,100.78
M-2 22,962.19 25,895.29 0.00 0.00 3,672,066.90
M-3 11,481.10 12,947.65 0.00 0.00 1,836,033.45
B-1 17,221.33 19,421.12 0.00 0.00 2,754,000.21
B-2 8,036.45 9,063.00 0.00 0.00 1,285,173.45
B-3 9,185.08 10,358.34 0.00 0.00 1,468,858.49
SPRED 65,196.71 65,196.71 0.00 0.00 0.00
- -------------------------------------------------------------------------------
2,298,963.11 3,483,090.91 0.00 0.00 366,312,952.05
===============================================================================
Run: 06/29/96 09:30:58
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-S14 (POOL # 4208)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4208
_________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 1000.000000 5.930441 6.248215 12.178656 0.000000 994.069559
A-2 1000.000000 4.928432 6.248215 11.176647 0.000000 995.071568
A-3 1000.000000 0.000000 6.250000 6.250000 0.000000 1000.000000
A-4 1000.000000 0.798123 6.248215 7.046338 0.000000 999.201877
A-5 1000.000000 0.000000 6.458333 6.458333 0.000000 1000.000000
A-6 1000.000000 0.000000 5.000000 5.000000 0.000000 1000.000000
A-7 1000.000000 0.000000 6.185733 6.185733 0.000000 1000.000000
A-8 1000.000000 0.000000 6.248215 6.248215 0.000000 1000.000000
A-9 1000.000000 0.000000 6.250000 6.250000 0.000000 1000.000000
A-10 1000.000000 0.000000 6.250000 6.250000 0.000000 1000.000000
A-11 1000.000000 4.928432 6.664762 11.593194 0.000000 995.071568
A-12 1000.000000 4.928432 5.831667 10.760099 0.000000 995.071568
A-13 1000.000000 4.928432 5.029813 9.958245 0.000000 995.071568
A-15 1000.000000 0.000000 6.250000 6.250000 0.000000 1000.000000
A-16 1000.000000 0.000000 6.250000 6.250000 0.000000 1000.000000
A-17 1000.000000 0.000000 6.248214 6.248214 0.000000 1000.000000
A-18 1000.000000 1.121654 0.000000 1.121654 0.000000 998.878346
R-I 1000.000000 1000.00000 6.300000 1006.300000 0.000000 0.000000
R-II 1000.000000 1000.00000 6.300000 1006.300000 0.000000 0.000000
M-1 1000.000000 0.798122 6.248215 7.046337 0.000000 999.201878
M-2 1000.000000 0.798122 6.248215 7.046337 0.000000 999.201878
M-3 1000.000000 0.798122 6.248218 7.046340 0.000000 999.201878
B-1 1000.000000 0.798124 6.248215 7.046339 0.000000 999.201876
B-2 1000.000000 0.798126 6.248212 7.046338 0.000000 999.201874
B-3 1000.000000 0.798126 6.248219 7.046345 0.000000 999.201881
_______________________________________________________________________________
DETERMINATION DATE 20-June-96
DISTRIBUTION DATE 25-June-96
Run: 06/29/96 09:30:59 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1996-S14 (POOL # 4208)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4208
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 76,515.05
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 23,772.46
SUBSERVICER ADVANCES THIS MONTH 18,484.83
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 2,659,692.35
(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 366,312,952.05
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 889,847.93
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.83819970 % 4.62135800 % 1.54044280 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.82286410 % 4.51095192 % 1.54427660 %
BANKRUPTCY AMOUNT AVAILABLE 111,281.00
FRAUD AMOUNT AVAILABLE 7,349,942.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,674,971.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.84203382
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 344.00
POOL TRADING FACTOR: 99.67778579
................................................................................
