SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
Form 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the
Securities Exchange Act of 1934
Date of Report (Date of earliest event reported)
May 25, 1997
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC.
(Exact name of the registrant as specified in its
charter)
2-99554, 33-9518, 33-10349
33-20826, 33-26683, 33-31592
33-35340, 33-40243, 33-44591
33-49296, 33-49689, 33-52603,
33-54227
(Commission File Number)
Delaware 333-4846 75-2006294
(State or other (I.R.S Employee
jurisdiction of Identification No.)
incorporation)
8400 Normandale Lake Boulevard 55437
Minneapolis, Minnesota (Zip Code)
(Address of Principal
Executive Offices)
Registrant's telephone number, including area code
(612) 832-7000
Item 5. Other Events
See the respective monthly reports, each reflecting the
required information for the May 1997 distribution to
holders of the following series of Conduit Mortgage
Pass-Through Certificates.
Master Serviced by GMACM Pennsylvania
Series 1986-1
Series 1986-4
Master Serviced by Residential Funding Corporation
1986-12 RFM1
1986-15 RFM1
1987-1 RFM1
1987-3 RFM1
1987-4 RFM1
1987-S2 RFM1
1987-6 RFM1
1987-S5 RFM1
1987-S7 RFM1
1987-SA1 RFM1
1988-3A RFM1
1988-3B RFM1
1988-3C RFM1
1988-4B RFM1
1989-2 RFM1
1989-3A RFM1
1989-3B RFM1
1989-3C RFM1
1989-SW1A RFM1
1989-SW1B RFM1
1989-S1 RFM1
1989-S2 RFM1
1989-SW2 RFM1
1989-4A RFM1
1989-4B RFM1
1989-S4 RFM1
1989-5A RFM1
1989-5B RFM1
1989-7 RFM1
1990-S1 RFM1
1990-2 RFM1
1990-3A RFM1
1990-3B RFM1
1990-3C RFM1
1990-5 RFM1
1990-6 RFM1
1990-8 RFM1
1990-S14 RFM1
1990-R16 RFM1
1991-4 RFM1
1991-R9 RFM1
1991-S11 RFM1
1991-R13 RFM1
1991-R14 RFM1
1991-20 RFM1
1991-21A RFM1
1991-21B RFM1
1991-21C RFM1
1991-25A RFM1
1991-25B RFM1
1991-S30 RFM1
1992-S1 RFM1
1992-S2 RFM1
1992-S3 RFM1
1992-S4 RFM1
1992-S5 RFM1
1992-S6 RFM1
1992-S7 RFM1
1992-S8 RFM1
1992-S9 RFM1
1992-S10 RFM1
1992-S11 RFM1
1992-S12 RFM1
1992-13 RFM1
1992-S14 RFM1
1992-S15 RFM1
1992-S16 RFM1
1992-17A RFM1
1992-17B RFM1
1992-17C RFM1
1992-S18 RFM1
1992-S19 RFM1
1992-S20 RFM1
1992-S21 RFM1
1992-S23 RFM1
1992-S22 RFM1
1992-S25 RFM1
1992-S26 RFM1
1992-S27 RFM1
1992-S28 RFM1
1992-S29 RFM1
1992-S31 RFM1
1992-S32 RFM1
1992-S33 RFM1
1992-S34 RFM1
1992-S35 RFM1
1992-S36 RFM1
1992-S37 RFM1
1992-S38 RFM1
1992-S39 RFM1
1992-S40 RFM1
1992-S41 RFM1
1992-S42 RFM1
1992-S43 RFM1
1992-S44 RFM1
1993-S1 RFM1
1993-S2 RFM1
1993-S3 RFM1
1993-S4 RFM1
1993-S5 RFM1
1993-S6 RFM1
1993-S7 RFM1
1993-S8 RFM1
1993-S9 RFM1
1993-S10 RFM1
1993-S11 RFM1
1993-S12 RFM1
1993-S13 RFM1
1993-MZ1 RFM1
1987-S1 RFM1
1989-4C RFM1
1989-4D RFM1
1989-4E RFM1
1993-S14 RFM1
1993-S15 RFM1
1993-19 RFM1
1993-S16 RFM1
1993-S17 RFM1
1993-S18 RFM1
1993-MZ2 RFM1
1993-S20 RFM1
1993-S21 RFM1
1993-S22 RFM1
1993-S23 RFM1
1993-S27 RFM1
1993-S24 RFM1
1993-S25 RFM1
1993-S26 RFM1
1993-S28 RFM1
1993-S29 RFM1
1993-S30 RFM1
1993-S33 RFM1
1993-MZ3 RFM1
1993-S31 RFM1
1993-S32 RFM1
1993-S34 RFM1
1993-S38 RFM1
1993-S41 RFM1
1993-S35 RFM1
1993-S36 RFM1
1993-S37 RFM1
1993-S39 RFM1
1993-S42 RFM1
1993-S40 RFM1
1993-S43 RFM1
1993-S44 RFM1
1993-S46 RFM1
1993-S45 RFM1
1993-S47 RFM1
1993-S48 RFM1
1993-S49 RFM1
1994-S1 RFM1
1994-S2 RFM1
1994-S3 RFM1
1994-S5 RFM1
1994-S6 RFM1
1994-RS4 RFM1
1994-S7 RFM1
1994-S8 RFM1
1994-S9 RFM1
1994-S10 RFM1
1994-S11 RFM1
1994-S12 RFM1
1994-S13 RFM1
1994-S14 RFM1
1994-S15 RFM1
1994-S16 RFM1
1994-MZ1 RFM1
1994-S17 RFM1
1994-S18 RFM1
1994-S19 RFM1
1994-S20 RFM1
1995-S1 RFM1
1995-S2 RFM1
1995-S3 RFM1
1995-S4 RFM1
1995-S6 RFM1
1995-S7 RFM1
1995-S8 RFM1
1995-R5 RFM1
1995-S9 RFM1
1995-S10 RFM1
1995-S11 RFM1
1995-S12 RFM1
1995-S13 RFM1
1995-S14 RFM1
1995-S15 RFM1
1995-S16 RFM1
1995-S17 RFM1
1995-S18 RFM1
1995-S19 RFM1
1995-S21 RFM1
1996-S3 RFM1
1996-S1 RFM1
1996-S2 RFM1
1996-S4 RFM1
1996-S5 RFM1
1996-S6 RFM1
1996-S7 RFM1
1996-S8 RFM1
1996-S9 RFM1
1996-S11 RFM1
1996-S12 RFM1
1996-S10 RFM1
1996-S13 RFM1
1996-S14 RFM1
1996-S15 RFM1
1996-S16 RFM1
1996-S17 RFM1
1996-S18 RFM1
1996-S19 RFM1
1996-S20 RFM1
1996-S21 RFM1
1996-S22 RFM1
1996-S23 RFM1
1995-R20 RFM1
1996-S24 RFM1
1996-S25 RFM1
1997-S1 RFM1
1997-S2 RFM1
1997-S3 RFM1
1997-S4 RFM1
1997-S5 RFM1
Item 7. Financial Statements and Exhibits
(a) See attached monthly reports
SIGNATURES
Pursuant to the requirements of the Securities Exchange
Act of 1934, the registrant has duly caused this
report to be signed onits behalf by the undersigned
thereunto duly authorized.
RESIDENTIAL FUNDING MORTGAGE
SECURITIES I, INC.
By: /s/Davee Olson
Name: Davee Olson
Title: Executive Vice President and
Chief Financial Officer
Dated: May 25, 1997
GMAC MORTGAGE CORPORATION
100WITMER ROAD, P.O.BOX 963
HORHSAM, PA 19044-0963
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: 05/01/97
GROSS INTEREST RATE: 12.17629
NET INTEREST RATE: 10.000000
TOTAL NUMBER OF LOANS: 10
REPORT DATE: 05/25/97
***SECTION 1***REMITTANCE DATA POOL TOTAL PER UNIT CERT TOTAL
GROSS INTEREST 15,923.33 15,923.33 15,923.33
LESS SERVICE FEE 2,846.00 2,846.00 2,846.00
NET INTEREST 13,077.33 13,077.33 13,077.33
PAYOFF NET INTEREST 0.00 0.00 0.00
PLUS REO NET INT GAIN 0.00 0.00 0.00
LESS REO REIMBURSEMENT 0.00 0.00 0.00
PRINCIPAL INSTALLMENT 1,875.49 1,875.49 1,875.49
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 14,952.82 14,952.82 14,952.82
***SECTION 2***PRINCIPAL BALANCE DATA
1) BEGINNING PRINCIPAL BALANCE 1,569,279.39 1,569,279.39 1,569,279.39
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 1,569,279.39 1,569,279.39 1,569,279.39
PRINCIPAL REMITTANCE:
REGULAR INSTALLMENTS 1,875.49 1,875.49 1,875.49
PRINCIPAL PREPAYMENT
ADDITIONAL PRINCIPAL 0.00 0.00 0.00
PAYOFF PRINCIPAL 0.00 0.00 0.00
REO PRINCIPAL 0.00 0.00 0.00
PRINCIPAL ADJUSTMENT + OR - 0.00 0.00 0.00
3) TOTAL PRINCIPAL REMITTANCE 1,875.49 1,875.49 1,875.49
ENDING PRINCIPAL BALANCE 1,567,403.90 1,567,403.90 1,567,403.90
***SECTION 3***DELINQUENCY DATA
#LOANS AGGREGATGE PR BAL
DELINQ ON LOANS DELINQ
30-59 DAYS 1 156.95
PRINCIPAL 0.00 0.00 0.00
INTEREST 1,233.22 1,233.22 1,233.22
60-89 DAYS 0 0.00
PRINCIPAL 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
OVER 90 DAYS 1 11,125.28
PRINCIPAL 0.00 0.00 0.00
INTEREST 123,663.32 123,663.32 123,663.32
FORECLOSURE 0 0.00
PRINCIPAL 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
REO 0 0.00
PRINICPAL 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
TOTAL 2 11,282.23 124,896.54 124,896.54 124,896.54
***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 (215-682-1909)
- -------------------------------------------------------------------------------
<PAGE>
GMAC MORTGAGE CORPORATION
100 WITMER ROAD, P.O.BOX 963
HORSHAM, PA 19044-0963
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: 05/01/97
GROSS INTEREST RATE: 12.4111
NET INTEREST RATE: 10.25
TOTAL NUMBER OF LOANS: 6
REPORT DATE: 05/25/97
***SECTION 1***REMITTANCE DATA POOL TOTAL PER UNIT CERT TOTAL
GROSS INTEREST 6,032.03 6,032.03 6,032.03
LESS SERVICE FEE 1,050.34 1,050.34 1,050.34
NET INTEREST 4,981.69 4,981.69 4,981.69
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 714.97 714.97 714.97
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 5,696.66 5,696.66 5,696.66
***SECTION 2***PRINCIPAL BALANCE DATA
1) BEGINNING PRINCIPAL BALANCE 583,222.77 583,222.77 583,222.77
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 583,222.77 583,222.77 583,222.77
PRINCIPAL REMITTANCE:
REGULAR INSTALLMENTS 714.97 714.97 714.97
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 714.97 714.97 714.97
ENDING PRINCIPAL BALANCE 582,507.80 582,507.80 582,507.80
***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 1,747.36
PRINCIPAL 0.00 0.00 0.00
INTEREST 26,402.94 26,402.94 26,402.94
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 1,747.36 26,402.94 26,402.94 26,402.94
***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 (215-682-1909)
- -------------------------------------------------------------------------------
Run: 05/21/97 15:04:13 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 51,185,471.15 359,507.39 8.0000 654.58
STRIP 0.00 0.00 1.4365 0.00
- --------------------------------------------------------------------------------
51,185,471.15 359,507.39 654.58
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
2,396.72 0.00 3,051.30 0.00 358,852.81
STRIP 430.35 0.00 430.35 0.00 0.00
2,827.07 0.00 3,481.65 0.00 358,852.81
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
7.023622 0.000013 0.000047 0.000000 0.000060 7.010833
STRIP 0.000000 0.000000 0.000008 0.000000 0.000008 0.000000
Determination Date 20-May-1997
Distribution Date 27-May-1997
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 05/21/97 15:04:13 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 74.90
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 134.82
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 358,852.81
ACTUAL UPAID PRINCIPAL BALANCE @ 04/30 359,407.39
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 2
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
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 554.58
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 10.1364%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.0000%
POOL TRADING FACTOR 0.007010833
................................................................................
Run: 05/21/97 15:04:13 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 1,192,171.07 8.0000 80,855.08
STRIP 0.00 0.00 1.5598 0.00
- --------------------------------------------------------------------------------
50,250,749.71 1,192,171.07 80,855.08
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
7,923.29 0.00 88,778.37 0.00 1,111,315.99
STRIP 1,548.27 0.00 1,548.27 0.00 0.00
9,471.56 0.00 90,326.64 0.00 1,111,315.99
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
23.724443 0.001609 0.000158 0.000000 0.001767 22.115411
STRIP 0.000000 0.000000 0.000031 0.000000 0.000031 0.000000
Determination Date 20-May-1997
Distribution Date 27-May-1997
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 05/21/97 15:04:13 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 354.14
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 430.83
SUBSERVICER ADVANCES THIS MONTH 3,280.98
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 293,694.35
(B) TWO MONTHLY PAYMENTS: 1 162,476.91
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 1,111,315.99
ACTUAL UPAID PRINCIPAL BALANCE @ 04/30 1,114,308.71
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 78,950.58
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 1,904.50
MORTGAGE POOL INSURANCE 2,914,650.07
SPECIAL HAZARD LOSS COVERAGE 718,071.50
BANKRUPTCY BOND 0.00
MORTGAGE REPURCHASE BOND 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 10.3461%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.0000%
POOL TRADING FACTOR 0.022115411
................................................................................
Run: 05/21/97 15:04:13 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 4,758,151.76 8.5000 201,610.87
STRIP 0.00 0.00 0.9019 0.00
- --------------------------------------------------------------------------------
96,428,600.14 4,758,151.76 201,610.87
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
32,914.47 0.00 234,525.34 0.00 4,556,540.89
STRIP 3,454.71 0.00 3,454.71 0.00 0.00
36,369.18 0.00 237,980.05 0.00 4,556,540.89
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
49.343781 0.002091 0.000341 0.000000 0.002432 47.253003
STRIP 0.000000 0.000000 0.000036 0.000000 0.000036 0.000000
Determination Date 20-May-1997
Distribution Date 27-May-1997
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 05/21/97 15:04:13 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 2,184.27
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,529.55
SUBSERVICER ADVANCES THIS MONTH 4,534.88
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 190,422.22
(B) TWO MONTHLY PAYMENTS: 1 138,828.77
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 1 140,667.05
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 4,556,540.89
ACTUAL UPAID PRINCIPAL BALANCE @ 04/30 4,569,445.44
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 33
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
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 194,556.55
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 434.60
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 6,619.72
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 10.3667%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.5000%
POOL TRADING FACTOR 0.047253003
................................................................................
Run: 05/21/97 15:04:13 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 2,105,156.71 6.5000 3,552.61
STRIP 0.00 0.00 2.8918 0.00
- --------------------------------------------------------------------------------
99,525,248.34 2,105,156.71 3,552.61
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
11,402.93 0.00 14,955.54 0.00 2,101,604.10
STRIP 5,073.04 0.00 5,073.04 0.00 0.00
16,475.97 0.00 20,028.58 0.00 2,101,604.10
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
21.151987 0.000036 0.000115 0.000000 0.000150 21.116291
STRIP 0.000000 0.000000 0.000051 0.000000 0.000051 0.000000
Determination Date 20-May-1997
Distribution Date 27-May-1997
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 05/21/97 15:04:13 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 760.82
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 676.65
SUBSERVICER ADVANCES THIS MONTH 3,685.52
MASTER SERVICER ADVANCES THIS MONTH 1,447.58
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 202,266.01
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 1 176,635.97
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 2,101,604.10
ACTUAL UPAID PRINCIPAL BALANCE @ 04/30 1,957,810.16
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 11
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 148,312.10
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 344.94
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 3,207.67
MORTGAGE POOL INSURANCE 7,415,287.39
SPECIAL HAZARD LOSS COVERAGE 976,420.16
BANKRUPTCY BOND 100,000.00
MORTGAGE REPURCHASE BOND 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 10.2562%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.5000%
POOL TRADING FACTOR 0.021116291
................................................................................
Run: 05/21/97 15:04:13 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 5,985,593.83 7.0000 389,754.17
STRIP 0.00 0.00 1.9556 0.00
- --------------------------------------------------------------------------------
106,883,729.60 5,985,593.83 389,754.17
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
33,831.07 0.00 423,585.24 0.00 5,595,839.66
STRIP 9,464.99 0.00 9,464.99 0.00 0.00
43,296.06 0.00 433,050.23 0.00 5,595,839.66
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
56.000982 0.003647 0.000317 0.000000 0.003963 52.354457
STRIP 0.000000 0.000000 0.000089 0.000000 0.000089 0.000000
Determination Date 20-May-1997
Distribution Date 27-May-1997
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 05/21/97 15:04:13 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 2,400.92
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,005.70
SUBSERVICER ADVANCES THIS MONTH 6,999.50
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 579,548.93
(B) TWO MONTHLY PAYMENTS: 1 185,699.28
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 5,595,839.66
ACTUAL UPAID PRINCIPAL BALANCE @ 04/30 5,604,923.73
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 378,494.60
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 1,100.00
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 10,159.57
MORTGAGE POOL INSURANCE 6,565,698.13
SPECIAL HAZARD LOSS COVERAGE 973,390.58
BANKRUPTCY BOND 100,000.00
MORTGAGE REPURCHASE BOND 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.8741%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.0000%
POOL TRADING FACTOR 0.052354457
................................................................................
SEC REPORT
DISTRIBUTION DATE: 05/27/97
MONTHLY Cutoff: Apr-97
DETERMINATION DATE: 05/20/97
RUN TIME/DATE: 05/14/97 10:48 AM
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 9,579.24 3,657.57
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 1,620.92
Total Principal Prepayments 38.33
Principal Payoffs-In-Full 0.00
Principal Curtailments 38.33
Principal Liquidations 0.00
Scheduled Principal Due 1,582.59
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 7,958.32 3,657.57
Prepayment Interest Shortfall 0.00 0.00
Unpaid Interest Shortfall Paid 0.00
Remaining Unpaid Interest Shortfall 0.00
BALANCES BY CLASS
INITIAL Scheduled Pool Balance 117,952,531.57
Current Period BEGINNING Prin Bal 1,123,526.87
Current Period ENDING Prin Bal 1,121,905.95
Change in Principal Balance 1,620.92
PER CERTIFICATE DATA BY CLASS
Principal Distributed 0.013742
Interest Distributed 0.067471
Total Distribution 0.081213
Total Principal Prepayments 0.000325
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 9.525246
ENDING Principal Balance 9.511504
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 8.500000% 1.511402%
Subordinated Unpaid Amounts
Period Ending Class Percentages 38.689185%
Prepayment Percentages 38.689185%
Trading Factors 0.951150%
Certificate Denominations 1,000
Sub-Servicer Fees 390.66
Master Servicer Fees 140.44
Percentage Interest
Current Period Master Servicer Advance 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Tot Principal and Interest Distr 10,189.27 28.03 23,454.11
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 1,800.70 3,421.62
Total Principal Prepayments 60.75 99.08
Principal Payoffs-In-Full 0.00 0.00
Principal Curtailments 60.75 99.08
Principal Liquidations 0.00 0.00
Scheduled Principal Due 2,507.94 4,090.53
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 8,388.57 28.03 20,032.49
Prepayment Interest Shortfall 0.00 0.00 0.00
Unpaid Interest Shortfall Paid 0.00 0.00
Remaining Unpaid Interest Shortfall 0.00 0.00
BALANCES BY CLASS
INITIAL Scheduled Pool Balance 8,878,147.54 126,830,679.11
Current Period BEGINNING Prin Bal 1,780,454.89 2,903,981.76
Current Period ENDING Prin Bal 1,777,886.20 2,899,792.15
Change in Principal Balance 2,568.69 4,189.61
PER CERTIFICATE DATA BY CLASS
Principal Distributed 50.705961
Interest Distributed 236.213973
Total Distribution 286.919933
Total Principal Prepayments 1.710661
Current Period Interest Shortfall
BEGINNING Principal Balance 200.543512
ENDING Principal Balance 200.254185
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 8.380000% 0.120000%
Subordinated Unpaid Amounts 588,034.12 3,259.12 591,293.24
Period Ending Class Percentages 61.310815%
Prepayment Percentages 61.310815%
Trading Factors 20.025419% 2.286349%
Certificate Denominations 250,000
Sub-Servicer Fees 619.09 1,009.75
Master Servicer Fees 222.56 363.00
Percentage Interest
Current Period Master Servicer Advance 0.00
MISCELLANEOUS POOL DATA
Initial Special Hazard Amount 1,268,306.80
Current Special Hazard Amount 1,268,306.80
Unpaid Number
POOL DELINQUENCY DATA Prin Bal of Loans
Loans Delinquent ONE Payment 0.00 0
Loans Delinquent TWO Payments 134,947.80 1
Loans Delinquent THREE + Payments 468,284.26 1
Tot Unpaid Principal on Delinq Loans 603,232.06 2
Loans in Foreclosure, INCL in Delinq 468,284.26 1
REO/Pending Cash Liquidations 0.00 0
Principal Balance New REO 0.00
6 Mo Avg Delinquencies 2+ Payments 21.3760%
Loans in Pool 18
Current Period Sub-Servicer Fee 1,009.75
Current Period Master Servicer Fee 363.00
Aggregate REO Losses (509,401.82)
................................................................................
Run: 05/21/97 15:04:13 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 6,416,007.59 8.5000 11,267.39
STRIP 0.00 0.00 0.3218 0.00
- --------------------------------------------------------------------------------
126,773,722.44 6,416,007.59 11,267.39
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
45,446.72 0.00 56,714.11 0.00 6,404,740.20
STRIP 1,720.82 0.00 1,720.82 0.00 0.00
47,167.54 0.00 58,434.93 0.00 6,404,740.20
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
50.609917 0.000089 0.000358 0.000000 0.000447 50.521039
STRIP 0.000000 0.000000 0.000014 0.000000 0.000014 0.000000
Determination Date 20-May-1997
Distribution Date 27-May-1997
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 05/21/97 15:04:13 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 2,735.97
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,175.39
SUBSERVICER ADVANCES THIS MONTH 3,683.30
MASTER SERVICER ADVANCES THIS MONTH 3,911.55
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 159,456.44
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 103,470.13
(D) LOANS IN FORECLOSURE 1 135,695.30
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 6,404,740.20
ACTUAL UPAID PRINCIPAL BALANCE @ 04/30 6,021,687.32
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 34
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 447,248.69
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 500.00
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 10,767.39
MORTGAGE POOL INSURANCE 7,927,816.44
SPECIAL HAZARD LOSS COVERAGE 1,165,417.74
BANKRUPTCY BOND 100,000.00
MORTGAGE REPURCHASE BOND 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.8100%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.5000%
POOL TRADING FACTOR 0.050521039
................................................................................
SEC REPORT
DISTRIBUTION DATE: 05/27/97
MONTHLY Cutoff: Apr-97
DETERMINATION DATE: 05/20/97
RUN TIME/DATE: 05/14/97 10:51 AM
CERTIFICATEHOLDER STATEMENT
CONDUIT SENIOR SUBORDINATED MORTGAGE PASSTHRU CERTIFICATES
POOL #: 4004
SERIES: 1987-S5
SELLER: RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC
MASTER SERVICER: RESIDENTIAL FUNDING CORPORATION
CLASS A STRIP
CUSIP Number 760920AH1 NA
Total Princ and Interest Distributed 57,579.82 1,284.97
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 43,224.51
Total Principal Prepayments 16,851.29
Principal Payoffs-In-Full 16,209.56
Principal Curtailments 641.73
Principal Liquidations 0.00
Scheduled Principal Due 26,373.22
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 14,355.31 1,284.97
Prepayment Interest Shortfall 9.39 0.14
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 1,970,016.46
Current Period ENDING Princ Balance 1,926,791.95
Change in Principal Balance 43,224.51
PER CERTIFICATE DATA BY CLASS
Principal Distributed 0.599802
Interest Distributed 0.199200
Total Distribution 0.799002
Total Principal Prepayments 0.233836
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 27.336788
ENDING Principal Balance 26.736986
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 8.750000% 0.589436%
Subordinated Unpaid Amounts
Period Ending Class Percentages 75.306472%
Prepayment Percentages 75.306472%
Trading Factors 2.673699%
Certificate Denominations 1,000
Sub-Servicer Fees 542.87
Master Servicer Fees 246.09
Percentage Interest
Curr Period Master Servicer Adv Amt 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Total Princ and Interest Distributed 18,049.15 27.06 76,941.00
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 13,666.46 56,890.97
Total Principal Prepayments 5,525.66 22,376.95
Principal Payoffs-In-Full 5,315.23 21,524.79
Principal Curtailments 210.43 852.16
Principal Liquidations 0.00 0.00
Scheduled Principal Due 8,647.96 35,021.18
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 4,382.69 27.06 20,050.03
Prepayment Interest Shortfall 3.06 0.02 12.61
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 645,982.42 2,615,998.88
Current Period ENDING Princ Balance 631,808.80 2,558,600.75
Change in Principal Balance 14,173.62 57,398.13
PER CERTIFICATE DATA BY CLASS
Principal Distributed 1,006.154167
Interest Distributed 322.663060
Total Distribution 1,328.817227
Total Principal Prepayments 406.810969
Current Period Interest Shortfall
BEGINNING Principal Balance 190.234458
ENDING Principal Balance 186.060489
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 8.690000% 0.060000%
Subordinated Unpaid Amounts 112,396.64 168.49 112,565.13
Period Ending Class Percentages 24.693528%
Prepayment Percentages 24.693528%
Trading Factors 18.606049% 3.390654%
Certificate Denominations 250,000
Sub-Servicer Fees 178.01 720.88
Master Servicer Fees 80.70 326.79
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 631,808.80
POOL DELINQUENCY DATA Unpaid Princ Number of
Balance Loans
Loans Delinquent ONE Payment 0.00 0
Loans Delinquent TWO Payments 102,823.96 1
Loans Delinquent THREE + Payments 45,190.02 1
Tot Unpaid Princ on Delinquent Loans 148,013.98 2
Loans in Foreclosure, INCL in Delinq 45,190.02 1
REO/Pending Cash Liquidations 0.00 0
Principal Balance New REO 0.00
Six Month Average Delinq 2+ Pmts 12.3091%
Loans in Pool 36
Curr Period Sub-Servicer Fee 720.88
Curr Period Master Servicer Fee 326.79
Aggregate REO Losses (105,184.39)
................................................................................
SEC REPORT
DISTRIBUTION DATE: 05/27/97
MONTHLY Cutoff: Apr-97
DETERMINATION DATE: 05/20/97
RUN TIME/DATE: 05/14/97 10:59 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 180,649.73 720.20
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 159,834.44
Total Principal Prepayments 155,632.59
Principal Payoffs-In-Full 152,294.32
Principal Curtailments 3,338.27
Principal Liquidations 0.00
Scheduled Principal Due 4,201.85
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 20,815.29 720.20
Prepayment Interest Shortfall 128.30 2.70
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 2,792,479.26
Curr Period ENDING Princ Balance 2,632,644.82
Change in Principal Balance 159,834.44
PER CERTIFICATE DATA BY CLASS
Principal Distributed 1.679151
Interest Distributed 0.218676
Total Distribution 1.897827
Total Principal Prepayments 1.635008
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 29.336566
ENDING Principal Balance 27.657416
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 9.000000% 0.204334%
Subordinated Unpaid Amounts
Period Ending Class Percentages 66.023163%
Prepayment Percentages 66.023163%
Trading Factors 2.765742%
Certificate Denominations 1,000
Sub-Servicer Fees 702.49
Master Servicer Fees 289.10
Percentage Interest
Curr Period Master Servicer Adv Amt 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Total Princ and Interest Distributed 92,916.82 49.14 274,335.89
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 82,253.99 242,088.43
Total Principal Prepayments 80,091.63 235,724.22
Principal Payoffs-In-Full 78,373.69 230,668.01
Principal Curtailments 1,717.94 5,056.21
Principal Liquidations 0.00 0.00
Scheduled Principal Due 2,162.36 6,364.21
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 10,662.83 49.14 32,247.46
Prepayment Interest Shortfall 65.88 0.15 197.03
Unpaid Interest Shortfall Distr (Paid) 0.00 0.00
Remaining Unpaid Interest Shortfall 0.00 0.00
BALANCES BY CLASS
INITIAL Scheduled Pool Balance 5,807,205.05 100,994,870.37
Curr Period BEGINNING Princ Balance 1,437,065.54 4,229,544.80
Curr Period ENDING Princ Balance 1,354,811.55 3,987,456.37
Change in Principal Balance 82,253.99 242,088.43
PER CERTIFICATE DATA BY CLASS
Principal Distributed 3,541.031757
Interest Distributed 459.034506
Total Distribution 4,000.066263
Total Principal Prepayments 3,447.942225
Current Period Interest Shortfall
BEGINNING Principal Balance 247.462510
ENDING Principal Balance 233.298383
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 8.980000% 0.020000%
Subordinated Unpaid Amounts 372,388.50 318.35 372,706.85
Period Ending Class Percentages 33.976837%
Prepayment Percentages 33.976837%
Trading Factors 23.329838% 3.948177%
Certificate Denominations 250,000
Sub-Servicer Fees 361.51 1,064.00
Master Servicer Fees 148.78 437.88
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 189,442.35 2
Loans Delinquent TWO Payments 0.00 0
Loans Delinquent THREE + Payments 0.00 0
Total Unpaid Principal on Delinq Loans 189,442.35 2
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 6.3733%
Loans in Pool 29
Current Period Sub-Servicer Fee 1,064.00
Current Period Master Servicer Fee 437.88
Aggregate REO Losses (380,719.66)
................................................................................
CONDUIT SENIOR MORTGAGE PASS-THROUGH CERTIFICATES 14-May-97
1987-SA1, CLASS A, 7.74872792% PASS-THROUGH RATE (POOL 4009) 10:15 AM
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (SELLER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
DETERMINATION DATE: MAY 20, 1997
DISTRIBUTION DATE: MAY 27, 1997
ORIGINAL POOL BALANCE: $43,895,323.25
BEGINNING POOL BALANCE $3,219,732.96
ENDING POOL BALANCE $3,103,251.53
PRINCIPAL DISTRIBUTIONS $116,481.43
PRINCIPAL DISTRIBUTIONS
PRINCIPAL PREPAYMENTS IN FULL $107,985.20
PARTIAL PRINCIPAL PREPAYMENTS $2,915.99
LIQUIDATED MORTGAGE LOAN $0.00
SCHEDULED PAYMENTS DUE 04/01 $5,580.24
$116,481.43
INTEREST DUE ON BEG POOL BALANCE $20,790.70
PREPAYMENT INTEREST SHORTFALL ($209.77)
$20,580.93
TOTAL DISTRIBUTION DUE THIS PERIOD $137,062.36
UNPAID INTEREST SHORTFALL $0.00
ADVANCE BY MASTER SERVICER $0.00
RFC MANAGEMENT FEE $332.01
PERCENTAGE OF PRINCIPAL DUE ON NEXT DISTRIBUTION DATE 54.863583%
TOTAL PRINCIPAL PASS-THROUGH PER SINGLE CERTIFICATE $2.653618230
TOTAL INTEREST PASS-THROUGH PER SINGLE CERTIFICATE $0.468863844
TOTAL PRINCIPAL PREPAYMENT PASS-THROUGH PER SINGLE CERTIFICATE $2.526492159
REMAINING SPECIAL HAZARD LOSS AMOUNT $1,412,181.98
SCHEDULED PRINCIPAL BALANCE OF LOANS AFTER DISTRIBUTION $5,656,304.92
TRADING FACTOR 0.070696632
NUMBER OF LOANS DELINQUENT ONE MONTH 1
NUMBER OF LOANS DELINQUENT TWO OR MORE MONTHS 0
NUMBER OF LOANS IN FORECLOSURE 1
NUMBER OF REO PROPERTIES 0
ACTUAL PRINCIPAL BALANCE DELINQUENT ONE MONTH $120,539.79
ACTUAL PRINCIPAL BALANCE DELINQUENT TWO OR MORE MONTHS $0.00
ACTUAL PRINCIPAL BALANCE IN FORECLOSURE $296,053.85
ACTUAL PRINCIPAL BALANCE REO PROPERTIES $0.00
CONDUIT SUBORDINATED MORTGAGE PASS-THROUGH CERTIFICATES 14-May-97
1987-SA1, CLASS B, 7.71872792% PASS-THROUGH RATE (POOL 4009) 10:15 AM
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (SELLER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
DETERMINATION DATE: MAY 20, 1997
DISTRIBUTION DATE: MAY 27, 1997
ORIGINAL POOL BALANCE: $3,177,409.46
BEGINNING POOL BALANCE $2,557,485.86
ENDING POOL BALANCE $2,553,053.39
NET CHANGE TO PRINCIPAL BALANCE $4,432.47
PRINCIPAL DISTRIBUTIONS
PRINCIPAL PREPAYMENTS IN FULL $0.00
PARTIAL PRINCIPAL PREPAYMENTS $0.00
LIQUIDATED MORTGAGE LOAN $0.00
SCHEDULED PAYMENTS DUE 04/01 $4,432.47
$4,432.47
INTEREST DUE ON BEGINNING POOL BALANCE $16,450.45
PREPAYMENT INTEREST SHORTFALL ($165.98)
LOSS ON LIQUIDATED MORTGAGE $0.00
$16,284.47
TOTAL DISTRIBUTION DUE THIS PERIOD $20,716.94
PRINCIPAL DISTRIBUTION PER SINGLE CERTIFICATE $348.75
INTEREST DISTRIBUTION PER SINGLE CERTIFICATE $1,281.27
ESTIMATED UNPAID AMOUNT (AFTER TAKING INTO ACCOUNT
CURRENT DISTRIBUTION) $0.00
ADVANCE BY MASTER SERVICER $0.00
RFC MANAGEMENT FEE $263.72
PERCENTAGE OF PRINCIPAL DUE ON NEXT DISTRIBUTION DATE 45.136417%
REMAINING SPECIAL HAZARD LOSS AMOUNT $1,412,181.98
SCHEDULED PRINCIPAL BALANCE OF LOANS AFTER DISTRIBUTION $5,656,304.92
NUMBER OF LOANS DELINQUENT ONE MONTH 1
NUMBER OF LOANS DELINQUENT TWO OR MORE MONTHS 0
NUMBER OF LOANS IN FORECLOSURE 1
NUMBER OF REO PROPERTIES 0
ACTUAL PRINCIPAL BALANCE DELINQUENT ONE MONTH $120,539.79
ACTUAL PRINCIPAL BALANCE DELINQUENT TWO OR MORE MONTHS $0.00
ACTUAL PRINCIPAL BALANCE IN FORECLOSURE $296,053.85
ACTUAL PRINCIPAL BALANCE REO PROPERTIES $0.00
CONDUIT SUBORDINATED MORTGAGE PASS-THROUGH CERTIFICATES 14-May-97
1987-SA1, CLASS C, 0.03% PASS-THROUGH RATE (POOL 4009) 10:15 AM
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (SELLER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
DETERMINATION DATE: MAY 20, 1997
DISTRIBUTION DATE: MAY 27, 1997
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 04/01 $0.00
$0.00
INTEREST DUE ON BEGINNING POOL BALANCE AFTER DEDUCTING
CURRENT MONTH CLASS C UNPAID INTEREST AMOUNT $63.94
PREPAYMENT INTEREST SHORTFALL ($0.65)
LOSS ON LIQUIDATED MORTGAGE $0.00
TOTAL DISTRIBUTION DUE THIS PERIOD $63.29
CLASS C UNPAID AMOUNT $0.00
ADVANCE BY MASTER SERVICER $0.00
PERCENTAGE OF PRINCIPAL DUE ON NEXT DISTRIBUTION DATE 0.000000%
REMAINING SPECIAL HAZARD LOSS AMOUNT $1,412,181.98
SCHEDULED PRINCIPAL BALANCE OF LOANS AFTER DISTRIBUTION $5,656,304.92
NUMBER OF LOANS DELINQUENT ONE MONTH 1
NUMBER OF LOANS DELINQUENT TWO OR MORE MONTHS 0
NUMBER OF LOANS IN FORECLOSURE 1
NUMBER OF REO PROPERTIES 0
ACTUAL PRINCIPAL BALANCE DELINQUENT ONE MONTH $120,539.79
ACTUAL PRINCIPAL BALANCE DELINQUENT TWO OR MORE MONTHS $0.00
ACTUAL PRINCIPAL BALANCE IN FORECLOSURE $296,053.85
ACTUAL PRINCIPAL BALANCE REO PROPERTIES $0.00
CONDUIT SENIOR MORTGAGE PASS-THROUGH CERTIFICATES 14-May-97
1987-SA1, CLASS A, 7.74872792% PASS-THROUGH RATE (POOL 4009) 10:16 AM
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (SELLER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
DETERMINATION DATE: MAY 20, 1997
DISTRIBUTION DATE: MAY 27, 1997
ORIGINAL POOL BALANCE: $43,895,323.25
BEGINNING POOL BALANCE $3,219,732.96
ENDING POOL BALANCE $3,103,251.53
PRINCIPAL DISTRIBUTIONS $116,481.43
PRINCIPAL DISTRIBUTIONS
PRINCIPAL PREPAYMENTS IN FULL $107,985.20
PARTIAL PRINCIPAL PREPAYMENTS $2,915.99
LIQUIDATED MORTGAGE LOAN $0.00
SCHEDULED PAYMENTS DUE 04/01 $5,580.24
$116,481.43
INTEREST DUE ON BEG POOL BALANCE $20,790.70
PREPAYMENT INTEREST SHORTFALL ($209.77)
$20,580.93
TOTAL DISTRIBUTION DUE THIS PERIOD $137,062.36
UNPAID INTEREST SHORTFALL $0.00
ADVANCE BY MASTER SERVICER $0.00
RFC MANAGEMENT FEE $332.01
PERCENTAGE OF PRINCIPAL DUE ON NEXT DISTRIBUTION DATE 54.863583%
TOTAL PRINCIPAL PASS-THROUGH PER SINGLE CERTIFICATE $2.653618230
TOTAL INTEREST PASS-THROUGH PER SINGLE CERTIFICATE $0.468863844
TOTAL PRINCIPAL PREPAYMENT PASS-THROUGH PER SINGLE CERTIFICATE $2.526492159
REMAINING SPECIAL HAZARD LOSS AMOUNT $1,412,181.98
SCHEDULED PRINCIPAL BALANCE OF LOANS AFTER DISTRIBUTION $5,656,304.92
TRADING FACTOR 0.070696632
NUMBER OF LOANS DELINQUENT ONE MONTH 0
NUMBER OF LOANS DELINQUENT TWO OR MORE MONTHS 0
NUMBER OF LOANS IN FORECLOSURE 1
NUMBER OF REO PROPERTIES 0
ACTUAL PRINCIPAL BALANCE DELINQUENT ONE MONTH $0.00
ACTUAL PRINCIPAL BALANCE DELINQUENT TWO OR MORE MONTHS $0.00
ACTUAL PRINCIPAL BALANCE IN FORECLOSURE $295,590.73
ACTUAL PRINCIPAL BALANCE REO PROPERTIES $0.00
CONDUIT SUBORDINATED MORTGAGE PASS-THROUGH CERTIFICATES 14-May-97
1987-SA1, CLASS B, 7.71872792% PASS-THROUGH RATE (POOL 4009) 10:16 AM
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (SELLER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
DETERMINATION DATE: MAY 20, 1997
DISTRIBUTION DATE: MAY 27, 1997
ORIGINAL POOL BALANCE: $3,177,409.46
BEGINNING POOL BALANCE $2,557,485.86
ENDING POOL BALANCE $2,553,053.39
NET CHANGE TO PRINCIPAL BALANCE $4,432.47
PRINCIPAL DISTRIBUTIONS
PRINCIPAL PREPAYMENTS IN FULL $0.00
PARTIAL PRINCIPAL PREPAYMENTS $0.00
LIQUIDATED MORTGAGE LOAN $0.00
SCHEDULED PAYMENTS DUE 04/01 $4,432.47
$4,432.47
INTEREST DUE ON BEGINNING POOL BALANCE $16,450.45
PREPAYMENT INTEREST SHORTFALL ($165.98)
LOSS ON LIQUIDATED MORTGAGE $0.00
$16,284.47
TOTAL DISTRIBUTION DUE THIS PERIOD $20,716.94
PRINCIPAL DISTRIBUTION PER SINGLE CERTIFICATE $348.75
INTEREST DISTRIBUTION PER SINGLE CERTIFICATE $1,281.27
ESTIMATED UNPAID AMOUNT (AFTER TAKING INTO ACCOUNT
CURRENT DISTRIBUTION) $0.00
ADVANCE BY MASTER SERVICER $0.00
RFC MANAGEMENT FEE $263.72
PERCENTAGE OF PRINCIPAL DUE ON NEXT DISTRIBUTION DATE 45.136417%
REMAINING SPECIAL HAZARD LOSS AMOUNT $1,412,181.98
SCHEDULED PRINCIPAL BALANCE OF LOANS AFTER DISTRIBUTION $5,656,304.92
NUMBER OF LOANS DELINQUENT ONE MONTH 0
NUMBER OF LOANS DELINQUENT TWO OR MORE MONTHS 0
NUMBER OF LOANS IN FORECLOSURE 1
NUMBER OF REO PROPERTIES 0
ACTUAL PRINCIPAL BALANCE DELINQUENT ONE MONTH $0.00
ACTUAL PRINCIPAL BALANCE DELINQUENT TWO OR MORE MONTHS $0.00
ACTUAL PRINCIPAL BALANCE IN FORECLOSURE $295,590.73
ACTUAL PRINCIPAL BALANCE REO PROPERTIES $0.00
CONDUIT SUBORDINATED MORTGAGE PASS-THROUGH CERTIFICATES 14-May-97
1987-SA1, CLASS C, 0.03% PASS-THROUGH RATE (POOL 4009) 10:16 AM
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (SELLER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
DETERMINATION DATE: MAY 20, 1997
DISTRIBUTION DATE: MAY 27, 1997
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 04/01 $0.00
$0.00
INTEREST DUE ON BEGINNING POOL BALANCE AFTER DEDUCTING
CURRENT MONTH CLASS C UNPAID INTEREST AMOUNT $63.94
PREPAYMENT INTEREST SHORTFALL ($0.65)
LOSS ON LIQUIDATED MORTGAGE $0.00
TOTAL DISTRIBUTION DUE THIS PERIOD $63.29
CLASS C UNPAID AMOUNT $0.00
ADVANCE BY MASTER SERVICER $0.00
PERCENTAGE OF PRINCIPAL DUE ON NEXT DISTRIBUTION DATE 0.000000%
REMAINING SPECIAL HAZARD LOSS AMOUNT $1,412,181.98
SCHEDULED PRINCIPAL BALANCE OF LOANS AFTER DISTRIBUTION $5,656,304.92
NUMBER OF LOANS DELINQUENT ONE MONTH 0
NUMBER OF LOANS DELINQUENT TWO OR MORE MONTHS 0
NUMBER OF LOANS IN FORECLOSURE 1
NUMBER OF REO PROPERTIES 0
ACTUAL PRINCIPAL BALANCE DELINQUENT ONE MONTH $0.00
ACTUAL PRINCIPAL BALANCE DELINQUENT TWO OR MORE MONTHS $0.00
ACTUAL PRINCIPAL BALANCE IN FORECLOSURE $295,590.73
ACTUAL PRINCIPAL BALANCE REO PROPERTIES $0.00
................................................................................
Run: 05/21/97 15:04:13 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 3,638,225.68 7.5901 5,613.04
- --------------------------------------------------------------------------------
25,441,326.74 3,638,225.68 5,613.04
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
23,012.08 0.00 28,625.12 0.00 3,632,612.64
23,012.08 0.00 28,625.12 0.00 3,632,612.64
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
143.004558 0.000221 0.000905 0.000000 0.001125 142.783931
Determination Date 20-May-1997
Distribution Date 27-May-1997
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 05/21/97 15:04:13 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 957.20
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,113.60
SUBSERVICER ADVANCES THIS MONTH 1,431.94
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 177,175.50
(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 3,632,612.64
ACTUAL UPAID PRINCIPAL BALANCE @ 04/30 3,637,969.10
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 27
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 150.30
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 5,462.74
LOC AMOUNT AVAILABLE 1,795,614.55
BANKRUPTCY AMOUNT AVAILABLE 388,117.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,013,592.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.3877%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.6474%
POOL TRADING FACTOR 0.142783931
................................................................................
Run: 05/21/97 15:04:13 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 4,597,278.40 7.8058 6,689.19
- --------------------------------------------------------------------------------
38,297,875.16 4,597,278.40 6,689.19
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
29,904.53 0.00 36,593.72 0.00 4,590,589.21
29,904.53 0.00 36,593.72 0.00 4,590,589.21
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
120.040038 0.000175 0.000781 0.000000 0.000956 119.865376
Determination Date 20-May-1997
Distribution Date 27-May-1997
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 05/21/97 15:04:13 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 1,445.63
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 929.33
SUBSERVICER ADVANCES THIS MONTH 1,299.22
MASTER SERVICER ADVANCES THIS MONTH 1,084.78
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 95,495.67
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 2 133,006.61
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 4,590,589.21
ACTUAL UPAID PRINCIPAL BALANCE @ 04/30 4,461,345.16
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 41
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 136,305.48
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 221.20
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 6,467.99
LOC AMOUNT AVAILABLE 1,795,614.55
BANKRUPTCY AMOUNT AVAILABLE 388,117.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,013,592.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.4464%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.8075%
POOL TRADING FACTOR 0.119865376
................................................................................
Run: 05/21/97 15:04:13 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 8,389,000.73 6.7500 216,808.04
- --------------------------------------------------------------------------------
69,360,201.61 8,389,000.73 216,808.04
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
47,188.13 0.00 263,996.17 0.00 8,172,192.69
47,188.13 0.00 263,996.17 0.00 8,172,192.69
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
120.948333 0.003126 0.000680 0.000000 0.003806 117.822505
Determination Date 20-May-1997
Distribution Date 27-May-1997
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 05/21/97 15:04:13 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 2,702.56
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,633.49
SUBSERVICER ADVANCES THIS MONTH 4,326.03
MASTER SERVICER ADVANCES THIS MONTH 2,536.62
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 528,536.11
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 1 47,084.41
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 8,172,192.69
ACTUAL UPAID PRINCIPAL BALANCE @ 04/30 7,837,969.70
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 59
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 346,245.93
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 2,312.43
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 201,409.90
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 13,085.71
LOC AMOUNT AVAILABLE 1,795,614.55
BANKRUPTCY AMOUNT AVAILABLE 388,117.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,013,592.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.4245%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.7500%
POOL TRADING FACTOR 0.117822505
................................................................................
Run: 05/21/97 15:04:13 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 9,209,655.99 939,984.87 8.5000 11,783.04
STRIP 0.00 0.00 0.2368 0.00
- --------------------------------------------------------------------------------
9,209,655.99 939,984.87 11,783.04
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
6,658.23 0.00 18,441.27 0.00 928,201.83
STRIP 185.48 0.00 185.48 0.00 0.00
6,843.71 0.00 18,626.75 0.00 928,201.83
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
102.065145 0.001279 0.000723 0.000000 0.002002 100.785722
STRIP 0.000000 0.000000 0.000020 0.000000 0.000020 0.000000
Determination Date 20-May-1997
Distribution Date 27-May-1997
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 05/21/97 15:04:13 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 195.83
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 172.33
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 928,201.83
ACTUAL UPAID PRINCIPAL BALANCE @ 04/30 939,984.87
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 11,783.04
LOC AMOUNT AVAILABLE 1,606,222.01
BANKRUPTCY AMOUNT AVAILABLE 696,851.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 344,782.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.2068%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.5000%
POOL TRADING FACTOR 0.100785722
................................................................................
Run: 05/21/97 15:04:13 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 24,431,116.81 6.7491 682,533.38
- --------------------------------------------------------------------------------
199,725,759.94 24,431,116.81 682,533.38
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
135,564.13 0.00 818,097.51 0.00 23,748,583.43
135,564.13 0.00 818,097.51 0.00 23,748,583.43
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
122.323314 0.003417 0.000679 0.000000 0.004096 118.905961
Determination Date 20-May-1997
Distribution Date 27-May-1997
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 05/21/97 15:04:13 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 8,746.16
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,985.09
SUBSERVICER ADVANCES THIS MONTH 8,288.98
MASTER SERVICER ADVANCES THIS MONTH 1,961.20
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 112,398.36
(B) TWO MONTHLY PAYMENTS: 1 136,600.94
(C) THREE OR MORE MONTHLY PAYMENTS: 2 372,358.29
(D) LOANS IN FORECLOSURE 8 1,012,068.12
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 23,748,583.43
ACTUAL UPAID PRINCIPAL BALANCE @ 04/30 23,527,134.89
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 173
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 272,635.08
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 637,884.44
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 7,143.92
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 37,505.02
FSA GUARANTY INSURANCE POLICY 5,775,116.19
BANKRUPTCY AMOUNT AVAILABLE 373,426.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,174,005.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.4412%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.7500%
POOL TRADING FACTOR 0.118905961
................................................................................
Run: 05/21/97 15:04:13 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 8,794,570.49 7.8101 15,888.52
- --------------------------------------------------------------------------------
60,404,491.94 8,794,570.49 15,888.52
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
57,214.98 0.00 73,103.50 0.00 8,778,681.97
57,214.98 0.00 73,103.50 0.00 8,778,681.97
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
145.594644 0.000263 0.000947 0.000000 0.001210 145.331608
Determination Date 20-May-1997
Distribution Date 27-May-1997
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 05/21/97 15:04:13 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 3,088.02
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,825.58
SUBSERVICER ADVANCES THIS MONTH 790.62
MASTER SERVICER ADVANCES THIS MONTH 958.58
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 1 100,293.39
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 8,778,681.97
ACTUAL UPAID PRINCIPAL BALANCE @ 04/30 8,669,259.96
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 69
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 123,755.23
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 3,649.44
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 12,239.08
LOC AMOUNT AVAILABLE 11,806,248.64
BANKRUPTCY AMOUNT AVAILABLE 136,507.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 909,743.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.4901%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.8127%
POOL TRADING FACTOR 0.145331608
................................................................................
Run: 05/21/97 15:04:13 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 11,534,385.28 6.7318 132,673.99
- --------------------------------------------------------------------------------
80,948,485.59 11,534,385.28 132,673.99
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
64,510.33 0.00 197,184.32 0.00 11,401,711.29
64,510.33 0.00 197,184.32 0.00 11,401,711.29
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
142.490439 0.001639 0.000797 0.000000 0.002436 140.851447
Determination Date 20-May-1997
Distribution Date 27-May-1997
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 05/21/97 15:04:13 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 3,837.99
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,402.18
SUBSERVICER ADVANCES THIS MONTH 3,126.72
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 85,413.36
(B) TWO MONTHLY PAYMENTS: 3 234,399.41
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 1 106,694.47
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 11,401,711.29
ACTUAL UPAID PRINCIPAL BALANCE @ 04/30 11,418,592.32
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 88
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 112,715.30
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 1,912.85
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 18,045.84
LOC AMOUNT AVAILABLE 11,806,248.64
BANKRUPTCY AMOUNT AVAILABLE 136,507.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 909,743.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.3824%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.7318%
POOL TRADING FACTOR 0.140851447
................................................................................
Run: 05/21/97 15:04:13 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 9,608,282.69 6.8457 179,953.41
- --------------------------------------------------------------------------------
42,805,537.40 9,608,282.69 179,953.41
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
54,804.81 0.00 234,758.22 0.00 9,428,329.28
54,804.81 0.00 234,758.22 0.00 9,428,329.28
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
224.463546 0.004204 0.001280 0.000000 0.005484 220.259570
Determination Date 20-May-1997
Distribution Date 27-May-1997
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 05/21/97 15:04:13 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 3,867.28
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,975.55
SUBSERVICER ADVANCES THIS MONTH 6,347.90
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 390,913.32
(B) TWO MONTHLY PAYMENTS: 2 367,678.51
(C) THREE OR MORE MONTHLY PAYMENTS: 1 97,202.78
(D) LOANS IN FORECLOSURE 2 354,515.62
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 9,428,329.28
ACTUAL UPAID PRINCIPAL BALANCE @ 04/30 9,448,746.57
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 79
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 2,108.94
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 163,432.55
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 14,411.92
FSA GUARANTY INSURANCE POLICY 7,872,462.44
BANKRUPTCY AMOUNT AVAILABLE 497,233.28
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 972,601.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.5957%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.8457%
POOL TRADING FACTOR 0.220259570
................................................................................
Run: 05/21/97 15:04:13 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 9,896,223.18 6.6902 143,441.41
- --------------------------------------------------------------------------------
55,464,913.85 9,896,223.18 143,441.41
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
54,625.28 0.00 198,066.69 0.00 9,752,781.77
54,625.28 0.00 198,066.69 0.00 9,752,781.77
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
178.423124 0.002586 0.000985 0.000000 0.003571 175.836959
Determination Date 20-May-1997
Distribution Date 27-May-1997
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 05/21/97 15:04:13 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 4,005.12
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,007.44
SUBSERVICER ADVANCES THIS MONTH 11,059.00
MASTER SERVICER ADVANCES THIS MONTH 1,344.67
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 836,053.28
(B) TWO MONTHLY PAYMENTS: 2 359,959.27
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 4 323,655.61
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 9,752,781.77
ACTUAL UPAID PRINCIPAL BALANCE @ 04/30 9,589,146.45
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 69
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 185,612.48
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 127,346.54
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 1,029.60
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 15,065.27
FSA GUARANTY INSURANCE POLICY 7,872,462.44
BANKRUPTCY AMOUNT AVAILABLE 497,233.28
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 972,601.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.3116%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.5616%
POOL TRADING FACTOR 0.175836959
................................................................................
DISTRIBUTION DATE: 05/27/97
MONTHLY Cutoff: Apr-97
DETERMINATION DATE: 05/20/97
RUN TIME/DATE: 05/14/97 11:04 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 78,656.70
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 18,467.74
Total Principal Prepayments 1,765.23
Principal Payoffs-In-Full 0.00
Principal Curtailments 1,765.23
Principal Liquidations 0.00
Scheduled Principal Due 16,702.51
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 60,188.96
Prepayment Interest Shortfall 5.28
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 10,504,930.42
Curr Period ENDING Princ Balance 10,486,462.68
Change in Principal Balance 18,467.74
PER CERTIFICATE DATA BY CLASS
Principal Distributed 0.122270
Interest Distributed 0.398494
Total Distribution 0.520763
Total Principal Prepayments 0.011687
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 69.550112
ENDING Principal Balance 69.427842
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 6.876113%
Subordinated Unpaid Amounts
Period Ending Class Percentages 52.175880%
Prepayment Percentages 100.000000%
Trading Factors 6.942784%
Certificate Denominations 1,000
Sub-Servicer Fees 3,856.21
Master Servicer Fees 1,084.43
Percentage Interest
Curr Period Master Servicer Adv Amt 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Total Princ and Interest Distributed 64,410.80 61.46 143,128.96
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 14,043.54 32,511.28
Total Principal Prepayments 0.00 1,765.23
Principal Payoffs-In-Full 0.00 0.00
Principal Curtailments 0.00 1,765.23
Principal Liquidations 0.00 0.00
Scheduled Principal Due 15,030.42 31,732.93
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 50,367.26 61.46 110,617.68
Prepayment Interest Shortfall 4.82 0.01 10.11
Unpaid Interest Shortfall Distr (Paid) 0.00 0.00
Remaining Unpaid Interest Shortfall 0.00 0.00
BALANCES BY CLASS
INITIAL Scheduled Pool Balance 12,070,244.91 163,111,417.77
Curr Period BEGINNING Princ Balance 9,627,139.86 20,132,070.28
Curr Period ENDING Princ Balance 9,611,833.00 20,098,295.68
Change in Principal Balance 15,306.86 33,774.60
PER CERTIFICATE DATA BY CLASS
Principal Distributed 290.871066
Interest Distributed 1,043.211227
Total Distribution 1,334.082292
Total Principal Prepayments 0.000000
Current Period Interest Shortfall
BEGINNING Principal Balance 797.592752
ENDING Principal Balance 796.324604
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 2,521.29
Passthru Rate 6.866113% 0.010000%
Subordinated Unpaid Amounts 1,176,506.30 1,033.45 979,036.47
Period Ending Class Percentages 47.824120%
Prepayment Percentages 0.000000%
Trading Factors 79.632460% 12.321820%
Certificate Denominations 250,000
Sub-Servicer Fees 3,534.58 7,390.79
Master Servicer Fees 993.99 2,078.42
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 1,035,235.00
POOL DELINQUENCY DATA
Unpaid Princ Number of
Blance Loans
Loans Delinquent ONE Payment 1,102,149.80 6
Loans Delinquent TWO Payments 364,730.02 1
Loans Delinquent THREE + Payments 836,802.82 5
Total Unpaid Princ on Delinquent Loans 2,303,682.64 12
Loans in Foreclosure, INCL in Delinq 652,619.23 4
REO/Pending Cash Liquidations 184,183.59 1
Principal Balance New REO 0.00
Six Month Avg Delinquencies 2+ Pmts 6.6119%
Loans in Pool 135
Current Period Sub-Servicer Fee 7,390.79
Current Period Master Servicer Fee 2,078.42
Aggregate REO Losses (906,154.24)
................................................................................
SEC REPORT
DISTRIBUTION DATE: 05/27/97
MONTHLY Cutoff: Apr-97
DETERMINATION DATE: 05/20/97
RUN TIME/DATE: 05/14/97 10:45 AM
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 637,383.76
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 519,034.58
Total Principal Prepayments 488,076.50
Principal Payoffs-In-Full 475,227.99
Principal Curtailments 12,848.51
Principal Liquidations 0.00
Scheduled Principal Due 30,958.08
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 118,349.18
Prepayment Interest Shortfall 1,139.99
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 18,215,714.27
Current Period ENDING Prin Bal 17,696,679.69
Change in Principal Balance 519,034.58
PER CERTIFICATE DATA BY CLASS
Principal Distributed 3.875803
Interest Distributed 0.883752
Total Distribution 4.759555
Total Principal Prepayments 3.644628
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 136.022752
ENDING Principal Balance 132.146950
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 7.871610%
Subordinated Unpaid Amounts
Period Ending Class Percentages 60.117439%
Prepayment Percentages 100.000000%
Trading Factors 13.214695%
Certificate Denominations 1,000
Sub-Servicer Fees 5,581.28
Master Servicer Fees 1,860.43
Percentage Interest
Current Period Master Servicer Advance 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Tot Prin & Int Distributed 95,527.16 90.72 733,001.64
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 19,731.09 538,765.67
Total Principal Prepayments 0.00 488,076.50
Principal Payoffs-In-Full 0.00 475,227.99
Principal Curtailments 0.00 12,848.51
Principal Liquidations 0.00 0.00
Scheduled Principal Due 19,986.69 50,944.77
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 75,796.07 90.72 194,235.97
Prepayment Interest Shortfall 735.05 0.93 1,875.97
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 11,760,155.93 29,975,870.20
Current Period ENDING Prin Bal 11,740,169.24 29,436,848.93
Change in Principal Balance 19,986.69 539,021.27
PER CERTIFICATE DATA BY CLASS
Principal Distributed 346.859535
Interest Distributed 1,332.444866
Total Distribution 1,679.304400
Total Principal Prepayments 0.000000
Current Period Interest Shortfall
BEGINNING Principal Balance 826.943106
ENDING Principal Balance 825.537695
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 7.861610% 0.010000%
Subordinated Unpaid Amounts 1,913,927.20 1,552.49 1,915,479.69
Period Ending Class Percentages 39.882561%
Prepayment Percentages 0.000000%
Trading Factors 82.553769% 19.871246%
Certificate Denominations 250,000
Sub-Servicer Fees 3,702.68 9,283.96
Master Servicer Fees 1,234.23 3,094.66
Percentage Interest
Current Period Master Servicer Advance 0.00
MISCELLANEOUS POOL DATA
Initial Special Hazard Amount 1,483,753.94
Current Special Hazard Amount 1,075,579.00
Loans in Pool 144
Current Period Sub-Servicer Fee 9,283.96
Current Period Master Servicer Fee 3,094.66
POOL DELINQUENCY DATA Unpaid Number
Prin Bal of Loans
Loans Delinquent ONE Payment 352,852.38 2
Loans Delinquent TWO Payments 0.00 0
Loans Delinquent THREE + Payments 644,520.35 3
Tot Unpaid Prin on Delinquent Loans 997,372.73 5
Loans in Foreclosure, INCL in Delinq 358,911.23 2
REO/Pending Cash Liquidations 0.00 0
Principal Balance New REO 0.00
6 Mo Avg Delinquencies 2+ Payments 3.1570%
Aggregate REO Losses (1,861,130.82)
................................................................................
Run: 05/21/97 15:04:13 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 8,900,463.47 6.7500 14,526.54
- --------------------------------------------------------------------------------
69,922,443.97 8,900,463.47 14,526.54
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
50,060.56 0.00 64,587.10 0.00 8,885,936.93
50,060.56 0.00 64,587.10 0.00 8,885,936.93
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
127.290509 0.000208 0.000716 0.000000 0.000924 127.082757
Determination Date 20-May-1997
Distribution Date 27-May-1997
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 05/21/97 15:04:13 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 3,295.09
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,858.81
SUBSERVICER ADVANCES THIS MONTH 4,739.51
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 1 154,675.26
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 3 487,609.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 8,885,936.93
ACTUAL UPAID PRINCIPAL BALANCE @ 04/30 8,906,206.99
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 46
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 808.75
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 13,717.79
LOC AMOUNT AVAILABLE 10,086,373.58
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 707,401.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.4443%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.7500%
POOL TRADING FACTOR 0.127082757
................................................................................
Run: 05/21/97 15:04:13 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 8,295,021.72 6.7541 14,083.54
- --------------------------------------------------------------------------------
74,994,327.48 8,295,021.72 14,083.54
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
46,680.87 0.00 60,764.41 0.00 8,280,938.18
46,680.87 0.00 60,764.41 0.00 8,280,938.18
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
110.608655 0.000188 0.000622 0.000000 0.000810 110.420861
Determination Date 20-May-1997
Distribution Date 27-May-1997
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 05/21/97 15:04:13 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 3,090.81
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,711.97
SUBSERVICER ADVANCES THIS MONTH 8,386.71
MASTER SERVICER ADVANCES THIS MONTH 769.63
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 714,087.89
(B) TWO MONTHLY PAYMENTS: 2 339,074.25
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 1 85,954.99
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 8,280,938.18
ACTUAL UPAID PRINCIPAL BALANCE @ 04/30 8,187,953.67
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 56
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 104,729.14
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 1,238.29
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 12,845.25
LOC AMOUNT AVAILABLE 10,086,373.58
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 707,401.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.4519%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.7500%
POOL TRADING FACTOR 0.110420861
................................................................................
Run: 05/21/97 15:04:13 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 5,681,826.78 7.6343 10,011.29
- --------------------------------------------------------------------------------
37,402,303.81 5,681,826.78 10,011.29
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
36,133.52 0.00 46,144.81 0.00 5,671,815.49
36,133.52 0.00 46,144.81 0.00 5,671,815.49
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
151.911145 0.000268 0.000966 0.000000 0.001234 151.643480
Determination Date 20-May-1997
Distribution Date 27-May-1997
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 05/21/97 15:04:13 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 1,668.32
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,193.78
SUBSERVICER ADVANCES THIS MONTH 2,219.59
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 276,592.82
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 1 444,348.54
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 5,671,815.49
ACTUAL UPAID PRINCIPAL BALANCE @ 04/30 5,682,246.66
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 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 2,167.15
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 7,844.14
LOC AMOUNT AVAILABLE 10,086,373.58
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 707,401.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.4043%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.7182%
POOL TRADING FACTOR 0.151643479
................................................................................
Run: 05/21/97 15:04:13 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 2,981,962.29 7.8127 7,062.34
- --------------------------------------------------------------------------------
22,040,775.69 2,981,962.29 7,062.34
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
19,396.46 0.00 26,458.80 0.00 2,974,899.95
19,396.46 0.00 26,458.80 0.00 2,974,899.95
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
135.292983 0.000320 0.000880 0.000000 0.001200 134.972561
Determination Date 20-May-1997
Distribution Date 27-May-1997
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 05/21/97 15:04:13 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 1,067.93
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 638.59
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
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 2,974,899.95
ACTUAL UPAID PRINCIPAL BALANCE @ 04/30 2,978,897.97
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 20
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 2,743.00
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 4,319.34
LOC AMOUNT AVAILABLE 10,086,373.58
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 707,401.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.4923%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.8126%
POOL TRADING FACTOR 0.134972561
................................................................................
Run: 05/21/97 15:04:13 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 2,109,955.20 7.6612 2,877.92
- --------------------------------------------------------------------------------
20,728,527.60 2,109,955.20 2,877.92
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
13,470.66 0.00 16,348.58 0.00 2,107,077.28
13,470.66 0.00 16,348.58 0.00 2,107,077.28
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
101.789922 0.000139 0.000650 0.000000 0.000789 101.651083
Determination Date 20-May-1997
Distribution Date 27-May-1997
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 05/21/97 15:04:13 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 769.09
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 439.57
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 2,107,077.28
ACTUAL UPAID PRINCIPAL BALANCE @ 04/30 2,109,858.51
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 2,877.92
LOC AMOUNT AVAILABLE 10,086,373.58
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 707,401.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.3486%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.6612%
POOL TRADING FACTOR 0.101651083
................................................................................
SEC REPORT
DISTRIBUTION DATE: 05/27/97
MONTHLY Cutoff: Apr-97
DETERMINATION DATE: 05/20/97
RUN TIME/DATE: 05/14/97 12:00 PM
CERTIFICATEHOLDER STATEMENT
CONDUIT SENIOR SUBORDINATED MORTGAGE PASSTHRU CERTIFICATES
POOL #: 4015
SERIES: 1989-S4
SELLER: Residential Funding Mortgage Securities I, Inc
MASTER SERVICER: RESIDENTIAL FUNDING CORPORATION
CLASS A-1 CLASS A-2
CUSIP Number 760920BZ0 760920CA4
Tot Principal and Interest Distr 453,106.71 3,740.01
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 376,426.21 51.93
Total Principal Prepayments 367,386.92 50.68
Principal Payoffs-In-Full 221,861.86 30.62
Principal Curtailments 1,442.17 0.20
Principal Liquidations 144,082.89 19.86
Scheduled Principal Due 9,039.29 1.25
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 76,680.50 3,688.08
Prepayment Interest Shortfall 872.60 41.97
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 11,817,614.63 1,633.01
Current Period ENDING Prin Bal 11,441,188.42 1,581.08
Change in Principal Balance 376,426.21 51.93
PER CERTIFICATE DATA BY CLASS
Principal Distributed 4.862865 5.193000
Interest Distributed 0.990598 368.808000
Total Distribution 4.746091 5.068000
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 147.803090 158.108000
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 7.8750% 0.2500%
Subordinated Unpaid Amounts
Period Ending Class Percentages 65.5697% 0.0091%
Prepayment Percentages 100.0000% 100.0000%
Trading Factors 14.7803% 15.8108%
Certificate Denominations 1,000 1,000
Sub-Servicer fees 5,160.85 0.71
Master Servicer Fees 1,132.59 0.16
Current Period Master Servicer Advanc 0.00 0.00
Deferred Interest Added to Principal 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Tot Principal and Interest Distr 60,950.93 17.29 517,814.94
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 21,468.70 5.69 397,952.53
Total Principal Prepayments
Principal Payoffs-In-Full
Principal Curtailments
Principal Liquidations
Scheduled Principal Due
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 39,482.23 11.60 119,862.41
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 6,084,802.96 154.75 17,904,205.35
Current Period ENDING Prin Bal 6,005,961.44 152.78 17,448,883.72
Change in Principal Balance 78,841.52 1.97 455,321.63
PER CERTIFICATE DATA BY CLASS
Principal Distributed 722.980943
Interest Distributed 1,329.605419
Total Principal Prepayments
Unpaid Interest Shortfall Paid
Current Period Interest Shortfall
Unpaid Interest Shortfall Remaining
ENDING Principal Balance 809.028150
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00 0.00
Passthru Rate 7.8750% 7.8750%
Subordinated Unpaid Amounts 2,019,957.37 572.97
Period Ending Class Percentages 34.4203% 0.0009% 100.0000%
Prepayment Percentages 0.0000% 0.0000%
Trading Factors 80.9028%
Certificate Denominations 250,000
Sub-Servicer fees 2,657.28 7,818.84
Master Servicer Fees 583.16 1,715.91
Cur Period Master Servicer Advance 0.00
Deferred Interest Added to Principal 0.00 0.00 0.00
OTHER OTHER
MISCELLANEOUS POOL DATA
Initial Special Hazard Amount 1,935,824.00
Current Special Hazard Amount 905,342.00
Suspense Net (charges)/Recoveries (7,492.88)
Unpaid Number
POOL DELINQUENCY DATA Prin Bal of Loans
Loans Delinquent ONE Payment 276,111.02 1
Loans Delinquent TWO Payments 0.00 0
Loans Delinquent THREE + Payments 2,016,297.83 9
Tot Unpaid Principal on Delinq Loans 2,292,408.85 10
Loans in Foreclosure (incl in delinq) 996,094.00 4
REO/Pending Cash Liquidations 1,020,203.83 5
6 Mo Avg Delinquencies 2+ Payments 15.0145%
Loans in Pool 93
Current Period Sub-Servicer Fee 7,818.91
Current Period Master Servicer Fee 1,715.93
Aggregate REO Losses (1,782,965.83)
................................................................................
Run: 05/21/97 15:04:13 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 18,506,777.42 7.6152 270,261.09
- --------------------------------------------------------------------------------
87,338,199.16 18,506,777.42 270,261.09
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
116,400.04 0.00 386,661.13 0.00 18,236,516.33
116,400.04 0.00 386,661.13 0.00 18,236,516.33
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
211.897859 0.003094 0.001333 0.000000 0.004427 208.803439
Determination Date 20-May-1997
Distribution Date 27-May-1997
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 05/21/97 15:04:13 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 6,272.93
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,658.81
SUBSERVICER ADVANCES THIS MONTH 13,899.73
MASTER SERVICER ADVANCES THIS MONTH 4,570.08
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,096,015.16
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 4 783,072.88
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 18,236,516.33
ACTUAL UPAID PRINCIPAL BALANCE @ 04/30 17,684,799.19
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 89
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 586,427.55
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 238,028.06
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 7,405.51
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 24,827.52
MORTGAGE POOL INSURANCE 8,670,539.71
SPECIAL HAZARD LOSS COVERAGE 1,996,946.00
BANKRUPTCY BOND 104,405.00
MORTGAGE REPURCHASE BOND 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.4563%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.6530%
POOL TRADING FACTOR 0.208803439
................................................................................
Run: 05/21/97 15:04:13 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 11,158,091.96 8.2500 479,538.14
- --------------------------------------------------------------------------------
62,922,765.27 11,158,091.96 479,538.14
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
75,017.95 0.00 554,556.09 0.00 10,678,553.82
75,017.95 0.00 554,556.09 0.00 10,678,553.82
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
177.329968 0.007621 0.001192 0.000000 0.008813 169.708909
Determination Date 20-May-1997
Distribution Date 27-May-1997
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 05/21/97 15:04:13 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 4,269.53
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,291.74
SUBSERVICER ADVANCES THIS MONTH 15,540.17
MASTER SERVICER ADVANCES THIS MONTH 4,181.79
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 1,147,619.05
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 304,283.25
(D) LOANS IN FORECLOSURE 4 585,612.98
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 10,678,553.82
ACTUAL UPAID PRINCIPAL BALANCE @ 04/30 10,177,376.34
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 67
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 519,084.69
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 464,705.65
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 2,157.08
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 12,675.41
MORTGAGE POOL INSURANCE 8,670,539.71
SPECIAL HAZARD LOSS COVERAGE 1,996,946.00
BANKRUPTCY BOND 104,405.00
MORTGAGE REPURCHASE BOND 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.1239%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.2500%
POOL TRADING FACTOR 0.169708909
................................................................................
Run: 05/21/97 15:04:13 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 3,137,823.08 10.0000 2,935.51
- --------------------------------------------------------------------------------
120,931,254.07 3,137,823.08 2,935.51
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
26,146.12 0.00 29,081.63 0.00 3,134,887.57
26,146.12 0.00 29,081.63 0.00 3,134,887.57
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
25.947164 0.000024 0.000216 0.000000 0.000240 25.922890
Determination Date 20-May-1997
Distribution Date 27-May-1997
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 05/21/97 15:04:13 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 1,145.94
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,236.11
SUBSERVICER ADVANCES THIS MONTH 3,805.03
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 147,276.30
(B) TWO MONTHLY PAYMENTS: 1 227,064.03
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 3,134,887.57
ACTUAL UPAID PRINCIPAL BALANCE @ 04/30 3,137,477.28
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 16
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
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 288.48
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 2,647.03
MORTGAGE POOL INSURANCE 2,576,599.46
SPECIAL HAZARD LOSS COVERAGE 1,516,886.00
BANKRUPTCY BOND 100,000.00
MORTGAGE REPURCHASE BOND 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 11.6755%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 10.0000%
POOL TRADING FACTOR 0.025922890
................................................................................
Run: 05/27/97 11:57:08 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 6,429,617.42 9.000000 % 983,293.32
A-5 760920CQ9 2,388,000.00 2,388,000.00 9.000000 % 0.00
A-6 760920CJ5 100,000.00 7,181.74 1237.750000 % 800.87
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 10,000.00 360.19 0.497155 % 40.17
B 17,727,586.62 5,952,697.82 10.000000 % 210.80
R-I 0.00 0.00 10.000000 % 0.00
R-II 0.00 0.00 0.000000 % 0.00
- -------------------------------------------------------------------------------
262,737,586.62 14,777,857.17 984,345.16
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 47,017.99 1,030,311.31 0.00 0.00 5,446,324.10
A-5 17,462.78 17,462.78 0.00 0.00 2,388,000.00
A-6 7,222.70 8,023.57 0.00 0.00 6,380.87
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 5,969.52 6,009.69 0.00 0.00 320.02
B 48,367.30 48,578.10 0.00 110,019.51 5,842,470.43
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
- -------------------------------------------------------------------------------
126,040.29 1,110,385.45 0.00 110,019.51 13,683,495.42
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 330.843749 50.596548 2.419368 53.015916 0.000000 280.247201
A-5 1000.000000 0.000000 7.312722 7.312722 0.000000 1000.000000
A-6 71.817400 8.008700 72.227000 80.235700 0.000000 63.809000
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 36.019000 4.017000 596.952000 600.969000 0.000000 32.002000
B 83,946.816160 2.972768 682.090871 685.063639 0.000000 82,392.354850
_______________________________________________________________________________
DETERMINATION DATE 20-May-97
DISTRIBUTION DATE 27-May-97
Run: 05/27/97 11:57:09 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 4,041.92
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,388.76
SUBSERVICER ADVANCES THIS MONTH 42,512.43
MASTER SERVICER ADVANCES THIS MONTH 12,124.50
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,091,212.80
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 188,321.14
FORECLOSURES
NUMBER OF LOANS 10
AGGREGATE PRINCIPAL BALANCE 3,190,827.67
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 13,683,495.42
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 53
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 1,260,254.12
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 820,716.99
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 59.71880260 % 40.28119740 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 57.30279250 % 42.69720750 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.5164 %
BANKRUPTCY AMOUNT AVAILABLE 0.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,150,331.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 11.02640906
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 262.39
POOL TRADING FACTOR: 5.20804640
................................................................................
Run: 05/21/97 15:04:13 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 4,051,160.19 10.5000 3,425.29
- --------------------------------------------------------------------------------
193,971,603.35 4,051,160.19 3,425.29
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
35,447.65 0.00 38,872.94 0.00 4,047,734.90
35,447.65 0.00 38,872.94 0.00 4,047,734.90
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
20.885326 0.000018 0.000183 0.000000 0.000200 20.867667
Determination Date 20-May-1997
Distribution Date 27-May-1997
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 05/21/97 15:04:13 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 1,234.66
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,699.42
SUBSERVICER ADVANCES THIS MONTH 11,489.13
MASTER SERVICER ADVANCES THIS MONTH 5,830.53
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 251,348.80
(B) TWO MONTHLY PAYMENTS: 1 427,377.90
(C) THREE OR MORE MONTHLY PAYMENTS: 1 167,148.29
(D) LOANS IN FORECLOSURE 5 1,197,689.17
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 4,047,734.90
ACTUAL UPAID PRINCIPAL BALANCE @ 04/30 3,477,179.29
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 13
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 585,206.46
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 3,425.29
MORTGAGE POOL INSURANCE 1,385,534.21
SPECIAL HAZARD LOSS COVERAGE 856,064.00
BANKRUPTCY BOND 100,000.00
MORTGAGE REPURCHASE BOND 366,957.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 11.4827%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 10.5000%
POOL TRADING FACTOR 0.020867667
................................................................................
Run: 05/21/97 15:04:13 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 9,461,445.70 7.2856 13,326.13
- --------------------------------------------------------------------------------
46,306,707.62 9,461,445.70 13,326.13
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
57,441.42 0.00 70,767.55 0.00 9,448,119.57
57,441.42 0.00 70,767.55 0.00 9,448,119.57
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
204.321278 0.000288 0.001240 0.000000 0.001528 204.033499
Determination Date 20-May-1997
Distribution Date 27-May-1997
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 05/21/97 15:04:13 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 3,620.22
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,018.58
SUBSERVICER ADVANCES THIS MONTH 3,195.00
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 409,701.39
(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 9,448,119.57
ACTUAL UPAID PRINCIPAL BALANCE @ 04/30 9,460,258.18
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 46
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 357.79
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 12,968.34
FSA GUARANTY INSURANCE POLICY 5,564,361.10
BANKRUPTCY AMOUNT AVAILABLE 102,899.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 862,471.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.1361%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.2900%
POOL TRADING FACTOR 0.204033499
................................................................................
Run: 05/21/97 15:04:13 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 2,995,910.95 7.7305 7,291.27
- --------------------------------------------------------------------------------
19,212,019.52 2,995,910.95 7,291.27
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
19,278.35 0.00 26,569.62 0.00 2,988,619.68
19,278.35 0.00 26,569.62 0.00 2,988,619.68
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
155.939408 0.000380 0.001003 0.000000 0.001383 155.559892
Determination Date 20-May-1997
Distribution Date 27-May-1997
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 05/21/97 15:04:13 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 997.24
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 957.78
SUBSERVICER ADVANCES THIS MONTH 0.00
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 2,988,619.68
ACTUAL UPAID PRINCIPAL BALANCE @ 04/30 2,992,470.91
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 3,346.93
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 3,944.34
FSA GUARANTY INSURANCE POLICY 5,564,361.10
BANKRUPTCY AMOUNT AVAILABLE 102,899.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 862,471.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.5050%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.7305%
POOL TRADING FACTOR 0.155559892
................................................................................
Run: 05/21/97 15:04:13 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 1,590,285.88 8.2500 2,148.14
- --------------------------------------------------------------------------------
15,507,832.37 1,590,285.88 2,148.14
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
10,931.05 0.00 13,079.19 0.00 1,588,137.74
10,931.05 0.00 13,079.19 0.00 1,588,137.74
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
102.547270 0.000139 0.000705 0.000000 0.000843 102.408751
Determination Date 20-May-1997
Distribution Date 27-May-1997
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 05/21/97 15:04:13 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 627.33
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 496.96
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 1,588,137.74
ACTUAL UPAID PRINCIPAL BALANCE @ 04/30 1,589,495.42
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 8
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
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 314.92
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 1,833.22
FSA GUARANTY INSURANCE POLICY 5,564,361.10
BANKRUPTCY AMOUNT AVAILABLE 102,899.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 862,471.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.0984%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.2500%
POOL TRADING FACTOR 0.102408751
................................................................................
Run: 05/21/97 15:04:13 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 10,160,662.54 9.7900 506,834.62
- --------------------------------------------------------------------------------
199,971,518.09 10,160,662.54 506,834.62
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
83,179.28 0.00 590,013.90 0.00 9,653,827.92
83,179.28 0.00 590,013.90 0.00 9,653,827.92
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
50.810549 0.002535 0.000416 0.000000 0.002950 48.276015
Determination Date 20-May-1997
Distribution Date 27-May-1997
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 05/21/97 15:04:13 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 2,321.84
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,863.76
SUBSERVICER ADVANCES THIS MONTH 8,361.48
MASTER SERVICER ADVANCES THIS MONTH 2,173.67
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 404,741.69
(B) TWO MONTHLY PAYMENTS: 2 488,917.31
(C) THREE OR MORE MONTHLY PAYMENTS: 1 205,444.24
(D) LOANS IN FORECLOSURE 2 459,385.69
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 9,653,827.92
ACTUAL UPAID PRINCIPAL BALANCE @ 04/30 9,438,753.62
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 38
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 3
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 227,459.22
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 1,434.75
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 496,234.35
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 9,165.52
LOC AMOUNT AVAILABLE 3,302,994.26
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 10.7017%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 9.7728%
POOL TRADING FACTOR 0.048276015
................................................................................
Run: 05/21/97 15:04:13 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 4,272,471.19 9.5000 289,497.59
S 760920DL9 0.00 0.00 0.8930 0.00
- --------------------------------------------------------------------------------
100,033,801.56 4,272,471.19 289,497.59
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 33,815.59 0.00 323,313.18 0.00 3,982,973.60
S 3,178.67 0.00 3,178.67 0.00 0.00
36,994.26 0.00 326,491.85 0.00 3,982,973.60
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 42.710275 0.002894 0.000338 0.000000 0.003232 39.816277
S 0.000000 0.000000 0.000032 0.000000 0.000032 0.000000
Determination Date 20-May-1997
Distribution Date 27-May-1997
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 05/21/97 15:04:13 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 1,090.58
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 424.27
SUBSERVICER ADVANCES THIS MONTH 7,929.57
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 471,672.16
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 1 358,414.35
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 3,982,973.60
ACTUAL UPAID PRINCIPAL BALANCE @ 04/30 3,988,480.72
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 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 1,019.00
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 284,919.93
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 3,558.66
LOC AMOUNT AVAILABLE 5,513,667.33
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 722,237.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 10.8743%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 9.5000%
POOL TRADING FACTOR 0.039816277
................................................................................
Run: 05/21/97 15:04:13 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 3,124,648.12 10.5000 2,785.84
S 760920ED6 0.00 0.00 0.6543 0.00
- --------------------------------------------------------------------------------
95,187,660.42 3,124,648.12 2,785.84
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 27,336.40 0.00 30,122.24 0.00 3,121,862.28
S 1,703.44 0.00 1,703.44 0.00 0.00
29,039.84 0.00 31,825.68 0.00 3,121,862.28
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 32.826189 0.000029 0.000287 0.000000 0.000316 32.796922
S 0.000000 0.000000 0.000018 0.000000 0.000018 0.000000
Determination Date 20-May-1997
Distribution Date 27-May-1997
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 05/21/97 15:04:13 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 1,073.35
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 296.42
SUBSERVICER ADVANCES THIS MONTH 0.00
MASTER SERVICER ADVANCES THIS MONTH 3,187.10
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 3,121,862.28
ACTUAL UPAID PRINCIPAL BALANCE @ 04/30 2,801,549.04
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 12
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 322,362.78
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 506.27
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 2,279.57
FSA GUARANTY INSURANCE POLICY 1,734,505.65
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,396,176.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 11.7568%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 10.5000%
POOL TRADING FACTOR 0.032796922
................................................................................
Run: 05/27/97 11:57:09 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 1,658,138.61 9.500000 % 1,477.78
I 760920FV5 10,000.00 600.10 0.500000 % 0.53
B 11,825,033.00 4,942,239.53 9.500000 % 4,404.66
S 760920FW3 0.00 0.00 0.135453 % 0.00
- -------------------------------------------------------------------------------
110,000,309.00 6,600,978.24 5,882.97
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 13,126.93 14,604.71 0.00 0.00 1,656,660.83
I 2,750.41 2,750.94 0.00 0.00 599.57
B 39,126.06 43,530.72 0.00 0.00 4,937,834.87
S 749.85 749.85 0.00 0.00 0.00
- -------------------------------------------------------------------------------
55,753.25 61,636.22 0.00 0.00 6,595,095.27
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 16.891295 0.015054 0.133723 0.148777 0.000000 16.876241
I 60.010000 0.053000 275.041000 275.094000 0.000000 59.957000
B 417.947208 0.372486 3.308748 3.681234 0.000000 417.574722
_______________________________________________________________________________
DETERMINATION DATE 20-May-97
DISTRIBUTION DATE 27-May-97
Run: 05/27/97 11:57:09 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 1,940.63
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 687.58
SUBSERVICER ADVANCES THIS MONTH 2,414.41
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: 1 258,744.79
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 6,595,095.27
AGGREGATE NUMBER OF 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
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 25.12868020 % 74.87131980 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 25.12868020 % 74.87131980 %
CLASS S - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1355 %
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 10.61325963
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 279.29
POOL TRADING FACTOR: 5.99552431
................................................................................
Run: 05/21/97 15:04:13 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 22,257,651.05 7.3460 214,166.70
- --------------------------------------------------------------------------------
190,576,742.37 22,257,651.05 214,166.70
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
136,235.64 0.00 350,402.34 0.00 22,043,484.35
136,235.64 0.00 350,402.34 0.00 22,043,484.35
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
116.791014 0.001124 0.000715 0.000000 0.001839 115.667232
Determination Date 20-May-1997
Distribution Date 27-May-1997
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 05/21/97 15:04:13 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 7,563.08
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,825.21
SUBSERVICER ADVANCES THIS MONTH 11,795.25
MASTER SERVICER ADVANCES THIS MONTH 2,428.72
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 809,733.17
(B) TWO MONTHLY PAYMENTS: 1 295,024.31
(C) THREE OR MORE MONTHLY PAYMENTS: 1 188,193.23
(D) LOANS IN FORECLOSURE 1 206,739.43
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 22,043,484.35
ACTUAL UPAID PRINCIPAL BALANCE @ 04/30 21,789,353.39
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 88
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 285,690.18
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 3,165.86
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 179,112.08
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 31,888.76
LOC AMOUNT AVAILABLE 2,878,276.29
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,457,325.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.0635%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.3235%
POOL TRADING FACTOR 0.115667232
................................................................................
Run: 05/21/97 15:04:13 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 29,696,361.04 6.6265 812,712.96
- --------------------------------------------------------------------------------
139,233,192.04 29,696,361.04 812,712.96
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
163,094.36 0.00 975,807.32 0.00 28,883,648.08
163,094.36 0.00 975,807.32 0.00 28,883,648.08
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
213.285070 0.005837 0.001171 0.000000 0.007008 207.448006
Determination Date 20-May-1997
Distribution Date 27-May-1997
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 05/21/97 15:04:13 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 9,582.87
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 8,937.94
SUBSERVICER ADVANCES THIS MONTH 21,256.77
MASTER SERVICER ADVANCES THIS MONTH 3,303.90
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 973,719.53
(B) TWO MONTHLY PAYMENTS: 2 393,978.38
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 7 1,901,393.20
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 28,883,648.08
ACTUAL UPAID PRINCIPAL BALANCE @ 04/30 28,451,811.80
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 110
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 3
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 484,806.24
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 221,754.15
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 5,324.24
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 547,444.55
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 38,190.02
LOC AMOUNT AVAILABLE 2,684,645.51
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 7.4114%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.6250%
POOL TRADING FACTOR 0.207448006
................................................................................
Run: 05/21/97 15:04:13 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 37,840,962.08 5.8967 677,806.78
S 760920JG4 0.00 0.00 0.5500 0.00
- --------------------------------------------------------------------------------
180,816,953.83 37,840,962.08 677,806.78
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 185,180.53 0.00 862,987.31 0.00 37,163,155.30
S 17,272.25 0.00 17,272.25 0.00 0.00
202,452.78 0.00 880,259.56 0.00 37,163,155.30
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 209.277732 0.003749 0.001024 0.000000 0.004773 205.529153
S 0.000000 0.000000 0.000096 0.000000 0.000096 0.000000
Determination Date 20-May-1997
Distribution Date 27-May-1997
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 05/21/97 15:04:13 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 12,592.75
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 10,099.13
SUBSERVICER ADVANCES THIS MONTH 5,188.97
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 707,597.23
(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 37,163,155.30
ACTUAL UPAID PRINCIPAL BALANCE @ 04/30 37,218,626.16
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 147
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
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 606,645.19
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 8,874.05
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 62,287.54
LOC AMOUNT AVAILABLE 2,502,726.14
BANKRUPTCY AMOUNT AVAILABLE 1,022,179.00
FRAUD AMOUNT AVAILABLE 614,130.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,686,952.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.1679%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 5.8973%
POOL TRADING FACTOR 0.205529153
................................................................................
Run: 05/27/97 11:57:10 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 8,734,000.00 929,713.41 10.000000 % 712.23
A-3 760920KA5 62,000,000.00 1,144,512.56 10.000000 % 876.77
A-4 760920KB3 10,000.00 174.67 0.692400 % 0.13
B 10,439,807.67 1,764,135.07 10.000000 % 1,338.60
R 0.00 9.92 10.000000 % 0.01
- -------------------------------------------------------------------------------
122,813,807.67 3,838,545.63 2,927.74
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 7,747.58 8,459.81 0.00 0.00 929,001.18
A-3 9,537.56 10,414.33 0.00 0.00 1,143,635.79
A-4 2,214.83 2,214.96 0.00 0.00 174.54
B 14,701.21 16,039.81 0.00 0.00 1,762,796.47
R 1.54 1.55 0.00 0.00 9.91
- -------------------------------------------------------------------------------
34,202.72 37,130.46 0.00 0.00 3,835,617.89
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 106.447608 0.081547 0.887060 0.968607 0.000000 106.366061
A-3 18.459880 0.014141 0.153832 0.167973 0.000000 18.445739
A-4 17.467000 0.013000 221.483000 221.496000 0.000000 17.454000
B 168.981568 0.128222 1.408187 1.536409 0.000000 168.853347
_______________________________________________________________________________
DETERMINATION DATE 20-May-97
DISTRIBUTION DATE 27-May-97
Run: 05/27/97 11:57:10 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-S11 (POOL # 4037)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4037
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 1,477.01
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 399.98
SUBSERVICER ADVANCES THIS MONTH 4,668.84
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 251,697.85
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 232,410.20
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 3,835,617.89
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 15
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 15.10
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 54.04157620 % 45.95842380 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 54.04139510 % 45.95860490 %
CLASS A-4 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.6925 %
BANKRUPTCY AMOUNT AVAILABLE 489,203.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 949,988.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 11.27919627
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 0.00
POOL TRADING FACTOR: 3.12311617
................................................................................
Run: 05/27/97 11:57:06 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 145,575,900.00 11,450,486.11 7.064577 % 277,319.14
R 760920KT4 100.00 0.00 7.064577 % 0.00
B 10,120,256.77 6,902,860.21 7.064577 % 10,605.32
- -------------------------------------------------------------------------------
155,696,256.77 18,353,346.32 287,924.46
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 67,293.47 344,612.61 0.00 0.00 11,173,166.97
R 0.00 0.00 0.00 0.00 0.00
B 40,567.49 51,172.81 0.00 0.00 6,892,254.89
- -------------------------------------------------------------------------------
107,860.96 395,785.42 0.00 0.00 18,065,421.86
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 78.656468 1.904980 0.462257 2.367237 0.000000 76.751488
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 682.083505 1.047930 4.008544 5.056474 0.000000 681.035575
_______________________________________________________________________________
DETERMINATION DATE 20-May-97
DISTRIBUTION DATE 27-May-97
Run: 05/27/97 11:57:07 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 6,182.88
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,992.62
SPREAD 3,434.96
SUBSERVICER ADVANCES THIS MONTH 4,190.59
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 575,270.50
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 18,065,421.86
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 72
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 259,727.01
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 62.38909190 % 37.61090810 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 61.84835900 % 38.15164100 %
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 7.82588566
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 261.20
POOL TRADING FACTOR: 11.60299049
................................................................................
Run: 05/27/97 11:57:07 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1991-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 19,255,581.15 6.166010 % 315,463.10
R 760920KR8 100.00 0.00 6.166010 % 0.00
B 9,358,525.99 8,148,212.09 6.166010 % 16,344.99
- -------------------------------------------------------------------------------
120,755,165.99 27,403,793.24 331,808.09
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 98,140.73 413,603.83 0.00 0.00 18,940,118.05
R 0.00 0.00 0.00 0.00 0.00
B 41,529.34 57,874.33 0.00 0.00 8,131,867.10
- -------------------------------------------------------------------------------
139,670.07 471,478.16 0.00 0.00 27,071,985.15
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 172.856187 2.831893 0.881003 3.712896 0.000000 170.024294
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 870.672593 1.746535 4.437594 6.184129 0.000000 868.926058
_______________________________________________________________________________
DETERMINATION DATE 20-May-97
DISTRIBUTION DATE 27-May-97
Run: 05/27/97 11:57:07 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 9,083.39
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,838.16
SPREAD 5,096.26
SUBSERVICER ADVANCES THIS MONTH 7,073.48
MASTER SERVICER ADVANCES THIS MONTH 1,917.90
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 431,780.09
(B) TWO MONTHLY PAYMENTS: 1 555,518.58
(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 27,071,985.15
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 113
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 266,222.27
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 276,837.17
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 70.26611600 % 29.73388400 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 69.96205840 % 30.03794160 %
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 6.92148389
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 242.52
POOL TRADING FACTOR: 22.41890434
................................................................................
Run: 05/27/97 11:57:11 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1991-20 (POOL # 4043)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4043
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760920LZ9 28,246,162.00 0.00 9.000000 % 0.00
A-2 760920MA3 42,369,243.90 6,775,523.35 9.000000 % 201,745.38
S 760920LY2 10,000.00 959.53 0.699613 % 28.57
R 0.00 0.00 9.000000 % 0.00
- -------------------------------------------------------------------------------
70,625,405.90 6,776,482.88 201,773.95
===============================================================================
_______________________________________________________________________________
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 49,855.14 251,600.52 0.00 0.00 6,573,777.97
S 3,876.02 3,904.59 0.00 0.00 930.96
R 7.06 7.06 0.00 0.00 0.00
- -------------------------------------------------------------------------------
53,738.22 255,512.17 0.00 0.00 6,574,708.93
===============================================================================
_______________________________________________________________________________
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-2 159.916079 4.761600 1.176682 5.938282 0.000000 155.154479
S 95.953000 2.857000 387.602000 390.459000 0.000000 93.096000
_______________________________________________________________________________
DETERMINATION DATE 20-May-97
DISTRIBUTION DATE 27-May-97
Run: 05/27/97 11:57:11 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-20 (POOL # 4043)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4043
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 1,515.61
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 692.35
SUBSERVICER ADVANCES THIS MONTH 2,221.54
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 254,561.18
(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 6,574,708.91
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 23
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 196,152.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 100.00000030 % 0.00000000 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 100.00000030 % 0.00000000 %
CLASS S - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.7205 %
LETTER OF CREDIT - TOTAL AVAILABLE AMOUNT 7,175,498.84
BANKRUPTCY AMOUNT AVAILABLE 455,861.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,811,809.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 10.11965423
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 287.38
POOL TRADING FACTOR: 9.30926885
................................................................................
Run: 05/21/97 15:04:13 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 27,779,187.62 6.6250 1,073,935.61
S 760920ML9 0.00 0.00 0.2500 0.00
- --------------------------------------------------------------------------------
114,708,718.07 27,779,187.62 1,073,935.61
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 151,530.69 0.00 1,225,466.30 0.00 26,705,252.01
S 5,718.14 0.00 5,718.14 0.00 0.00
157,248.83 0.00 1,231,184.44 0.00 26,705,252.01
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 242.171546 0.009362 0.001321 0.000000 0.010683 232.809262
S 0.000000 0.000000 0.000050 0.000000 0.000050 0.000000
Determination Date 20-May-1997
Distribution Date 27-May-1997
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 05/21/97 15:04:13 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 8,728.05
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,824.88
SUBSERVICER ADVANCES THIS MONTH 10,876.22
MASTER SERVICER ADVANCES THIS MONTH 1,436.84
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 431,389.46
(B) TWO MONTHLY PAYMENTS: 3 902,183.85
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 2 198,918.15
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 26,705,252.01
ACTUAL UPAID PRINCIPAL BALANCE @ 04/30 26,532,718.28
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 92
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 2
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 205,577.77
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 814,855.31
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 1,803.03
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 223,344.19
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 33,933.08
LOC AMOUNT AVAILABLE 14,322,562.58
BANKRUPTCY AMOUNT AVAILABLE 1,306,278.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,875,311.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.3879%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.6250%
POOL TRADING FACTOR 0.232809262
................................................................................
Run: 05/21/97 15:04:13 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 14,170,919.83 7.5961 629,193.69
S 760920MN5 0.00 0.00 0.2500 0.00
- --------------------------------------------------------------------------------
56,810,233.31 14,170,919.83 629,193.69
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 87,468.01 0.00 716,661.70 0.00 13,541,726.14
S 2,878.71 0.00 2,878.71 0.00 0.00
90,346.72 0.00 719,540.41 0.00 13,541,726.14
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 249.443085 0.011075 0.001540 0.000000 0.012615 238.367726
S 0.000000 0.000000 0.000051 0.000000 0.000051 0.000000
Determination Date 20-May-1997
Distribution Date 27-May-1997
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 05/21/97 15:04:13 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 3,883.98
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,719.95
SUBSERVICER ADVANCES THIS MONTH 2,370.62
MASTER SERVICER ADVANCES THIS MONTH 1,267.37
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 296,913.16
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 13,541,726.14
ACTUAL UPAID PRINCIPAL BALANCE @ 04/30 13,388,341.60
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 57
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 167,032.19
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 611,368.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 1,730.53
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 16,095.16
LOC AMOUNT AVAILABLE 14,322,562.58
BANKRUPTCY AMOUNT AVAILABLE 1,306,278.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,875,311.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.3891%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.6453%
POOL TRADING FACTOR 0.238367726
................................................................................
Run: 05/21/97 15:04:13 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 5,189,608.47 8.2500 5,634.30
S 760920MC9 0.00 0.00 0.2500 0.00
- --------------------------------------------------------------------------------
23,305,328.64 5,189,608.47 5,634.30
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 35,676.45 0.00 41,310.75 0.00 5,183,974.17
S 1,081.11 0.00 1,081.11 0.00 0.00
36,757.56 0.00 42,391.86 0.00 5,183,974.17
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 222.679051 0.000242 0.001531 0.000000 0.001773 222.437291
S 0.000000 0.000000 0.000046 0.000000 0.000046 0.000000
Determination Date 20-May-1997
Distribution Date 27-May-1997
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 05/21/97 15:04:13 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 1,824.71
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 510.03
SUBSERVICER ADVANCES THIS MONTH 1,895.99
MASTER SERVICER ADVANCES THIS MONTH 2,540.44
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 141,026.66
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 88,663.49
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 5,183,974.17
ACTUAL UPAID PRINCIPAL BALANCE @ 04/30 4,875,024.99
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 28
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 313,830.60
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 305.98
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 5,328.32
LOC AMOUNT AVAILABLE 14,322,562.58
BANKRUPTCY AMOUNT AVAILABLE 1,306,278.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,875,311.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.0741%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.2500%
POOL TRADING FACTOR 0.222437291
................................................................................
Run: 05/21/97 15:04:13 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 13,738,864.05 6.6250 344,584.72
S 760920NX2 0.00 0.00 0.2750 0.00
- --------------------------------------------------------------------------------
56,799,660.28 13,738,864.05 344,584.72
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 75,844.89 0.00 420,429.61 0.00 13,394,279.33
S 3,148.28 0.00 3,148.28 0.00 0.00
78,993.17 0.00 423,577.89 0.00 13,394,279.33
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 241.882856 0.006067 0.001335 0.000000 0.007402 235.816187
S 0.000000 0.000000 0.000055 0.000000 0.000055 0.000000
Determination Date 20-May-1997
Distribution Date 27-May-1997
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 05/21/97 15:04:13 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 4,395.60
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,150.20
SUBSERVICER ADVANCES THIS MONTH 5,740.48
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 811,728.19
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 13,394,279.33
ACTUAL UPAID PRINCIPAL BALANCE @ 04/30 13,410,838.56
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 52
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 922.10
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 327,037.08
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 16,625.54
LOC AMOUNT AVAILABLE 13,882,257.19
BANKRUPTCY AMOUNT AVAILABLE 951,412.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,883,017.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.3750%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.6250%
POOL TRADING FACTOR 0.235816187
................................................................................
Run: 05/21/97 15:04:13 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 20,436,237.83 7.6008 27,789.81
S 760920NY0 0.00 0.00 0.2750 0.00
- --------------------------------------------------------------------------------
79,584,135.22 20,436,237.83 27,789.81
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 129,411.81 0.00 157,201.62 0.00 20,408,448.02
S 4,682.17 0.00 4,682.17 0.00 0.00
134,093.98 0.00 161,883.79 0.00 20,408,448.02
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 256.787836 0.000349 0.001626 0.000000 0.001975 256.438648
S 0.000000 0.000000 0.000059 0.000000 0.000059 0.000000
Determination Date 20-May-1997
Distribution Date 27-May-1997
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 05/21/97 15:04:13 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 5,397.61
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,934.90
SUBSERVICER ADVANCES THIS MONTH 12,644.43
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 1,363,763.24
(B) TWO MONTHLY PAYMENTS: 1 241,088.86
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 20,408,448.02
ACTUAL UPAID PRINCIPAL BALANCE @ 04/30 20,430,584.72
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 80
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 4,918.69
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 22,871.12
LOC AMOUNT AVAILABLE 13,882,257.19
BANKRUPTCY AMOUNT AVAILABLE 951,412.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,883,017.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.3839%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.6216%
POOL TRADING FACTOR 0.256438648
................................................................................
Run: 05/27/97 11:57:12 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 12,075,434.34 6.887500 % 562,392.43
A-7 760920SA7 5,940,500.00 2,683,980.13 18.504301 % 125,001.72
A-8 760920SL3 45,032,000.00 2,078,290.09 9.000000 % 93,251.27
A-9 760920SB5 0.00 0.00 0.096206 % 0.00
R-I 760920SJ8 500.00 23.07 9.000000 % 1.04
R-II 760920SK5 300,629.00 481,216.37 9.000000 % 0.00
M 760920SH2 10,142,260.00 7,719,336.77 9.000000 % 49,176.33
B 20,284,521.53 15,205,674.54 9.000000 % 69,194.14
- -------------------------------------------------------------------------------
405,690,410.53 40,243,955.31 899,016.93
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 68,342.73 630,735.16 0.00 0.00 11,513,041.91
A-7 40,811.26 165,812.98 0.00 0.00 2,558,978.41
A-8 15,370.10 108,621.37 0.00 0.00 1,985,038.82
A-9 3,181.48 3,181.48 0.00 0.00 0.00
R-I 0.17 1.21 0.00 0.00 22.03
R-II 0.00 0.00 3,558.86 0.00 484,775.23
M 57,088.74 106,265.07 0.00 0.00 7,670,160.44
B 112,454.30 181,648.44 0.00 0.00 15,108,806.22
- -------------------------------------------------------------------------------
297,248.78 1,196,265.71 3,558.86 0.00 39,320,823.06
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 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-6 471.659805 21.966738 2.669429 24.636167 0.000000 449.693067
A-7 451.810476 21.042289 6.870004 27.912293 0.000000 430.768186
A-8 46.151405 2.070778 0.341315 2.412093 0.000000 44.080628
R-I 46.140000 2.080000 0.340000 2.420000 0.000000 44.060000
R-II 1600.698436 0.000000 0.000000 0.000000 11.838046 1612.536482
M 761.106180 4.848656 5.628799 10.477455 0.000000 756.257524
B 749.619581 3.411179 5.543849 8.955028 0.000000 744.844102
_______________________________________________________________________________
DETERMINATION DATE 20-May-97
DISTRIBUTION DATE 27-May-97
Run: 05/27/97 11:57:12 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-S30 (POOL # 4049)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4049
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 10,499.15
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,391.68
SUBSERVICER ADVANCES THIS MONTH 23,645.56
MASTER SERVICER ADVANCES THIS MONTH 17,268.25
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 404,654.53
(B) TWO MONTHLY PAYMENTS: 3 686,235.93
(C) THREE OR MORE MONTHLY PAYMENTS: 2 488,727.25
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,248,281.30
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 39,320,823.06
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 156
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 4
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 2,005,802.04
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 666,756.61
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 43.03489520 % 19.18135700 % 37.78374770 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 42.06894750 % 19.50661213 % 38.42444040 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.097595 %
BANKRUPTCY AMOUNT AVAILABLE 158,173.00
FRAUD AMOUNT AVAILABLE 576,443.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,780,938.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.58626876
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 279.47
POOL TRADING FACTOR: 9.69232253
FIXED STRIP INTEREST ON CLASS A-7: 0.00
INVERSE LIBOR INTEREST ON CLASS A-7: 40,811.26
TOTAL INTEREST DISTRIBUTION TO CLASS A-7: 40,811.26
................................................................................
Run: 05/27/97 11:57:13 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 7,730,526.62 6.737500 % 11,318.82
A-6 760920TY4 3,789,773.00 2,273,684.51 14.491500 % 3,329.07
A-7 760920UA4 10,000.00 659.79 7590.550000 % 0.97
A-8 760920TZ1 0.00 0.00 0.052476 % 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 3,057,040.62 9.000000 % 3,249.30
B 8,174,757.92 5,217,558.78 9.000000 % 5,545.70
- -------------------------------------------------------------------------------
163,495,140.92 18,279,470.32 23,443.86
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 43,394.21 54,713.03 0.00 0.00 7,719,207.80
A-6 27,451.58 30,780.65 0.00 0.00 2,270,355.44
A-7 4,172.56 4,173.53 0.00 0.00 658.82
A-8 799.19 799.19 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 22,922.79 26,172.09 0.00 0.00 3,053,791.32
B 39,123.15 44,668.85 0.00 0.00 5,212,013.08
- -------------------------------------------------------------------------------
137,865.37 161,309.23 0.00 0.00 18,256,026.46
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED 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-5 599.952692 0.878434 3.367749 4.246183 0.000000 599.074258
A-6 599.952691 0.878435 7.243595 8.122030 0.000000 599.074256
A-7 65.979000 0.097000 417.256000 417.353000 0.000000 65.882000
R-I 0.000000 0.000000 18.900000 18.900000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 830.902029 0.883158 6.230402 7.113560 0.000000 830.018871
B 638.252390 0.678393 4.785848 5.464241 0.000000 637.573997
_______________________________________________________________________________
DETERMINATION DATE 20-May-97
DISTRIBUTION DATE 27-May-97
Run: 05/27/97 11:57:13 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S1 (POOL # 4051)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4051
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 4,372.33
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,821.00
SUBSERVICER ADVANCES THIS MONTH 13,967.64
MASTER SERVICER ADVANCES THIS MONTH 9,183.17
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 2 479,844.42
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,169,709.69
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 18,256,026.46
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 67
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 2
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 1,086,409.33
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 4,014.76
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 54.73282730 % 16.72390200 % 28.54327120 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 54.72287240 % 16.72757939 % 28.54954820 %
CLASS A-8 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.0525 %
BANKRUPTCY AMOUNT AVAILABLE 174,089.00
FRAUD AMOUNT AVAILABLE 0.00 *
SPECIAL HAZARD AMOUNT AVAILABLE 1,576,945.00 *
* ADJUSTED IN ACCORDANCE WITH THE POOLING AND SERVICING AGREEMENT
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.47942072
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 286.10
POOL TRADING FACTOR: 11.16609727
................................................................................
Run: 05/27/97 11:57:14 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-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 57,794.86 8.000000 % 57,794.86
A-9 760920TP3 6,191,000.00 6,191,000.00 8.000000 % 177,391.57
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 3,187,545.56 8.000000 % 27,603.56
A-16 760920SY5 0.00 0.00 0.500000 % 0.00
A-17 760920SZ2 10,000.00 589.01 8.000000 % 5.10
A-18 760920UR7 0.00 0.00 0.167393 % 0.00
R-I 760920TR9 38,000.00 4,911.82 8.000000 % 0.00
R-II 760920TS7 702,000.00 1,011,067.19 8.000000 % 0.00
M 760920TQ1 12,177,000.00 10,807,380.63 8.000000 % 10,586.60
B 27,060,001.70 23,045,200.37 8.000000 % 22,574.40
- -------------------------------------------------------------------------------
541,188,443.70 63,416,931.44 295,956.09
===============================================================================
_______________________________________________________________________________
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 0.00 0.00 0.00 0.00 0.00
A-7 0.00 0.00 0.00 0.00 0.00
A-8 384.92 58,179.78 0.00 0.00 0.00
A-9 41,232.34 218,623.91 0.00 0.00 6,013,608.43
A-10 127,283.08 127,283.08 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 21,229.20 48,832.76 0.00 0.00 3,159,942.00
A-16 26,398.38 26,398.38 0.00 0.00 0.00
A-17 3.93 9.03 0.00 0.00 583.91
A-18 8,837.79 8,837.79 0.00 0.00 0.00
R-I 0.00 0.00 32.75 0.00 4,944.57
R-II 0.00 0.00 6,740.45 0.00 1,017,807.64
M 71,980.10 82,566.70 0.00 0.00 10,796,794.03
B 153,487.30 176,061.70 0.00 0.00 23,022,625.97
- -------------------------------------------------------------------------------
450,837.04 746,793.13 6,773.20 0.00 63,127,748.55
===============================================================================
Run: 05/27/97 11:57:14
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 3.181135 3.181135 0.021187 3.202322 0.000000 0.000000
A-9 1000.000000 28.653137 6.660045 35.313182 0.000000 971.346863
A-10 1000.000000 0.000000 6.660046 6.660046 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-15 181.120834 1.568473 1.206273 2.774746 0.000000 179.552361
A-17 58.901000 0.510000 0.393000 0.903000 0.000000 58.391000
R-I 129.258421 0.000000 0.000000 0.000000 0.861842 130.120263
R-II 1440.266652 0.000000 0.000000 0.000000 9.601781 1449.868433
M 887.524072 0.869393 5.911152 6.780545 0.000000 886.654679
B 851.633367 0.834234 5.672111 6.506345 0.000000 850.799132
_______________________________________________________________________________
DETERMINATION DATE 20-May-97
DISTRIBUTION DATE 27-May-97
Run: 05/27/97 11:57:14 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S2 (POOL # 4052)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4052
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 18,176.09
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,589.03
SUBSERVICER ADVANCES THIS MONTH 8,384.29
MASTER SERVICER ADVANCES THIS MONTH 5,244.49
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 394,667.49
(B) TWO MONTHLY PAYMENTS: 2 422,672.69
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 221,264.20
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 63,127,748.55
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 239
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 2
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 633,779.78
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 227,061.51
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 46.61901760 % 17.04179100 % 36.33919180 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 46.42701380 % 17.10308743 % 36.46989870 %
CLASS A-18 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1676 %
CLASS A-17 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 8.0000 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,916,094.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.14241788
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 288.12
POOL TRADING FACTOR: 11.66465199
................................................................................
Run: 05/27/97 11:57:15 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 6,936,861.97 8.080254 % 47,898.63
R 100.00 0.00 8.080254 % 0.00
B 5,302,117.23 4,065,799.72 8.080254 % 24,272.18
- -------------------------------------------------------------------------------
106,042,332.23 11,002,661.69 72,170.81
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 46,681.68 94,580.31 0.00 0.00 6,888,963.34
R 0.00 0.00 0.00 0.00 0.00
B 27,360.84 51,633.02 0.00 0.00 4,041,527.54
- -------------------------------------------------------------------------------
74,042.52 146,213.33 0.00 0.00 10,930,490.88
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 68.858984 0.475467 0.463387 0.938854 0.000000 68.383517
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 766.825693 4.577827 5.160362 9.738189 0.000000 762.247865
_______________________________________________________________________________
DETERMINATION DATE 20-May-97
DISTRIBUTION DATE 27-May-97
Run: 05/27/97 11:57:15 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 3,766.06
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,172.39
SUBSERVICER ADVANCES THIS MONTH 10,271.55
MASTER SERVICER ADVANCES THIS MONTH 2,123.93
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 889,431.35
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 10,930,490.88
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 60
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 172,863.29
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 6,486.66
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 63.04712590 % 36.95287410 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 63.02519640 % 36.97480360 %
BANKRUPTCY AMOUNT AVAILABLE 159,901.00
FRAUD AMOUNT AVAILABLE 112,480.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,385,052.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.62008919
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 111.52
POOL TRADING FACTOR: 10.30766737
PASS THROUGH RATE FOR NEXT DISTRIBUTION: -0.0001
................................................................................
Run: 05/27/97 11:57:15 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 0.00 7.500000 % 0.00
A-5 760920VE5 6,968,000.00 6,275,718.67 7.500000 % 265,830.33
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 0.426303 % 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 4,276,299.93 7.500000 % 23,961.09
- -------------------------------------------------------------------------------
116,500,312.92 10,552,018.60 289,791.42
===============================================================================
_______________________________________________________________________________
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 0.00 0.00 0.00 0.00 0.00
A-5 38,350.47 304,180.80 0.00 0.00 6,009,888.34
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 4,298.84 4,298.84 0.00 0.00 0.00
A-12 3,665.22 3,665.22 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
B 26,132.16 50,093.25 0.00 0.00 4,252,338.84
- -------------------------------------------------------------------------------
72,446.69 362,238.11 0.00 0.00 10,262,227.18
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED 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-5 900.648489 38.150162 5.503799 43.653961 0.000000 862.498327
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 734.089308 4.113271 4.485967 8.599238 0.000000 729.976037
_______________________________________________________________________________
DETERMINATION DATE 20-May-97
DISTRIBUTION DATE 27-May-97
Run: 05/27/97 11:57:16 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S5 (POOL # 4055)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4055
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 2,929.22
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,078.38
SUBSERVICER ADVANCES THIS MONTH 1,047.27
MASTER SERVICER ADVANCES THIS MONTH 2,671.94
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 83,084.93
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 10,262,227.18
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 55
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 213,428.02
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 230,666.05
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 59.47410550 % 40.52589450 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 58.56319720 % 41.43680280 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.4165 %
BANKRUPTCY AMOUNT AVAILABLE 167,685.00
FRAUD AMOUNT AVAILABLE 107,457.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,027,147.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.88971337
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 112.52
POOL TRADING FACTOR: 8.80875503
................................................................................
Run: 05/27/97 11:57:16 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-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 0.00 7.500000 % 0.00
A-9 760920VV7 30,371,000.00 29,260,897.07 5.609000 % 1,004,572.11
A-10 760920VS4 10,124,000.00 9,753,953.51 13.172813 % 334,868.39
A-11 760920VT2 0.00 0.00 1.000000 % 0.00
A-12 760920VU9 0.00 0.00 0.142744 % 0.00
R 760920VX3 100.00 0.00 7.500000 % 0.00
M 760920VW5 10,339,213.00 8,734,471.96 7.500000 % 8,230.48
B 22,976,027.86 19,257,574.50 7.500000 % 17,993.16
- -------------------------------------------------------------------------------
459,500,240.86 67,006,897.04 1,365,664.14
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 0.00 0.00 0.00 0.00 0.00
A-7 0.00 0.00 0.00 0.00 0.00
A-8 0.00 0.00 0.00 0.00 0.00
A-9 134,988.44 1,139,560.55 0.00 0.00 28,256,324.96
A-10 105,677.55 440,545.94 0.00 0.00 9,419,085.12
A-11 55,111.60 55,111.60 0.00 0.00 0.00
A-12 7,866.87 7,866.87 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 53,879.24 62,109.72 0.00 0.00 8,726,241.48
B 118,791.76 136,784.92 0.00 0.00 19,239,428.10
- -------------------------------------------------------------------------------
476,315.46 1,841,979.60 0.00 0.00 65,641,079.66
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 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-9 963.448588 33.076689 4.444649 37.521338 0.000000 930.371900
A-10 963.448589 33.076688 10.438319 43.515007 0.000000 930.371900
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 844.790794 0.796045 5.211155 6.007200 0.000000 843.994749
B 838.159434 0.783128 5.170248 5.953376 0.000000 837.369637
_______________________________________________________________________________
DETERMINATION DATE 20-May-97
DISTRIBUTION DATE 27-May-97
Run: 05/27/97 11:57:17 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S6 (POOL # 4056)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4056
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 21,203.15
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,814.36
SUBSERVICER ADVANCES THIS MONTH 49,592.34
MASTER SERVICER ADVANCES THIS MONTH 12,014.67
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 14 4,059,996.11
(B) TWO MONTHLY PAYMENTS: 3 685,258.70
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,385,633.79
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 65,641,079.66
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 252
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 1,490,197.52
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,302,676.84
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 58.22512650 % 13.03518300 % 28.73969000 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 57.39608530 % 13.29387256 % 29.31004210 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1399 %
BANKRUPTCY AMOUNT AVAILABLE 123,187.00
FRAUD AMOUNT AVAILABLE 881,310.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,752,491.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.15916409
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 289.60
POOL TRADING FACTOR: 14.28531997
................................................................................
Run: 05/27/97 11:57:17 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-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 0.00 8.500000 % 0.00
A-4 760920WX2 31,674,000.00 27,219,807.91 8.500000 % 1,329,514.70
A-5 760920WY0 30,082,000.00 3,024,455.50 8.500000 % 147,725.44
A-6 760920WW4 0.00 0.00 0.126022 % 0.00
R 760920XA1 539,100.00 0.00 8.500000 % 0.00
M 760920WZ7 7,278,000.00 6,460,134.87 8.500000 % 6,574.29
B 15,364,881.77 12,574,733.87 8.500000 % 12,796.93
- -------------------------------------------------------------------------------
323,459,981.77 49,279,132.15 1,496,611.36
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 190,140.00 1,519,654.70 0.00 0.00 25,890,293.21
A-5 21,126.90 168,852.34 0.00 0.00 2,876,730.06
A-6 5,103.64 5,103.64 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 45,126.33 51,700.62 0.00 0.00 6,453,560.58
B 87,838.97 100,635.90 0.00 0.00 12,561,936.94
- -------------------------------------------------------------------------------
349,335.84 1,845,947.20 0.00 0.00 47,782,520.79
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED 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-4 859.373868 41.974954 6.003031 47.977985 0.000000 817.398914
A-5 100.540373 4.910759 0.702310 5.613069 0.000000 95.629614
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 887.625016 0.903310 6.200375 7.103685 0.000000 886.721707
B 818.407460 0.832869 5.716866 6.549735 0.000000 817.574592
_______________________________________________________________________________
DETERMINATION DATE 20-May-97
DISTRIBUTION DATE 27-May-97
Run: 05/27/97 11:57:18 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S7 (POOL # 4057)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4057
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 13,014.04
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,084.50
SUBSERVICER ADVANCES THIS MONTH 32,213.91
MASTER SERVICER ADVANCES THIS MONTH 4,022.11
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 217,069.53
(B) TWO MONTHLY PAYMENTS: 1 328,053.56
(C) THREE OR MORE MONTHLY PAYMENTS: 4 916,604.22
FORECLOSURES
NUMBER OF LOANS 7
AGGREGATE PRINCIPAL BALANCE 2,518,169.34
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 47,782,520.79
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 485,025.69
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,446,461.44
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 61.37336860 % 13.10927100 % 25.51736060 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 60.20407210 % 13.50611159 % 26.28981630 %
CLASS A-6 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1248 %
BANKRUPTCY AMOUNT AVAILABLE 159,686.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,939,943.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.07620719
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 287.21
POOL TRADING FACTOR: 14.77231295
OPTIMAL PERCENTAGE: NOT APPLICABLE UNTIL CREDIT
SUPPORT DEPLETION DATE
................................................................................
Run: 05/27/97 11:57:18 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 23,692,739.66 7.749077 % 203,912.44
S 760920WF1 0.00 0.00 0.150000 % 0.00
R 760920WE4 100.00 0.00 7.749077 % 0.00
B 7,295,556.68 4,814,582.17 7.749077 % 4,995.97
- -------------------------------------------------------------------------------
108,082,314.68 28,507,321.83 208,908.41
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 152,224.89 356,137.33 0.00 0.00 23,488,827.22
S 3,545.43 3,545.43 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B 30,933.49 35,929.46 0.00 0.00 4,809,586.20
- -------------------------------------------------------------------------------
186,703.81 395,612.22 0.00 0.00 28,298,413.42
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 235.078136 2.023209 1.510367 3.533576 0.000000 233.054927
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 659.933488 0.684796 4.240045 4.924841 0.000000 659.248692
_______________________________________________________________________________
DETERMINATION DATE 20-May-97
DISTRIBUTION DATE 27-May-97
Run: 05/27/97 11:57:18 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S8 (POOL # 4058)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4058
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 8,152.76
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,160.87
SUBSERVICER ADVANCES THIS MONTH 8,153.74
MASTER SERVICER ADVANCES THIS MONTH 2,594.31
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 527,073.13
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 533,478.11
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 28,298,413.42
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 118
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 356,914.29
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 179,327.07
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 83.11106810 % 16.88893190 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 83.00404290 % 16.99595710 %
BANKRUPTCY AMOUNT AVAILABLE 168,986.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,885,967.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.38359810
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 292.67
POOL TRADING FACTOR: 26.18227922
PASS THROUGH RATE FOR NEXT DISTRIBUTION: 0.1501
TOTAL BALANCE OF CONVERTED LOANS REMAINING IN POOL: 0.00
TOTAL REPURCHASE OF CONVERTING AND CONVERTED
LOANS IN THIS DISTRIBUTION: 0.00
................................................................................
Run: 05/27/97 11:57:19 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 18,833,540.12 8.000000 % 550,074.66
A-6 760920WG9 5,000,000.00 7,460,915.81 8.000000 % 0.00
A-7 760920WH7 20,288,000.00 2,921,607.87 8.000000 % 55,642.24
A-8 760920WJ3 0.00 0.00 0.181575 % 0.00
R 760920WL8 100.00 0.00 8.000000 % 0.00
M 760920WK0 4,908,000.00 4,586,812.81 8.000000 % 5,100.62
B 10,363,398.83 9,685,201.92 8.000000 % 10,770.11
- -------------------------------------------------------------------------------
218,151,398.83 43,488,078.53 621,587.63
===============================================================================
_______________________________________________________________________________
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-5 124,434.57 674,509.23 0.00 0.00 18,283,465.46
A-6 0.00 0.00 49,294.82 0.00 7,510,210.63
A-7 19,303.28 74,945.52 0.00 0.00 2,865,965.63
A-8 6,521.46 6,521.46 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 30,305.41 35,406.03 0.00 0.00 4,581,712.19
B 63,990.83 74,760.94 0.00 0.00 9,674,431.81
- -------------------------------------------------------------------------------
244,555.55 866,143.18 49,294.82 0.00 42,915,785.72
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 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-5 757.160723 22.114532 5.002616 27.117148 0.000000 735.046191
A-6 1492.183162 0.000000 0.000000 0.000000 9.858964 1502.042126
A-7 144.006697 2.742618 0.951463 3.694081 0.000000 141.264079
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 934.558437 1.039246 6.174696 7.213942 0.000000 933.519191
B 934.558447 1.039245 6.174695 7.213940 0.000000 933.519202
_______________________________________________________________________________
DETERMINATION DATE 20-May-97
DISTRIBUTION DATE 27-May-97
Run: 05/27/97 11:57:19 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S9 (POOL # 4059)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4059
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 13,563.45
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,556.67
SUBSERVICER ADVANCES THIS MONTH 12,633.96
MASTER SERVICER ADVANCES THIS MONTH 1,632.95
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 691,346.90
(B) TWO MONTHLY PAYMENTS: 1 270,863.81
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 664,775.81
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 42,915,785.72
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 177
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 207,977.40
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 523,933.31
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 67.18177670 % 10.54728800 % 22.27093550 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 66.78111850 % 10.67605338 % 22.54282810 %
CLASS A-8 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1835 %
BANKRUPTCY AMOUNT AVAILABLE 132,754.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,913,779.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.68847436
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 284.35
POOL TRADING FACTOR: 19.67247790
OPTIMAL PERCENTAGE: NOT APPLICABLE UNTIL CREDIT
SUPPORT DEPLETION DATE
................................................................................
Run: 05/27/97 11:57:20 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-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 1,605,836.83 8.000000 % 327,707.27
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 0.159226 % 0.00
R 760920WS3 100.00 0.00 8.000000 % 0.00
B 7,347,668.28 5,526,934.66 8.000000 % 58,075.29
- -------------------------------------------------------------------------------
139,954,768.28 18,632,771.49 385,782.56
===============================================================================
_______________________________________________________________________________
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 10,608.26 338,315.53 0.00 0.00 1,278,129.56
A-3 75,969.70 75,969.70 0.00 0.00 11,500,000.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 2,449.87 2,449.87 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B 36,511.27 94,586.56 0.00 0.00 5,468,859.37
- -------------------------------------------------------------------------------
125,539.10 511,321.66 0.00 0.00 18,246,988.93
===============================================================================
_______________________________________________________________________________
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 37.698355 7.693201 0.249038 7.942239 0.000000 30.005154
A-3 1000.000000 0.000000 6.606061 6.606061 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 752.202529 7.903907 4.969096 12.873003 0.000000 744.298621
_______________________________________________________________________________
DETERMINATION DATE 20-May-97
DISTRIBUTION DATE 27-May-97
Run: 05/27/97 11:57:20 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S10 (POOL # 4060)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4060
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 5,404.85
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,399.34
SUBSERVICER ADVANCES THIS MONTH 7,469.31
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 1 187,110.60
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 438,895.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 18,246,988.93
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 87
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 271,136.75
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 70.33756000 % 29.66244000 %
CURRENT PREPAYMENT PERCENTAGE 91.12309420 % 8.87690580 %
PERCENTAGE FOR NEXT DISTRIBUTION 70.02870230 % 29.97129770 %
CLASS A-5 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1589 %
BANKRUPTCY AMOUNT AVAILABLE 210,276.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,521,802.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.63487995
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 111.08
POOL TRADING FACTOR: 13.03777581
CLASS A-4 PAC COMPONENT PRINCIPAL: 0.00
CLASS A-4 COMPANION PRINCIPAL: 0.00
................................................................................
Run: 05/27/97 11:57:20 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 22,838,785.76 8.500000 % 94,827.28
A-10 760920XQ6 6,395,000.00 3,761,370.97 8.500000 % 15,617.32
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 0.174156 % 0.00
R 760920XW3 100.00 0.00 8.500000 % 0.00
M 760920XV5 7,292,000.00 6,335,983.22 8.500000 % 6,363.12
B 15,395,727.87 12,758,168.38 8.500000 % 12,154.04
- -------------------------------------------------------------------------------
324,107,827.87 45,694,308.33 128,961.76
===============================================================================
_______________________________________________________________________________
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 0.00 0.00 0.00 0.00 0.00
A-9 161,658.66 256,485.94 0.00 0.00 22,743,958.48
A-10 26,623.92 42,241.24 0.00 0.00 3,745,753.65
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 6,626.85 6,626.85 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 44,847.68 51,210.80 0.00 0.00 6,329,620.10
B 90,305.53 102,459.57 0.00 658.77 12,745,355.58
- -------------------------------------------------------------------------------
330,062.64 459,024.40 0.00 658.77 45,564,687.81
===============================================================================
Run: 05/27/97 11:57:20
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-9 588.173725 2.442114 4.163241 6.605355 0.000000 585.731612
A-10 588.173725 2.442114 4.163240 6.605354 0.000000 585.731611
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 868.895121 0.872617 6.150258 7.022875 0.000000 868.022504
B 828.682378 0.789442 5.865622 6.655064 0.000000 827.850147
_______________________________________________________________________________
DETERMINATION DATE 20-May-97
DISTRIBUTION DATE 27-May-97
Run: 05/27/97 11:57:21 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S11 (POOL # 4061)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4061
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 12,659.81
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,667.35
SUBSERVICER ADVANCES THIS MONTH 22,835.20
MASTER SERVICER ADVANCES THIS MONTH 12,108.97
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 1,836,073.09
(B) TWO MONTHLY PAYMENTS: 1 239,700.07
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 706,968.47
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 45,564,687.81
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 178
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 1,479,455.80
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 83,730.53
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 58.21328240 % 13.86602300 % 27.92069480 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 58.13649430 % 13.89150328 % 27.97200240 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1737 %
BANKRUPTCY AMOUNT AVAILABLE 314,749.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,916,671.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.14206895
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 286.64
POOL TRADING FACTOR: 14.05849655
OPTIMAL PERCENTAGE: NOT APPLICABLE UNTIL CREDIT
SUPPORT DEPLETION DATE
................................................................................
Run: 05/27/97 11:57:21 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 8,509,655.39 7.907319 % 464,037.40
R 760920XF0 100.00 0.00 7.907319 % 0.00
B 5,010,927.54 3,931,138.38 7.907319 % 74,837.25
- -------------------------------------------------------------------------------
105,493,196.54 12,440,793.77 538,874.65
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 55,524.33 519,561.73 0.00 0.00 8,045,617.99
R 0.00 0.00 0.00 0.00 0.00
B 25,650.14 100,487.39 0.00 31,372.38 3,824,928.75
B RECOURSE OBLIGATION
31,372.38
- -------------------------------------------------------------------------------
81,174.47 651,421.50 0.00 31,372.38 11,870,546.74
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 84.688214 4.618107 0.552579 5.170686 0.000000 80.070107
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 784.513116 14.934810 5.118841 20.053651 0.000000 763.317513
B RECOURSE OBLIGATION 6.260793
_______________________________________________________________________________
DETERMINATION DATE 20-May-97
DISTRIBUTION DATE 27-May-97
Run: 05/27/97 11:57:22 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S12 (POOL # 4062)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4062
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 3,001.52
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,267.10
SUBSERVICER ADVANCES THIS MONTH 1,853.62
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 163,902.79
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 11,870,546.74
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 59
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 234,127.58
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 68.40122540 % 31.59877460 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 67.77799010 % 32.22200990 %
BANKRUPTCY AMOUNT AVAILABLE 33,648.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,061,098.00
LOSS AMOUNT COVERED BY LOSS OBLIGATION 31,372.38
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.31961501
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 114.44
POOL TRADING FACTOR: 11.25242872
................................................................................
Run: 05/21/97 15:04:13 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 26,833,169.40 8.3601 30,543.66
- --------------------------------------------------------------------------------
149,986,318.83 26,833,169.40 30,543.66
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
186,917.96 0.00 217,461.62 0.00 26,802,625.74
186,917.96 0.00 217,461.62 0.00 26,802,625.74
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
178.904114 0.000204 0.001246 0.000000 0.001450 178.700471
Determination Date 20-May-1997
Distribution Date 27-May-1997
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 05/21/97 15:04:13 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 7,781.13
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,048.41
SUBSERVICER ADVANCES THIS MONTH 3,352.32
MASTER SERVICER ADVANCES THIS MONTH 1,704.80
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 3 1,088,199.52
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 26,802,625.74
ACTUAL UPAID PRINCIPAL BALANCE @ 04/30 26,621,027.76
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 111
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 214,842.61
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 3,270.16
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 27,273.50
FSA GUARANTY INSURANCE POLICY 8,168,929.39
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 266,496.00
SPECIAL HAZARD AMOUNT AVAILABLE 684,318.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.9373%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.3598%
POOL TRADING FACTOR 0.178700470
................................................................................
Run: 05/27/97 11:57:22 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 16,066,317.31 8.350000 % 368,301.68
S 760920XD5 0.00 0.00 0.150000 % 0.00
R 760920XC7 100.00 0.00 8.350000 % 0.00
B 6,546,994.01 3,296,767.17 8.350000 % 3,256.34
- -------------------------------------------------------------------------------
93,528,473.01 19,363,084.48 371,558.02
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 111,296.39 479,598.07 0.00 0.00 15,698,015.63
S 2,409.60 2,409.60 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B 22,837.73 26,094.07 0.00 481.38 3,293,029.45
- -------------------------------------------------------------------------------
136,543.72 508,101.74 0.00 481.38 18,991,045.08
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 184.709848 4.234259 1.279543 5.513802 0.000000 180.475589
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 503.554328 0.497379 3.488277 3.985656 0.000000 502.983422
_______________________________________________________________________________
DETERMINATION DATE 20-May-97
DISTRIBUTION DATE 27-May-97
Run: 05/27/97 11:57:22 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S14 (POOL # 4063)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4063
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 6,896.98
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,275.35
SUBSERVICER ADVANCES THIS MONTH 18,942.35
MASTER SERVICER ADVANCES THIS MONTH 5,329.85
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 519,377.73
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 6
AGGREGATE PRINCIPAL BALANCE 1,809,711.28
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 18,991,045.08
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 86
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 642,423.78
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 350,086.43
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 82.97395660 % 17.02604340 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 82.66009360 % 17.33990640 %
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 9.08820395
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 267.87
POOL TRADING FACTOR: 20.30509477
PASS THROUGH RATE FOR NEXT DISTRIBUTION: 0.1500
TOTAL BALANCE OF CONVERTED LOANS REMAINING IN POOL: 0.00
TOTAL REPURCHASE OF CONVERTING AND CONVERTED
LOANS IN THIS DISTRIBUTION: 0.00
................................................................................
Run: 05/27/97 11:57:23 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-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 3,226,363.55 8.000000 % 214,779.00
A-6 760920ZF8 6,450,000.00 4,162,009.01 8.000000 % 277,064.91
A-7 760920ZG6 37,500,000.00 0.00 8.000000 % 0.00
A-8 760920ZH4 10,000,000.00 1,613,181.79 8.000000 % 107,389.50
A-9 760920ZJ0 9,350,000.00 193,581.82 8.000000 % 12,886.74
A-10 760920ZC5 60,000,000.00 4,403,308.85 8.000000 % 293,128.24
A-11 760920ZD3 15,000,000.00 1,100,827.18 8.000000 % 73,282.06
A-12 760920ZB7 0.00 0.00 0.243540 % 0.00
R 760920ZK7 100.00 0.00 8.000000 % 0.00
B 8,345,599.90 6,371,839.27 8.000000 % 37,424.44
- -------------------------------------------------------------------------------
208,639,599.90 21,071,111.47 1,015,954.89
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 21,013.87 235,792.87 0.00 0.00 3,011,584.55
A-6 27,107.90 304,172.81 0.00 0.00 3,884,944.10
A-7 0.00 0.00 0.00 0.00 0.00
A-8 10,506.94 117,896.44 0.00 0.00 1,505,792.29
A-9 1,260.84 14,147.58 0.00 0.00 180,695.08
A-10 28,679.52 321,807.76 0.00 0.00 4,110,180.61
A-11 7,169.88 80,451.94 0.00 0.00 1,027,545.12
A-12 4,177.91 4,177.91 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B 41,500.89 78,925.33 0.00 0.00 6,334,414.83
- -------------------------------------------------------------------------------
141,417.75 1,157,372.64 0.00 0.00 20,055,156.58
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED 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-5 164.610385 10.958112 1.072136 12.030248 0.000000 153.652273
A-6 645.272715 42.955800 4.202775 47.158575 0.000000 602.316915
A-7 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-8 161.318179 10.738950 1.050694 11.789644 0.000000 150.579229
A-9 20.703938 1.378261 0.134849 1.513110 0.000000 19.325677
A-10 73.388481 4.885471 0.477992 5.363463 0.000000 68.503010
A-11 73.388479 4.885471 0.477992 5.363463 0.000000 68.503008
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 763.496854 4.484331 4.972789 9.457120 0.000000 759.012522
_______________________________________________________________________________
DETERMINATION DATE 20-May-97
DISTRIBUTION DATE 27-May-97
Run: 05/27/97 11:57:23 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S15 (POOL # 4064)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4064
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 5,363.15
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,237.62
SUBSERVICER ADVANCES THIS MONTH 8,374.31
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 365,275.92
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 2 314,111.39
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 20,055,156.58
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 892,195.52
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 69.76030770 % 30.23969230 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 68.41503180 % 31.58496820 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2450 %
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 8.68394995
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 110.61
POOL TRADING FACTOR: 9.61234425
ENDING CLASS A-10 PERCENTAGE: 29.955965
ENDING CLASS A-11 PERCENTAGE: 7.488991
ENDING A-7 COMPANION PRINCIPAL COMPONENT: 0.00
ENDING A-8 COMPANION PRINCIPAL COMPONENT: 0.00
ENDING A-9 COMPANION PRINCIPAL COMPONENT: 0.00
................................................................................
Run: 05/27/97 11:57:24 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 0.00 8.250000 % 0.00
A-8 760920YK8 20,625,000.00 17,363,768.65 6.009000 % 559,633.47
A-9 760920YL6 4,375,000.00 3,683,223.64 18.814713 % 118,710.13
A-10 760920XZ6 23,595,000.00 1,838,836.03 7.270000 % 59,265.60
A-11 760920YA0 6,435,000.00 501,500.71 11.843331 % 16,163.35
A-12 760920YB8 0.00 0.00 0.500000 % 0.00
A-13 760920YC6 0.00 0.00 0.227577 % 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 6,134,455.02 8.750000 % 71,999.86
B 15,327,940.64 11,981,175.94 8.750000 % 0.00
- -------------------------------------------------------------------------------
322,682,743.64 41,502,959.99 825,772.41
===============================================================================
_______________________________________________________________________________
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 86,438.71 646,072.18 0.00 0.00 16,804,135.18
A-9 57,410.03 176,120.16 0.00 0.00 3,564,513.51
A-10 11,074.89 70,340.49 0.00 0.00 1,779,570.43
A-11 4,920.48 21,083.83 0.00 0.00 485,337.36
A-12 9,687.52 9,687.52 0.00 0.00 0.00
A-13 7,824.71 7,824.71 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 44,467.85 116,467.71 0.00 0.00 6,062,455.16
B 73,695.94 73,695.94 0.00 0.00 11,840,553.32
- -------------------------------------------------------------------------------
295,520.13 1,121,292.54 0.00 0.00 40,536,564.96
===============================================================================
Run: 05/27/97 11:57:24
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 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-8 841.879692 27.133744 4.190968 31.324712 0.000000 814.745948
A-9 841.879689 27.133744 13.122293 40.256037 0.000000 814.745945
A-10 77.933292 2.511786 0.469374 2.981160 0.000000 75.421506
A-11 77.933288 2.511787 0.764643 3.276430 0.000000 75.421501
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 844.896081 9.916512 6.124540 16.041052 0.000000 834.979569
B 781.655946 0.000000 4.807948 4.807948 0.000000 772.481679
_______________________________________________________________________________
DETERMINATION DATE 20-May-97
DISTRIBUTION DATE 27-May-97
Run: 05/27/97 11:57:24 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S16 (POOL # 4065)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4065
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 10,722.58
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,228.74
SUBSERVICER ADVANCES THIS MONTH 46,430.54
MASTER SERVICER ADVANCES THIS MONTH 4,284.92
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 9 2,722,473.37
(B) TWO MONTHLY PAYMENTS: 1 212,709.16
(C) THREE OR MORE MONTHLY PAYMENTS: 3 1,094,341.89
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,573,230.35
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 40,536,564.96
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 522,578.78
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 479,276.36
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 56.35099050 % 14.78076500 % 28.86824440 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 55.83491470 % 14.95552266 % 29.20956260 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2261 %
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 9.42247295
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 294.33
POOL TRADING FACTOR: 12.56235908
LIBOR INDEX: 0.0000
COFI INDEX: 0.0000
TREASURY INDEX: 0.0000
................................................................................
Run: 05/21/97 15:04:13 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 5,276,756.79 8.0000 4,823.76
S 760920YS1 0.00 0.00 0.5700 0.00
- --------------------------------------------------------------------------------
32,200,599.87 5,276,756.79 4,823.76
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 35,178.37 0.00 40,002.13 0.00 5,271,933.03
S 2,506.46 0.00 2,506.46 0.00 0.00
37,684.83 0.00 42,508.59 0.00 5,271,933.03
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 163.871382 0.000150 0.001092 0.000000 0.001242 163.721578
S 0.000000 0.000000 0.000078 0.000000 0.000078 0.000000
Determination Date 20-May-1997
Distribution Date 27-May-1997
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 05/21/97 15:04:13 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 1,614.64
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 525.22
SUBSERVICER ADVANCES THIS MONTH 5,494.48
MASTER SERVICER ADVANCES THIS MONTH 1,976.84
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 124,623.73
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 1 581,112.78
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 5,271,933.03
ACTUAL UPAID PRINCIPAL BALANCE @ 04/30 5,048,073.83
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 19
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 234,520.47
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 0.84
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 4,822.92
FSA GUARANTY INSURANCE POLICY 12,547,679.22
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 9.0544%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.0000%
POOL TRADING FACTOR 0.163721578
................................................................................
Run: 05/21/97 15:04:13 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 6,946,365.83 7.5503 7,308.96
S 760920YU6 0.00 0.00 0.2500 0.00
- --------------------------------------------------------------------------------
63,951,716.07 6,946,365.83 7,308.96
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 43,705.11 0.00 51,014.07 0.00 6,939,056.87
S 1,447.13 0.00 1,447.13 0.00 0.00
45,152.24 0.00 52,461.20 0.00 6,939,056.87
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 108.618912 0.000114 0.000683 0.000000 0.000798 108.504623
S 0.000000 0.000000 0.000023 0.000000 0.000023 0.000000
Determination Date 20-May-1997
Distribution Date 27-May-1997
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 05/21/97 15:04:13 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 1,513.35
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 724.45
SUBSERVICER ADVANCES THIS MONTH 3,525.18
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 205,730.92
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 1 257,744.59
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 6,939,056.87
ACTUAL UPAID PRINCIPAL BALANCE @ 04/30 6,947,949.53
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 26
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 131.89
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 7,177.07
FSA GUARANTY INSURANCE POLICY 12,547,679.22
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 8.1867%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.5503%
POOL TRADING FACTOR 0.108504623
................................................................................
Run: 05/21/97 15:04:13 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 10,009,607.78 7.5506 341,155.01
S 760920YW2 0.00 0.00 0.2500 0.00
- --------------------------------------------------------------------------------
75,606,730.04 10,009,607.78 341,155.01
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 61,047.10 0.00 402,202.11 0.00 9,668,452.77
S 2,021.26 0.00 2,021.26 0.00 0.00
63,068.36 0.00 404,223.37 0.00 9,668,452.77
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 132.390434 0.004512 0.000807 0.000000 0.005320 127.878203
S 0.000000 0.000000 0.000027 0.000000 0.000027 0.000000
Determination Date 20-May-1997
Distribution Date 27-May-1997
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 05/21/97 15:04:13 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 2,697.98
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,016.83
SUBSERVICER ADVANCES THIS MONTH 4,235.56
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 225,493.32
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 334,050.61
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 9,668,452.77
ACTUAL UPAID PRINCIPAL BALANCE @ 04/30 9,678,969.60
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 35
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 330,275.82
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 972.25
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 9,906.94
FSA GUARANTY INSURANCE POLICY 12,547,679.22
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 8.2855%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.5771%
POOL TRADING FACTOR 0.127878203
................................................................................
Run: 05/27/97 11:57:25 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 5,448,479.65 7.950000 % 90,995.95
A-5 760920B31 41,703.00 272.41 1008.000000 % 4.55
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 0.386619 % 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 5,644,842.94 8.000000 % 33,232.24
- -------------------------------------------------------------------------------
157,858,019.23 16,581,595.00 124,232.74
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 36,038.13 127,034.08 0.00 0.00 5,357,483.70
A-5 228.45 233.00 0.00 0.00 267.86
A-6 36,527.83 36,527.83 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 5,333.71 5,333.71 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 37,571.77 70,804.01 0.00 0.00 5,611,610.70
- -------------------------------------------------------------------------------
115,699.89 239,932.63 0.00 0.00 16,457,362.26
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 573.524174 9.578521 3.793487 13.372008 0.000000 563.945653
A-5 6.532144 0.109105 5.478023 5.587128 0.000000 6.423039
A-6 1000.000000 0.000000 6.655946 6.655946 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 794.617615 4.678062 5.288932 9.966994 0.000000 789.939554
_______________________________________________________________________________
DETERMINATION DATE 20-May-97
DISTRIBUTION DATE 27-May-97
Run: 05/27/97 11:57:25 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S18 (POOL # 4066)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4066
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 4,372.05
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,913.60
SUBSERVICER ADVANCES THIS MONTH 5,812.19
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 478,769.15
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 16,457,362.26
AGGREGATE NUMBER OF 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
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 26,613.80
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 65.95717760 % 34.04282240 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 65.90212570 % 34.09787430 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3867 %
BANKRUPTCY AMOUNT AVAILABLE 265,253.00
FRAUD AMOUNT AVAILABLE 196,467.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,148,099.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.82857742
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 115.36
POOL TRADING FACTOR: 10.42542048
................................................................................
Run: 05/27/97 11:57:26 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 12,750,771.98 8.500000 % 249,582.22
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 0.168162 % 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 5,491,573.87 8.500000 % 5,413.65
B 12,805,385.16 10,640,224.71 8.500000 % 10,150.82
- -------------------------------------------------------------------------------
320,111,585.16 37,986,570.56 265,146.69
===============================================================================
_______________________________________________________________________________
REMAINING
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 89,996.04 339,578.26 0.00 0.00 12,501,189.76
A-7 64,256.81 64,256.81 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 5,304.29 5,304.29 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 38,760.00 44,173.65 0.00 0.00 5,486,160.22
B 75,099.60 85,250.42 0.00 0.00 10,629,735.46
- -------------------------------------------------------------------------------
273,416.74 538,563.43 0.00 0.00 37,721,085.44
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED 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-6 378.361186 7.406001 2.670506 10.076507 0.000000 370.955186
A-7 1000.000000 0.000000 7.058085 7.058085 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 857.790358 0.845619 6.054358 6.899977 0.000000 856.944739
B 830.917975 0.792699 5.864690 6.657389 0.000000 830.098847
_______________________________________________________________________________
DETERMINATION DATE 20-May-97
DISTRIBUTION DATE 27-May-97
Run: 05/27/97 11:57:26 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S19 (POOL # 4067)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4067
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 9,095.04
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,892.04
SUBSERVICER ADVANCES THIS MONTH 27,404.98
MASTER SERVICER ADVANCES THIS MONTH 6,331.33
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,397,998.06
(B) TWO MONTHLY PAYMENTS: 2 539,739.15
(C) THREE OR MORE MONTHLY PAYMENTS: 3 673,538.98
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 741,239.13
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 37,721,085.44
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 143
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 782,248.34
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 228,037.55
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 57.53289030 % 14.45661900 % 28.01049040 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 57.27616140 % 14.54401472 % 28.17982390 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1670 %
BANKRUPTCY AMOUNT AVAILABLE 224,340.00
FRAUD AMOUNT AVAILABLE 421,091.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,938,553.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.09027777
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 289.36
POOL TRADING FACTOR: 11.78373017
................................................................................
Run: 05/27/97 11:57:26 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 8,740,643.17 8.100000 % 674,718.53
A-6 760920D70 2,829,000.00 661,275.30 8.100000 % 45,546.12
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 6,802,724.70 8.100000 % 0.00
A-10 760920E53 16,830,000.00 0.00 8.100000 % 0.00
A-11 760920D96 8,130,000.00 1,966,699.90 8.100000 % 53,438.62
A-12 760920F37 10,000,000.00 787,940.69 8.100000 % 21,409.71
A-13 760920E95 0.00 0.00 0.400000 % 0.00
A-14 760920F29 0.00 0.00 0.244551 % 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 7,541,044.18 8.500000 % 54,607.95
B 16,895,592.50 15,034,169.42 8.500000 % 22,989.76
- -------------------------------------------------------------------------------
375,449,692.50 50,161,497.36 872,710.69
===============================================================================
_______________________________________________________________________________
REMAINING
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 58,521.01 733,239.54 0.00 0.00 8,065,924.64
A-6 4,427.42 49,973.54 0.00 0.00 615,729.18
A-7 16,939.05 16,939.05 0.00 0.00 2,530,000.00
A-8 40,821.10 40,821.10 0.00 0.00 6,097,000.00
A-9 0.00 0.00 45,546.12 0.00 6,848,270.82
A-10 0.00 0.00 0.00 0.00 0.00
A-11 13,167.59 66,606.21 0.00 0.00 1,913,261.28
A-12 5,275.48 26,685.19 0.00 0.00 766,530.98
A-13 9,120.88 9,120.88 0.00 0.00 0.00
A-14 10,139.64 10,139.64 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 52,982.67 107,590.62 0.00 0.00 7,486,436.23
B 105,628.68 128,618.44 0.00 85,879.15 14,925,300.52
- -------------------------------------------------------------------------------
317,023.52 1,189,734.21 45,546.12 85,879.15 49,248,453.65
===============================================================================
Run: 05/27/97 11:57:26
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-5 227.591282 17.568507 1.523786 19.092293 0.000000 210.022774
A-6 233.748780 16.099724 1.565012 17.664736 0.000000 217.649056
A-7 1000.000000 0.000000 6.695277 6.695277 0.000000 1000.000000
A-8 1000.000000 0.000000 6.695276 6.695276 0.000000 1000.000000
A-9 1467.686019 0.000000 0.000000 0.000000 9.826563 1477.512583
A-10 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-11 241.906507 6.573016 1.619630 8.192646 0.000000 235.333491
A-12 78.794069 2.140971 0.527548 2.668519 0.000000 76.653098
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 892.642540 6.464009 6.271623 12.735632 0.000000 886.178531
B 889.827890 1.360696 6.251848 7.612544 0.000000 883.384262
_______________________________________________________________________________
DETERMINATION DATE 20-May-97
DISTRIBUTION DATE 27-May-97
Run: 05/27/97 11:57:27 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S20 (POOL # 4068)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4068
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 13,129.65
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,154.12
SUBSERVICER ADVANCES THIS MONTH 25,293.50
MASTER SERVICER ADVANCES THIS MONTH 2,591.01
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 844,834.16
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 7
AGGREGATE PRINCIPAL BALANCE 2,242,370.70
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 49,248,453.65
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 186
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 305,428.44
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 549,802.71
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 54.99493680 % 15.03353100 % 29.97153240 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 54.49250670 % 15.20136304 % 30.30613030 %
CLASS A-14 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2461 %
BANKRUPTCY AMOUNT AVAILABLE 363,201.00
FRAUD AMOUNT AVAILABLE 582,172.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,431,774.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.19149140
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 288.71
POOL TRADING FACTOR: 13.11719110
................................................................................
Run: 05/27/97 11:57:27 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-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 33,847,747.68 6.709007 % 191,842.99
S 760920ZN1 0.00 0.00 0.150000 % 0.00
R 760920ZM3 100.00 0.00 6.709007 % 0.00
B 7,968,810.12 1,922,133.73 6.709007 % 0.00
- -------------------------------------------------------------------------------
113,840,137.12 35,769,881.41 191,842.99
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 188,644.85 380,487.84 0.00 0.00 33,655,904.69
S 4,457.24 4,457.24 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B 8,551.40 8,551.40 0.00 4,462.75 1,919,832.27
- -------------------------------------------------------------------------------
201,653.49 393,496.48 0.00 4,462.75 35,575,736.96
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 319.706767 1.812041 1.781833 3.593874 0.000000 317.894726
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 241.207119 0.000000 1.073109 1.073109 0.000000 240.918310
_______________________________________________________________________________
DETERMINATION DATE 20-May-97
DISTRIBUTION DATE 27-May-97
Run: 05/27/97 11:57:28 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S21 (POOL # 4069)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4069
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 11,699.13
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,683.65
SUBSERVICER ADVANCES THIS MONTH 18,014.13
MASTER SERVICER ADVANCES THIS MONTH 5,621.61
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,109,520.74
(B) TWO MONTHLY PAYMENTS: 1 225,319.26
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 1,285,047.44
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 35,575,736.96
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 125
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 869,816.55
REMAINING SUBCLASS INTEREST SHORTFALL 2,161.30
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 151,315.43
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 94.62639050 % 5.37360950 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 94.60353480 % 5.39646520 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 418,036.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,836,592.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.39061794
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 294.61
POOL TRADING FACTOR: 31.25060972
PASS THROUGH RATE FOR NEXT DISTRIBUTION: 0.1499
TOTAL BALANCE OF CONVERTED LOANS REMAINING IN POOL: 0.00
TOTAL REPURCHASE OF CONVERTING AND CONVERTED
LOANS IN THIS DISTRIBUTION: 0.00
................................................................................
Run: 05/27/97 12:00:04 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 0.00 8.500000 % 0.00
A-6 760920G51 20,500,000.00 17,763,230.58 8.500000 % 631,347.31
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 3,661,879.00 785,275.10 0.091495 % 4,987.10
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 3,884,657.45 8.500000 % 3,937.94
B 10,804,782.23 9,629,737.86 8.500000 % 9,761.82
- -------------------------------------------------------------------------------
216,050,982.23 35,038,022.39 650,034.17
===============================================================================
_______________________________________________________________________________
REMAINING
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-6 124,604.99 755,952.30 0.00 0.00 17,131,883.27
A-7 20,869.80 20,869.80 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 2,645.64 7,632.74 0.00 0.00 780,288.00
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 27,249.98 31,187.92 0.00 0.00 3,880,719.51
B 67,550.41 77,312.23 0.00 0.00 9,619,976.04
- -------------------------------------------------------------------------------
242,920.82 892,954.99 0.00 0.00 34,387,988.22
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-5 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-6 866.499053 30.797430 6.078292 36.875722 0.000000 835.701623
A-7 1000.000000 0.000000 7.014773 7.014773 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-11 214.445944 1.361896 0.722482 2.084378 0.000000 213.084048
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 899.226262 0.911560 6.307866 7.219426 0.000000 898.314701
B 891.247751 0.903473 6.251898 7.155371 0.000000 890.344279
_______________________________________________________________________________
DETERMINATION DATE 20-May-97
DISTRIBUTION DATE 27-May-97
Run: 05/27/97 12:00:05 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S23 (POOL # 4070)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4070
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 8,530.59
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,573.97
SUBSERVICER ADVANCES THIS MONTH 9,355.85
MASTER SERVICER ADVANCES THIS MONTH 5,706.80
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 226,641.50
(B) TWO MONTHLY PAYMENTS: 2 624,185.94
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 323,236.64
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 34,387,988.22
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 138
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 724,882.95
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 614,515.57
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 61.42934340 % 11.08697700 % 27.48367970 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 60.74008320 % 11.28510189 % 27.97481490 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.0919 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 391,468.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,889,292.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.82868100
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 288.35
POOL TRADING FACTOR: 15.91660814
COFI INDEX USED FOR THIS DISTRIBUTION 0.0000
................................................................................
Run: 05/27/97 11:57:28 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 7,051,643.94 8.000000 % 41,989.08
A-7 760920J90 7,108,000.00 0.00 8.000000 % 0.00
A-8 760920K23 10,000,000.00 987,564.06 8.000000 % 5,880.46
A-9 760920K31 37,500,000.00 3,852,655.58 8.000000 % 22,940.67
A-10 760920J74 17,000,000.00 5,766,141.18 8.000000 % 34,334.54
A-11 760920J66 0.00 0.00 0.348417 % 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 6,570,721.33 8.000000 % 36,379.22
- -------------------------------------------------------------------------------
183,771,178.70 24,228,726.09 141,523.97
===============================================================================
_______________________________________________________________________________
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 46,996.49 88,985.57 0.00 0.00 7,009,654.86
A-7 0.00 0.00 0.00 0.00 0.00
A-8 6,581.73 12,462.19 0.00 0.00 981,683.60
A-9 25,676.47 48,617.14 0.00 0.00 3,829,714.91
A-10 38,429.11 72,763.65 0.00 0.00 5,731,806.64
A-11 7,032.59 7,032.59 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
B 43,791.33 80,170.55 0.00 0.00 6,534,342.11
- -------------------------------------------------------------------------------
168,507.72 310,031.69 0.00 0.00 24,087,202.12
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-5 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-6 642.109264 3.823446 4.279411 8.102857 0.000000 638.285819
A-7 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-8 98.756406 0.588046 0.658173 1.246219 0.000000 98.168360
A-9 102.737482 0.611751 0.684706 1.296457 0.000000 102.125731
A-10 339.184775 2.019679 2.260536 4.280215 0.000000 337.165097
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 794.526996 4.398950 5.295217 9.694167 0.000000 790.128046
_______________________________________________________________________________
DETERMINATION DATE 20-May-97
DISTRIBUTION DATE 27-May-97
Run: 05/27/97 11:57:28 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S22 (POOL # 4072)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4072
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 6,239.80
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,556.53
SUBSERVICER ADVANCES THIS MONTH 4,385.00
MASTER SERVICER ADVANCES THIS MONTH 2,224.25
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 152,766.07
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 195,043.80
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 24,087,202.12
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 109
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 183,129.94
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 7,380.06
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 72.88045070 % 27.11954940 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 72.87214150 % 27.12785850 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3484 %
BANKRUPTCY AMOUNT AVAILABLE 225,000.00
FRAUD AMOUNT AVAILABLE 274,520.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,691,525.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.78442780
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 116.09
POOL TRADING FACTOR: 13.10717072
PAC COMPANION
ENDING A-7 PRINCIPAL COMPONENT: 0.00 0.00
ENDING A-8 PRINCIPAL COMPONENT: 981,683.60 0.00
ENDING A-9 PRINCIPAL COMPONENT: 3,829,714.91 0.00
ENDING A-10 PRINCIPAL COMPONENT: 5,731,806.64 0.00
................................................................................
Run: 05/27/97 11:57:30 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 30,833,009.31 7.636396 % 1,157,418.11
S 760920H84 0.00 0.00 0.150000 % 0.00
R 760920H76 100.00 0.00 7.636396 % 0.00
B 8,084,552.09 6,463,484.41 7.636396 % 5,710.34
- -------------------------------------------------------------------------------
134,742,525.09 37,296,493.72 1,163,128.45
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 192,050.65 1,349,468.76 0.00 0.00 29,675,591.20
S 4,563.21 4,563.21 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B 40,259.33 45,969.67 0.00 1,000.00 6,456,774.07
- -------------------------------------------------------------------------------
236,873.19 1,400,001.64 0.00 1,000.00 36,132,365.27
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 243.435395 9.138146 1.516295 10.654441 0.000000 234.297249
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 799.485777 0.706327 4.979785 5.686112 0.000000 798.655757
_______________________________________________________________________________
DETERMINATION DATE 20-May-97
DISTRIBUTION DATE 27-May-97
Run: 05/27/97 11:57:30 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S25 (POOL # 4074)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4074
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 10,792.91
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,177.43
SUBSERVICER ADVANCES THIS MONTH 25,496.31
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 1,423,448.19
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,915,595.46
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 36,132,365.27
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 1,125,407.51
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 82.66999450 % 17.33000550 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 82.13022030 % 17.86977970 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 432,604.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,913,238.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.41738633
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 291.84
POOL TRADING FACTOR: 26.81585880
PASS THROUGH RATE FOR NEXT DISTRIBUTION: 0.2941
TOTAL BALANCE OF CONVERTED LOANS REMAINING IN POOL: 0.00
TOTAL REPURCHASE OF CONVERTING AND CONVERTED
LOANS IN THIS DISTRIBUTION: 0.00
................................................................................
Run: 05/27/97 11:57:31 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 1,094,862.29 8.500000 % 43,885.82
A-11 760920T24 20,000,000.00 9,953,293.33 8.500000 % 398,962.03
A-12 760920P44 39,837,000.00 19,825,467.33 8.500000 % 794,672.51
A-13 760920P77 4,598,000.00 6,790,961.46 8.500000 % 0.00
A-14 760920M62 2,400,000.00 207,038.52 8.500000 % 47,901.33
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 0.091811 % 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 7,695,600.63 8.500000 % 35,206.58
B 17,878,726.36 15,128,159.56 8.500000 % 0.00
- -------------------------------------------------------------------------------
376,384,926.36 72,697,383.12 1,320,628.27
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 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 7,722.81 51,608.63 0.00 0.00 1,050,976.47
A-11 70,207.44 469,169.47 0.00 0.00 9,554,331.30
A-12 139,842.69 934,515.20 0.00 0.00 19,030,794.82
A-13 0.00 0.00 47,901.33 0.00 6,838,862.79
A-14 1,460.38 49,361.71 0.00 0.00 159,137.19
A-15 26,098.65 26,098.65 0.00 0.00 3,700,000.00
A-16 28,214.76 28,214.76 0.00 0.00 4,000,000.00
A-17 30,344.97 30,344.97 0.00 0.00 4,302,000.00
A-18 5,538.76 5,538.76 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 54,282.38 89,488.96 0.00 0.00 7,660,394.05
B 55,775.65 55,775.65 0.00 0.00 15,058,949.78
- -------------------------------------------------------------------------------
419,488.49 1,740,116.76 47,901.33 0.00 71,355,446.40
===============================================================================
Run: 05/27/97 11:57:31
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-10 497.664677 19.948100 3.510368 23.458468 0.000000 477.716577
A-11 497.664667 19.948102 3.510372 23.458474 0.000000 477.716565
A-12 497.664667 19.948101 3.510372 23.458473 0.000000 477.716566
A-13 1476.938117 0.000000 0.000000 0.000000 10.417862 1487.355979
A-14 86.266050 19.958888 0.608492 20.567380 0.000000 66.307163
A-15 1000.000000 0.000000 7.053689 7.053689 0.000000 1000.000000
A-16 1000.000000 0.000000 7.053690 7.053690 0.000000 1000.000000
A-17 1000.000000 0.000000 7.053689 7.053689 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 908.678785 4.157112 6.409538 10.566650 0.000000 904.521673
B 846.154209 0.000000 3.119664 3.119664 0.000000 842.283140
_______________________________________________________________________________
DETERMINATION DATE 20-May-97
DISTRIBUTION DATE 27-May-97
Run: 05/27/97 11:57:31 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S26 (POOL # 4075)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4075
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 18,726.37
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 7,488.98
SUBSERVICER ADVANCES THIS MONTH 14,856.09
MASTER SERVICER ADVANCES THIS MONTH 6,662.52
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 524,165.70
(B) TWO MONTHLY PAYMENTS: 3 732,983.30
(C) THREE OR MORE MONTHLY PAYMENTS: 1 48,138.90
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 489,842.94
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 71,355,446.40
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 263
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 2
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 831,077.88
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,009,353.63
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 68.60442670 % 10.58580100 % 20.80977180 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 68.16032280 % 10.73554219 % 21.10413510 %
CLASS A-18 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.0934 %
BANKRUPTCY AMOUNT AVAILABLE 323,353.00
FRAUD AMOUNT AVAILABLE 826,424.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,060,680.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.03397766
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 294.77
POOL TRADING FACTOR: 18.95810416
................................................................................
Run: 05/27/97 11:57:32 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 5,880,764.25 8.000000 % 870,715.35
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 0.164358 % 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 5,962,868.23 8.000000 % 31,955.76
- -------------------------------------------------------------------------------
157,499,405.19 24,864,632.48 902,671.11
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 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 38,242.13 908,957.48 0.00 0.00 5,010,048.90
A-8 84,674.49 84,674.49 0.00 0.00 13,021,000.00
A-9 0.00 0.00 0.00 0.00 0.00
A-10 0.00 0.00 0.00 0.00 0.00
A-11 0.00 0.00 0.00 0.00 0.00
A-12 3,321.94 3,321.94 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
B 38,776.04 70,731.80 0.00 0.00 5,930,912.47
- -------------------------------------------------------------------------------
165,014.60 1,067,685.71 0.00 0.00 23,961,961.37
===============================================================================
_______________________________________________________________________________
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 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-7 356.755900 52.821848 2.319955 55.141803 0.000000 303.934051
A-8 1000.000000 0.000000 6.502918 6.502918 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 797.025168 4.271358 5.182989 9.454347 0.000000 792.753810
_______________________________________________________________________________
DETERMINATION DATE 20-May-97
DISTRIBUTION DATE 27-May-97
Run: 05/27/97 11:57:32 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S27 (POOL # 4076)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4076
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 6,881.94
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,613.67
SUBSERVICER ADVANCES THIS MONTH 6,872.54
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 246,554.18
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 323,248.17
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 23,961,961.37
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 129
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 769,418.42
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 76.01867540 % 23.98132460 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 75.24863520 % 24.75136480 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1684 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 149,990.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,285,229.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.63459534
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 117.63
POOL TRADING FACTOR: 15.21400118
................................................................................
Run: 05/27/97 11:57:33 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 0.00 8.000000 % 0.00
A-9 760920S90 833,000.00 0.00 8.000000 % 0.00
A-10 760920S25 47,400,000.00 41,652,438.96 8.000000 % 59,845.64
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 0.267728 % 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 6,646,829.22 8.000000 % 6,963.94
B 16,432,384.46 14,796,674.12 8.000000 % 15,502.61
- -------------------------------------------------------------------------------
365,162,840.46 68,698,942.30 82,312.19
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 0.00 0.00 0.00 0.00 0.00
A-7 0.00 0.00 0.00 0.00 0.00
A-8 0.00 0.00 0.00 0.00 0.00
A-9 0.00 0.00 0.00 0.00 0.00
A-10 277,641.28 337,486.92 0.00 0.00 41,592,593.32
A-11 37,347.73 37,347.73 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 15,324.86 15,324.86 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 44,305.54 51,269.48 0.00 0.00 6,639,865.28
B 98,629.70 114,132.31 0.00 0.00 14,781,171.51
- -------------------------------------------------------------------------------
473,249.11 555,561.30 0.00 0.00 68,616,630.11
===============================================================================
Run: 05/27/97 11:57:33
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 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-10 878.743438 1.262566 5.857411 7.119977 0.000000 877.480872
A-11 1000.000000 0.000000 6.665667 6.665667 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 910.118613 0.953539 6.066546 7.020085 0.000000 909.165074
B 900.458126 0.943419 6.002153 6.945572 0.000000 899.514708
_______________________________________________________________________________
DETERMINATION DATE 20-May-97
DISTRIBUTION DATE 27-May-97
Run: 05/27/97 11:57:33 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S28 (POOL # 4077)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4077
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 17,095.51
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 7,227.22
SUBSERVICER ADVANCES THIS MONTH 12,192.04
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 480,030.49
(B) TWO MONTHLY PAYMENTS: 3 835,234.07
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 196,832.67
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 68,616,630.11
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 269
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 10,335.70
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 68.78626860 % 9.67530100 % 21.53843080 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 68.78156690 % 9.67675805 % 21.54167510 %
CLASS A-14 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2677 %
BANKRUPTCY AMOUNT AVAILABLE 233,273.00
FRAUD AMOUNT AVAILABLE 777,254.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,922,399.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.69140043
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 290.92
POOL TRADING FACTOR: 18.79069350
................................................................................
Run: 05/27/97 11:57:33 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 17,130,598.89 7.168860 % 1,227,960.48
S 760920U30 0.00 0.00 0.250000 % 0.00
R 760920U48 100.00 0.00 7.168860 % 0.00
B 6,095,852.88 4,048,272.66 7.168860 % 4,263.02
- -------------------------------------------------------------------------------
116,111,466.88 21,178,871.55 1,232,223.50
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 98,910.19 1,326,870.67 0.00 0.00 15,902,638.41
S 4,264.43 4,264.43 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B 23,374.28 27,637.30 0.00 0.00 4,044,009.64
- -------------------------------------------------------------------------------
126,548.90 1,358,772.40 0.00 0.00 19,946,648.05
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 155.710756 11.161703 0.899057 12.060760 0.000000 144.549053
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 664.102750 0.699331 3.834456 4.533787 0.000000 663.403419
_______________________________________________________________________________
DETERMINATION DATE 20-May-97
DISTRIBUTION DATE 27-May-97
Run: 05/27/97 11:57:34 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S29 (POOL # 4078)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4078
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 7,414.34
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,086.14
SPREAD 1,914.29
SUBSERVICER ADVANCES THIS MONTH 11,600.42
MASTER SERVICER ADVANCES THIS MONTH 3,061.84
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 725,145.12
(B) TWO MONTHLY PAYMENTS: 1 187,825.70
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 707,047.03
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 19,946,648.05
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 66
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 401,827.88
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,209,921.15
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 80.88532410 % 19.11467590 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 79.72586860 % 20.27413140 %
BANKRUPTCY AMOUNT AVAILABLE 302,045.00
FRAUD AMOUNT AVAILABLE 244,969.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,920,609.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.08491370
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 301.71
POOL TRADING FACTOR: 17.17887870
................................................................................
Run: 05/27/97 11:57:35 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 0.00 7.000000 % 0.00
A-4 760920X52 24,469,000.00 19,686,887.69 7.500000 % 721,588.49
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 0.00 7.500000 % 0.00
A-8 760920Y51 15,000,000.00 4,942,051.46 7.500000 % 86,906.75
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 0.00 3123.270000 % 0.00
A-12 760920X78 10,000.00 0.00 1595.300000 % 0.00
A-13 760920X94 0.00 0.00 0.205919 % 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 9,406,777.19 7.500000 % 51,826.97
- -------------------------------------------------------------------------------
261,801,192.58 54,971,716.34 860,322.21
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 122,054.30 843,642.79 0.00 0.00 18,965,299.20
A-5 129,798.51 129,798.51 0.00 0.00 20,936,000.00
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 30,639.61 117,546.36 0.00 0.00 4,855,144.71
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 0.00 0.00 0.00 0.00 0.00
A-13 9,357.28 9,357.28 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
B 58,319.91 110,146.88 0.00 0.00 9,354,950.22
- -------------------------------------------------------------------------------
350,169.61 1,210,491.82 0.00 0.00 54,111,394.13
===============================================================================
Run: 05/27/97 11:57:35
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 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 804.564457 29.489905 4.988120 34.478025 0.000000 775.074552
A-5 1000.000000 0.000000 6.199776 6.199776 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-8 329.470097 5.793783 2.042641 7.836424 0.000000 323.676314
A-9 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-10 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-11 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-12 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 797.117457 4.391747 4.941950 9.333697 0.000000 792.725710
_______________________________________________________________________________
DETERMINATION DATE 20-May-97
DISTRIBUTION DATE 27-May-97
Run: 05/27/97 11:57:36 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S31 (POOL # 4080)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4080
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 13,026.55
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,031.84
SUBSERVICER ADVANCES THIS MONTH 2,417.75
MASTER SERVICER ADVANCES THIS MONTH 2,261.89
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 205,176.71
(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 54,111,394.13
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 237
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 196,741.02
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 557,453.62
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 82.88796890 % 17.11203110 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 82.71168140 % 17.28831860 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2041 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 302,240.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,468,262.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.11690190
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 118.52
POOL TRADING FACTOR: 20.66888756
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: 0.00 0.00 0.00
CLASS A-7 ENDING BAL: 0.00 0.00 0.00
CLASS A-8 PRIN DIST: 86,906.75 N/A 0.00
CLASS A-8 ENDING BAL: 4,855,144.71 N/A 0.00
................................................................................
Run: 05/27/97 11:57:36 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S32 (POOL # 4081)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4081
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760920U71 45,903,000.00 0.00 7.750000 % 0.00
A-2 760920U97 42,619,000.00 0.00 7.750000 % 0.00
A-3 760920V47 46,065,000.00 0.00 6.850000 % 0.00
A-4 760920V21 18,426,000.00 0.00 0.000000 % 0.00
A-5 760920V39 0.00 0.00 0.000000 % 0.00
A-6 760920V88 75,654,000.00 0.00 7.250000 % 0.00
A-7 760920V62 16,812,000.00 0.00 0.000000 % 0.00
A-8 760920V70 0.00 0.00 0.000000 % 0.00
A-9 760920V96 26,123,000.00 0.00 7.750000 % 0.00
A-10 760920W20 65,701,000.00 57,353,300.50 7.750000 % 1,621,310.38
A-11 760920U55 2,522,000.00 0.00 7.750000 % 0.00
A-12 760920U63 2,475,000.00 2,076,966.74 7.750000 % 63,296.44
A-13 760920U89 10,958,000.00 10,958,000.00 7.750000 % 0.00
A-14 760920W46 6,968,000.00 9,888,033.26 7.750000 % 0.00
A-15 760920V54 23,788,000.00 0.00 7.750000 % 0.00
A-16 760920W53 16,332,000.00 8,919,514.84 7.750000 % 180,144.10
A-17 760920W38 0.00 0.00 0.321776 % 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 7,867,326.46 7.750000 % 8,056.62
B 20,436,665.48 18,682,737.17 7.750000 % 19,132.25
- -------------------------------------------------------------------------------
430,245,573.48 115,745,878.97 1,891,939.79
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 0.00 0.00 0.00 0.00 0.00
A-7 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-10 367,136.73 1,988,447.11 0.00 0.00 55,731,990.12
A-11 0.00 0.00 0.00 0.00 0.00
A-12 13,295.32 76,591.76 0.00 0.00 2,013,670.30
A-13 70,145.65 70,145.65 0.00 0.00 10,958,000.00
A-14 0.00 0.00 63,296.44 0.00 9,951,329.70
A-15 0.00 0.00 0.00 0.00 0.00
A-16 57,096.65 237,240.75 0.00 0.00 8,739,370.74
A-17 30,762.85 30,762.85 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 50,361.26 58,417.88 0.00 0.00 7,859,269.84
B 119,594.16 138,726.41 0.00 0.00 18,663,604.92
- -------------------------------------------------------------------------------
708,392.62 2,600,332.41 63,296.44 0.00 113,917,235.62
===============================================================================
Run: 05/27/97 11:57:36
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S32 (POOL # 4081)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4081
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-6 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-7 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-9 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-10 872.944103 24.677104 5.587993 30.265097 0.000000 848.266999
A-11 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-12 839.178481 25.574319 5.371846 30.946165 0.000000 813.604162
A-13 1000.000000 0.000000 6.401319 6.401319 0.000000 1000.000000
A-14 1419.063327 0.000000 0.000000 0.000000 9.083875 1428.147202
A-15 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-16 546.137328 11.030131 3.495999 14.526130 0.000000 535.107197
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 914.177384 0.936173 5.851940 6.788113 0.000000 913.241211
B 914.177373 0.936174 5.851940 6.788114 0.000000 913.241201
_______________________________________________________________________________
DETERMINATION DATE 20-May-97
DISTRIBUTION DATE 27-May-97
Run: 05/27/97 11:57:37 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 34,429.34
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 12,055.66
SUBSERVICER ADVANCES THIS MONTH 33,644.96
MASTER SERVICER ADVANCES THIS MONTH 4,634.40
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 1,938,805.16
(B) TWO MONTHLY PAYMENTS: 2 476,180.28
(C) THREE OR MORE MONTHLY PAYMENTS: 2 1,215,197.89
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 680,066.25
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 113,917,235.62
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 423
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 569,292.80
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,710,112.56
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 77.06176340 % 6.79706800 % 16.14116830 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 76.71741720 % 6.89910512 % 16.38347770 %
CLASS A-17 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3221 %
BANKRUPTCY AMOUNT AVAILABLE 129,247.00
FRAUD AMOUNT AVAILABLE 1,231,335.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,512,435.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.55922831
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 293.46
POOL TRADING FACTOR: 26.47725918
................................................................................
Run: 05/27/97 11:57:37 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 0.00 7.000000 % 0.00
A-4 7609203Q9 70,830,509.00 0.00 0.000000 % 0.00
A-5 7609203R7 355,932.00 0.00 0.000000 % 0.00
A-6 7609203S5 17,000,000.00 0.00 6.823529 % 0.00
A-7 7609203W6 11,800,000.00 8,346,173.26 8.000000 % 1,326,387.18
A-8 7609204H8 36,700,000.00 21,893,031.02 8.000000 % 693,937.66
A-9 7609204J4 15,000,000.00 13,856,348.77 8.000000 % 439,201.05
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 0.169659 % 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 6,781,839.54 8.000000 % 29,993.22
B 15,322,642.27 13,186,541.02 8.000000 % 0.00
- -------------------------------------------------------------------------------
322,581,934.27 97,563,933.61 2,489,519.11
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 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 54,830.49 1,381,217.67 0.00 0.00 7,019,786.08
A-8 143,827.05 837,764.71 0.00 0.00 21,199,093.36
A-9 91,029.78 530,230.83 0.00 0.00 13,417,147.72
A-10 210,225.14 210,225.14 0.00 0.00 32,000,000.00
A-11 9,854.30 9,854.30 0.00 0.00 1,500,000.00
A-12 0.00 0.00 0.00 0.00 0.00
A-13 13,592.89 13,592.89 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 44,553.53 74,546.75 0.00 0.00 6,751,846.32
B 59,118.43 59,118.43 0.00 0.00 13,128,222.50
- -------------------------------------------------------------------------------
627,031.61 3,116,550.72 0.00 0.00 95,016,095.98
===============================================================================
Run: 05/27/97 11:57:37
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 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-7 707.302819 112.405693 4.646652 117.052345 0.000000 594.897125
A-8 596.540355 18.908383 3.918993 22.827376 0.000000 577.631972
A-9 923.756585 29.280070 6.068652 35.348722 0.000000 894.476515
A-10 1000.000000 0.000000 6.569536 6.569536 0.000000 1000.000000
A-11 1000.000000 0.000000 6.569533 6.569533 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 934.254524 4.131814 6.137617 10.269431 0.000000 930.122710
B 860.591848 0.000000 3.858239 3.858239 0.000000 856.785812
_______________________________________________________________________________
DETERMINATION DATE 20-May-97
DISTRIBUTION DATE 27-May-97
Run: 05/27/97 11:57:38 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S33 (POOL # 4082)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4082
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 24,909.87
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 10,508.73
SUBSERVICER ADVANCES THIS MONTH 44,845.82
MASTER SERVICER ADVANCES THIS MONTH 2,307.18
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 12 2,824,718.56
(B) TWO MONTHLY PAYMENTS: 1 314,680.69
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 9
AGGREGATE PRINCIPAL BALANCE 2,632,167.35
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 95,016,095.98
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 366
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 302,598.26
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,116,353.43
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 79.53303050 % 6.95117500 % 13.51579480 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 79.07715680 % 7.10600267 % 13.81684060 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1689 %
BANKRUPTCY AMOUNT AVAILABLE 180,157.00
FRAUD AMOUNT AVAILABLE 1,016,561.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,922,939.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.60597078
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 294.60
POOL TRADING FACTOR: 29.45487205
................................................................................
Run: 05/27/97 11:57:38 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 30,133,770.79 7.500000 % 1,043,074.76
A-7 7609203P1 15,000,000.00 10,173,911.98 7.500000 % 352,168.03
A-8 7609204B1 7,005,400.00 7,000,282.11 7.500000 % 35,216.80
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 15,145,041.03 7.500000 % 0.00
A-12 7609203Y2 0.00 0.00 0.277490 % 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 11,046,506.66 7.500000 % 37,073.07
B 16,042,796.83 14,826,461.43 7.500000 % 42,031.50
- -------------------------------------------------------------------------------
427,807,906.83 158,863,974.00 1,509,564.16
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 187,707.23 1,230,781.99 0.00 0.00 29,090,696.03
A-7 63,374.64 415,542.67 0.00 0.00 9,821,743.95
A-8 33,122.73 68,339.53 10,482.95 0.00 6,975,548.26
A-9 190,225.23 190,225.23 0.00 0.00 30,538,000.00
A-10 249,165.27 249,165.27 0.00 0.00 40,000,000.00
A-11 0.00 0.00 94,340.46 0.00 15,239,381.49
A-12 36,613.28 36,613.28 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 68,810.15 105,883.22 0.00 0.00 11,009,433.59
B 92,355.98 134,387.48 0.00 7,727.45 14,776,702.47
- -------------------------------------------------------------------------------
921,374.51 2,430,938.67 104,823.41 7,727.45 157,451,505.79
===============================================================================
Run: 05/27/97 11:57:38
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-6 678.260799 23.477869 4.224976 27.702845 0.000000 654.782930
A-7 678.260799 23.477869 4.224976 27.702845 0.000000 654.782930
A-8 999.269436 5.027093 4.728171 9.755264 1.496410 995.738753
A-9 1000.000000 0.000000 6.229132 6.229132 0.000000 1000.000000
A-10 1000.000000 0.000000 6.229132 6.229132 0.000000 1000.000000
A-11 1396.126534 0.000000 0.000000 0.000000 8.696656 1404.823191
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 938.918021 3.151093 5.848644 8.999737 0.000000 935.766928
B 924.181836 2.619961 5.756850 8.376811 0.000000 921.080197
_______________________________________________________________________________
DETERMINATION DATE 20-May-97
DISTRIBUTION DATE 27-May-97
Run: 05/27/97 11:57:39 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 44,055.26
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 17,104.27
SUBSERVICER ADVANCES THIS MONTH 26,026.77
MASTER SERVICER ADVANCES THIS MONTH 7,113.78
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 1,954,408.71
(B) TWO MONTHLY PAYMENTS: 1 203,688.23
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,309,726.18
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 157,451,505.79
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 601
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 963,470.07
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 879,306.37
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 83.71376000 % 6.95343700 % 9.33280280 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 83.62280760 % 6.99226948 % 9.38492290 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2791 %
BANKRUPTCY AMOUNT AVAILABLE 195,763.00
FRAUD AMOUNT AVAILABLE 1,651,979.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,016,825.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.24212254
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 293.28
POOL TRADING FACTOR: 36.80425333
COMPONENTS
ACCRUAL NON-ACCRUAL
CLASS A-8 PRINCIPAL DISTRIBUTION: 0.00 35,216.80
CLASS A-8 ENDING BALANCE: 1,693,373.86 5,282,174.40
................................................................................
Run: 05/27/97 11:57:39 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-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 0.00 6.500000 % 0.00
A-5 7609202S6 20,800,000.00 19,844,870.32 6.500000 % 526,602.62
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 6.387500 % 0.00
A-8 7609202Z0 6,810,000.00 1,200,000.00 8.429166 % 0.00
A-9 7609203C0 37,200,000.00 15,000,000.00 7.000000 % 0.00
A-10 7609203A4 20,000.00 4,971.51 2775.250000 % 95.11
A-11 7609203B2 0.00 0.00 0.449557 % 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 4,684,599.01 7.000000 % 26,837.33
- -------------------------------------------------------------------------------
146,754,518.99 47,214,440.84 553,535.06
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 106,849.53 633,452.15 0.00 0.00 19,318,267.70
A-6 18,157.31 18,157.31 0.00 0.00 3,680,000.00
A-7 14,814.94 14,814.94 0.00 0.00 2,800,000.00
A-8 8,378.71 8,378.71 0.00 0.00 1,200,000.00
A-9 86,976.17 86,976.17 0.00 0.00 15,000,000.00
A-10 11,428.82 11,523.93 0.00 0.00 4,876.40
A-11 17,582.08 17,582.08 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 27,163.24 54,000.57 0.00 0.00 4,657,761.72
- -------------------------------------------------------------------------------
291,350.80 844,885.86 0.00 0.00 46,660,905.82
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-5 954.080304 25.317434 5.136997 30.454431 0.000000 928.762870
A-6 1000.000000 0.000000 4.934052 4.934052 0.000000 1000.000000
A-7 176.211454 0.000000 0.932344 0.932344 0.000000 176.211454
A-8 176.211454 0.000000 1.230354 1.230354 0.000000 176.211454
A-9 403.225806 0.000000 2.338069 2.338069 0.000000 403.225807
A-10 248.575500 4.755500 571.441000 576.196500 0.000000 243.820000
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 793.419024 4.545373 4.600571 9.145944 0.000000 788.873658
_______________________________________________________________________________
DETERMINATION DATE 20-May-97
DISTRIBUTION DATE 27-May-97
Run: 05/27/97 11:57:40 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S35 (POOL # 4084)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4084
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 11,687.21
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,511.83
SUBSERVICER ADVANCES THIS MONTH 4,053.28
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 357,586.68
(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 46,660,905.82
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 210
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 283,051.32
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 90.07803770 % 9.92196230 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 90.01784980 % 9.98215020 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.4486 %
BANKRUPTCY AMOUNT AVAILABLE 225,000.00
FRAUD AMOUNT AVAILABLE 506,601.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,370,984.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.87243780
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 118.83
POOL TRADING FACTOR: 31.79520886
PAC I PAC II COMPANION
CLASS A-7 PRIN DIST: 0.00 0.00 N/A
CLASS A-7 ENDING BAL: 2,800,000.00 0.00 N/A
CLASS A-8 PRIN DIST: 0.00 0.00 N/A
CLASS A-8 ENDING BAL: 1,200,000.00 0.00 N/A
CLASS A-9 PRIN DIST: 0.00 0.00 0.00
CLASS A-9 ENDING BAL: 15,000,000.00 0.00 0.00
................................................................................
Run: 05/27/97 11:57:40 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 18,039,193.67 5.700000 % 724,287.43
A-3 7609204R6 19,990,000.00 12,159,427.96 6.400000 % 154,396.87
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 0.348018 % 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 8,173,027.35 7.000000 % 46,308.12
- -------------------------------------------------------------------------------
260,444,078.54 100,631,648.98 924,992.42
===============================================================================
_______________________________________________________________________________
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 85,567.38 809,854.81 0.00 0.00 17,314,906.24
A-3 64,760.37 219,157.24 0.00 0.00 12,005,031.09
A-4 216,397.07 216,397.07 0.00 0.00 38,524,000.00
A-5 103,835.01 103,835.01 0.00 0.00 17,825,000.00
A-6 34,433.03 34,433.03 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 33,601.36 33,601.36 0.00 0.00 0.00
A-12 29,144.19 29,144.19 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
B 47,609.89 93,918.01 0.00 0.00 8,126,719.23
- -------------------------------------------------------------------------------
615,348.30 1,540,340.72 0.00 0.00 99,706,656.56
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 329.344635 13.223439 1.562218 14.785657 0.000000 316.121196
A-3 608.275536 7.723705 3.239638 10.963343 0.000000 600.551830
A-4 1000.000000 0.000000 5.617201 5.617201 0.000000 1000.000000
A-5 1000.000000 0.000000 5.825246 5.825246 0.000000 1000.000000
A-6 1000.000000 0.000000 5.825246 5.825246 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 784.504294 4.444976 4.569930 9.014906 0.000000 780.059317
_______________________________________________________________________________
DETERMINATION DATE 20-May-97
DISTRIBUTION DATE 27-May-97
Run: 05/27/97 11:57:41 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S36 (POOL # 4085)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4085
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 24,326.53
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 10,797.98
SUBSERVICER ADVANCES THIS MONTH 15,901.72
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 395,831.15
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 270,139.45
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 738,286.77
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 99,706,656.56
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 445
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 354,816.77
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 91.87827350 % 8.12172660 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 91.84937140 % 8.15062860 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3482 %
BANKRUPTCY AMOUNT AVAILABLE 225,000.00
FRAUD AMOUNT AVAILABLE 1,082,486.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,345,606.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.76376773
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 119.45
POOL TRADING FACTOR: 38.28332636
................................................................................
Run: 05/27/97 11:57:42 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 4,826,679.90 7.650000 % 236,457.83
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 8,551,866.97 7.650000 % 26,011.00
A-12 7609206G8 0.00 0.00 0.350000 % 0.00
A-13 7609206H6 0.00 0.00 0.104132 % 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 8,663,348.45 8.000000 % 8,628.33
B 16,935,768.50 15,594,029.38 8.000000 % 15,406.00
- -------------------------------------------------------------------------------
376,350,379.50 110,551,576.70 286,503.16
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 0.00 0.00 0.00 0.00 0.00
A-7 0.00 0.00 0.00 0.00 0.00
A-8 30,744.25 267,202.08 0.00 0.00 4,590,222.07
A-9 326,705.70 326,705.70 0.00 0.00 51,291,000.00
A-10 137,741.46 137,741.46 0.00 0.00 21,624,652.00
A-11 54,472.39 80,483.39 0.00 0.00 8,525,855.97
A-12 25,148.02 25,148.02 0.00 0.00 0.00
A-13 9,585.22 9,585.22 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 57,707.19 66,335.52 0.00 0.00 8,654,720.12
B 103,872.93 119,278.93 0.00 124.99 15,578,498.37
- -------------------------------------------------------------------------------
745,977.16 1,032,480.32 0.00 124.99 110,264,948.53
===============================================================================
Run: 05/27/97 11:57:42
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-8 184.287729 9.028209 1.173848 10.202057 0.000000 175.259519
A-9 1000.000000 0.000000 6.369650 6.369650 0.000000 1000.000000
A-10 1000.000000 0.000000 6.369650 6.369650 0.000000 1000.000000
A-11 784.431019 2.385892 4.996550 7.382442 0.000000 782.045127
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 920.774828 0.917053 6.133348 7.050401 0.000000 919.857775
B 920.774831 0.909672 6.133347 7.043019 0.000000 919.857777
_______________________________________________________________________________
DETERMINATION DATE 20-May-97
DISTRIBUTION DATE 27-May-97
Run: 05/27/97 11:57:42 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S37 (POOL # 4086)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4086
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 27,324.59
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 11,613.52
SUBSERVICER ADVANCES THIS MONTH 26,380.93
MASTER SERVICER ADVANCES THIS MONTH 1,796.06
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 293,646.55
(B) TWO MONTHLY PAYMENTS: 2 435,135.32
(C) THREE OR MORE MONTHLY PAYMENTS: 2 940,780.11
FORECLOSURES
NUMBER OF LOANS 6
AGGREGATE PRINCIPAL BALANCE 1,688,156.13
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 110,264,948.53
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 403
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 235,680.59
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 176,523.39
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 78.05786350 % 7.83647700 % 14.10565990 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 78.02273630 % 7.84902205 % 14.12824160 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1043 %
BANKRUPTCY AMOUNT AVAILABLE 148,593.00
FRAUD AMOUNT AVAILABLE 1,175,017.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,935,675.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.52671586
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 297.13
POOL TRADING FACTOR: 29.29848209
................................................................................
Run: 05/27/97 11:57:43 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 15,495,563.33 7.500000 % 2,793,865.06
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 9,911,766.60 7.500000 % 0.00
A-9 7609206B9 9,248,000.00 12,835,347.99 7.500000 % 0.00
A-10 7609205S3 0.00 0.00 0.201130 % 0.00
R 7609206D5 100.00 0.00 7.500000 % 0.00
M 7609206C7 9,625,924.00 9,118,176.64 7.500000 % 0.00
B 18,182,304.74 17,223,226.13 7.500000 % 0.00
- -------------------------------------------------------------------------------
427,814,328.74 187,123,080.69 2,793,865.06
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 96,498.38 2,890,363.44 0.00 0.00 12,701,698.27
A-6 287,597.69 287,597.69 0.00 0.00 46,182,000.00
A-7 475,512.04 475,512.04 0.00 0.00 76,357,000.00
A-8 52,840.20 52,840.20 8,885.17 0.00 9,920,651.77
A-9 0.00 0.00 79,931.93 0.00 12,915,279.92
A-10 31,250.43 31,250.43 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 0.00 0.00 0.00 0.00 9,118,176.64
B 0.00 0.00 0.00 346,284.78 17,040,982.04
- -------------------------------------------------------------------------------
943,698.74 3,737,563.80 88,817.10 346,284.78 184,235,788.64
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED 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-5 221.308283 39.902097 1.378194 41.280291 0.000000 181.406185
A-6 1000.000000 0.000000 6.227485 6.227485 0.000000 1000.000000
A-7 1000.000000 0.000000 6.227485 6.227485 0.000000 1000.000000
A-8 1041.918070 0.000000 5.554525 5.554525 0.934003 1042.852073
A-9 1387.905276 0.000000 0.000000 0.000000 8.643159 1396.548434
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 947.252091 0.000000 0.000000 0.000000 0.000000 947.252091
B 947.252088 0.000000 0.000000 0.000000 0.000000 937.228931
_______________________________________________________________________________
DETERMINATION DATE 20-May-97
DISTRIBUTION DATE 27-May-97
Run: 05/27/97 11:57:43 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 51,761.59
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 19,496.17
SUBSERVICER ADVANCES THIS MONTH 21,019.22
MASTER SERVICER ADVANCES THIS MONTH 1,847.98
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 9 1,979,973.49
(B) TWO MONTHLY PAYMENTS: 2 391,277.32
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 460,055.88
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 184,235,788.64
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 701
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 253,750.93
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,735,848.33
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 85.92295370 % 4.87282300 % 9.20422330 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 85.80126110 % 4.94918860 % 9.24955040 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2000 %
BANKRUPTCY AMOUNT AVAILABLE 191,378.00
FRAUD AMOUNT AVAILABLE 973,092.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,106,946.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.16035664
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 296.06
POOL TRADING FACTOR: 43.06442685
COMPONENTS
ACCRUAL NON-ACCRUAL
CLASS A-8 PRINCIPAL DISTRIBUTION: 0.00 0.00
CLASS A-8 ENDING BALANCE: 1,435,651.77 8,485,000.00
................................................................................
Run: 05/27/97 11:57:44 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 19,230,329.74 7.500000 % 522,434.70
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 0.154146 % 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 6,900,541.80 7.500000 % 37,734.66
- -------------------------------------------------------------------------------
183,802,829.51 45,695,871.54 560,169.36
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 0.00 0.00 0.00 0.00 0.00
A-7 119,566.70 642,001.40 0.00 0.00 18,707,895.04
A-8 121,647.55 121,647.55 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 5,839.45 5,839.45 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
B 42,904.88 80,639.54 0.00 0.00 6,862,807.14
- -------------------------------------------------------------------------------
289,958.58 850,127.94 0.00 0.00 45,135,702.18
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED 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-7 643.606872 17.485013 4.001697 21.486710 0.000000 626.121860
A-8 1000.000000 0.000000 6.217611 6.217611 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 790.364970 4.322002 4.914181 9.236183 0.000000 786.042968
_______________________________________________________________________________
DETERMINATION DATE 20-May-97
DISTRIBUTION DATE 27-May-97
Run: 05/27/97 11:57:44 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S39 (POOL # 4088)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4088
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 13,771.43
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,814.79
SUBSERVICER ADVANCES THIS MONTH 7,864.67
MASTER SERVICER ADVANCES THIS MONTH 2,584.82
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 406,507.52
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 270,654.98
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 45,135,702.18
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 196
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 225,524.64
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 310,287.82
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 84.89898200 % 15.10101800 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 84.79516920 % 15.20483080 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1519 %
BANKRUPTCY AMOUNT AVAILABLE 225,000.00
FRAUD AMOUNT AVAILABLE 495,496.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,677,629.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.14183664
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 120.05
POOL TRADING FACTOR: 24.55658724
................................................................................
Run: 05/27/97 11:57:45 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 37,050,533.29 7.960325 % 265,936.55
R 7609206F0 100.00 0.00 7.960325 % 0.00
B 11,237,146.51 8,422,546.43 7.960325 % 6,795.24
- -------------------------------------------------------------------------------
187,272,146.51 45,473,079.72 272,731.79
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 245,081.50 511,018.05 0.00 0.00 36,784,596.74
R 0.00 0.00 0.00 0.00 0.00
B 55,713.38 62,508.62 0.00 1,165.33 8,414,585.86
- -------------------------------------------------------------------------------
300,794.88 573,526.67 0.00 1,165.33 45,199,182.60
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 210.472658 1.510704 1.392232 2.902936 0.000000 208.961954
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 749.527153 0.604712 4.957965 5.562677 0.000000 748.818737
_______________________________________________________________________________
DETERMINATION DATE 20-May-97
DISTRIBUTION DATE 27-May-97
Run: 05/27/97 11:57:45 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S40 (POOL # 4089)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4089
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 14,140.46
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,677.32
SUBSERVICER ADVANCES THIS MONTH 30,628.40
MASTER SERVICER ADVANCES THIS MONTH 5,357.93
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 1,589,212.37
(B) TWO MONTHLY PAYMENTS: 1 950,777.84
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,507,610.97
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 45,199,182.60
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 156
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 696,796.34
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 230,918.24
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 81.47795030 % 18.52204970 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 81.38332290 % 18.61667710 %
BANKRUPTCY AMOUNT AVAILABLE 150,000.00
FRAUD AMOUNT AVAILABLE 513,827.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,912,833.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.48467969
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 303.13
POOL TRADING FACTOR: 24.13556070
TOTAL BALANCE OF CONVERTED LOANS REMAINING IN POOL: 0.00
TOTAL REPURCHASE OF CONVERTING AND CONVERTED
LOANS IN THIS DISTRIBUTION: 0.00
................................................................................
Run: 05/27/97 11:57:46 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 0.00 6.000000 % 0.00
A-5 7609207R3 14,917,608.00 0.00 0.000000 % 0.00
A-6 7609207S1 74,963.00 0.00 0.000000 % 0.00
A-7 7609208A9 6,200,000.00 0.00 7.000000 % 0.00
A-8 7609208B7 14,000,000.00 11,588,064.65 7.000000 % 510,214.60
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 0.400191 % 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 5,046,411.64 7.000000 % 28,387.08
- -------------------------------------------------------------------------------
156,959,931.35 56,534,476.29 538,601.68
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 0.00 0.00 0.00 0.00 0.00
A-7 0.00 0.00 0.00 0.00 0.00
A-8 67,484.45 577,699.05 0.00 0.00 11,077,850.05
A-9 82,113.00 82,113.00 0.00 0.00 14,100,000.00
A-10 56,489.08 56,489.08 0.00 0.00 9,700,000.00
A-11 93,760.24 93,760.24 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 18,822.40 18,822.40 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
B 29,388.38 57,775.46 0.00 0.00 5,018,024.56
- -------------------------------------------------------------------------------
348,057.55 886,659.23 0.00 0.00 55,995,874.61
===============================================================================
Run: 05/27/97 11:57:46
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 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-8 827.718904 36.443900 4.820318 41.264218 0.000000 791.275004
A-9 1000.000000 0.000000 5.823617 5.823617 0.000000 1000.000000
A-10 1000.000000 0.000000 5.823616 5.823616 0.000000 1000.000000
A-11 1000.000000 0.000000 5.823617 5.823617 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 0.000000 0.000000 0.000000 0.000000
B 803.705497 4.521007 4.680473 9.201480 0.000000 799.184492
_______________________________________________________________________________
DETERMINATION DATE 20-May-97
DISTRIBUTION DATE 27-May-97
Run: 05/27/97 11:57:46 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S41 (POOL # 4090)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4090
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 15,235.07
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,083.41
SUBSERVICER ADVANCES THIS MONTH 14,950.02
MASTER SERVICER ADVANCES THIS MONTH 2,596.40
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 893,576.73
(B) TWO MONTHLY PAYMENTS: 1 208,905.70
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 229,470.62
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 55,995,874.61
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 258
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 229,586.95
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 220,583.94
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 91.07374480 % 8.92625520 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 91.03858170 % 8.96141830 %
CLASS A-17 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.399899 %
BANKRUPTCY AMOUNT AVAILABLE 225,000.00
FRAUD AMOUNT AVAILABLE 600,266.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,273,775.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.84997779
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 119.69
POOL TRADING FACTOR: 35.67526701
LIBOR INDEX: 0.0000
1 YEAR TREASURY INDEX: 0.0000
5 YEAR TREASURY INDEX: 0.0000
PAC COMPANION
CLASS A-12 PRINCIPAL DISTRIBUTION: 0.00 0.00
CLASS A-12 ENDING BALANCE: 0.00 0.00
................................................................................
Run: 05/27/97 11:57:47 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 29,938,394.28 7.957719 % 31,734.17
M 760944AB4 5,352,000.00 4,147,820.49 7.957719 % 4,376.10
R 760944AC2 100.00 0.00 7.957719 % 0.00
B 8,362,385.57 5,966,772.47 7.957719 % 5,345.20
- -------------------------------------------------------------------------------
133,787,485.57 40,052,987.24 41,455.47
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 198,514.22 230,248.39 0.00 0.00 29,906,660.11
M 27,503.19 31,879.29 0.00 0.00 4,143,444.39
R 0.00 0.00 0.00 0.00 0.00
B 39,564.23 44,909.43 0.00 0.00 5,960,427.28
- -------------------------------------------------------------------------------
265,581.64 307,037.11 0.00 0.00 40,010,531.78
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 249.334940 0.264291 1.653279 1.917570 0.000000 249.070650
M 775.003828 0.817657 5.138862 5.956519 0.000000 774.186172
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 713.525156 0.639196 4.731212 5.370408 0.000000 712.766379
_______________________________________________________________________________
DETERMINATION DATE 20-May-97
DISTRIBUTION DATE 27-May-97
Run: 05/27/97 11:57:47 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S42 (POOL # 4091)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4091
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 13,104.05
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,199.29
SUBSERVICER ADVANCES THIS MONTH 14,107.89
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 887,138.80
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 261,011.35
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 706,650.67
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 40,010,531.78
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 143
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 4,095.90
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 74.74696980 % 10.35583300 % 14.89719710 %
PREPAYMENT PERCENT 74.74696980 % 0.00000000 % 25.25303020 %
NEXT DISTRIBUTION 74.74696980 % 10.35588433 % 14.89714590 %
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 8.47537544
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 305.75
POOL TRADING FACTOR: 29.90603464
TOTAL BALANCE OF CONVERTED LOANS REMAINING IN POOL: 0.00
TOTAL REPURCHASE OF CONVERTING AND CONVERTED
LOANS IN THIS DISTRIBUTION: 0.00
................................................................................
Run: 05/27/97 11:57:48 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 22,500,000.00 166,210.33 7.000000 % 166,210.33
A-4 760944AZ1 11,666,667.00 0.00 8.000000 % 0.00
A-5 760944BA5 5,000,000.00 3,266,393.20 8.000000 % 136,345.09
A-6 760944BH0 45,000,000.00 332,420.71 8.500000 % 332,420.71
A-7 760944BB3 15,000,000.00 15,000,000.00 8.000000 % 47,233.25
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 % 183,094.44
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 0.154688 % 0.00
R 760944BF4 100.00 0.00 8.000000 % 0.00
M 760944BE7 9,408,500.00 8,774,519.92 8.000000 % 33,221.43
B 16,938,486.28 15,709,163.22 8.000000 % 0.00
- -------------------------------------------------------------------------------
376,347,086.28 126,082,040.38 898,525.25
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 967.35 167,177.68 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 21,726.30 158,071.39 0.00 0.00 3,130,048.11
A-6 2,349.28 334,769.99 0.00 0.00 0.00
A-7 99,772.00 147,005.25 0.00 0.00 14,952,766.75
A-8 30,679.89 30,679.89 0.00 0.00 4,612,500.00
A-9 258,714.33 441,808.77 0.00 0.00 38,712,738.56
A-10 154,000.00 154,000.00 0.00 0.00 23,100,000.00
A-11 99,772.00 99,772.00 0.00 0.00 15,000,000.00
A-12 8,148.05 8,148.05 0.00 0.00 1,225,000.00
A-13 16,215.70 16,215.70 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 58,363.43 91,584.86 0.00 0.00 8,741,298.49
B 0.00 0.00 0.00 0.00 15,606,571.47
- -------------------------------------------------------------------------------
750,708.33 1,649,233.58 0.00 0.00 125,080,923.38
===============================================================================
Run: 05/27/97 11:57:48
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 7.387126 7.387126 0.042993 7.430119 0.000000 0.000000
A-4 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-5 653.278640 27.269018 4.345260 31.614278 0.000000 626.009622
A-6 7.387127 7.387127 0.052206 7.439333 0.000000 0.000000
A-7 1000.000000 3.148883 6.651467 9.800350 0.000000 996.851117
A-8 1000.000000 0.000000 6.651467 6.651467 0.000000 1000.000000
A-9 1000.000000 4.707302 6.651466 11.358768 0.000000 995.292698
A-10 1000.000000 0.000000 6.666667 6.666667 0.000000 1000.000000
A-11 1000.000000 0.000000 6.651467 6.651467 0.000000 1000.000000
A-12 1000.000000 0.000000 6.651469 6.651469 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 932.616243 3.531002 6.203266 9.734268 0.000000 929.085241
B 927.424267 0.000000 0.000000 0.000000 0.000000 921.367542
_______________________________________________________________________________
DETERMINATION DATE 20-May-97
DISTRIBUTION DATE 27-May-97
Run: 05/27/97 11:57:48 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S43 (POOL # 4092)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4092
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 30,654.70
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 13,125.68
SUBSERVICER ADVANCES THIS MONTH 44,056.05
MASTER SERVICER ADVANCES THIS MONTH 2,478.93
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 11 2,905,900.76
(B) TWO MONTHLY PAYMENTS: 2 441,533.47
(C) THREE OR MORE MONTHLY PAYMENTS: 3 991,220.05
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,414,540.06
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 125,080,923.38
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 449
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 324,599.93
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 301,728.44
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 80.58114930 % 6.95937300 % 12.45947730 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 80.53430590 % 6.98851452 % 12.47717960 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1557 %
BANKRUPTCY AMOUNT AVAILABLE 228,480.00
FRAUD AMOUNT AVAILABLE 1,312,828.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,929,321.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.57549215
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 298.72
POOL TRADING FACTOR: 33.23552325
AMOUNT PAID FROM SPECIAL RESERVE ACCT FOR A-10 SHORTFALL 351.12
AMOUNT PAID TO CLASS R FROM EARNINGS ON RESERVE ACCOUNT 0.00
AMOUNT ON DEPOSIT IN SPECIAL RESERVE ACCOUNT 64,393.67
................................................................................
Run: 05/27/97 11:57:49 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 3,536,206.95 7.500000 % 273,469.63
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 1,364,234.11 7.500000 % 30,385.52
A-11 760944AJ7 4,175,000.00 4,175,000.00 7.500000 % 0.00
A-12 760944AE8 0.00 0.00 0.143256 % 0.00
R 760944AU2 100.00 0.00 7.500000 % 0.00
M 760944AT5 3,008,033.00 2,880,784.78 7.500000 % 3,150.70
B 5,682,302.33 5,390,380.81 7.500000 % 5,895.42
- -------------------------------------------------------------------------------
133,690,335.33 63,663,506.65 312,901.27
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 22,084.03 295,553.66 0.00 0.00 3,262,737.32
A-6 26,154.55 26,154.55 0.00 0.00 4,188,000.00
A-7 68,858.67 68,858.67 0.00 0.00 11,026,000.00
A-8 119,113.13 119,113.13 0.00 0.00 19,073,000.00
A-9 75,128.15 75,128.15 0.00 0.00 12,029,900.00
A-10 8,519.80 38,905.32 0.00 0.00 1,333,848.59
A-11 26,073.37 26,073.37 0.00 0.00 4,175,000.00
A-12 7,594.21 7,594.21 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 17,990.84 21,141.54 0.00 0.00 2,877,634.08
B 33,663.57 39,558.99 0.00 0.00 5,384,485.39
- -------------------------------------------------------------------------------
405,180.32 718,081.59 0.00 0.00 63,350,605.38
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-5 237.186059 18.342587 1.481255 19.823842 0.000000 218.843472
A-6 1000.000000 0.000000 6.245117 6.245117 0.000000 1000.000000
A-7 1000.000000 0.000000 6.245118 6.245118 0.000000 1000.000000
A-8 1000.000000 0.000000 6.245118 6.245118 0.000000 1000.000000
A-9 1000.000000 0.000000 6.245118 6.245118 0.000000 1000.000000
A-10 163.871965 3.649912 1.023399 4.673311 0.000000 160.222053
A-11 1000.000000 0.000000 6.245119 6.245119 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 957.697199 1.047429 5.980932 7.028361 0.000000 956.649771
B 948.626190 1.037507 5.924282 6.961789 0.000000 947.588685
_______________________________________________________________________________
DETERMINATION DATE 20-May-97
DISTRIBUTION DATE 27-May-97
Run: 05/27/97 11:57:49 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S44 (POOL # 4093)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4093
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 17,368.94
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,846.43
SUBSERVICER ADVANCES THIS MONTH 3,540.99
MASTER SERVICER ADVANCES THIS MONTH 2,687.37
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 476,557.13
(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 63,350,605.38
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 239
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 371,197.59
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 243,272.88
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 87.00799560 % 4.52501700 % 8.46698700 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 86.95810490 % 4.54239397 % 8.49950110 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1425 %
BANKRUPTCY AMOUNT AVAILABLE 131,657.00
FRAUD AMOUNT AVAILABLE 331,785.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,922,460.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.09834592
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 297.94
POOL TRADING FACTOR: 47.38607710
................................................................................
Run: 05/27/97 11:57:50 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 38,963,819.00 7.862986 % 441,446.49
R 760944CB2 100.00 0.00 7.862986 % 0.00
B 3,851,896.47 3,161,742.78 7.862986 % 16,859.13
- -------------------------------------------------------------------------------
154,075,839.47 42,125,561.78 458,305.62
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 254,287.64 695,734.13 0.00 0.00 38,522,372.51
R 0.00 0.00 0.00 0.00 0.00
B 20,634.32 37,493.45 0.00 0.00 3,144,883.65
- -------------------------------------------------------------------------------
274,921.96 733,227.58 0.00 0.00 41,667,256.16
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 259.371736 2.938591 1.692725 4.631316 0.000000 256.433145
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 820.827560 4.376839 5.356925 9.733764 0.000000 816.450721
_______________________________________________________________________________
DETERMINATION DATE 20-May-97
DISTRIBUTION DATE 27-May-97
Run: 05/27/97 11:57:50 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S1 (POOL # 4094)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4094
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 8,998.93
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,437.22
SUBSERVICER ADVANCES THIS MONTH 8,487.95
MASTER SERVICER ADVANCES THIS MONTH 2,016.01
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 738,225.88
(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 41,667,256.16
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 218
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 175,933.04
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 233,682.57
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 92.49447930 % 7.50552080 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 92.45238600 % 7.54761400 %
BANKRUPTCY AMOUNT AVAILABLE 150,000.00
FRAUD AMOUNT AVAILABLE 221,072.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,081,232.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.24629858
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 122.56
POOL TRADING FACTOR: 27.04334197
................................................................................
Run: 05/27/97 11:57:50 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 0.00 8.000000 % 0.00
A-4 760944CF3 31,377,195.00 27,840,505.68 8.000000 % 3,119,707.13
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 0.234554 % 0.00
R 760944CM8 100.00 0.00 8.000000 % 0.00
M-1 760944CJ5 6,417,561.00 5,991,712.99 8.000000 % 6,251.15
M-2 760944CK2 4,813,170.00 4,580,808.31 8.000000 % 4,779.16
M-3 760944CL0 3,208,780.00 3,087,322.33 8.000000 % 3,221.00
B-1 4,813,170.00 4,760,192.39 8.000000 % 0.00
B-2 1,604,363.09 820,632.06 8.000000 % 0.00
- -------------------------------------------------------------------------------
320,878,029.09 88,255,053.76 3,133,958.44
===============================================================================
_______________________________________________________________________________
REMAINING
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-4 182,636.56 3,302,343.69 0.00 0.00 24,720,798.55
A-5 270,104.85 270,104.85 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 16,974.74 16,974.74 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 39,306.25 45,557.40 0.00 0.00 5,985,461.84
M-2 30,050.57 34,829.73 0.00 0.00 4,576,029.15
M-3 20,253.15 23,474.15 0.00 0.00 3,084,101.33
B-1 42,433.26 42,433.26 0.00 0.00 4,760,192.39
B-2 0.00 0.00 0.00 0.00 814,809.58
- -------------------------------------------------------------------------------
601,759.38 3,735,717.82 0.00 0.00 85,115,272.84
===============================================================================
_______________________________________________________________________________
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-4 887.284720 99.425941 5.820678 105.246619 0.000000 787.858779
A-5 1000.000000 0.000000 6.560102 6.560102 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-1 933.643325 0.974069 6.124796 7.098865 0.000000 932.669256
M-2 951.723772 0.992934 6.243405 7.236339 0.000000 950.730839
M-3 962.148334 1.003808 6.311791 7.315599 0.000000 961.144525
B-1 988.993198 0.000000 8.816073 8.816073 0.000000 988.993198
B-2 511.500212 0.000000 0.000000 0.000000 0.000000 507.871058
_______________________________________________________________________________
DETERMINATION DATE 20-May-97
DISTRIBUTION DATE 27-May-97
Run: 05/27/97 11:57:51 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S2 (POOL # 4095)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4095
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 23,490.19
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 9,143.08
SUBSERVICER ADVANCES THIS MONTH 34,114.12
MASTER SERVICER ADVANCES THIS MONTH 5,150.96
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 12 2,646,640.14
(B) TWO MONTHLY PAYMENTS: 2 593,512.92
(C) THREE OR MORE MONTHLY PAYMENTS: 1 250,022.57
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 860,173.86
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 85,115,272.84
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 359
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 628,043.19
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 3,047,704.42
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 78.19879170 % 15.47769000 % 6.32351830 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 77.41816050 % 16.03189635 % 6.54994310 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2341 %
BANKRUPTCY AMOUNT AVAILABLE 117,703.00
FRAUD AMOUNT AVAILABLE 453,771.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,967,958.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.68468537
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 293.05
POOL TRADING FACTOR: 26.52574035
................................................................................
Run: 05/27/97 11:57:51 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 5,020,430.56 7.500000 % 165,077.95
A-4 760944BV9 37,600,000.00 18,582,032.32 7.500000 % 134,222.26
A-5 760944BW7 10,000,000.00 10,000,000.00 7.500000 % 0.00
A-6 760944BX5 9,000,000.00 9,000,000.00 7.500000 % 0.00
A-7 760944BP2 0.00 0.00 0.179561 % 0.00
R 760944BZ0 100.00 0.00 7.500000 % 0.00
M 760944BY3 2,674,000.00 2,563,755.20 7.500000 % 2,724.85
B-1 3,744,527.00 3,590,146.02 7.500000 % 3,815.73
B-2 534,817.23 512,767.57 7.500000 % 544.97
- -------------------------------------------------------------------------------
106,963,444.23 49,269,131.67 306,385.76
===============================================================================
_______________________________________________________________________________
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 31,229.42 196,307.37 0.00 0.00 4,855,352.61
A-4 115,588.92 249,811.18 0.00 0.00 18,447,810.06
A-5 62,204.67 62,204.67 0.00 0.00 10,000,000.00
A-6 55,984.20 55,984.20 0.00 0.00 9,000,000.00
A-7 7,337.51 7,337.51 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 15,947.75 18,672.60 0.00 0.00 2,561,030.35
B-1 22,332.38 26,148.11 0.00 0.00 3,586,330.29
B-2 3,189.68 3,734.65 0.00 0.00 512,222.60
- -------------------------------------------------------------------------------
313,814.53 620,200.29 0.00 0.00 48,962,745.91
===============================================================================
_______________________________________________________________________________
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-3 469.199118 15.427846 2.918637 18.346483 0.000000 453.771272
A-4 494.202987 3.569741 3.074173 6.643914 0.000000 490.633246
A-5 1000.000000 0.000000 6.220467 6.220467 0.000000 1000.000000
A-6 1000.000000 0.000000 6.220467 6.220467 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 958.771578 1.019016 5.964005 6.983021 0.000000 957.752562
B-1 958.771567 1.019015 5.964006 6.983021 0.000000 957.752552
B-2 958.771598 1.019021 5.964019 6.983040 0.000000 957.752614
_______________________________________________________________________________
DETERMINATION DATE 20-May-97
DISTRIBUTION DATE 27-May-97
Run: 05/27/97 11:57:51 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S3 (POOL # 4096)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4096
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 14,025.90
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,128.43
SUBSERVICER ADVANCES THIS MONTH 10,879.98
MASTER SERVICER ADVANCES THIS MONTH 3,910.61
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 965,506.91
(B) TWO MONTHLY PAYMENTS: 2 503,224.84
(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 48,962,745.91
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 187
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 524,973.66
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 254,020.86
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 86.46887300 % 5.20357300 % 8.32755410 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 86.39867290 % 5.23056929 % 8.37075780 %
CLASS A-7 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1804 %
BANKRUPTCY AMOUNT AVAILABLE 225,000.00
FRAUD AMOUNT AVAILABLE 493,785.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,754,266.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.15122668
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 297.08
POOL TRADING FACTOR: 45.77521439
................................................................................
Run: 05/27/97 11:57:52 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-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 33,681,905.14 7.889113 % 1,788,797.81
R 760944BR8 100.00 0.00 7.889113 % 0.00
B 7,272,473.94 5,480,892.21 7.889113 % 0.00
- -------------------------------------------------------------------------------
121,207,887.94 39,162,797.35 1,788,797.81
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 216,808.00 2,005,605.81 0.00 0.00 31,893,107.33
R 0.00 0.00 0.00 0.00 0.00
B 34,191.68 34,191.68 0.00 6,100.00 5,475,880.63
- -------------------------------------------------------------------------------
250,999.68 2,039,797.49 0.00 6,100.00 37,368,987.96
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 295.623051 15.700117 1.902904 17.603021 0.000000 279.922934
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 753.648931 0.000000 4.701520 4.701520 0.000000 752.959815
_______________________________________________________________________________
DETERMINATION DATE 20-May-97
DISTRIBUTION DATE 27-May-97
Run: 05/27/97 11:57:52 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S4 (POOL # 4097)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4097
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 12,311.22
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,004.89
SUBSERVICER ADVANCES THIS MONTH 10,876.94
MASTER SERVICER ADVANCES THIS MONTH 1,410.19
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 503,961.06
(B) TWO MONTHLY PAYMENTS: 1 239,234.93
(C) THREE OR MORE MONTHLY PAYMENTS: 1 91,595.40
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 604,051.85
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 37,368,987.96
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 141
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 188,573.86
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,757,999.96
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 86.00485010 % 13.99514990 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 85.34645720 % 14.65354280 %
BANKRUPTCY AMOUNT AVAILABLE 167,284.00
FRAUD AMOUNT AVAILABLE 411,026.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,807,122.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.40367619
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 304.07
POOL TRADING FACTOR: 30.83049181
TOTAL BALANCE OF CONVERTED LOANS REMAINING IN POOL: 0.00
TOTAL REPURCHASE OF CONVERTING AND CONVERTED
LOANS IN THIS DISTRIBUTION: 0.00
................................................................................
Run: 05/27/97 11:57:53 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 42,861,454.85 6.909560 % 1,031,374.11
R 760944BK3 100.00 0.00 6.909560 % 0.00
B 11,897,842.91 9,575,007.00 6.909560 % 11,402.07
- -------------------------------------------------------------------------------
153,520,242.91 52,436,461.85 1,042,776.18
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 243,960.93 1,275,335.04 0.00 0.00 41,830,080.74
R 0.00 0.00 0.00 0.00 0.00
B 54,499.49 65,901.56 0.00 0.00 9,563,604.93
- -------------------------------------------------------------------------------
298,460.42 1,341,236.60 0.00 0.00 51,393,685.67
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 302.646228 7.282569 1.722617 9.005186 0.000000 295.363659
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 804.768316 0.958331 4.580619 5.538950 0.000000 803.809985
_______________________________________________________________________________
DETERMINATION DATE 20-May-97
DISTRIBUTION DATE 27-May-97
Run: 05/27/97 11:57:53 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S5 (POOL # 4098)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4098
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 15,377.56
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,817.79
SPREAD 10,428.88
SUBSERVICER ADVANCES THIS MONTH 23,256.46
MASTER SERVICER ADVANCES THIS MONTH 1,014.93
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,642,078.54
(B) TWO MONTHLY PAYMENTS: 1 651,490.16
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 976,745.47
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 51,393,685.67
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 176
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 143,111.78
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 980,334.01
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 81.73979200 % 18.26020800 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 81.39147870 % 18.60852130 %
BANKRUPTCY AMOUNT AVAILABLE 225,000.00
FRAUD AMOUNT AVAILABLE 551,161.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,837,058.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.63152953
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 305.13
POOL TRADING FACTOR: 33.47681367
................................................................................
Run: 05/27/97 11:57:53 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S6 (POOL # 4099)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4099
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944ES3 52,656,000.00 1,112,867.99 8.000000 % 221,112.95
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 25,424,964.32 8.000000 % 492,154.63
A-6 760944EU8 23,596,900.00 23,596,900.00 8.000000 % 0.00
A-7 760944EW4 5,326,000.00 7,399,858.67 8.000000 % 0.00
A-8 760944ER5 18,394,000.00 0.00 8.000000 % 0.00
A-9 760944EX2 7,607,000.00 7,526,669.11 8.000000 % 79,252.29
A-10 760944EV6 40,000,000.00 11,579,045.56 8.000000 % 121,921.91
A-11 760944EF1 2,607,000.00 533,141.33 8.000000 % 49,231.24
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 0.223199 % 0.00
R 760944FB9 100.00 0.00 8.000000 % 0.00
M-1 760944EY0 9,677,910.00 9,128,850.58 8.000000 % 9,172.84
M-2 760944EZ7 4,032,382.00 3,864,711.16 8.000000 % 3,883.33
M-3 760944FA1 2,419,429.00 2,340,146.21 8.000000 % 2,351.42
B-1 5,000,153.00 4,932,222.55 8.000000 % 0.00
B-2 1,451,657.66 663,003.81 8.000000 % 0.00
- -------------------------------------------------------------------------------
322,590,531.66 107,774,381.29 979,080.61
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 7,403.91 228,516.86 0.00 0.00 891,755.04
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-5 169,152.22 661,306.85 0.00 0.00 24,932,809.69
A-6 156,990.12 156,990.12 0.00 0.00 23,596,900.00
A-7 0.00 0.00 49,231.24 0.00 7,449,089.91
A-8 0.00 0.00 0.00 0.00 0.00
A-9 50,074.91 129,327.20 0.00 0.00 7,447,416.82
A-10 77,035.36 198,957.27 0.00 0.00 11,457,123.65
A-11 3,546.99 52,778.23 0.00 0.00 483,910.09
A-12 25,846.89 25,846.89 0.00 0.00 3,885,000.00
A-13 38,500.90 38,500.90 0.00 0.00 5,787,000.00
A-14 20,004.86 20,004.86 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 60,734.21 69,907.05 0.00 0.00 9,119,677.74
M-2 51,423.15 55,306.48 0.00 0.00 3,860,827.83
M-3 31,137.56 33,488.98 0.00 0.00 2,337,794.79
B-1 1,567.40 1,567.40 0.00 0.00 4,932,222.55
B-2 0.00 0.00 0.00 0.00 657,381.61
- -------------------------------------------------------------------------------
693,418.48 1,672,499.09 49,231.24 0.00 106,838,909.72
===============================================================================
Run: 05/27/97 11:57:53
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S6 (POOL # 4099)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4099
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 21.134685 4.199198 0.140609 4.339807 0.000000 16.935488
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-5 657.604540 12.729344 4.375041 17.104385 0.000000 644.875196
A-6 1000.000000 0.000000 6.652998 6.652998 0.000000 1000.000000
A-7 1389.383903 0.000000 0.000000 0.000000 9.243567 1398.627471
A-8 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-9 989.439872 10.418337 6.582741 17.001078 0.000000 979.021535
A-10 289.476139 3.048048 1.925884 4.973932 0.000000 286.428091
A-11 204.503771 18.884250 1.360564 20.244814 0.000000 185.619521
A-12 1000.000000 0.000000 6.652996 6.652996 0.000000 1000.000000
A-13 1000.000000 0.000000 6.652998 6.652998 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 943.266736 0.947812 6.275550 7.223362 0.000000 942.318924
M-2 958.418910 0.963036 12.752549 13.715585 0.000000 957.455874
M-3 967.230785 0.971890 12.869797 13.841687 0.000000 966.258894
B-1 986.414326 0.000000 0.313470 0.313470 0.000000 986.414326
B-2 456.721876 0.000000 0.000000 0.000000 0.000000 452.848924
_______________________________________________________________________________
DETERMINATION DATE 20-May-97
DISTRIBUTION DATE 27-May-97
Run: 05/27/97 11:57:54 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S6 (POOL # 4099)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4099
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 32,708.11
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 11,669.88
SUBSERVICER ADVANCES THIS MONTH 37,042.35
MASTER SERVICER ADVANCES THIS MONTH 683.16
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 10 2,914,755.94
(B) TWO MONTHLY PAYMENTS: 1 137,355.54
(C) THREE OR MORE MONTHLY PAYMENTS: 1 312,132.66
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,396,964.88
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 106,838,909.72
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 87,635.21
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 827,177.88
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 80.58078920 % 14.22760000 % 5.19161080 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 80.43044000 % 14.33775429 % 5.23180570 %
CLASS A-14 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2211 %
BANKRUPTCY AMOUNT AVAILABLE 164,976.00
FRAUD AMOUNT AVAILABLE 550,741.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,959,268.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.71214082
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 294.91
POOL TRADING FACTOR: 33.11904698
................................................................................
Run: 05/27/97 11:57:54 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 3,563,592.92 6.337500 % 129,871.39
A-4 760944DE5 0.00 0.00 3.662500 % 0.00
A-5 760944DR6 28,033,649.00 0.00 6.500000 % 0.00
A-6 760944DW5 56,309,467.00 25,454,236.66 7.150000 % 927,652.88
A-7 760944DY1 1,986,000.00 897,755.14 7.500000 % 32,717.74
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 3,897,755.15 7.500000 % 32,717.74
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 0.326436 % 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 2,784,105.36 7.500000 % 14,696.58
M-2 760944EB0 6,051,700.00 5,093,224.57 7.500000 % 26,885.83
B 1,344,847.83 872,579.23 7.500000 % 4,606.12
- -------------------------------------------------------------------------------
268,959,047.83 73,645,249.03 1,169,148.28
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 18,723.32 148,594.71 0.00 0.00 3,433,721.53
A-4 10,820.38 10,820.38 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 150,883.88 1,078,536.76 0.00 0.00 24,526,583.78
A-7 5,582.08 38,299.82 0.00 0.00 865,037.40
A-8 193,262.21 193,262.21 0.00 0.00 31,082,000.00
A-9 0.00 0.00 0.00 0.00 0.00
A-10 0.00 0.00 0.00 0.00 0.00
A-11 24,235.53 56,953.27 0.00 0.00 3,865,037.41
A-12 0.00 0.00 0.00 0.00 0.00
A-13 0.00 0.00 0.00 0.00 0.00
A-14 19,930.57 19,930.57 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 17,311.06 32,007.64 0.00 0.00 2,769,408.78
M-2 31,668.74 58,554.57 0.00 0.00 5,066,338.74
B 5,425.52 10,031.64 0.00 0.00 867,973.11
- -------------------------------------------------------------------------------
477,843.29 1,646,991.57 0.00 0.00 72,476,100.75
===============================================================================
Run: 05/27/97 11:57:54
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 84.528689 3.080559 0.444119 3.524678 0.000000 81.448130
A-5 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-6 452.041868 16.474190 2.679547 19.153737 0.000000 435.567678
A-7 452.041863 16.474189 2.810715 19.284904 0.000000 435.567674
A-8 1000.000000 0.000000 6.217818 6.217818 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-11 104.037239 0.873288 0.646885 1.520173 0.000000 103.163951
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-1 827.986724 4.370730 5.148271 9.519001 0.000000 823.615994
M-2 841.618813 4.442690 5.233032 9.675722 0.000000 837.176122
B 648.831199 3.424997 4.034315 7.459312 0.000000 645.406187
_______________________________________________________________________________
DETERMINATION DATE 20-May-97
DISTRIBUTION DATE 27-May-97
Run: 05/27/97 11:57:55 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S7 (POOL # 4100)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4100
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 16,727.08
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 7,915.44
SUBSERVICER ADVANCES THIS MONTH 25,743.85
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 1,625,153.14
(B) TWO MONTHLY PAYMENTS: 1 504,162.78
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 196,597.69
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 72,476,100.75
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 321
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 780,393.85
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 88.11884100 % 10.69631800 % 1.18484120 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 87.99090940 % 10.81149157 % 1.19759910 %
CLASS A-14 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3264 %
BANKRUPTCY AMOUNT AVAILABLE 225,000.00
FRAUD AMOUNT AVAILABLE 379,274.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,557,063.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.22545456
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 123.00
POOL TRADING FACTOR: 26.94689074
................................................................................
Run: 05/27/97 11:57:55 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 29,498,057.90 7.826324 % 503,902.59
R 760944DC9 100.00 0.00 7.826324 % 0.00
B 6,746,402.77 5,183,542.16 7.826324 % 46,974.52
- -------------------------------------------------------------------------------
112,439,802.77 34,681,600.06 550,877.11
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 191,065.05 694,967.64 0.00 0.00 28,994,155.31
R 0.00 0.00 0.00 0.00 0.00
B 33,574.89 80,549.41 0.00 27.62 5,136,540.03
- -------------------------------------------------------------------------------
224,639.94 775,517.05 0.00 27.62 34,130,695.34
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 279.091086 4.767593 1.807731 6.575324 0.000000 274.323494
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 768.341639 6.962899 4.976708 11.939607 0.000000 761.374647
_______________________________________________________________________________
DETERMINATION DATE 20-May-97
DISTRIBUTION DATE 27-May-97
Run: 05/27/97 11:57:55 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S8 (POOL # 4101)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4101
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 9,854.05
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,579.24
SUBSERVICER ADVANCES THIS MONTH 5,024.29
MASTER SERVICER ADVANCES THIS MONTH 2,227.84
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 219,444.98
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 463,068.98
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 34,130,695.34
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 116
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 301,619.82
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 236,426.92
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 281,388.46
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 85.05391290 % 14.94608710 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 84.95037980 % 15.04962020 %
BANKRUPTCY AMOUNT AVAILABLE 150,000.00
FRAUD AMOUNT AVAILABLE 352,929.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,906,035.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.31926073
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 306.96
POOL TRADING FACTOR: 30.35463821
................................................................................
Run: 05/27/97 11:57:56 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-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 6,013,578.38 6.000000 % 742,499.83
A-4 760944EL8 10,000.00 2,029.89 2969.500000 % 250.63
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 6.437500 % 0.00
A-8 760944EJ3 15,077,940.00 1,425,914.27 8.312499 % 0.00
A-9 760944EK0 0.00 0.00 0.211797 % 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 3,587,284.54 7.000000 % 19,710.33
B-2 677,492.20 551,752.17 7.000000 % 3,031.61
- -------------------------------------------------------------------------------
135,502,292.20 69,357,692.55 765,492.40
===============================================================================
_______________________________________________________________________________
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 29,919.46 772,419.29 0.00 0.00 5,271,078.55
A-4 4,998.33 5,248.96 0.00 0.00 1,779.26
A-5 195,032.45 195,032.45 0.00 0.00 33,600,000.00
A-6 121,024.60 121,024.60 0.00 0.00 20,850,000.00
A-7 17,760.57 17,760.57 0.00 0.00 3,327,133.30
A-8 9,828.67 9,828.67 0.00 0.00 1,425,914.27
A-9 12,181.01 12,181.01 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
B-1 20,822.53 40,532.86 0.00 0.00 3,567,574.21
B-2 3,202.70 6,234.31 0.00 0.00 548,720.56
- -------------------------------------------------------------------------------
414,770.32 1,180,262.72 0.00 0.00 68,592,200.15
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 336.895147 41.596629 1.676160 43.272789 0.000000 295.298518
A-4 202.989000 25.063000 499.833000 524.896000 0.000000 177.926000
A-5 1000.000000 0.000000 5.804537 5.804537 0.000000 1000.000000
A-6 1000.000000 0.000000 5.804537 5.804537 0.000000 1000.000000
A-7 94.569568 0.000000 0.504822 0.504822 0.000000 94.569568
A-8 94.569568 0.000000 0.651858 0.651858 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-1 814.403501 4.474739 4.727236 9.201975 0.000000 809.928762
B-2 814.403723 4.474738 4.727228 9.201966 0.000000 809.928970
_______________________________________________________________________________
DETERMINATION DATE 20-May-97
DISTRIBUTION DATE 27-May-97
Run: 05/27/97 11:57:56 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S9 (POOL # 4102)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4102
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 16,615.27
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 7,479.81
SUBSERVICER ADVANCES THIS MONTH 8,549.71
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 677,505.51
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 99,370.22
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 68,592,200.15
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 314
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 384,406.57
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 94.03233220 % 5.96766780 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 93.99888800 % 6.00111200 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2128 %
BANKRUPTCY AMOUNT AVAILABLE 225,000.00
FRAUD AMOUNT AVAILABLE 361,367.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,603,325.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.62678470
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 122.28
POOL TRADING FACTOR: 50.62069360
................................................................................
Run: 05/27/97 11:57:57 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-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 18,421,448.43 8.150000 % 257,302.55
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 2,592,331.36 8.500000 % 25,730.26
A-10 760944FD5 0.00 0.00 0.147469 % 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 3,089,172.33 8.500000 % 2,718.68
M-2 760944CY2 2,016,155.00 1,880,042.14 8.500000 % 1,654.56
M-3 760944EE4 1,344,103.00 1,264,051.27 8.500000 % 1,112.45
B-1 2,016,155.00 1,982,564.84 8.500000 % 0.00
B-2 672,055.59 114,397.92 8.500000 % 0.00
- -------------------------------------------------------------------------------
134,410,378.59 36,845,872.29 288,518.50
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 125,046.10 382,348.65 0.00 0.00 18,164,145.88
A-6 5,370.08 5,370.08 0.00 0.00 0.00
A-7 51,166.30 51,166.30 0.00 0.00 7,500,864.00
A-8 1,943.78 1,943.78 0.00 0.00 1,000.00
A-9 18,352.63 44,082.89 0.00 0.00 2,566,601.10
A-10 4,525.63 4,525.63 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 21,870.06 24,588.74 0.00 0.00 3,086,453.65
M-2 13,309.92 14,964.48 0.00 0.00 1,878,387.58
M-3 8,948.96 10,061.41 0.00 0.00 1,262,938.82
B-1 15,153.95 15,153.95 0.00 0.00 1,982,564.84
B-2 0.00 0.00 0.00 0.00 112,552.45
- -------------------------------------------------------------------------------
265,687.41 554,205.91 0.00 0.00 36,555,508.32
===============================================================================
Run: 05/27/97 11:57:57
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-5 893.984686 12.486778 6.068432 18.555210 0.000000 881.497907
A-7 1000.000000 0.000000 6.821388 6.821388 0.000000 1000.000000
A-8 1000.000000 0.000000 1943.780000 1943.780000 0.000000 1000.000000
A-9 497.302376 4.935989 3.520694 8.456683 0.000000 492.366387
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-1 919.325662 0.809069 6.508445 7.317514 0.000000 918.516594
M-2 932.488891 0.820651 6.601635 7.422286 0.000000 931.668240
M-3 940.442265 0.827652 6.657942 7.485594 0.000000 939.614613
B-1 983.339495 0.000000 7.516262 7.516262 0.000000 983.339495
B-2 170.220919 0.000000 0.000000 0.000000 0.000000 167.474911
_______________________________________________________________________________
DETERMINATION DATE 20-May-97
DISTRIBUTION DATE 27-May-97
Run: 05/27/97 11:57:57 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S10 (POOL # 4103)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4103
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 9,400.02
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,891.22
SUBSERVICER ADVANCES THIS MONTH 30,422.53
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 9 2,736,880.79
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 296,980.30
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 743,378.03
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 36,555,508.32
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 147
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 257,937.16
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 77.39169140 % 16.91713400 % 5.69117420 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 77.23216630 % 17.03650239 % 5.73133130 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1459 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 374,095.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,590,842.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.07757981
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 299.74
POOL TRADING FACTOR: 27.19693874
................................................................................
Run: 05/30/97 10:51:41 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 28,690,213.92 7.470000 % 81,657.66
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 63,727,044.35 81,657.66
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 153,294.54 234,952.20 0.00 0.00 28,608,556.26
A-2 187,205.12 187,205.12 0.00 0.00 35,036,830.43
S-1 2,209.60 2,209.60 0.00 0.00 0.00
S-2 10,630.79 10,630.79 0.00 0.00 0.00
S-3 1,406.83 1,406.83 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
- -------------------------------------------------------------------------------
354,746.88 436,404.54 0.00 0.00 63,645,386.69
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 867.088187 2.467893 4.632935 7.100828 0.000000 864.620293
A-2 1000.000000 0.000000 5.343095 5.343095 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
_______________________________________________________________________________
DETERMINATION DATE 27-May-97
DISTRIBUTION DATE 30-May-97
Run: 05/30/97 10:51:41 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 1,593.18
SUBSERVICER ADVANCES THIS MONTH 0.00
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 63,645,386.69
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 3,353,510.05
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 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: 93.42451624
................................................................................
Run: 05/27/97 11:57:58 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 9,286,920.93 10.000000 % 74,079.27
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 32,363,367.80 7.250000 % 592,634.18
A-6 7609208K7 48,625,000.00 8,090,841.91 6.437500 % 148,158.55
A-7 7609208L5 0.00 0.00 3.562500 % 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 0.163853 % 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 8,159,156.50 8.000000 % 7,857.15
M-2 7609208S0 5,252,983.00 4,976,307.49 8.000000 % 4,792.11
M-3 7609208T8 3,501,988.00 3,348,084.88 8.000000 % 3,224.16
B-1 5,252,983.00 5,134,940.89 8.000000 % 0.00
B-2 1,750,995.34 1,031,668.69 8.000000 % 0.00
- -------------------------------------------------------------------------------
350,198,858.34 124,806,289.09 830,745.42
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 77,102.62 151,181.89 0.00 0.00 9,212,841.66
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-5 194,800.07 787,434.25 0.00 0.00 31,770,733.62
A-6 43,242.26 191,400.81 0.00 0.00 7,942,683.36
A-7 23,930.18 23,930.18 0.00 0.00 0.00
A-8 43,148.11 43,148.11 0.00 0.00 6,663,000.00
A-9 230,537.72 230,537.72 0.00 0.00 35,600,000.00
A-10 65,742.10 65,742.10 0.00 0.00 10,152,000.00
A-11 16,978.06 16,978.06 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 54,191.69 62,048.84 0.00 0.00 8,151,299.35
M-2 33,051.76 37,843.87 0.00 0.00 4,971,515.38
M-3 22,237.40 25,461.56 0.00 0.00 3,344,860.72
B-1 46,895.87 46,895.87 0.00 0.00 5,134,940.89
B-2 0.00 0.00 0.00 0.00 1,025,730.34
- -------------------------------------------------------------------------------
851,857.84 1,682,603.26 0.00 0.00 123,969,605.32
===============================================================================
Run: 05/27/97 11:57:58
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-1 314.235668 2.506573 2.608873 5.115446 0.000000 311.729095
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-5 546.235616 10.002602 3.287876 13.290478 0.000000 536.233014
A-6 166.392636 3.046962 0.889301 3.936263 0.000000 163.345673
A-8 1000.000000 0.000000 6.475778 6.475778 0.000000 1000.000000
A-9 1000.000000 0.000000 6.475779 6.475779 0.000000 1000.000000
A-10 1000.000000 0.000000 6.475778 6.475778 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-1 931.945577 0.897450 6.189819 7.087269 0.000000 931.048127
M-2 947.329830 0.912265 6.291998 7.204263 0.000000 946.417565
M-3 956.052642 0.920666 6.349936 7.270602 0.000000 955.131977
B-1 977.528557 0.000000 8.927474 8.927474 0.000000 977.528557
B-2 589.189855 0.000000 0.000000 0.000000 0.000000 585.798441
_______________________________________________________________________________
DETERMINATION DATE 20-May-97
DISTRIBUTION DATE 27-May-97
Run: 05/27/97 11:57:58 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S11 (POOL # 4104)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4104
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 37,143.82
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 12,989.13
SUBSERVICER ADVANCES THIS MONTH 45,720.35
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 14 3,121,702.87
(B) TWO MONTHLY PAYMENTS: 3 561,960.61
(C) THREE OR MORE MONTHLY PAYMENTS: 2 797,749.39
FORECLOSURES
NUMBER OF LOANS 6
AGGREGATE PRINCIPAL BALANCE 1,423,542.60
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 123,969,605.32
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 716,497.13
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 81.85174910 % 13.20730600 % 4.94094460 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 81.74685910 % 13.28363949 % 4.96950140 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1629 %
BANKRUPTCY AMOUNT AVAILABLE 544,063.00
FRAUD AMOUNT AVAILABLE 1,256,598.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,727,761.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.64639216
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 299.02
POOL TRADING FACTOR: 35.39977426
................................................................................
Run: 05/27/97 11:57:59 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-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 8,780,581.10 7.500000 % 596,412.89
A-6 760944GG7 20,505,000.00 8,182,412.98 7.000000 % 555,782.87
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 7,475,000.00 923,538.10 7.500000 % 155,634.14
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 24,901,461.90 7.500000 % 0.00
A-13 760944GH5 23,529,000.00 1,636,482.62 6.387500 % 111,156.57
A-14 760944GU6 0.00 0.00 3.612500 % 0.00
A-15 760944GV4 0.00 0.00 0.162585 % 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 7,732,936.11 7.500000 % 8,170.17
M-2 760944GX0 3,698,106.00 3,519,241.04 7.500000 % 3,718.22
M-3 760944GY8 2,218,863.00 2,124,566.17 7.500000 % 2,244.69
B-1 4,437,728.00 4,318,634.31 7.500000 % 0.00
B-2 1,479,242.76 1,182,819.21 7.500000 % 0.00
- -------------------------------------------------------------------------------
295,848,488.76 129,852,673.54 1,433,119.55
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 54,584.24 650,997.13 0.00 0.00 8,184,168.21
A-6 47,474.70 603,257.57 0.00 0.00 7,626,630.11
A-7 143,923.77 143,923.77 0.00 0.00 23,152,000.00
A-8 62,164.73 62,164.73 0.00 0.00 10,000,000.00
A-9 5,741.14 161,375.28 0.00 0.00 767,903.96
A-10 21,154.66 21,154.66 0.00 0.00 3,403,000.00
A-11 186,463.09 186,463.09 0.00 0.00 29,995,000.00
A-12 0.00 0.00 155,634.14 0.00 25,057,096.04
A-13 8,664.13 119,820.70 0.00 0.00 1,525,326.05
A-14 4,900.06 4,900.06 0.00 0.00 0.00
A-15 17,520.16 17,520.16 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 48,129.76 56,299.93 0.00 0.00 7,724,765.94
M-2 21,903.74 25,621.96 0.00 0.00 3,515,522.82
M-3 17,323.89 19,568.58 0.00 0.00 2,122,321.48
B-1 35,952.93 35,952.93 0.00 0.00 4,318,634.31
B-2 0.00 0.00 0.00 0.00 1,177,006.70
- -------------------------------------------------------------------------------
675,901.00 2,109,020.55 155,634.14 0.00 128,569,375.62
===============================================================================
Run: 05/27/97 11:57:59
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-5 399.044769 27.104749 2.480651 29.585400 0.000000 371.940021
A-6 399.044769 27.104749 2.315274 29.420023 0.000000 371.940020
A-7 1000.000000 0.000000 6.216472 6.216472 0.000000 1000.000000
A-8 1000.000000 0.000000 6.216473 6.216473 0.000000 1000.000000
A-9 123.550247 20.820621 0.768045 21.588666 0.000000 102.729627
A-10 1000.000000 0.000000 6.216474 6.216474 0.000000 1000.000000
A-11 1000.000000 0.000000 6.216472 6.216472 0.000000 1000.000000
A-12 1357.027896 0.000000 0.000000 0.000000 8.481425 1365.509321
A-13 69.551729 4.724237 0.368232 5.092469 0.000000 64.827492
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-1 950.418438 1.004157 5.915400 6.919557 0.000000 949.414282
M-2 951.633360 1.005439 5.922962 6.928401 0.000000 950.627921
M-3 957.502185 1.011640 7.807553 8.819193 0.000000 956.490545
B-1 973.163364 0.000000 8.101652 8.101652 0.000000 973.163364
B-2 799.611289 0.000000 0.000000 0.000000 0.000000 795.681907
_______________________________________________________________________________
DETERMINATION DATE 20-May-97
DISTRIBUTION DATE 27-May-97
Run: 05/27/97 11:57:59 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S12 (POOL # 4105)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4105
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 47,414.28
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 13,573.93
SUBSERVICER ADVANCES THIS MONTH 28,919.35
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 9 2,215,717.92
(B) TWO MONTHLY PAYMENTS: 1 233,553.46
(C) THREE OR MORE MONTHLY PAYMENTS: 1 366,537.15
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,123,025.68
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 128,569,375.62
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 492
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,146,103.21
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 85.46183430 % 10.30147700 % 4.23668870 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 85.33223700 % 10.39330725 % 4.27445570 %
CLASS A-15 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1621 %
BANKRUPTCY AMOUNT AVAILABLE 212,759.00
FRAUD AMOUNT AVAILABLE 656,777.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,402,248.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.22791337
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 296.57
POOL TRADING FACTOR: 43.45784430
................................................................................
Run: 05/27/97 11:58:00 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 1,995,517.65 6.437500 % 395,554.45
A-6 760944FK9 0.00 0.00 2.062500 % 0.00
A-7 760944FN3 6,666,667.00 1,596,414.29 6.250000 % 316,443.59
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 0.277058 % 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 1,889,498.47 7.500000 % 10,050.35
M-2 760944FW3 4,582,565.00 3,795,755.63 7.500000 % 20,189.85
B-1 458,256.00 379,696.80 7.500000 % 2,019.63
B-2 917,329.35 664,972.26 7.500000 % 3,537.03
- -------------------------------------------------------------------------------
183,302,633.35 59,821,856.10 747,794.90
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 10,648.28 406,202.73 0.00 0.00 1,599,963.20
A-6 3,411.59 3,411.59 0.00 0.00 0.00
A-7 8,270.51 324,714.10 0.00 0.00 1,279,970.70
A-8 202,046.44 202,046.44 0.00 0.00 32,500,001.00
A-9 64,817.89 64,817.89 0.00 0.00 12,000,000.00
A-10 39,787.60 39,787.60 0.00 0.00 4,800,000.00
A-11 0.00 0.00 0.00 0.00 0.00
A-12 0.00 0.00 0.00 0.00 0.00
A-13 0.00 0.00 0.00 0.00 0.00
A-14 1,080.30 1,080.30 0.00 0.00 200,000.00
A-15 13,738.45 13,738.45 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 11,746.66 21,797.01 0.00 0.00 1,879,448.12
M-2 23,597.50 43,787.35 0.00 0.00 3,775,565.78
B-1 2,360.51 4,380.14 0.00 0.00 377,677.17
B-2 4,134.02 7,671.05 0.00 0.00 661,435.23
- -------------------------------------------------------------------------------
385,639.75 1,133,434.65 0.00 0.00 59,074,061.20
===============================================================================
Run: 05/27/97 11:58:00
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-5 109.345063 21.674539 0.583476 22.258015 0.000000 87.670523
A-7 239.462132 47.466536 1.240576 48.707112 0.000000 191.995595
A-8 1000.000000 0.000000 6.216813 6.216813 0.000000 1000.000000
A-9 1000.000000 0.000000 5.401491 5.401491 0.000000 1000.000000
A-10 120.000000 0.000000 0.994690 0.994690 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 5.401500 5.401500 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-1 824.646844 4.386344 5.126676 9.513020 0.000000 820.260501
M-2 828.303719 4.405797 5.149409 9.555206 0.000000 823.897922
B-1 828.569184 4.407209 5.151073 9.558282 0.000000 824.161975
B-2 724.900233 3.855791 4.506571 8.362362 0.000000 721.044443
_______________________________________________________________________________
DETERMINATION DATE 20-May-97
DISTRIBUTION DATE 27-May-97
Run: 05/27/97 11:58:00 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S13 (POOL # 4106)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4106
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 15,891.18
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,462.67
SUBSERVICER ADVANCES THIS MONTH 11,931.97
MASTER SERVICER ADVANCES THIS MONTH 3,840.33
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 964,046.15
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 90,986.25
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 59,074,061.20
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 275
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 339,014.82
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 429,598.92
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 88.75005960 % 9.50364000 % 1.74630000 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 88.66824770 % 9.57275289 % 1.75899940 %
CLASS A-15 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2789 %
BANKRUPTCY AMOUNT AVAILABLE 225,000.00
FRAUD AMOUNT AVAILABLE 303,271.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,687,976.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.22723804
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 123.22
POOL TRADING FACTOR: 32.22761186
................................................................................
Run: 05/27/97 11:58:01 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-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 21,349,870.86 7.500000 % 364,544.10
A-7 760944HD3 36,855,000.00 24,115,774.48 7.000000 % 411,771.27
A-8 760944HW1 29,999,000.00 4,822,788.36 10.000190 % 82,347.99
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 19,341,013.01 7.500000 % 330,255.14
A-16 760944HM3 0.00 0.00 0.294825 % 0.00
R 760944HV3 1,000.00 0.00 7.500000 % 0.00
M-1 760944HS0 13,271,500.00 12,603,248.79 7.500000 % 37,773.86
M-2 760944HT8 6,032,300.00 5,745,186.19 7.500000 % 17,219.20
M-3 760944HU5 3,619,400.00 3,473,241.52 7.500000 % 10,409.84
B-1 4,825,900.00 4,665,788.34 7.500000 % 13,984.08
B-2 2,413,000.00 2,358,480.75 7.500000 % 0.00
B-3 2,412,994.79 1,818,650.14 7.500000 % 0.00
- -------------------------------------------------------------------------------
482,582,094.79 205,411,042.44 1,268,305.48
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 133,097.39 497,641.49 0.00 0.00 20,985,326.76
A-7 140,317.64 552,088.91 0.00 0.00 23,704,003.21
A-8 40,088.47 122,436.46 0.00 0.00 4,740,440.37
A-9 594,521.90 594,521.90 0.00 0.00 95,366,000.00
A-10 52,154.54 52,154.54 0.00 0.00 8,366,000.00
A-11 8,634.24 8,634.24 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-15 120,573.95 450,829.09 0.00 0.00 19,010,757.87
A-16 50,338.52 50,338.52 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 78,570.00 116,343.86 0.00 0.00 12,565,474.93
M-2 35,816.10 53,035.30 0.00 0.00 5,727,966.99
M-3 21,652.56 32,062.40 0.00 0.00 3,462,831.68
B-1 29,087.03 43,071.11 0.00 0.00 4,651,804.26
B-2 20,443.53 20,443.53 0.00 0.00 2,358,480.75
B-3 0.00 0.00 0.00 0.00 1,806,130.64
- -------------------------------------------------------------------------------
1,325,295.87 2,593,601.35 0.00 0.00 204,130,217.46
===============================================================================
Run: 05/27/97 11:58:01
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-6 654.342003 11.172738 4.079238 15.251976 0.000000 643.169264
A-7 654.342002 11.172738 3.807289 14.980027 0.000000 643.169264
A-8 160.764971 2.745025 1.336327 4.081352 0.000000 158.019946
A-9 1000.000000 0.000000 6.234108 6.234108 0.000000 1000.000000
A-10 1000.000000 0.000000 6.234107 6.234107 0.000000 1000.000000
A-11 1000.000000 0.000000 6.234108 6.234108 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-15 654.318922 11.172744 4.079094 15.251838 0.000000 643.146178
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 949.647650 2.846239 5.920205 8.766444 0.000000 946.801411
M-2 952.403924 2.854500 5.937387 8.791887 0.000000 949.549424
M-3 959.618036 2.876123 5.982362 8.858485 0.000000 956.741913
B-1 966.822425 2.897714 6.027276 8.924990 0.000000 963.924710
B-2 977.406030 0.000000 8.472246 8.472246 0.000000 977.406030
B-3 753.690040 0.000000 0.000000 0.000000 0.000000 748.501674
_______________________________________________________________________________
DETERMINATION DATE 20-May-97
DISTRIBUTION DATE 27-May-97
Run: 05/27/97 11:58:02 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S14 (POOL # 4107)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4107
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 58,982.99
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 21,558.76
SUBSERVICER ADVANCES THIS MONTH 63,874.29
MASTER SERVICER ADVANCES THIS MONTH 6,506.86
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 12 3,562,983.49
(B) TWO MONTHLY PAYMENTS: 4 888,623.52
(C) THREE OR MORE MONTHLY PAYMENTS: 1 585,029.16
FORECLOSURES
NUMBER OF LOANS 12
AGGREGATE PRINCIPAL BALANCE 3,547,429.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 204,130,217.46
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 739
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 4
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 850,163.37
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 665,176.71
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 85.07159330 % 10.62341900 % 4.30498730 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 85.02294780 % 10.65803675 % 4.31901550 %
CLASS A-16 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2956 %
BANKRUPTCY AMOUNT AVAILABLE 231,231.00
FRAUD AMOUNT AVAILABLE 2,045,825.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,701,513.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.26824578
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 299.87
POOL TRADING FACTOR: 42.29958377
................................................................................
Run: 05/27/97 11:58:02 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 7,921,599.71 5.600000 % 1,209,354.65
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 12,073,412.97 6.437500 % 916,409.68
A-11 760944JE9 0.00 0.00 2.062500 % 0.00
A-12 760944JN9 2,200,013.00 614,154.54 7.500000 % 26,844.78
A-13 760944JP4 9,999,984.00 2,791,573.24 9.500000 % 122,020.04
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 6.559000 % 0.00
A-17 760944JT6 11,027,260.00 2,328,663.67 8.234800 % 0.00
A-18 760944JU3 4,711,421.00 0.00 0.000000 % 0.00
A-19 760944JV1 0.00 0.00 0.310291 % 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 4,787,226.12 7.000000 % 25,174.78
M-2 760944JK5 5,050,288.00 4,278,229.34 7.000000 % 22,498.09
B-1 1,442,939.00 1,265,886.51 7.000000 % 6,656.97
B-2 721,471.33 271,746.74 7.000000 % 1,429.03
- -------------------------------------------------------------------------------
288,587,914.33 123,002,525.16 2,330,388.02
===============================================================================
_______________________________________________________________________________
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 36,571.53 1,245,926.18 0.00 0.00 6,712,245.06
A-4 50,941.96 50,941.96 0.00 0.00 10,298,695.00
A-5 220,941.31 220,941.31 0.00 0.00 40,000,000.00
A-6 66,771.38 66,771.38 0.00 0.00 11,700,000.00
A-7 7,336.90 7,336.90 0.00 0.00 0.00
A-8 102,446.20 102,446.20 0.00 0.00 18,141,079.00
A-9 2,301.06 2,301.06 0.00 0.00 10,000.00
A-10 64,075.12 980,484.80 0.00 0.00 11,157,003.29
A-11 20,528.92 20,528.92 0.00 0.00 0.00
A-12 3,797.36 30,642.14 0.00 0.00 587,309.76
A-13 21,863.25 143,883.29 0.00 0.00 2,669,553.20
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 35,256.94 35,256.94 0.00 0.00 6,520,258.32
A-17 15,808.91 15,808.91 0.00 0.00 2,328,663.67
A-18 0.00 0.00 0.00 0.00 0.00
A-19 31,464.83 31,464.83 0.00 0.00 0.00
R-I 0.03 0.03 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 27,626.39 52,801.17 0.00 0.00 4,762,051.34
M-2 24,689.04 47,187.13 0.00 0.00 4,255,731.25
B-1 7,305.25 13,962.22 0.00 0.00 1,259,229.54
B-2 1,568.20 2,997.23 0.00 0.00 270,317.71
- -------------------------------------------------------------------------------
741,294.58 3,071,682.60 0.00 0.00 120,672,137.14
===============================================================================
Run: 05/27/97 11:58:02
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-3 333.974420 50.986358 1.541855 52.528213 0.000000 282.988062
A-4 1000.000000 0.000000 4.946448 4.946448 0.000000 1000.000000
A-5 1000.000000 0.000000 5.523533 5.523533 0.000000 1000.000000
A-6 1000.000000 0.000000 5.706956 5.706956 0.000000 1000.000000
A-8 1000.000000 0.000000 5.647194 5.647194 0.000000 1000.000000
A-9 1000.000000 0.000000 230.106000 230.106000 0.000000 1000.000000
A-10 379.827116 28.830062 2.015790 30.845852 0.000000 350.997053
A-12 279.159505 12.202101 1.726063 13.928164 0.000000 266.957404
A-13 279.157771 12.202024 2.186328 14.388352 0.000000 266.955747
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 0.897902 0.897902 0.000000 166.053934
A-17 211.173371 0.000000 1.433621 1.433621 0.000000 211.173371
A-18 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-I 0.000000 0.000000 0.300000 0.300000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 829.385456 4.361523 4.786264 9.147787 0.000000 825.023933
M-2 847.125815 4.454813 4.888640 9.343453 0.000000 842.671002
B-1 877.297315 4.613480 5.062757 9.676237 0.000000 872.683835
B-2 376.656325 1.980716 2.173628 4.154344 0.000000 374.675609
_______________________________________________________________________________
DETERMINATION DATE 20-May-97
DISTRIBUTION DATE 27-May-97
Run: 05/27/97 11:58:03 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S15 (POOL # 4108)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4108
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 33,327.20
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 13,190.01
SUBSERVICER ADVANCES THIS MONTH 25,238.49
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 1,854,584.50
(B) TWO MONTHLY PAYMENTS: 2 442,646.48
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 120,672,137.14
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 533
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,683,549.77
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 91.37977970 % 7.37013800 % 1.25008270 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 91.25951520 % 7.47296170 % 1.26752310 %
CLASS A-19 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3107 %
BANKRUPTCY AMOUNT AVAILABLE 225,000.00
FRAUD AMOUNT AVAILABLE 617,856.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,674,314.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.76449307
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 124.73
POOL TRADING FACTOR: 41.81468840
................................................................................
Run: 05/30/97 10:51:42 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 28,262,693.00 7.470000 % 106,638.86
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 52,331,213.58 106,638.86
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 175,424.74 282,063.60 0.00 0.00 28,156,054.14
A-2 149,391.78 149,391.78 0.00 0.00 24,068,520.58
S-1 3,810.21 3,810.21 0.00 0.00 0.00
S-2 6,394.39 6,394.39 0.00 0.00 0.00
S-3 3,389.78 3,389.78 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
- -------------------------------------------------------------------------------
338,410.90 445,049.76 0.00 0.00 52,224,574.72
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 885.894524 3.342597 5.498691 8.841288 0.000000 882.551927
A-2 1000.000000 0.000000 6.206936 6.206936 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
_______________________________________________________________________________
DETERMINATION DATE 27-May-97
DISTRIBUTION DATE 30-May-97
Run: 05/30/97 10:51:42 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 1,308.28
SUBSERVICER ADVANCES THIS MONTH 0.00
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 52,224,574.72
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 3,767,156.57
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 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: 93.30545405
................................................................................
Run: 05/27/97 11:58:03 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-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 14,886,704.50 7.000000 % 444,640.12
A-2 760944KV9 20,040,000.00 10,380,869.80 7.000000 % 121,738.17
A-3 760944KS6 30,024,000.00 15,552,656.46 6.000000 % 182,388.56
A-4 760944LF3 10,008,000.00 5,184,218.80 10.000000 % 60,796.19
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 0.239069 % 0.00
R 760944LE6 333,970.00 0.00 7.000000 % 0.00
M-1 760944LB2 5,917,999.88 5,682,479.70 7.000000 % 6,478.23
M-2 760944LC0 2,689,999.61 2,585,853.36 7.000000 % 2,947.97
M-3 760944LD8 1,613,999.76 1,551,512.02 7.000000 % 1,768.78
B-1 2,151,999.69 2,073,057.79 7.000000 % 0.00
B-2 1,075,999.84 1,038,790.39 7.000000 % 0.00
B-3 1,075,999.84 887,341.46 7.000000 % 0.00
- -------------------------------------------------------------------------------
215,199,968.62 149,925,484.28 820,758.02
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 86,697.13 531,337.25 0.00 0.00 14,442,064.38
A-2 60,456.06 182,194.23 0.00 0.00 10,259,131.63
A-3 77,636.14 260,024.70 0.00 0.00 15,370,267.90
A-4 43,131.19 103,927.38 0.00 0.00 5,123,422.61
A-5 130,051.19 130,051.19 0.00 0.00 22,331,000.00
A-6 106,435.70 106,435.70 0.00 0.00 18,276,000.00
A-7 197,397.56 197,397.56 0.00 0.00 33,895,000.00
A-8 81,766.10 81,766.10 0.00 0.00 14,040,000.00
A-9 9,085.12 9,085.12 0.00 0.00 1,560,000.00
A-10 29,819.95 29,819.95 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 33,093.60 39,571.83 0.00 0.00 5,676,001.47
M-2 21,855.13 24,803.10 0.00 0.00 2,582,905.39
M-3 27,061.27 28,830.05 0.00 0.00 1,549,743.24
B-1 3,028.46 3,028.46 0.00 0.00 2,073,057.79
B-2 0.00 0.00 0.00 0.00 1,038,790.39
B-3 0.00 0.00 0.00 0.00 882,782.24
- -------------------------------------------------------------------------------
907,514.60 1,728,272.62 0.00 0.00 149,100,167.04
===============================================================================
Run: 05/27/97 11:58:03
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-1 296.748884 8.863376 1.728205 10.591581 0.000000 287.885508
A-2 518.007475 6.074759 3.016769 9.091528 0.000000 511.932716
A-3 518.007476 6.074759 2.585803 8.660562 0.000000 511.932717
A-4 518.007474 6.074759 4.309671 10.384430 0.000000 511.932715
A-5 1000.000000 0.000000 5.823796 5.823796 0.000000 1000.000000
A-6 1000.000000 0.000000 5.823796 5.823796 0.000000 1000.000000
A-7 1000.000000 0.000000 5.823796 5.823796 0.000000 1000.000000
A-8 1000.000000 0.000000 5.823796 5.823796 0.000000 1000.000000
A-9 1000.000000 0.000000 5.823795 5.823795 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 960.202740 1.094665 5.592024 6.686689 0.000000 959.108075
M-2 961.283916 1.095900 8.124585 9.220485 0.000000 960.188017
M-3 961.283922 1.095899 16.766589 17.862488 0.000000 960.188024
B-1 963.316956 0.000000 1.407277 1.407277 0.000000 963.316956
B-2 965.418722 0.000000 0.000000 0.000000 0.000000 965.418722
B-3 824.666907 0.000000 0.000000 0.000000 0.000000 820.429713
_______________________________________________________________________________
DETERMINATION DATE 20-May-97
DISTRIBUTION DATE 27-May-97
Run: 05/27/97 11:58:04 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S16 (POOL # 4109)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4109
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 33,697.33
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 15,876.98
SUBSERVICER ADVANCES THIS MONTH 17,638.95
MASTER SERVICER ADVANCES THIS MONTH 3,400.92
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,963,922.86
(B) TWO MONTHLY PAYMENTS: 1 229,998.11
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 213,787.48
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 149,100,167.04
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 533
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 495,568.86
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 654,396.79
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 90.78273130 % 6.54981700 % 2.66745150 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 90.74227700 % 6.57856413 % 2.67915890 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2394 %
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 7.63610276
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 299.05
POOL TRADING FACTOR: 69.28447434
................................................................................
Run: 05/27/97 11:58:04 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 7,943,156.24 5.650000 % 690,186.34
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 15,903,998.35 6.287500 % 372,674.03
A-8 760944KE7 0.00 0.00 12.850000 % 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 6,764,658.20 7.000000 % 53,929.42
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 0.140740 % 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 3,404,768.14 7.000000 % 18,100.95
M-2 760944KM9 2,343,800.00 1,964,767.10 7.000000 % 10,445.40
M-3 760944MF2 1,171,900.00 988,706.75 7.000000 % 5,256.32
B-1 1,406,270.00 1,215,013.00 7.000000 % 6,459.44
B-2 351,564.90 137,021.54 7.000000 % 728.46
- -------------------------------------------------------------------------------
234,376,334.90 104,316,089.32 1,157,780.36
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 37,285.82 727,472.16 0.00 0.00 7,252,969.90
A-4 37,416.56 37,416.56 0.00 0.00 7,444,000.00
A-5 150,503.03 150,503.03 0.00 0.00 28,305,000.00
A-6 71,479.22 71,479.22 0.00 0.00 12,746,000.00
A-7 83,078.07 455,752.10 0.00 0.00 15,531,324.32
A-8 42,447.45 42,447.45 0.00 0.00 0.00
A-9 85,670.71 85,670.71 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 39,341.06 93,270.48 0.00 0.00 6,710,728.78
A-14 14,602.99 14,602.99 0.00 0.00 2,768,000.00
A-15 0.00 0.00 0.00 0.00 0.00
A-16 12,197.51 12,197.51 0.00 0.00 0.00
R-I 3.12 3.12 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 19,801.03 37,901.98 0.00 0.00 3,386,667.19
M-2 11,426.45 21,871.85 0.00 0.00 1,954,321.70
M-3 5,750.00 11,006.32 0.00 0.00 983,450.43
B-1 7,066.13 13,525.57 0.00 0.00 1,208,553.56
B-2 796.86 1,525.32 0.00 0.00 136,293.08
- -------------------------------------------------------------------------------
618,866.01 1,776,646.37 0.00 0.00 103,158,308.96
===============================================================================
Run: 05/27/97 11:58:04
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-3 373.216005 32.428997 1.751906 34.180903 0.000000 340.787008
A-4 1000.000000 0.000000 5.026405 5.026405 0.000000 1000.000000
A-5 1000.000000 0.000000 5.317189 5.317189 0.000000 1000.000000
A-6 1000.000000 0.000000 5.607973 5.607973 0.000000 1000.000000
A-7 339.292536 7.950549 1.772370 9.722919 0.000000 331.341988
A-9 1000.000000 0.000000 5.815675 5.815675 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-13 196.761437 1.568628 1.144301 2.712929 0.000000 195.192809
A-14 461.333333 0.000000 2.433832 2.433832 0.000000 461.333333
A-15 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-I 0.000000 0.000000 31.210000 31.210000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 830.107309 4.413144 4.827636 9.240780 0.000000 825.694166
M-2 838.282746 4.456609 4.875181 9.331790 0.000000 833.826137
M-3 843.678428 4.485297 4.906562 9.391859 0.000000 839.193131
B-1 863.996956 4.593314 5.024732 9.618046 0.000000 859.403642
B-2 389.747498 2.071993 2.266637 4.338630 0.000000 387.675448
_______________________________________________________________________________
DETERMINATION DATE 20-May-97
DISTRIBUTION DATE 27-May-97
Run: 05/27/97 11:58:05 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S17 (POOL # 4110)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4110
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 29,794.17
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 11,211.69
SUBSERVICER ADVANCES THIS MONTH 11,608.62
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 241,092.57
(B) TWO MONTHLY PAYMENTS: 1 262,339.02
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 607,194.46
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 103,158,308.96
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 443
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 603,199.11
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.60873700 % 6.09516900 % 1.29609400 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.56551800 % 6.13080942 % 1.30367260 %
CLASS A-16 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1406 %
BANKRUPTCY AMOUNT AVAILABLE 225,000.00
FRAUD AMOUNT AVAILABLE 610,423.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,714,776.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.60963003
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 125.81
POOL TRADING FACTOR: 44.01396114
................................................................................
Run: 05/27/97 11:58:05 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 5,537,549.20 7.500000 % 213,146.19
A-3 760944LY2 81,356,000.00 15,706,910.97 6.250000 % 397,871.96
A-4 760944LN6 40,678,000.00 7,853,455.48 10.000000 % 198,935.98
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 0.131395 % 0.00
R 760944LX4 1,000.00 0.00 7.500000 % 0.00
M-1 760944LU0 13,767,600.00 13,083,230.93 7.500000 % 14,381.80
M-2 760944LV8 6,257,900.00 5,966,292.53 7.500000 % 6,558.47
M-3 760944LW6 3,754,700.00 3,594,001.76 7.500000 % 3,950.72
B-1 5,757,200.00 5,589,667.83 7.500000 % 6,144.47
B-2 2,753,500.00 2,690,855.48 7.500000 % 0.00
B-3 2,753,436.49 2,175,764.79 7.500000 % 0.00
- -------------------------------------------------------------------------------
500,624,336.49 249,222,728.97 840,989.59
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 34,547.19 247,693.38 0.00 0.00 5,324,403.01
A-3 81,659.13 479,531.09 0.00 0.00 15,309,039.01
A-4 65,327.30 264,263.28 0.00 0.00 7,654,519.50
A-5 415,448.58 415,448.58 0.00 0.00 66,592,000.00
A-6 327,950.59 327,950.59 0.00 0.00 52,567,000.00
A-7 333,396.99 333,396.99 0.00 0.00 53,440,000.00
A-8 89,999.72 89,999.72 0.00 0.00 14,426,000.00
A-9 27,239.61 27,239.61 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 81,622.56 96,004.36 0.00 0.00 13,068,849.13
M-2 37,222.01 43,780.48 0.00 0.00 5,959,734.06
M-3 22,421.96 26,372.68 0.00 0.00 3,590,051.04
B-1 34,872.35 41,016.82 0.00 0.00 5,583,523.36
B-2 35,711.12 35,711.12 0.00 0.00 2,690,855.48
B-3 0.00 0.00 0.00 0.00 2,170,415.15
- -------------------------------------------------------------------------------
1,587,419.11 2,428,408.70 0.00 0.00 248,376,389.74
===============================================================================
Run: 05/27/97 11:58:05
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 77.792049 2.994299 0.485322 3.479621 0.000000 74.797750
A-3 193.063953 4.890505 1.003726 5.894231 0.000000 188.173448
A-4 193.063953 4.890505 1.605961 6.496466 0.000000 188.173448
A-5 1000.000000 0.000000 6.238716 6.238716 0.000000 1000.000000
A-6 1000.000000 0.000000 6.238716 6.238716 0.000000 1000.000000
A-7 1000.000000 0.000000 6.238716 6.238716 0.000000 1000.000000
A-8 1000.000000 0.000000 6.238716 6.238716 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 950.291331 1.044612 5.928598 6.973210 0.000000 949.246719
M-2 953.401705 1.048030 5.948003 6.996033 0.000000 952.353675
M-3 957.200778 1.052207 5.971705 7.023912 0.000000 956.148571
B-1 970.900408 1.067267 6.057172 7.124439 0.000000 969.833141
B-2 977.249130 0.000000 12.969355 12.969355 0.000000 977.249130
B-3 790.199737 0.000000 0.000000 0.000000 0.000000 788.256841
_______________________________________________________________________________
DETERMINATION DATE 20-May-97
DISTRIBUTION DATE 27-May-97
Run: 05/27/97 11:58:06 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S18 (POOL # 4111)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4111
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 64,943.92
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 27,136.71
SUBSERVICER ADVANCES THIS MONTH 39,961.04
MASTER SERVICER ADVANCES THIS MONTH 7,507.56
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 15 3,827,583.10
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 314,514.62
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,307,029.35
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 248,376,389.74
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 883
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 999,505.99
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 572,380.10
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 86.71878230 % 9.08565800 % 4.19555960 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 86.68817590 % 9.10659594 % 4.20522820 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1315 %
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 8.07083146
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 298.15
POOL TRADING FACTOR: 49.61332713
................................................................................
Run: 05/27/97 11:57:08 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 26,717,383.70 6.915206 % 29,589.32
A-2 760944LJ5 5,265,582.31 1,705,284.79 6.915206 % 1,888.59
S-1 760944LK2 0.00 0.00 0.090000 % 0.00
S-2 760944LG1 0.00 0.00 0.139119 % 0.00
- -------------------------------------------------------------------------------
87,763,582.31 28,422,668.49 31,477.91
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 153,953.68 183,543.00 0.00 0.00 26,687,794.38
A-2 9,826.37 11,714.96 0.00 0.00 1,703,396.20
S-1 2,131.56 2,131.56 0.00 0.00 0.00
S-2 3,294.90 3,294.90 0.00 0.00 0.00
- -------------------------------------------------------------------------------
169,206.51 200,684.42 0.00 0.00 28,391,190.58
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 323.854926 0.358667 1.866150 2.224817 0.000000 323.496259
A-2 323.854930 0.358667 1.866151 2.224818 0.000000 323.496263
_______________________________________________________________________________
DETERMINATION DATE 20-May-97
DISTRIBUTION DATE 27-May-97
Run: 05/27/97 11:57:08 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 7,786.19
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 10,208.89
SUBSERVICER ADVANCES THIS MONTH 2,623.30
MASTER SERVICER ADVANCES THIS MONTH 1,962.06
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 1 367,401.33
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 28,391,190.56
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 99
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 289,657.63
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,805.51
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 %
LETTER OF CREDIT - TOTAL AVAILABLE AMOUNT 7,667,674.06
BANKRUPTCY AMOUNT AVAILABLE 149,087.00
FRAUD AMOUNT AVAILABLE 1,755,272.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,146,180.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.91320397
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 307.63
POOL TRADING FACTOR: 32.34962591
................................................................................
Run: 05/27/97 11:58:06 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 0.00 0.000000 % 0.00
A-2 760944NF1 0.00 0.00 0.000000 % 0.00
A-3 760944NG9 14,581,000.00 0.00 5.000030 % 0.00
A-4 760944NH7 7,938,000.00 1,081,701.77 5.249810 % 686,829.99
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 27,577,121.68 6.387500 % 801,388.18
A-10 760944NK0 0.00 0.00 2.112500 % 0.00
A-11 760944NL8 37,000,000.00 12,499,498.87 7.250000 % 0.00
A-12 760944NM6 2,400,000.00 2,400,000.00 7.062290 % 0.00
A-13 760944NN4 34,545,000.00 9,020,493.03 5.959000 % 0.00
A-14 760944NP9 13,505,000.00 3,526,465.71 9.057450 % 0.00
A-15 760944NQ7 0.00 0.00 0.093257 % 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 3,273,071.19 7.000000 % 17,227.41
M-2 760944NW4 1,958,800.00 1,636,535.60 7.000000 % 8,613.71
M-3 760944NX2 1,305,860.00 1,096,649.33 7.000000 % 5,772.08
B-1 1,567,032.00 1,316,601.65 7.000000 % 6,929.77
B-2 783,516.00 661,438.41 7.000000 % 0.00
B-3 914,107.69 678,104.26 7.000000 % 0.00
- -------------------------------------------------------------------------------
261,172,115.69 141,057,681.50 1,526,761.14
===============================================================================
_______________________________________________________________________________
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 4,719.05 691,549.04 0.00 0.00 394,871.78
A-5 104,515.94 104,515.94 0.00 0.00 21,873,000.00
A-6 62,672.39 62,672.39 0.00 0.00 12,561,000.00
A-7 138,176.86 138,176.86 0.00 0.00 23,816,000.00
A-8 104,665.37 104,665.37 0.00 0.00 18,040,000.00
A-9 146,380.74 947,768.92 0.00 0.00 26,775,733.50
A-10 48,411.63 48,411.63 0.00 0.00 0.00
A-11 75,306.89 75,306.89 0.00 0.00 12,499,498.87
A-12 14,085.13 14,085.13 0.00 0.00 2,400,000.00
A-13 44,669.15 44,669.15 0.00 0.00 9,020,493.03
A-14 26,542.98 26,542.98 0.00 0.00 3,526,465.71
A-15 10,931.61 10,931.61 0.00 0.00 0.00
R-I 2.63 2.63 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 19,039.59 36,267.00 0.00 0.00 3,255,843.78
M-2 9,519.80 18,133.51 0.00 0.00 1,627,921.89
M-3 6,379.25 12,151.33 0.00 0.00 1,090,877.25
B-1 7,658.73 14,588.50 0.00 0.00 1,309,671.88
B-2 14,842.71 14,842.71 0.00 0.00 661,438.41
B-3 0.00 0.00 0.00 0.00 671,053.73
- -------------------------------------------------------------------------------
838,520.45 2,365,281.59 0.00 0.00 139,523,869.83
===============================================================================
Run: 05/27/97 11:58:06
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 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-4 136.268804 86.524312 0.594489 87.118801 0.000000 49.744492
A-5 1000.000000 0.000000 4.778308 4.778308 0.000000 1000.000000
A-6 1000.000000 0.000000 4.989443 4.989443 0.000000 1000.000000
A-7 1000.000000 0.000000 5.801850 5.801850 0.000000 1000.000000
A-8 1000.000000 0.000000 5.801850 5.801850 0.000000 1000.000000
A-9 775.139042 22.525457 4.114477 26.639934 0.000000 752.613585
A-11 337.824294 0.000000 2.035321 2.035321 0.000000 337.824294
A-12 1000.000000 0.000000 5.868804 5.868804 0.000000 1000.000000
A-13 261.122971 0.000000 1.293071 1.293071 0.000000 261.122971
A-14 261.122970 0.000000 1.965419 1.965419 0.000000 261.122970
R-I 0.000000 0.000000 26.300000 26.300000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 835.478658 4.397440 4.860014 9.257454 0.000000 831.081218
M-2 835.478660 4.397442 4.860016 9.257458 0.000000 831.081218
M-3 839.790889 4.420137 4.885095 9.305232 0.000000 835.370752
B-1 840.188107 4.422226 4.887411 9.309637 0.000000 835.765881
B-2 844.192601 0.000000 18.943723 18.943723 0.000000 844.192601
B-3 741.820977 0.000000 0.000000 0.000000 0.000000 734.107958
_______________________________________________________________________________
DETERMINATION DATE 20-May-97
DISTRIBUTION DATE 27-May-97
Run: 05/27/97 11:58:07 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S20 (POOL # 4112)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4112
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 38,416.65
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 15,165.58
SUBSERVICER ADVANCES THIS MONTH 12,118.78
MASTER SERVICER ADVANCES THIS MONTH 2,421.86
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 453,203.70
(B) TWO MONTHLY PAYMENTS: 1 207,225.75
(C) THREE OR MORE MONTHLY PAYMENTS: 1 406,936.52
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 98,152.04
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 139,523,869.83
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 563
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 226,864.67
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 791,371.60
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.85896580 % 4.25801400 % 1.88302000 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.82413420 % 4.28216543 % 1.89370040 %
CLASS A-15 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.0932 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 786,800.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,743,769.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.54658627
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 126.65
POOL TRADING FACTOR: 53.42219228
................................................................................
Run: 05/27/97 11:58:07 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-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 7,957,816.41 6.500000 % 530,037.24
A-4 760944QX9 38,099,400.00 3,183,123.25 10.000000 % 212,014.68
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 0.078717 % 0.00
R 760944QL5 1,000.00 0.00 7.500000 % 0.00
M-1 760944QH4 7,403,017.00 7,085,938.11 7.500000 % 7,258.21
M-2 760944QJ0 3,365,008.00 3,228,836.60 7.500000 % 3,307.33
M-3 760944QK7 2,692,006.00 2,594,468.09 7.500000 % 2,657.54
B-1 2,422,806.00 2,345,038.86 7.500000 % 2,402.05
B-2 1,480,605.00 1,444,532.36 7.500000 % 1,479.65
B-3 1,480,603.82 1,332,346.69 7.500000 % 1,364.75
- -------------------------------------------------------------------------------
269,200,605.82 146,179,660.37 760,521.45
===============================================================================
_______________________________________________________________________________
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 42,994.26 573,031.50 0.00 0.00 7,427,779.17
A-4 26,457.98 238,472.66 0.00 0.00 2,971,108.57
A-5 384,361.40 384,361.40 0.00 0.00 61,656,000.00
A-6 56,230.37 56,230.37 0.00 0.00 9,020,000.00
A-7 231,591.83 231,591.83 0.00 0.00 37,150,000.00
A-8 57,237.53 57,237.53 0.00 0.00 9,181,560.00
A-9 9,564.42 9,564.42 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 44,173.49 51,431.70 0.00 0.00 7,078,679.90
M-2 20,128.46 23,435.79 0.00 0.00 3,225,529.27
M-3 16,173.83 18,831.37 0.00 0.00 2,591,810.55
B-1 14,618.89 17,020.94 0.00 0.00 2,342,636.81
B-2 9,005.17 10,484.82 0.00 0.00 1,443,052.71
B-3 8,305.81 9,670.56 0.00 0.00 1,330,981.94
- -------------------------------------------------------------------------------
920,843.44 1,681,364.89 0.00 0.00 145,419,138.92
===============================================================================
Run: 05/27/97 11:58:07
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-3 198.743685 13.237495 1.073767 14.311262 0.000000 185.506191
A-4 83.547858 5.564777 0.694446 6.259223 0.000000 77.983080
A-5 1000.000000 0.000000 6.233966 6.233966 0.000000 1000.000000
A-6 1000.000000 0.000000 6.233966 6.233966 0.000000 1000.000000
A-7 1000.000000 0.000000 6.233966 6.233966 0.000000 1000.000000
A-8 1000.000000 0.000000 6.233966 6.233966 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 957.168964 0.980439 5.966958 6.947397 0.000000 956.188524
M-2 959.533113 0.982859 5.981698 6.964557 0.000000 958.550253
M-3 963.767573 0.987197 6.008096 6.995293 0.000000 962.780376
B-1 967.902036 0.991433 6.033867 7.025300 0.000000 966.910603
B-2 975.636554 0.999355 6.082088 7.081443 0.000000 974.637199
B-3 899.867116 0.921746 5.609745 6.531491 0.000000 898.945364
_______________________________________________________________________________
DETERMINATION DATE 20-May-97
DISTRIBUTION DATE 27-May-97
Run: 05/27/97 11:58:08 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S21 (POOL # 4113)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4113
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 39,081.26
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 15,533.86
SUBSERVICER ADVANCES THIS MONTH 35,292.11
MASTER SERVICER ADVANCES THIS MONTH 1,593.12
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 9 2,625,834.01
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 2,180,094.38
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 145,419,138.92
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 515
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 214,072.19
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 610,787.92
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 87.66506870 % 8.83108000 % 3.50385130 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 87.61325960 % 8.86817225 % 3.51856810 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.0790 %
BANKRUPTCY AMOUNT AVAILABLE 140,181.00
FRAUD AMOUNT AVAILABLE 1,571,922.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,588,291.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.02587031
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 304.42
POOL TRADING FACTOR: 54.01887506
................................................................................
Run: 05/27/97 11:58:08 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 5,646,659.53 7.000000 % 1,217,940.26
A-2 760944PP7 20,000,000.00 13,264,267.64 7.000000 % 341,645.98
A-3 760944PQ5 20,000,000.00 13,957,888.76 7.000000 % 306,464.52
A-4 760944PR3 44,814,000.00 32,977,008.88 7.000000 % 600,389.12
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 12,170,046.79 7.000000 % 143,539.27
A-8 760944PV4 37,500,000.00 37,500,000.00 7.000000 % 0.00
A-9 760944PW2 43,057,000.00 43,057,000.00 7.000000 % 0.00
A-10 760944PJ1 2,700,000.00 2,700,000.00 7.000000 % 0.00
A-11 760944PK8 23,600,000.00 23,600,000.00 7.000000 % 0.00
A-12 760944PL6 22,750,000.00 4,286,344.15 6.159000 % 0.00
A-13 760944PM4 9,750,000.00 1,837,004.63 8.962328 % 0.00
A-14 760944PN2 0.00 0.00 0.209803 % 0.00
R 760944QA9 100.00 0.00 7.000000 % 0.00
M-1 760944PX0 8,667,030.00 8,284,133.72 7.000000 % 9,339.07
M-2 760944PY8 4,333,550.00 4,155,677.61 7.000000 % 4,684.88
M-3 760944PZ5 2,600,140.00 2,493,416.15 7.000000 % 2,810.94
B-1 2,773,475.00 2,665,185.97 7.000000 % 3,004.58
B-2 1,560,100.00 1,502,390.00 7.000000 % 1,693.71
B-3 1,733,428.45 1,609,672.98 7.000000 % 1,814.65
- -------------------------------------------------------------------------------
346,680,823.45 267,889,696.81 2,633,326.98
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 32,839.73 1,250,779.99 0.00 0.00 4,428,719.27
A-2 77,142.05 418,788.03 0.00 0.00 12,922,621.66
A-3 81,176.00 387,640.52 0.00 0.00 13,651,424.24
A-4 191,787.01 792,176.13 0.00 0.00 32,376,619.76
A-5 152,664.21 152,664.21 0.00 0.00 26,250,000.00
A-6 174,083.73 174,083.73 0.00 0.00 29,933,000.00
A-7 70,778.31 214,317.58 0.00 0.00 12,026,507.52
A-8 218,091.73 218,091.73 0.00 0.00 37,500,000.00
A-9 250,410.01 250,410.01 0.00 0.00 43,057,000.00
A-10 15,702.60 15,702.60 0.00 0.00 2,700,000.00
A-11 137,252.40 137,252.40 0.00 0.00 23,600,000.00
A-12 21,933.46 21,933.46 0.00 0.00 4,286,344.15
A-13 13,678.58 13,678.58 0.00 0.00 1,837,004.63
A-14 46,695.82 46,695.82 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 48,178.69 57,517.76 0.00 0.00 8,274,794.65
M-2 24,168.50 28,853.38 0.00 0.00 4,150,992.73
M-3 14,501.16 17,312.10 0.00 0.00 2,490,605.21
B-1 15,500.14 18,504.72 0.00 0.00 2,662,181.39
B-2 8,737.57 10,431.28 0.00 0.00 1,500,696.29
B-3 9,361.49 11,176.14 0.00 0.00 1,607,858.33
- -------------------------------------------------------------------------------
1,604,683.19 4,238,010.17 0.00 0.00 265,256,369.83
===============================================================================
Run: 05/27/97 11:58:08
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-1 190.386039 41.064778 1.107243 42.172021 0.000000 149.321261
A-2 663.213382 17.082299 3.857103 20.939402 0.000000 646.131083
A-3 697.894438 15.323226 4.058800 19.382026 0.000000 682.571212
A-4 735.863991 13.397356 4.279623 17.676979 0.000000 722.466635
A-5 1000.000000 0.000000 5.815779 5.815779 0.000000 1000.000000
A-6 1000.000000 0.000000 5.815780 5.815780 0.000000 1000.000000
A-7 811.336453 9.569285 4.718554 14.287839 0.000000 801.767168
A-8 1000.000000 0.000000 5.815779 5.815779 0.000000 1000.000000
A-9 1000.000000 0.000000 5.815779 5.815779 0.000000 1000.000000
A-10 1000.000000 0.000000 5.815778 5.815778 0.000000 1000.000000
A-11 1000.000000 0.000000 5.815780 5.815780 0.000000 1000.000000
A-12 188.410732 0.000000 0.964108 0.964108 0.000000 188.410732
A-13 188.410731 0.000000 1.402931 1.402931 0.000000 188.410731
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 955.821512 1.077540 5.558847 6.636387 0.000000 954.743972
M-2 958.954578 1.081072 5.577067 6.658139 0.000000 957.873506
M-3 958.954576 1.081073 5.577069 6.658142 0.000000 957.873503
B-1 960.955469 1.083327 5.588707 6.672034 0.000000 959.872142
B-2 963.008781 1.085642 5.600647 6.686289 0.000000 961.923140
B-3 928.606531 1.046850 5.400569 6.447419 0.000000 927.559675
_______________________________________________________________________________
DETERMINATION DATE 20-May-97
DISTRIBUTION DATE 27-May-97
Run: 05/27/97 11:58:09 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S22 (POOL # 4114)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4114
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 69,288.59
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 28,389.86
SUBSERVICER ADVANCES THIS MONTH 23,007.10
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 1,925,171.53
(B) TWO MONTHLY PAYMENTS: 1 246,468.37
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,013,966.68
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 265,256,369.83
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 927
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,331,323.17
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.26902840 % 5.57439400 % 2.15657750 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.20108130 % 5.62338714 % 2.17553150 %
CLASS A-14 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2097 %
BANKRUPTCY AMOUNT AVAILABLE 109,526.00
FRAUD AMOUNT AVAILABLE 2,805,255.00
SPECIAL HAZARD AMOUNT AVAILABLE 4,669,534.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.64659034
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 300.82
POOL TRADING FACTOR: 76.51313597
................................................................................
Run: 05/27/97 11:58:09 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-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 5,808,184.35 5.500000 % 913,766.36
A-3 760944MH8 12,946,000.00 5,209,273.73 6.637500 % 365,506.54
A-4 760944MJ4 0.00 0.00 2.362500 % 0.00
A-5 760944MV7 22,700,000.00 12,601,879.27 6.500000 % 315,664.74
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 6.817500 % 0.00
A-12 760944MP0 2,692,308.00 1,989,305.77 5.910315 % 0.00
A-13 760944MQ8 15,531,578.00 11,476,048.76 6.687500 % 0.00
A-14 760944MR6 7,168,422.00 5,296,638.91 6.093730 % 0.00
A-15 760944MS4 5,000,000.00 3,694,424.61 6.750000 % 0.00
A-16 760944MT2 2,307,692.00 1,705,118.82 5.958314 % 0.00
A-17 760944MU9 0.00 0.00 0.272394 % 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 2,264,280.43 6.500000 % 12,058.95
M-2 760944NA2 1,368,000.00 1,130,900.21 6.500000 % 6,022.87
M-3 760944NB0 912,000.00 753,933.46 6.500000 % 4,015.25
B-1 729,800.00 603,312.10 6.500000 % 3,213.08
B-2 547,100.00 452,277.42 6.500000 % 2,408.71
B-3 547,219.77 452,376.36 6.500000 % 2,409.25
- -------------------------------------------------------------------------------
182,383,319.77 119,759,378.81 1,625,065.75
===============================================================================
_______________________________________________________________________________
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 26,470.65 940,237.01 0.00 0.00 4,894,417.99
A-3 28,651.23 394,157.77 0.00 0.00 4,843,767.19
A-4 10,197.90 10,197.90 0.00 0.00 0.00
A-5 67,875.06 383,539.80 0.00 0.00 12,286,214.53
A-6 53,807.20 53,807.20 0.00 0.00 11,100,000.00
A-7 87,739.67 87,739.67 0.00 0.00 16,290,000.00
A-8 68,602.83 68,602.83 0.00 0.00 12,737,000.00
A-9 39,318.58 39,318.58 0.00 0.00 7,300,000.00
A-10 81,868.81 81,868.81 0.00 0.00 15,200,000.00
A-11 20,870.53 20,870.53 0.00 0.00 3,694,424.61
A-12 9,742.57 9,742.57 0.00 0.00 1,989,305.77
A-13 63,594.23 63,594.23 0.00 0.00 11,476,048.76
A-14 26,745.16 26,745.16 0.00 0.00 5,296,638.91
A-15 20,663.89 20,663.89 0.00 0.00 3,694,424.61
A-16 8,418.59 8,418.59 0.00 0.00 1,705,118.82
A-17 27,031.41 27,031.41 0.00 0.00 0.00
R-I 0.19 0.19 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 12,195.65 24,254.60 0.00 0.00 2,252,221.48
M-2 6,091.15 12,114.02 0.00 0.00 1,124,877.34
M-3 4,060.77 8,076.02 0.00 0.00 749,918.21
B-1 3,249.50 6,462.58 0.00 0.00 600,099.02
B-2 2,436.02 4,844.73 0.00 0.00 449,868.71
B-3 2,436.53 4,845.78 0.00 0.00 449,967.11
- -------------------------------------------------------------------------------
672,068.12 2,297,133.87 0.00 0.00 118,134,313.06
===============================================================================
Run: 05/27/97 11:58:09
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-2 230.941724 36.332658 1.052511 37.385169 0.000000 194.609065
A-3 402.384808 28.233164 2.213134 30.446298 0.000000 374.151645
A-5 555.148867 13.905936 2.990091 16.896027 0.000000 541.242931
A-6 1000.000000 0.000000 4.847495 4.847495 0.000000 1000.000000
A-7 1000.000000 0.000000 5.386106 5.386106 0.000000 1000.000000
A-8 1000.000000 0.000000 5.386106 5.386106 0.000000 1000.000000
A-9 1000.000000 0.000000 5.386107 5.386107 0.000000 1000.000000
A-10 1000.000000 0.000000 5.386106 5.386106 0.000000 1000.000000
A-11 738.884922 0.000000 4.174106 4.174106 0.000000 738.884922
A-12 738.884916 0.000000 3.618668 3.618668 0.000000 738.884916
A-13 738.884919 0.000000 4.094512 4.094512 0.000000 738.884920
A-14 738.884919 0.000000 3.730969 3.730969 0.000000 738.884919
A-15 738.884922 0.000000 4.132778 4.132778 0.000000 738.884922
A-16 738.884921 0.000000 3.648056 3.648056 0.000000 738.884921
R-I 0.000000 0.000000 1.900000 1.900000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 826.681428 4.402683 4.452592 8.855275 0.000000 822.278744
M-2 826.681440 4.402683 4.452595 8.855278 0.000000 822.278757
M-3 826.681425 4.402686 4.452599 8.855285 0.000000 822.278739
B-1 826.681420 4.402686 4.452590 8.855276 0.000000 822.278734
B-2 826.681448 4.402687 4.452605 8.855292 0.000000 822.278761
B-3 826.681317 4.402655 4.452599 8.855254 0.000000 822.278607
_______________________________________________________________________________
DETERMINATION DATE 20-May-97
DISTRIBUTION DATE 27-May-97
Run: 05/27/97 11:58:10 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S23 (POOL # 4115)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4115
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 23,718.60
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 12,825.67
SUBSERVICER ADVANCES THIS MONTH 4,582.48
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 378,224.78
(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 118,134,313.06
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 456
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 987,259.30
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 95.27629480 % 3.46454200 % 1.25916310 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 95.23681840 % 3.49349560 % 1.26968600 %
CLASS A-17 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2719 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 676,160.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,936,187.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.13597388
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 126.96
POOL TRADING FACTOR: 64.77254236
................................................................................
Run: 05/27/97 11:58:11 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-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 10,316,787.96 6.500000 % 824,936.72
A-5 760944QB7 30,000,000.00 12,585,597.38 7.050000 % 177,906.76
A-6 760944PG7 48,041,429.00 48,041,429.00 6.500000 % 0.00
A-7 760944QY7 55,044,571.00 25,608,693.70 10.000000 % 361,997.91
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 0.123810 % 0.00
R 760944QW1 100.00 0.00 7.500000 % 0.00
M-1 760944QT8 6,864,500.00 6,547,313.90 7.500000 % 22,914.98
M-2 760944QU5 3,432,150.00 3,297,674.43 7.500000 % 11,541.55
M-3 760944QV3 2,059,280.00 1,986,591.40 7.500000 % 0.00
B-1 2,196,565.00 2,143,608.03 7.500000 % 0.00
B-2 1,235,568.00 1,208,247.63 7.500000 % 0.00
B-3 1,372,850.89 980,432.89 7.500000 % 0.00
- -------------------------------------------------------------------------------
274,570,013.89 129,806,376.32 1,399,297.92
===============================================================================
_______________________________________________________________________________
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 55,669.95 880,606.67 0.00 0.00 9,491,851.24
A-5 73,659.01 251,565.77 0.00 0.00 12,407,690.62
A-6 259,234.17 259,234.17 0.00 0.00 48,041,429.00
A-7 212,593.70 574,591.61 0.00 0.00 25,246,695.79
A-8 93,953.61 93,953.61 0.00 0.00 15,090,000.00
A-9 12,452.43 12,452.43 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 13,341.76 13,341.76 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 40,764.99 63,679.97 0.00 0.00 6,524,398.92
M-2 20,532.04 32,073.59 0.00 0.00 3,286,132.88
M-3 3,582.96 3,582.96 0.00 0.00 1,986,591.40
B-1 0.00 0.00 0.00 0.00 2,143,608.03
B-2 0.00 0.00 0.00 0.00 1,208,247.63
B-3 0.00 0.00 0.00 0.00 958,317.41
- -------------------------------------------------------------------------------
785,784.62 2,185,082.54 0.00 0.00 128,384,962.92
===============================================================================
Run: 05/27/97 11:58:11
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-4 385.818547 30.850289 2.081898 32.932187 0.000000 354.968259
A-5 419.519913 5.930225 2.455300 8.385525 0.000000 413.589687
A-6 1000.000000 0.000000 5.396055 5.396055 0.000000 1000.000000
A-7 465.235594 6.576451 3.862210 10.438661 0.000000 458.659144
A-8 1000.000000 0.000000 6.226217 6.226217 0.000000 1000.000000
A-9 1000.000000 0.000000 6.226215 6.226215 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-1 953.793270 3.338186 5.938523 9.276709 0.000000 950.455083
M-2 960.818854 3.362776 5.982268 9.345044 0.000000 957.456079
M-3 964.701935 0.000000 1.739909 1.739909 0.000000 964.701935
B-1 975.891007 0.000000 0.000000 0.000000 0.000000 975.891007
B-2 977.888412 0.000000 0.000000 0.000000 0.000000 977.888413
B-3 714.158323 0.000000 0.000000 0.000000 0.000000 698.049160
_______________________________________________________________________________
DETERMINATION DATE 20-May-97
DISTRIBUTION DATE 27-May-97
Run: 05/27/97 11:58:11 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S27 (POOL # 4116)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4116
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 37,837.11
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 13,691.56
SUBSERVICER ADVANCES THIS MONTH 33,709.31
MASTER SERVICER ADVANCES THIS MONTH 4,947.52
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 10 3,347,212.83
(B) TWO MONTHLY PAYMENTS: 1 207,154.64
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,048,176.08
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 128,384,962.92
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 456
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 3
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 658,459.50
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 967,103.38
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 87.54770860 % 9.11479100 % 3.33750060 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 87.45390740 % 9.18886677 % 3.35722580 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1239 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 690,012.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,317,262.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.10421559
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 301.95
POOL TRADING FACTOR: 46.75855207
................................................................................
Run: 05/27/97 11:58:12 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S24 (POOL # 4117)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4117
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944QZ4 45,077,000.00 18,628,868.34 7.000000 % 402,946.96
A-2 760944RC4 15,690,000.00 0.00 7.000000 % 0.00
A-3 760944RD2 16,985,000.00 6,313,704.72 7.000000 % 401,623.98
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 75,462,929.79 7.000000 % 603,428.20
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 0.189283 % 0.00
R 760944RP5 1,000.00 0.00 7.000000 % 0.00
M-1 760944RL4 9,349,300.00 8,947,766.83 7.000000 % 10,059.00
M-2 760944RM2 4,674,600.00 4,502,141.44 7.000000 % 5,061.27
M-3 760944RN0 3,739,700.00 3,623,290.54 7.000000 % 4,073.27
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 1,506,263.79 7.000000 % 0.00
- -------------------------------------------------------------------------------
373,968,498.07 280,408,563.64 1,427,192.68
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 108,393.62 511,340.58 0.00 0.00 18,225,921.38
A-2 0.00 0.00 0.00 0.00 0.00
A-3 36,736.81 438,360.79 0.00 0.00 5,912,080.74
A-4 71,300.92 71,300.92 0.00 0.00 12,254,000.00
A-5 42,626.94 42,626.94 0.00 0.00 7,326,000.00
A-6 427,939.32 427,939.32 0.00 0.00 73,547,000.00
A-7 49,748.88 49,748.88 0.00 0.00 8,550,000.00
A-8 439,087.31 1,042,515.51 0.00 0.00 74,859,501.59
A-9 192,339.08 192,339.08 0.00 0.00 33,056,000.00
A-10 134,054.33 134,054.33 0.00 0.00 23,039,000.00
A-11 44,118.54 44,118.54 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 52,063.33 62,122.33 0.00 0.00 8,937,707.83
M-2 26,196.08 31,257.35 0.00 0.00 4,497,080.17
M-3 21,082.41 25,155.68 0.00 0.00 3,619,217.27
B-1 35,809.84 35,809.84 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 1,500,465.38
- -------------------------------------------------------------------------------
1,681,497.41 3,108,690.09 0.00 0.00 278,975,572.55
===============================================================================
Run: 05/27/97 11:58:12
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S24 (POOL # 4117)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4117
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 413.267705 8.939081 2.404633 11.343714 0.000000 404.328624
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 371.722386 23.645804 2.162897 25.808701 0.000000 348.076582
A-4 1000.000000 0.000000 5.818583 5.818583 0.000000 1000.000000
A-5 1000.000000 0.000000 5.818583 5.818583 0.000000 1000.000000
A-6 1000.000000 0.000000 5.818583 5.818583 0.000000 1000.000000
A-7 1000.000000 0.000000 5.818582 5.818582 0.000000 1000.000000
A-8 655.800207 5.244010 3.815828 9.059838 0.000000 650.556197
A-9 1000.000000 0.000000 5.818583 5.818583 0.000000 1000.000000
A-10 1000.000000 0.000000 5.818583 5.818583 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 957.052061 1.075909 5.568687 6.644596 0.000000 955.976151
M-2 963.107312 1.082717 5.603919 6.686636 0.000000 962.024595
M-3 968.871979 1.089197 5.637460 6.726657 0.000000 967.782782
B-1 975.948763 0.000000 12.767342 12.767342 0.000000 975.948763
B-2 977.815080 0.000000 0.000000 0.000000 0.000000 977.815080
B-3 805.446417 0.000000 0.000000 0.000000 0.000000 802.345826
_______________________________________________________________________________
DETERMINATION DATE 20-May-97
DISTRIBUTION DATE 27-May-97
Run: 05/27/97 11:58:12 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S24 (POOL # 4117)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4117
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 63,355.89
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 29,593.41
SUBSERVICER ADVANCES THIS MONTH 17,347.47
MASTER SERVICER ADVANCES THIS MONTH 1,450.32
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,071,092.56
(B) TWO MONTHLY PAYMENTS: 1 232,563.89
(C) THREE OR MORE MONTHLY PAYMENTS: 1 223,444.45
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 957,070.28
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 278,975,572.55
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 974
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 210,877.54
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,117,758.42
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.07190380 % 6.08868700 % 1.83940960 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.04013860 % 6.11308191 % 1.84677950 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1897 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 2,942,536.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,169,865.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.58692985
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 302.90
POOL TRADING FACTOR: 74.59868251
................................................................................
Run: 05/27/97 11:58:13 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 53,408,631.68 6.500000 % 1,750,048.37
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 6.587500 % 0.00
A-5 760944RU4 8,250,000.00 5,094,651.59 6.272500 % 0.00
A-6 760944RV2 5,000,000.00 4,387,486.23 6.500000 % 7,442.14
A-7 760944RW0 0.00 0.00 0.297132 % 0.00
R 760944SA7 100.00 0.00 6.500000 % 0.00
M-1 760944RX8 2,337,700.00 1,948,476.05 6.500000 % 10,054.18
M-2 760944RY6 779,000.00 649,297.54 6.500000 % 3,350.39
M-3 760944RZ3 779,100.00 649,380.88 6.500000 % 3,350.82
B-1 701,100.00 584,367.78 6.500000 % 3,015.35
B-2 389,500.00 324,648.75 6.500000 % 1,675.20
B-3 467,420.45 389,595.56 6.500000 % 2,010.33
- -------------------------------------------------------------------------------
155,801,920.45 97,095,630.27 1,780,946.78
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 286,545.19 2,036,593.56 0.00 0.00 51,658,583.31
A-2 27,898.77 27,898.77 0.00 0.00 5,200,000.00
A-3 60,159.40 60,159.40 0.00 0.00 11,213,000.00
A-4 72,023.93 72,023.93 0.00 0.00 13,246,094.21
A-5 26,376.88 26,376.88 0.00 0.00 5,094,651.59
A-6 23,539.51 30,981.65 0.00 0.00 4,380,044.09
A-7 23,813.15 23,813.15 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 10,453.87 20,508.05 0.00 0.00 1,938,421.87
M-2 3,483.58 6,833.97 0.00 0.00 645,947.15
M-3 3,484.02 6,834.84 0.00 0.00 646,030.06
B-1 3,135.22 6,150.57 0.00 0.00 581,352.43
B-2 1,741.78 3,416.98 0.00 0.00 322,973.55
B-3 2,090.25 4,100.58 0.00 0.00 387,585.23
- -------------------------------------------------------------------------------
544,745.55 2,325,692.33 0.00 0.00 95,314,683.49
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 538.203574 17.635394 2.887542 20.522936 0.000000 520.568180
A-2 1000.000000 0.000000 5.365148 5.365148 0.000000 1000.000000
A-3 1000.000000 0.000000 5.365148 5.365148 0.000000 1000.000000
A-4 617.533530 0.000000 3.357759 3.357759 0.000000 617.533530
A-5 617.533526 0.000000 3.197198 3.197198 0.000000 617.533526
A-6 877.497246 1.488428 4.707902 6.196330 0.000000 876.008818
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 833.501326 4.300885 4.471861 8.772746 0.000000 829.200441
M-2 833.501335 4.300886 4.471861 8.772747 0.000000 829.200449
M-3 833.501322 4.300886 4.471852 8.772738 0.000000 829.200436
B-1 833.501326 4.300884 4.471859 8.772743 0.000000 829.200442
B-2 833.501284 4.300899 4.471836 8.772735 0.000000 829.200385
B-3 833.501316 4.300882 4.471863 8.772745 0.000000 829.200413
_______________________________________________________________________________
DETERMINATION DATE 20-May-97
DISTRIBUTION DATE 27-May-97
Run: 05/27/97 11:58:13 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S25 (POOL # 4118)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4118
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 22,098.31
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 10,444.98
SUBSERVICER ADVANCES THIS MONTH 4,544.70
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 425,098.26
(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 95,314,683.49
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 396
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,279,930.94
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 95.31825840 % 3.34428500 % 1.33745680 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 95.25538970 % 3.38919352 % 1.35541680 %
CLASS A-7 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2971 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 540,104.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,942,992.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.19792607
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 128.75
POOL TRADING FACTOR: 61.17683480
................................................................................
Run: 05/27/97 11:58:13 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-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 14,532,421.30 7.050000 % 2,477,741.03
A-4 760944SE9 24,745,827.00 24,745,827.00 7.250000 % 0.00
A-5 760944SF6 47,058,123.00 6,363,023.08 6.437500 % 557,491.73
A-6 760944SG4 0.00 0.00 3.062500 % 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 0.078715 % 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 9,904,238.66 7.500000 % 0.00
M-2 760944SP4 5,640,445.00 5,423,519.96 7.500000 % 0.00
M-3 760944SQ2 3,760,297.00 3,643,610.05 7.500000 % 0.00
B-1 2,820,222.00 2,753,712.73 7.500000 % 0.00
B-2 940,074.00 922,016.00 7.500000 % 0.00
B-3 1,880,150.99 1,208,136.46 7.500000 % 0.00
- -------------------------------------------------------------------------------
376,029,704.99 214,359,032.24 3,035,232.76
===============================================================================
_______________________________________________________________________________
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 84,761.02 2,562,502.05 0.00 0.00 12,054,680.27
A-4 148,425.68 148,425.68 0.00 0.00 24,745,827.00
A-5 33,888.30 591,380.03 0.00 0.00 5,805,531.35
A-6 16,121.62 16,121.62 0.00 0.00 0.00
A-7 339,172.64 339,172.64 0.00 0.00 54,662,626.00
A-8 224,787.00 224,787.00 0.00 0.00 36,227,709.00
A-9 213,116.90 213,116.90 0.00 0.00 34,346,901.00
A-10 121,771.72 121,771.72 0.00 0.00 19,625,291.00
A-11 13,959.39 13,959.39 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 25,401.88 25,401.88 0.00 0.00 9,904,238.66
M-2 0.00 0.00 0.00 0.00 5,423,519.96
M-3 0.00 0.00 0.00 0.00 3,643,610.05
B-1 0.00 0.00 0.00 0.00 2,753,712.73
B-2 0.00 0.00 0.00 0.00 922,016.00
B-3 0.00 0.00 0.00 0.00 1,110,073.86
- -------------------------------------------------------------------------------
1,221,406.15 4,256,638.91 0.00 0.00 211,225,736.88
===============================================================================
Run: 05/27/97 11:58:13
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-3 293.387776 50.021873 1.711198 51.733071 0.000000 243.365903
A-4 1000.000000 0.000000 5.998008 5.998008 0.000000 1000.000000
A-5 135.216253 11.846876 0.720137 12.567013 0.000000 123.369378
A-7 1000.000000 0.000000 6.204836 6.204836 0.000000 1000.000000
A-8 1000.000000 0.000000 6.204836 6.204836 0.000000 1000.000000
A-9 1000.000000 0.000000 6.204836 6.204836 0.000000 1000.000000
A-10 1000.000000 0.000000 6.204836 6.204836 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-1 957.781152 0.000000 2.456468 2.456468 0.000000 957.781152
M-2 961.541148 0.000000 0.000000 0.000000 0.000000 961.541148
M-3 968.968688 0.000000 0.000000 0.000000 0.000000 968.968688
B-1 976.417009 0.000000 0.000000 0.000000 0.000000 976.417009
B-2 980.790874 0.000000 0.000000 0.000000 0.000000 980.790874
B-3 642.574169 0.000000 0.000000 0.000000 0.000000 590.417400
_______________________________________________________________________________
DETERMINATION DATE 20-May-97
DISTRIBUTION DATE 27-May-97
Run: 05/27/97 11:58:14 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S26 (POOL # 4119)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4119
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 51,268.47
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 22,738.22
SUBSERVICER ADVANCES THIS MONTH 37,672.55
MASTER SERVICER ADVANCES THIS MONTH 1,843.68
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 11 3,187,143.15
(B) TWO MONTHLY PAYMENTS: 2 466,064.90
(C) THREE OR MORE MONTHLY PAYMENTS: 2 796,081.14
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 753,220.20
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 211,225,736.88
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 727
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 251,859.14
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,252,121.68
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 88.87136520 % 8.85027700 % 2.27835760 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 88.75271000 % 8.98156113 % 2.26572890 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.0788 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 2,286,900.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,825,981.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.99424887
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 300.66
POOL TRADING FACTOR: 56.17261990
................................................................................
Run: 05/30/97 10:51:44 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 36,748,930.73 6.970000 % 105,897.59
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 66,770,243.85 105,897.59
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 193,518.91 299,416.50 0.00 0.00 36,643,033.14
A-2 158,091.45 158,091.45 0.00 0.00 30,021,313.12
S 12,104.32 12,104.32 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
- -------------------------------------------------------------------------------
363,714.68 469,612.27 0.00 0.00 66,664,346.26
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 904.765659 2.607219 4.764472 7.371691 0.000000 902.158440
A-2 1000.000000 0.000000 5.265974 5.265974 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
_______________________________________________________________________________
DETERMINATION DATE 27-May-97
DISTRIBUTION DATE 30-May-97
Run: 05/30/97 10:51:44 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 1,669.26
SUBSERVICER ADVANCES THIS MONTH 0.00
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 66,664,346.26
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 3,504,399.75
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 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: 94.37397670
................................................................................
Run: 05/27/97 11:58:15 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-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 12,876,994.85 9.860000 % 228,762.00
A-2 760944SZ2 24,926,000.00 0.00 6.350000 % 0.00
A-3 760944TA6 25,850,000.00 9,732,777.18 6.350000 % 1,006,552.78
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 6.259000 % 0.00
A-9 760944TH1 1,757,369.00 1,757,369.00 9.074790 % 0.00
A-10 760944TC2 0.00 0.00 0.104680 % 0.00
R 760944TM0 100.00 0.00 7.000000 % 0.00
M-1 760944TJ7 5,350,000.00 5,141,672.94 7.000000 % 5,684.57
M-2 760944TK4 3,210,000.00 3,085,003.77 7.000000 % 3,410.74
M-3 760944TL2 2,141,000.00 2,057,630.22 7.000000 % 2,274.89
B-1 1,070,000.00 1,028,334.58 7.000000 % 1,136.91
B-2 642,000.00 617,000.75 7.000000 % 682.15
B-3 963,170.23 861,981.03 7.000000 % 952.99
- -------------------------------------------------------------------------------
214,013,270.23 163,057,395.32 1,249,457.03
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 105,482.49 334,244.49 0.00 0.00 12,648,232.85
A-2 0.00 0.00 0.00 0.00 0.00
A-3 51,345.15 1,057,897.93 0.00 0.00 8,726,224.40
A-4 247,557.58 247,557.58 0.00 0.00 46,926,000.00
A-5 226,804.47 226,804.47 0.00 0.00 39,000,000.00
A-6 24,936.86 24,936.86 0.00 0.00 4,288,000.00
A-7 178,908.03 178,908.03 0.00 0.00 30,764,000.00
A-8 25,586.72 25,586.72 0.00 0.00 4,920,631.00
A-9 13,249.17 13,249.17 0.00 0.00 1,757,369.00
A-10 14,180.60 14,180.60 0.00 0.00 0.00
R 0.01 0.01 0.00 0.00 0.00
M-1 29,901.39 35,585.96 0.00 0.00 5,135,988.37
M-2 17,940.84 21,351.58 0.00 0.00 3,081,593.03
M-3 11,966.14 14,241.03 0.00 0.00 2,055,355.33
B-1 5,980.28 7,117.19 0.00 0.00 1,027,197.67
B-2 3,588.17 4,270.32 0.00 0.00 616,318.60
B-3 5,012.88 5,965.87 0.00 0.00 861,028.04
- -------------------------------------------------------------------------------
962,440.78 2,211,897.81 0.00 0.00 161,807,938.29
===============================================================================
Run: 05/27/97 11:58:15
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-1 579.914202 10.302274 4.750394 15.052668 0.000000 569.611928
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 376.509756 38.938212 1.986273 40.924485 0.000000 337.571544
A-4 1000.000000 0.000000 5.275489 5.275489 0.000000 1000.000000
A-5 1000.000000 0.000000 5.815499 5.815499 0.000000 1000.000000
A-6 1000.000000 0.000000 5.815499 5.815499 0.000000 1000.000000
A-7 1000.000000 0.000000 5.815500 5.815500 0.000000 1000.000000
A-8 1000.000000 0.000000 5.199886 5.199886 0.000000 1000.000000
A-9 1000.000000 0.000000 7.539208 7.539208 0.000000 1000.000000
R 0.000000 0.000000 0.100000 0.100000 0.000000 0.000000
M-1 961.060363 1.062536 5.589045 6.651581 0.000000 959.997826
M-2 961.060364 1.062536 5.589047 6.651583 0.000000 959.997829
M-3 961.060355 1.062536 5.589043 6.651579 0.000000 959.997819
B-1 961.060355 1.062533 5.589047 6.651580 0.000000 959.997822
B-2 961.060358 1.062539 5.589050 6.651589 0.000000 959.997819
B-3 894.941520 0.989441 5.204532 6.193973 0.000000 893.952090
_______________________________________________________________________________
DETERMINATION DATE 20-May-97
DISTRIBUTION DATE 27-May-97
Run: 05/27/97 11:58:15 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S28 (POOL # 4120)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4120
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 47,950.18
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 17,203.67
SUBSERVICER ADVANCES THIS MONTH 11,589.94
MASTER SERVICER ADVANCES THIS MONTH 2,069.45
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 1,171,726.24
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 509,989.69
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 161,807,938.29
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 570
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 289,432.40
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,069,182.82
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.15514070 % 6.30717000 % 1.53768950 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.10330400 % 6.34884595 % 1.54785010 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1050 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,712,943.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,252,997.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.58415560
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 303.75
POOL TRADING FACTOR: 75.60649773
................................................................................
Run: 05/27/97 11:58:16 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 26,539,999.41 6.038793 % 780,602.58
A-2 760944UF3 47,547,000.00 29,627,217.04 6.337500 % 375,160.34
A-3 760944UG1 0.00 0.00 2.662500 % 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 21,925,912.64 7.000000 % 219,825.00
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 0.120023 % 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 3,267,067.62 7.000000 % 16,990.88
M-2 760944UR7 1,948,393.00 1,633,531.25 7.000000 % 8,495.43
M-3 760944US5 1,298,929.00 1,089,021.14 7.000000 % 5,663.62
B-1 909,250.00 762,314.53 7.000000 % 3,964.53
B-2 389,679.00 326,706.59 7.000000 % 1,699.09
B-3 649,465.07 544,511.10 7.000000 % 2,831.82
- -------------------------------------------------------------------------------
259,785,708.07 131,464,281.32 1,415,233.29
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 132,861.06 913,463.64 0.00 0.00 25,759,396.83
A-2 155,652.28 530,812.62 0.00 0.00 29,252,056.70
A-3 65,392.38 65,392.38 0.00 0.00 0.00
A-4 105,248.77 105,248.77 0.00 0.00 22,048,000.00
A-5 43,998.38 43,998.38 0.00 0.00 8,492,000.00
A-6 88,250.42 88,250.42 0.00 0.00 15,208,000.00
A-7 0.00 0.00 0.00 0.00 0.00
A-8 127,233.77 347,058.77 0.00 0.00 21,706,087.64
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 13,080.28 13,080.28 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 18,958.45 35,949.33 0.00 0.00 3,250,076.74
M-2 9,479.21 17,974.64 0.00 0.00 1,625,035.82
M-3 6,319.47 11,983.09 0.00 0.00 1,083,357.52
B-1 4,423.63 8,388.16 0.00 0.00 758,350.00
B-2 1,895.85 3,594.94 0.00 0.00 325,007.50
B-3 3,159.73 5,991.55 0.00 0.00 541,679.28
- -------------------------------------------------------------------------------
775,953.68 2,191,186.97 0.00 0.00 130,049,048.03
===============================================================================
Run: 05/27/97 11:58:16
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-1 415.817996 12.230166 2.081613 14.311779 0.000000 403.587830
A-2 623.114330 7.890305 3.273651 11.163956 0.000000 615.224025
A-4 1000.000000 0.000000 4.773620 4.773620 0.000000 1000.000000
A-5 1000.000000 0.000000 5.181156 5.181156 0.000000 1000.000000
A-6 1000.000000 0.000000 5.802895 5.802895 0.000000 1000.000000
A-7 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-8 337.706198 3.385778 1.959674 5.345452 0.000000 334.320421
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-1 838.399283 4.360222 4.865143 9.225365 0.000000 834.039061
M-2 838.399260 4.360224 4.865143 9.225367 0.000000 834.039036
M-3 838.399281 4.360223 4.865139 9.225362 0.000000 834.039058
B-1 838.399263 4.360220 4.865142 9.225362 0.000000 834.039043
B-2 838.399272 4.360230 4.865158 9.225388 0.000000 834.039042
B-3 838.399361 4.360219 4.865142 9.225361 0.000000 834.039127
_______________________________________________________________________________
DETERMINATION DATE 20-May-97
DISTRIBUTION DATE 27-May-97
Run: 05/27/97 11:58:16 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S29 (POOL # 4121)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4121
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 30,622.49
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 14,448.62
SUBSERVICER ADVANCES THIS MONTH 11,698.17
MASTER SERVICER ADVANCES THIS MONTH 2,837.05
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 810,005.54
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 228,812.95
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 130,049,048.03
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 564
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 264,480.26
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 731,533.24
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.20135100 % 4.55608200 % 1.24256730 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.16873330 % 4.58170988 % 1.24955680 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1191 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 723,500.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,305,415.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.52558414
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 128.17
POOL TRADING FACTOR: 50.06012417
................................................................................
Run: 05/27/97 11:58:17 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 15,058,703.93 7.500000 % 224,710.92
A-3 760944SW9 49,628,000.00 44,294,295.77 6.200000 % 660,974.00
A-4 760944SX7 41,944,779.00 38,333,816.91 6.337500 % 447,484.89
A-5 760944SY5 446,221.00 407,806.51 297.275000 % 4,760.48
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 13,942,741.13 7.500000 % 148,870.70
A-11 760944TR9 3,400,000.00 3,400,000.00 7.500000 % 0.00
A-12 760944TS7 0.00 0.00 0.034670 % 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 8,504,864.23 7.500000 % 9,071.70
M-2 760944TY4 4,823,973.00 4,639,016.07 7.500000 % 4,948.20
M-3 760944TZ1 3,215,982.00 3,092,677.38 7.500000 % 3,298.80
B-1 1,929,589.00 1,855,606.23 7.500000 % 1,979.28
B-2 803,995.00 773,168.84 7.500000 % 824.70
B-3 1,286,394.99 912,530.98 7.500000 % 973.35
- -------------------------------------------------------------------------------
321,598,232.99 192,983,227.98 1,507,897.02
===============================================================================
_______________________________________________________________________________
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 93,925.13 318,636.05 0.00 0.00 14,833,993.01
A-3 228,387.56 889,361.56 0.00 0.00 43,633,321.77
A-4 202,037.97 649,522.86 0.00 0.00 37,886,332.02
A-5 100,819.73 105,580.21 0.00 0.00 403,046.03
A-6 186,594.86 186,594.86 0.00 0.00 32,053,000.00
A-7 69,620.36 69,620.36 0.00 0.00 11,162,000.00
A-8 84,390.20 84,390.20 0.00 0.00 13,530,000.00
A-9 6,380.72 6,380.72 0.00 0.00 1,023,000.00
A-10 86,964.57 235,835.27 0.00 0.00 13,793,870.43
A-11 21,206.70 21,206.70 0.00 0.00 3,400,000.00
A-12 5,564.17 5,564.17 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 53,047.09 62,118.79 0.00 0.00 8,495,792.53
M-2 28,934.77 33,882.97 0.00 0.00 4,634,067.87
M-3 19,289.85 22,588.65 0.00 0.00 3,089,378.58
B-1 11,573.91 13,553.19 0.00 0.00 1,853,626.95
B-2 4,822.46 5,647.16 0.00 0.00 772,344.14
B-3 5,691.73 6,665.08 0.00 0.00 733,047.85
- -------------------------------------------------------------------------------
1,209,251.78 2,717,148.80 0.00 0.00 191,296,821.18
===============================================================================
Run: 05/27/97 11:58:17
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-2 293.828369 4.384603 1.832685 6.217288 0.000000 289.443766
A-3 892.526311 13.318570 4.601990 17.920560 0.000000 879.207741
A-4 913.911524 10.668429 4.816761 15.485190 0.000000 903.243095
A-5 913.911515 10.668436 225.941249 236.609685 0.000000 903.243079
A-6 1000.000000 0.000000 5.821448 5.821448 0.000000 1000.000000
A-7 1000.000000 0.000000 6.237266 6.237266 0.000000 1000.000000
A-8 1000.000000 0.000000 6.237265 6.237265 0.000000 1000.000000
A-9 1000.000000 0.000000 6.237263 6.237263 0.000000 1000.000000
A-10 522.787444 5.581954 3.260764 8.842718 0.000000 517.205490
A-11 1000.000000 0.000000 6.237265 6.237265 0.000000 1000.000000
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 961.658796 1.025752 5.998121 7.023873 0.000000 960.633044
M-2 961.658797 1.025752 5.998120 7.023872 0.000000 960.633045
M-3 961.658797 1.025752 5.998121 7.023873 0.000000 960.633045
B-1 961.658794 1.025752 5.998122 7.023874 0.000000 960.633042
B-2 961.658767 1.025753 5.998122 7.023875 0.000000 960.633014
B-3 709.370751 0.756649 4.424535 5.181184 0.000000 569.846630
_______________________________________________________________________________
DETERMINATION DATE 20-May-97
DISTRIBUTION DATE 27-May-97
Run: 05/27/97 11:58:17 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S30 (POOL # 4122)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4122
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 44,834.08
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 20,373.58
SUBSERVICER ADVANCES THIS MONTH 24,072.25
MASTER SERVICER ADVANCES THIS MONTH 8,212.14
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 960,712.63
(B) TWO MONTHLY PAYMENTS: 4 810,092.87
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,562,536.46
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 191,296,821.18
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 682
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 1,119,649.86
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 887,634.72
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 89.75151160 % 8.41345500 % 1.83503310 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 89.76550800 % 8.47857214 % 1.75591990 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.0349 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 2,057,146.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,647,160.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.94168861
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 302.88
POOL TRADING FACTOR: 59.48316923
................................................................................
Run: 05/27/97 11:58:18 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 49,167,254.31 7.828729 % 1,965,171.33
M 760944SU3 3,678,041.61 3,429,814.77 7.828729 % 3,068.32
R 760944SV1 100.00 0.00 7.828729 % 0.00
B-1 4,494,871.91 4,052,515.28 7.828729 % 3,625.39
B-2 1,225,874.16 0.00 7.828729 % 0.00
- -------------------------------------------------------------------------------
163,449,887.68 56,649,584.36 1,971,865.04
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 315,213.83 2,280,385.16 0.00 0.00 47,202,082.98
M 21,988.72 25,057.04 0.00 0.00 3,426,746.45
R 0.00 0.00 0.00 0.00 0.00
B-1 25,980.89 29,606.28 0.00 0.00 3,702,079.48
B-2 0.00 0.00 0.00 0.00 0.00
- -------------------------------------------------------------------------------
363,183.44 2,335,048.48 0.00 0.00 54,330,908.91
===============================================================================
Run: 05/27/97 11:58:18
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 319.162189 12.756628 2.046165 14.802793 0.000000 306.405560
M 932.511139 0.834227 5.978377 6.812604 0.000000 931.676912
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B-1 901.586377 0.806561 5.780118 6.586679 0.000000 823.622909
B-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
_______________________________________________________________________________
DETERMINATION DATE 20-May-97
DISTRIBUTION DATE 27-May-97
Run: 05/27/97 11:58:18 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S33 (POOL # 4123)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4123
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 14,436.80
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,640.49
SUBSERVICER ADVANCES THIS MONTH 33,870.63
MASTER SERVICER ADVANCES THIS MONTH 9,030.93
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,994,786.38
(B) TWO MONTHLY PAYMENTS: 2 491,661.48
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 7
AGGREGATE PRINCIPAL BALANCE 2,039,967.03
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 54,330,908.91
AGGREGATE NUMBER OF 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 1,255,893.22
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,736,447.34
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 86.79190650 % 6.05443900 % 7.15365400 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 86.87887600 % 6.30717674 % 6.81394730 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 665,091.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,937,391.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.44409307
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 311.35
POOL TRADING FACTOR: 33.24010171
................................................................................
Run: 05/27/97 11:58:18 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 0.00 7.000000 % 0.00
A-2 760944VV7 41,000,000.00 25,899,694.39 7.000000 % 300,004.40
A-3 760944VW5 145,065,000.00 143,887,256.62 7.000000 % 2,711,535.12
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 1,254,731.31 0.000000 % 1,877.11
A-9 760944WC8 0.00 0.00 0.251821 % 0.00
R 760944WG9 100.00 0.00 7.000000 % 0.00
M-1 760944WD6 9,616,700.00 9,225,800.08 7.000000 % 10,102.92
M-2 760944WE4 7,479,800.00 7,175,760.86 7.000000 % 7,857.98
M-3 760944WF1 4,274,200.00 4,100,462.21 7.000000 % 4,490.31
B-1 2,564,500.00 2,460,258.15 7.000000 % 2,694.16
B-2 854,800.00 820,054.08 7.000000 % 898.02
B-3 1,923,420.54 994,751.15 7.000000 % 1,089.32
- -------------------------------------------------------------------------------
427,416,329.03 315,709,768.85 3,040,549.34
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 150,240.01 450,244.41 0.00 0.00 25,599,689.99
A-3 834,667.08 3,546,202.20 0.00 0.00 141,175,721.50
A-4 209,555.38 209,555.38 0.00 0.00 36,125,000.00
A-5 279,907.97 279,907.97 0.00 0.00 48,253,000.00
A-6 160,561.47 160,561.47 0.00 0.00 27,679,000.00
A-7 45,443.78 45,443.78 0.00 0.00 7,834,000.00
A-8 0.00 1,877.11 0.00 0.00 1,252,854.20
A-9 65,882.91 65,882.91 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 53,517.40 63,620.32 0.00 0.00 9,215,697.16
M-2 41,625.45 49,483.43 0.00 0.00 7,167,902.88
M-3 23,786.13 28,276.44 0.00 0.00 4,095,971.90
B-1 14,271.57 16,965.73 0.00 0.00 2,457,563.99
B-2 4,757.00 5,655.02 0.00 0.00 819,156.06
B-3 5,770.39 6,859.71 0.00 0.00 884,620.22
- -------------------------------------------------------------------------------
1,889,986.54 4,930,535.88 0.00 0.00 312,560,177.90
===============================================================================
Run: 05/27/97 11:58:18
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 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 631.699863 7.317180 3.664390 10.981570 0.000000 624.382683
A-3 991.881271 18.691863 5.753745 24.445608 0.000000 973.189408
A-4 1000.000000 0.000000 5.800841 5.800841 0.000000 1000.000000
A-5 1000.000000 0.000000 5.800841 5.800841 0.000000 1000.000000
A-6 1000.000000 0.000000 5.800841 5.800841 0.000000 1000.000000
A-7 1000.000000 0.000000 5.800840 5.800840 0.000000 1000.000000
A-8 831.053288 1.243277 0.000000 1.243277 0.000000 829.810011
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 959.351969 1.050560 5.565048 6.615608 0.000000 958.301409
M-2 959.351969 1.050560 5.565049 6.615609 0.000000 958.301409
M-3 959.351975 1.050562 5.565048 6.615610 0.000000 958.301413
B-1 959.351979 1.050560 5.565050 6.615610 0.000000 958.301419
B-2 959.351989 1.050562 5.565044 6.615606 0.000000 958.301427
B-3 517.178188 0.566345 3.000072 3.566417 0.000000 459.920335
_______________________________________________________________________________
DETERMINATION DATE 20-May-97
DISTRIBUTION DATE 27-May-97
Run: 05/27/97 11:58:19 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S31 (POOL # 4125)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4125
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 75,076.40
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 33,380.11
SUBSERVICER ADVANCES THIS MONTH 41,927.71
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 14 3,683,228.31
(B) TWO MONTHLY PAYMENTS: 2 387,730.27
(C) THREE OR MORE MONTHLY PAYMENTS: 2 312,753.18
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 1,633,408.05
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 312,560,177.90
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,088
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,561,119.42
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.15194180 % 6.49394600 % 1.35411190 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.11642620 % 6.55220127 % 1.33137250 %
BANKRUPTCY AMOUNT AVAILABLE 50,000.00
FRAUD AMOUNT AVAILABLE 3,279,307.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,279,307.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.63585845
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 304.87
POOL TRADING FACTOR: 73.12780459
................................................................................
Run: 05/27/97 11:58:19 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 23,118,936.60 6.500000 % 2,019,660.59
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 25,371,366.75 6.500000 % 509,832.39
A-6 760944VG0 64,049,000.00 54,184,378.31 6.500000 % 414,663.68
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 0.251366 % 0.00
R 760944VM7 100.00 0.00 6.500000 % 0.00
M 760944VL9 10,156,500.00 8,519,122.88 6.500000 % 43,640.35
B 781,392.32 597,327.35 6.500000 % 3,059.89
- -------------------------------------------------------------------------------
312,503,992.32 205,757,131.89 2,990,856.90
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 124,218.06 2,143,878.65 0.00 0.00 21,099,276.01
A-2 200,412.92 200,412.92 0.00 0.00 37,300,000.00
A-3 93,930.80 93,930.80 0.00 0.00 17,482,000.00
A-4 27,509.76 27,509.76 0.00 0.00 5,120,000.00
A-5 136,320.37 646,152.76 0.00 0.00 24,861,534.36
A-6 291,132.70 705,796.38 0.00 0.00 53,769,714.63
A-7 183,025.89 183,025.89 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 42,752.83 42,752.83 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 45,773.25 89,413.60 0.00 0.00 8,475,482.53
B 3,209.44 6,269.33 0.00 0.00 594,267.46
- -------------------------------------------------------------------------------
1,148,286.02 4,139,142.92 0.00 0.00 202,766,274.99
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 261.301784 22.827214 1.403975 24.231189 0.000000 238.474570
A-2 1000.000000 0.000000 5.373001 5.373001 0.000000 1000.000000
A-3 1000.000000 0.000000 5.373001 5.373001 0.000000 1000.000000
A-4 1000.000000 0.000000 5.373000 5.373000 0.000000 1000.000000
A-5 676.569780 13.595530 3.635210 17.230740 0.000000 662.974250
A-6 845.983205 6.474163 4.545468 11.019631 0.000000 839.509042
A-7 1000.000000 0.000000 5.373001 5.373001 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 838.785298 4.296790 4.506794 8.803584 0.000000 834.488508
B 764.439750 3.915946 4.107335 8.023281 0.000000 760.523805
_______________________________________________________________________________
DETERMINATION DATE 20-May-97
DISTRIBUTION DATE 27-May-97
Run: 05/27/97 11:58:20 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S32 (POOL # 4126)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4126
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 46,883.10
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 21,808.38
SUBSERVICER ADVANCES THIS MONTH 18,779.52
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 867,336.81
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 804,517.63
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 202,766,274.99
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 827
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,936,838.35
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 95.56931510 % 4.14037800 % 0.29030700 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 95.52699280 % 4.17992713 % 0.29308000 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2517 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,096,401.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,543,851.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.15239358
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 130.18
POOL TRADING FACTOR: 64.88437907
................................................................................
Run: 05/27/97 11:58:20 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 30,957,803.80 5.400000 % 1,177,105.43
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 5.909000 % 0.00
A-9 760944WY0 8,653,500.00 7,320,688.44 9.545668 % 0.00
A-10 760944WU8 8,704,536.00 8,704,536.00 6.937500 % 0.00
A-11 760944WV6 3,108,764.00 3,108,764.00 7.175000 % 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 0.150833 % 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 5,134,108.41 7.000000 % 5,681.13
M-2 760944WQ7 3,209,348.00 3,080,449.12 7.000000 % 3,408.66
M-3 760944WR5 2,139,566.00 2,053,633.37 7.000000 % 2,272.44
B-1 1,390,718.00 1,334,861.79 7.000000 % 1,477.09
B-2 320,935.00 308,045.12 7.000000 % 340.87
B-3 962,805.06 664,612.97 7.000000 % 735.42
- -------------------------------------------------------------------------------
213,956,513.06 171,947,389.82 1,191,021.04
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 138,949.88 1,316,055.31 0.00 0.00 29,780,698.37
A-2 97,416.57 97,416.57 0.00 0.00 18,171,000.00
A-3 25,070.83 25,070.83 0.00 0.00 4,309,000.00
A-4 194,893.46 194,893.46 0.00 0.00 33,496,926.28
A-5 2,607.86 2,607.86 0.00 0.00 448,220.39
A-6 133,802.36 133,802.36 0.00 0.00 26,829,850.30
A-7 74,334.64 74,334.64 0.00 0.00 8,943,283.44
A-8 83,895.17 83,895.17 0.00 0.00 17,081,606.39
A-9 58,083.46 58,083.46 0.00 0.00 7,320,688.44
A-10 50,192.97 50,192.97 0.00 0.00 8,704,536.00
A-11 18,539.75 18,539.75 0.00 0.00 3,108,764.00
A-12 0.00 0.00 0.00 0.00 0.00
A-13 49,477.18 49,477.18 0.00 0.00 0.00
A-14 21,556.83 21,556.83 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 29,871.53 35,552.66 0.00 0.00 5,128,427.28
M-2 17,922.82 21,331.48 0.00 0.00 3,077,040.46
M-3 11,948.55 14,220.99 0.00 0.00 2,051,360.93
B-1 7,766.55 9,243.64 0.00 0.00 1,333,384.70
B-2 1,792.28 2,133.15 0.00 0.00 307,704.25
B-3 3,866.87 4,602.29 0.00 0.00 663,877.55
- -------------------------------------------------------------------------------
1,021,989.56 2,213,010.60 0.00 0.00 170,756,368.78
===============================================================================
Run: 05/27/97 11:58:20
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-1 523.369069 19.900009 2.349071 22.249080 0.000000 503.469060
A-2 1000.000000 0.000000 5.361101 5.361101 0.000000 1000.000000
A-3 1000.000000 0.000000 5.818248 5.818248 0.000000 1000.000000
A-4 963.172558 0.000000 5.603978 5.603978 0.000000 963.172558
A-5 912.872485 0.000000 5.311324 5.311324 0.000000 912.872485
A-6 918.909163 0.000000 4.582665 4.582665 0.000000 918.909164
A-7 918.909164 0.000000 7.637774 7.637774 0.000000 918.909164
A-8 845.980060 0.000000 4.154975 4.154975 0.000000 845.980060
A-9 845.980059 0.000000 6.712135 6.712135 0.000000 845.980059
A-10 1000.000000 0.000000 5.766300 5.766300 0.000000 1000.000000
A-11 1000.000000 0.000000 5.963705 5.963705 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-1 959.836426 1.062104 5.584569 6.646673 0.000000 958.774322
M-2 959.836428 1.062104 5.584567 6.646671 0.000000 958.774324
M-3 959.836420 1.062103 5.584567 6.646670 0.000000 958.774317
B-1 959.836423 1.062106 5.584561 6.646667 0.000000 958.774317
B-2 959.836478 1.062115 5.584558 6.646673 0.000000 958.774362
B-3 690.288198 0.763820 4.016265 4.780085 0.000000 689.524367
_______________________________________________________________________________
DETERMINATION DATE 20-May-97
DISTRIBUTION DATE 27-May-97
Run: 05/27/97 11:58:21 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S34 (POOL # 4127)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4127
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 37,076.45
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 18,051.55
SUBSERVICER ADVANCES THIS MONTH 15,935.15
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 1,809,926.08
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 230,257.37
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 227,765.37
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 170,756,368.78
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 584
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,000,753.19
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.68630320 % 5.97170500 % 1.34199180 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.64343970 % 6.00670344 % 1.34985680 %
CLASS A-14 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1501 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,772,076.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,047,327.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.53428290
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 305.91
POOL TRADING FACTOR: 79.80891366
................................................................................
Run: 05/27/97 11:58:21 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-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 43,823,722.03 8.134995 % 43,473.31
M 760944VP0 3,025,700.00 2,789,404.32 8.134995 % 2,398.05
R 760944VQ8 100.00 0.00 8.134995 % 0.00
B-1 3,429,100.00 2,513,820.39 8.134995 % 2,161.12
B-2 941,300.03 0.00 8.134995 % 0.00
- -------------------------------------------------------------------------------
134,473,200.03 49,126,946.74 48,032.48
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 297,048.40 340,521.71 0.00 0.00 43,780,248.72
M 18,907.30 21,305.35 0.00 0.00 2,787,006.27
R 0.00 0.00 0.00 0.00 0.00
B-1 17,039.32 19,200.44 0.00 0.00 2,510,711.72
B-2 0.00 0.00 0.00 0.00 0.00
- -------------------------------------------------------------------------------
332,995.02 381,027.50 0.00 0.00 49,077,966.71
===============================================================================
Run: 05/27/97 11:58:21
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 344.859589 0.342102 2.337547 2.679649 0.000000 344.517487
M 921.903797 0.792560 6.248901 7.041461 0.000000 921.111237
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B-1 733.084597 0.630230 4.969036 5.599266 0.000000 732.178041
B-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
_______________________________________________________________________________
DETERMINATION DATE 20-May-97
DISTRIBUTION DATE 27-May-97
Run: 05/27/97 11:58:22 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S38 (POOL # 4128)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4128
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 13,047.32
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,097.31
SUBSERVICER ADVANCES THIS MONTH 29,242.96
MASTER SERVICER ADVANCES THIS MONTH 4,426.71
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 1,508,032.39
(B) TWO MONTHLY PAYMENTS: 1 431,238.06
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,962,876.24
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 49,077,966.71
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 164
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 619,969.32
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 6,745.67
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 89.20505940 % 5.67795200 % 5.11698890 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 89.20550640 % 5.67873214 % 5.11576150 %
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 8.59740842
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 314.25
POOL TRADING FACTOR: 36.49646673
................................................................................
Run: 05/27/97 11:58:22 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 12,982,900.17 6.846649 % 339,857.98
A-2 760944XA1 25,550,000.00 25,550,000.00 6.846649 % 0.00
A-3 760944XB9 15,000,000.00 12,130,700.32 6.846649 % 69,066.33
A-4 32,700,000.00 32,700,000.00 6.846649 % 0.00
A-5 760944XC7 0.00 0.00 0.050800 % 0.00
R 760944XD5 100.00 0.00 6.846649 % 0.00
B-1 2,684,092.00 2,570,532.71 6.846649 % 2,889.63
B-2 1,609,940.00 1,541,826.24 6.846649 % 1,733.22
B-3 1,341,617.00 1,284,855.50 6.846649 % 1,444.35
B-4 536,646.00 513,941.47 6.846649 % 577.74
B-5 375,652.00 359,758.83 6.846649 % 404.42
B-6 429,317.20 336,781.41 6.846649 % 378.60
- -------------------------------------------------------------------------------
107,329,364.20 89,971,296.65 416,352.27
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 73,823.40 413,681.38 0.00 0.00 12,643,042.19
A-2 145,282.49 145,282.49 0.00 0.00 25,550,000.00
A-3 68,977.62 138,043.95 0.00 0.00 12,061,633.99
A-4 185,938.84 185,938.84 0.00 0.00 32,700,000.00
A-5 3,795.87 3,795.87 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B-1 14,616.57 17,506.20 0.00 0.00 2,567,643.08
B-2 8,767.13 10,500.35 0.00 0.00 1,540,093.02
B-3 7,305.95 8,750.30 0.00 0.00 1,283,411.15
B-4 2,922.37 3,500.11 0.00 0.00 513,363.73
B-5 2,045.66 2,450.08 0.00 0.00 359,354.41
B-6 1,915.03 2,293.63 0.00 0.00 336,402.81
- -------------------------------------------------------------------------------
515,390.93 931,743.20 0.00 0.00 89,554,944.38
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 479.038454 12.539959 2.723910 15.263869 0.000000 466.498494
A-2 1000.000000 0.000000 5.686203 5.686203 0.000000 1000.000000
A-3 808.713355 4.604422 4.598508 9.202930 0.000000 804.108933
A-4 1000.000000 0.000000 5.686203 5.686203 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B-1 957.691730 1.076576 5.445629 6.522205 0.000000 956.615153
B-2 957.691740 1.076574 5.445625 6.522199 0.000000 956.615166
B-3 957.691726 1.076574 5.445630 6.522204 0.000000 956.615152
B-4 957.691793 1.076576 5.445620 6.522196 0.000000 956.615218
B-5 957.691773 1.076582 5.445625 6.522207 0.000000 956.615192
B-6 784.458228 0.881842 4.460595 5.342437 0.000000 783.576363
_______________________________________________________________________________
DETERMINATION DATE 20-May-97
DISTRIBUTION DATE 27-May-97
Run: 05/27/97 11:58:22 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S41 (POOL # 4129)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4129
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 18,355.12
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 9,504.83
SUBSERVICER ADVANCES THIS MONTH 3,641.34
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 529,351.97
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 89,554,944.38
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 313
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 315,212.17
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 92.65577310 % 7.34422690 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 92.62992320 % 7.37007680 %
BANKRUPTCY AMOUNT AVAILABLE 100,755.00
FRAUD AMOUNT AVAILABLE 923,009.00
SPECIAL HAZARD AMOUNT AVAILABLE 536,647.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.26816628
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 308.01
POOL TRADING FACTOR: 83.43936913
................................................................................
Run: 05/27/97 11:58:23 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 3,071,757.98 7.088857 % 50,141.75
A-2 760944XF0 25,100,000.00 5,499,409.74 7.088857 % 484,561.42
A-3 760944XG8 29,000,000.00 6,353,899.69 5.998857 % 559,851.84
A-4 760944ZC5 0.00 0.00 1.090000 % 0.00
A-5 760944XH6 52,129,000.00 52,129,000.00 7.088857 % 0.00
A-6 760944XJ2 35,266,000.00 35,266,000.00 7.088857 % 0.00
A-7 760944XK9 41,282,000.00 41,282,000.00 7.088857 % 0.00
R-I 760944XL7 100.00 0.00 7.088857 % 0.00
R-II 760944XQ6 210,347.00 0.00 7.088857 % 0.00
M-1 760944XM5 5,029,000.00 4,839,526.32 7.088857 % 5,317.73
M-2 760944XN3 3,520,000.00 3,387,379.75 7.088857 % 3,722.09
M-3 760944XP8 2,012,000.00 1,936,195.45 7.088857 % 2,127.51
B-1 760944B80 1,207,000.00 1,161,524.81 7.088857 % 1,276.30
B-2 760944B98 402,000.00 386,854.14 7.088857 % 425.08
B-3 905,558.27 409,550.20 7.088857 % 450.01
- -------------------------------------------------------------------------------
201,163,005.27 155,723,098.08 1,107,873.73
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 18,050.50 68,192.25 0.00 0.00 3,021,616.23
A-2 32,316.06 516,877.48 0.00 0.00 5,014,848.32
A-3 31,596.20 591,448.04 0.00 0.00 5,794,047.85
A-4 5,741.07 5,741.07 0.00 0.00 0.00
A-5 306,324.45 306,324.45 0.00 0.00 52,129,000.00
A-6 207,232.78 207,232.78 0.00 0.00 35,266,000.00
A-7 242,584.48 242,584.48 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 28,438.39 33,756.12 0.00 0.00 4,834,208.59
M-2 19,905.18 23,627.27 0.00 0.00 3,383,657.66
M-3 11,377.62 13,505.13 0.00 0.00 1,934,067.94
B-1 6,825.44 8,101.74 0.00 0.00 1,160,248.51
B-2 2,273.26 2,698.34 0.00 0.00 386,429.06
B-3 2,406.65 2,856.66 0.00 0.00 409,100.19
- -------------------------------------------------------------------------------
915,072.08 2,022,945.81 0.00 0.00 154,615,224.35
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 602.305486 9.831716 3.539314 13.371030 0.000000 592.473771
A-2 219.099990 19.305236 1.287492 20.592728 0.000000 199.794754
A-3 219.099989 19.305236 1.089524 20.394760 0.000000 199.794753
A-5 1000.000000 0.000000 5.876277 5.876277 0.000000 1000.000000
A-6 1000.000000 0.000000 5.876277 5.876277 0.000000 1000.000000
A-7 1000.000000 0.000000 5.876277 5.876277 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-1 962.323786 1.057413 5.654880 6.712293 0.000000 961.266373
M-2 962.323793 1.057412 5.654881 6.712293 0.000000 961.266381
M-3 962.323782 1.057411 5.654881 6.712292 0.000000 961.266372
B-1 962.323786 1.057415 5.654880 6.712295 0.000000 961.266371
B-2 962.323731 1.057413 5.654876 6.712289 0.000000 961.266318
B-3 452.262669 0.496953 2.657620 3.154573 0.000000 451.765727
_______________________________________________________________________________
DETERMINATION DATE 20-May-97
DISTRIBUTION DATE 27-May-97
Run: 05/27/97 11:58:23 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S35 (POOL # 4130)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4130
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 32,310.47
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 16,513.11
SUBSERVICER ADVANCES THIS MONTH 16,533.27
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 1,821,083.51
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 551,512.05
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 154,615,224.35
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 549
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 936,763.42
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.21629240 % 6.52639300 % 1.25731450 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.16913340 % 6.56593439 % 1.26493220 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,614,792.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,669,585.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.46337233
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 306.93
POOL TRADING FACTOR: 76.86066538
................................................................................
Run: 05/27/97 11:58:24 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 0.00 6.573370 % 0.00
A-2 760944XR4 6,046,000.00 87,353.04 4.450000 % 87,353.04
A-3 760944XS2 17,312,000.00 17,312,000.00 5.065000 % 636,367.57
A-4 760944YL6 53,021,000.00 33,753,920.80 6.250000 % 439,005.19
A-5 760944YM4 24,343,000.00 17,821,892.64 6.087500 % 582,552.59
A-6 760944YN2 0.00 0.00 2.412500 % 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 29,708,834.13 7.000000 % 73,849.15
A-12 760944YX0 16,300,192.00 11,995,104.41 6.450000 % 0.00
A-13 760944YY8 8,444,808.00 6,214,427.03 4.922050 % 0.00
A-14 760944YZ5 0.00 0.00 0.209323 % 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 6,992,008.73 6.500000 % 35,611.77
B 777,263.95 437,630.39 6.500000 % 2,228.94
- -------------------------------------------------------------------------------
259,085,063.95 173,767,171.17 1,856,968.25
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 322.81 87,675.85 0.00 0.00 0.00
A-3 72,818.94 709,186.51 0.00 0.00 16,675,632.43
A-4 175,195.08 614,200.27 0.00 0.00 33,314,915.61
A-5 90,097.03 672,649.62 0.00 0.00 17,239,340.05
A-6 35,705.80 35,705.80 0.00 0.00 0.00
A-7 23,215.42 23,215.42 0.00 0.00 4,877,000.00
A-8 39,815.00 39,815.00 0.00 0.00 7,400,000.00
A-9 139,890.52 139,890.52 0.00 0.00 26,000,000.00
A-10 58,467.12 58,467.12 0.00 0.00 11,167,000.00
A-11 172,703.56 246,552.71 0.00 0.00 29,634,984.98
A-12 64,251.23 64,251.23 0.00 0.00 11,995,104.41
A-13 25,401.82 25,401.82 0.00 0.00 6,214,427.03
A-14 30,206.61 30,206.61 0.00 0.00 0.00
R-I 1.81 1.81 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 37,742.70 73,354.47 0.00 0.00 6,956,396.96
B 2,362.32 4,591.26 0.00 0.00 435,401.45
- -------------------------------------------------------------------------------
968,197.77 2,825,166.02 0.00 0.00 171,910,202.92
===============================================================================
Run: 05/27/97 11:58:24
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 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 14.448071 14.448071 0.053392 14.501463 0.000000 0.000000
A-3 1000.000000 36.758755 4.206270 40.965025 0.000000 963.241245
A-4 636.614187 8.279836 3.304258 11.584094 0.000000 628.334351
A-5 732.115706 23.931011 3.701147 27.632158 0.000000 708.184696
A-7 1000.000000 0.000000 4.760185 4.760185 0.000000 1000.000000
A-8 1000.000000 0.000000 5.380405 5.380405 0.000000 1000.000000
A-9 1000.000000 0.000000 5.380405 5.380405 0.000000 1000.000000
A-10 1000.000000 0.000000 5.235705 5.235705 0.000000 1000.000000
A-11 742.628025 1.845998 4.317049 6.163047 0.000000 740.782027
A-12 735.887308 0.000000 3.941747 3.941747 0.000000 735.887308
A-13 735.887309 0.000000 3.007981 3.007981 0.000000 735.887309
R-I 0.000000 0.000000 18.050000 18.050000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 843.264114 4.294921 4.551920 8.846841 0.000000 838.969193
B 563.039608 2.867674 3.039276 5.906950 0.000000 560.171934
_______________________________________________________________________________
DETERMINATION DATE 20-May-97
DISTRIBUTION DATE 27-May-97
Run: 05/27/97 11:58:24 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S36 (POOL # 4131)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4131
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 42,195.24
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 19,074.68
SUBSERVICER ADVANCES THIS MONTH 18,062.67
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 1,051,439.04
(B) TWO MONTHLY PAYMENTS: 1 497,106.73
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 213,857.03
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 171,910,202.92
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 738
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 971,935.44
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 95.72437130 % 4.02378000 % 0.25184870 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 95.70019800 % 4.04652943 % 0.25327260 %
CLASS A-14 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2093 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,853,424.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,911,712.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.12681483
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 131.02
POOL TRADING FACTOR: 66.35280332
................................................................................
Run: 05/27/97 11:58:25 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-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 5,775,646.48 7.000000 % 1,199,335.91
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 6.337500 % 0.00
A-7 760944ZK7 0.00 0.00 3.162500 % 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 0.124129 % 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 6,410,744.98 7.000000 % 6,941.40
M-2 760944ZS0 4,012,200.00 3,846,331.97 7.000000 % 4,164.72
M-3 760944ZT8 2,674,800.00 2,564,221.31 7.000000 % 2,776.48
B-1 1,604,900.00 1,538,551.94 7.000000 % 1,665.91
B-2 534,900.00 512,786.75 7.000000 % 555.23
B-3 1,203,791.32 723,742.12 7.000000 % 783.65
- -------------------------------------------------------------------------------
267,484,931.32 218,194,965.55 1,216,223.30
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 33,610.65 1,232,946.56 0.00 0.00 4,576,310.57
A-2 149,665.49 149,665.49 0.00 0.00 29,037,000.00
A-3 194,913.78 194,913.78 0.00 0.00 36,634,000.00
A-4 103,265.08 103,265.08 0.00 0.00 18,679,000.00
A-5 249,277.71 249,277.71 0.00 0.00 43,144,000.00
A-6 113,601.50 113,601.50 0.00 0.00 21,561,940.00
A-7 56,688.72 56,688.72 0.00 0.00 0.00
A-8 98,929.36 98,929.36 0.00 0.00 17,000,000.00
A-9 122,206.85 122,206.85 0.00 0.00 21,000,000.00
A-10 56,837.83 56,837.83 0.00 0.00 9,767,000.00
A-11 22,516.25 22,516.25 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 37,306.52 44,247.92 0.00 0.00 6,403,803.58
M-2 22,383.25 26,547.97 0.00 0.00 3,842,167.25
M-3 14,922.17 17,698.65 0.00 0.00 2,561,444.83
B-1 8,953.41 10,619.32 0.00 0.00 1,536,886.03
B-2 2,984.10 3,539.33 0.00 0.00 512,231.52
B-3 4,211.69 4,995.34 0.00 0.00 722,958.47
- -------------------------------------------------------------------------------
1,292,274.36 2,508,497.66 0.00 0.00 216,978,742.25
===============================================================================
Run: 05/27/97 11:58:25
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-1 107.067449 22.232981 0.623066 22.856047 0.000000 84.834469
A-2 1000.000000 0.000000 5.154303 5.154303 0.000000 1000.000000
A-3 1000.000000 0.000000 5.320571 5.320571 0.000000 1000.000000
A-4 1000.000000 0.000000 5.528405 5.528405 0.000000 1000.000000
A-5 1000.000000 0.000000 5.777807 5.777807 0.000000 1000.000000
A-6 1000.000000 0.000000 5.268612 5.268612 0.000000 1000.000000
A-8 1000.000000 0.000000 5.819374 5.819374 0.000000 1000.000000
A-9 1000.000000 0.000000 5.819374 5.819374 0.000000 1000.000000
A-10 1000.000000 0.000000 5.819374 5.819374 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-1 958.659077 1.038013 5.578795 6.616808 0.000000 957.621064
M-2 958.659082 1.038014 5.578797 6.616811 0.000000 957.621068
M-3 958.659081 1.038014 5.578798 6.616812 0.000000 957.621067
B-1 958.659069 1.038015 5.578796 6.616811 0.000000 957.621054
B-2 958.659095 1.038007 5.578800 6.616807 0.000000 957.621088
B-3 601.218922 0.650952 3.498721 4.149673 0.000000 600.567937
_______________________________________________________________________________
DETERMINATION DATE 20-May-97
DISTRIBUTION DATE 27-May-97
Run: 05/27/97 11:58:25 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S37 (POOL # 4132)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4132
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 52,452.74
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 22,921.88
SUBSERVICER ADVANCES THIS MONTH 38,406.00
MASTER SERVICER ADVANCES THIS MONTH 1,744.16
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 12 3,119,108.03
(B) TWO MONTHLY PAYMENTS: 3 671,066.87
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 6
AGGREGATE PRINCIPAL BALANCE 1,734,616.83
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 216,978,742.25
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 767
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 242,221.27
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 979,966.95
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.85209030 % 5.87607400 % 1.27183540 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.81980740 % 5.90261310 % 1.27757950 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1247 %
BANKRUPTCY AMOUNT AVAILABLE 117,074.00
FRAUD AMOUNT AVAILABLE 2,248,646.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,062,558.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.53884932
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 307.33
POOL TRADING FACTOR: 81.11811801
................................................................................
Run: 05/27/97 11:58:26 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 60,501,070.86 6.187500 % 960,162.41
A-2 760944ZB7 0.00 0.00 2.812500 % 0.00
A-3 760944ZD3 59,980,000.00 34,878,791.64 5.500000 % 1,280,216.55
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 6.340000 % 0.00
A-10 760944ZW1 11,262,000.00 11,262,000.00 9.309883 % 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 4,287,778.55 0.000000 % 17,871.29
A-16 760944A40 0.00 0.00 0.078140 % 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 6,911,880.19 7.000000 % 7,734.03
M-2 760944B49 4,801,400.00 4,607,600.26 7.000000 % 5,155.66
M-3 760944B56 3,200,900.00 3,071,701.52 7.000000 % 3,437.07
B-1 1,920,600.00 1,843,078.47 7.000000 % 2,062.31
B-2 640,200.00 614,359.50 7.000000 % 687.44
B-3 1,440,484.07 1,100,794.00 7.000000 % 1,231.73
- -------------------------------------------------------------------------------
320,088,061.92 256,120,077.00 2,278,558.49
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 311,025.28 1,271,187.69 0.00 0.00 59,540,908.45
A-2 141,375.12 141,375.12 0.00 0.00 0.00
A-3 159,382.83 1,439,599.38 0.00 0.00 33,598,575.09
A-4 199,813.37 199,813.37 0.00 0.00 34,356,514.27
A-5 63,026.69 63,026.69 0.00 0.00 10,837,000.00
A-6 14,801.41 14,801.41 0.00 0.00 2,545,000.00
A-7 37,105.32 37,105.32 0.00 0.00 6,380,000.00
A-8 40,167.46 40,167.46 0.00 0.00 6,906,514.27
A-9 207,619.53 207,619.53 0.00 0.00 39,415,000.00
A-10 87,111.83 87,111.83 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 97,642.81 97,642.81 0.00 0.00 16,789,000.00
A-15 0.00 17,871.29 0.00 0.00 4,269,907.26
A-16 16,627.81 16,627.81 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 40,198.67 47,932.70 0.00 0.00 6,904,146.16
M-2 26,797.25 31,952.91 0.00 0.00 4,602,444.60
M-3 17,864.65 21,301.72 0.00 0.00 3,068,264.45
B-1 10,719.12 12,781.43 0.00 0.00 1,841,016.16
B-2 3,573.04 4,260.48 0.00 0.00 613,672.06
B-3 6,402.09 7,633.82 0.00 0.00 1,099,562.27
- -------------------------------------------------------------------------------
1,481,254.28 3,759,812.77 0.00 0.00 253,841,518.51
===============================================================================
Run: 05/27/97 11:58:26
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-1 751.995810 11.934303 3.865877 15.800180 0.000000 740.061507
A-3 581.507030 21.344057 2.657266 24.001323 0.000000 560.162973
A-4 803.491996 0.000000 4.673013 4.673013 0.000000 803.491996
A-5 1000.000000 0.000000 5.815880 5.815880 0.000000 1000.000000
A-6 1000.000000 0.000000 5.815878 5.815878 0.000000 1000.000000
A-7 1000.000000 0.000000 5.815881 5.815881 0.000000 1000.000000
A-8 451.140785 0.000000 2.623781 2.623781 0.000000 451.140785
A-9 1000.000000 0.000000 5.267526 5.267526 0.000000 1000.000000
A-10 1000.000000 0.000000 7.735023 7.735023 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 5.815880 5.815880 0.000000 1000.000000
A-15 854.534444 3.561665 0.000000 3.561665 0.000000 850.972778
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-1 959.636824 1.073783 5.581133 6.654916 0.000000 958.563041
M-2 959.636827 1.073783 5.581133 6.654916 0.000000 958.563044
M-3 959.636827 1.073782 5.581133 6.654915 0.000000 958.563045
B-1 959.636817 1.073784 5.581131 6.654915 0.000000 958.563032
B-2 959.636832 1.073789 5.581131 6.654920 0.000000 958.563043
B-3 764.183390 0.855081 4.444402 5.299483 0.000000 763.328309
_______________________________________________________________________________
DETERMINATION DATE 20-May-97
DISTRIBUTION DATE 27-May-97
Run: 05/27/97 11:58:27 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S39 (POOL # 4133)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4133
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 68,964.56
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 26,744.89
SUBSERVICER ADVANCES THIS MONTH 20,938.13
MASTER SERVICER ADVANCES THIS MONTH 3,194.54
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,611,101.62
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,405,377.84
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 253,841,518.51
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 912
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 471,847.27
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,991,800.28
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.79305550 % 5.79400700 % 1.41293710 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.73591030 % 5.74171447 % 1.42414050 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 2,653,691.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,449,884.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.41177146
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 307.21
POOL TRADING FACTOR: 79.30365069
................................................................................
Run: 05/27/97 11:58:27 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 5,699,832.50 6.000000 % 2,366,028.12
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 5.809000 % 0.00
A-9 760944YF9 3,770,880.00 3,530,467.90 5.484118 % 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 5.909000 % 0.00
A-12 760944XX1 987,000.00 987,000.00 6.156000 % 0.00
A-13 760944XY9 0.00 0.00 0.376684 % 0.00
R 760944YK8 109,869.00 0.00 6.000000 % 0.00
M-1 760944YH5 2,008,172.00 1,689,608.94 6.000000 % 8,563.72
M-2 760944YJ1 3,132,748.00 2,635,789.62 6.000000 % 13,359.41
B 481,961.44 405,506.25 6.000000 % 2,055.29
- -------------------------------------------------------------------------------
160,653,750.44 118,617,453.07 2,390,006.54
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 28,266.48 2,394,294.60 0.00 0.00 3,333,804.38
A-2 115,970.38 115,970.38 0.00 0.00 23,385,000.00
A-3 175,306.95 175,306.95 0.00 0.00 35,350,000.00
A-4 17,862.96 17,862.96 0.00 0.00 3,602,000.00
A-5 50,211.68 50,211.68 0.00 0.00 10,125,000.00
A-6 71,764.45 71,764.45 0.00 0.00 14,471,035.75
A-7 24,276.18 24,276.18 0.00 0.00 4,895,202.95
A-8 41,481.74 41,481.74 0.00 0.00 8,639,669.72
A-9 16,002.86 16,002.86 0.00 0.00 3,530,467.90
A-10 10,354.37 10,354.37 0.00 0.00 1,509,339.44
A-11 8,263.67 8,263.67 0.00 0.00 1,692,000.00
A-12 5,021.97 5,021.97 0.00 0.00 987,000.00
A-13 36,930.39 36,930.39 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 8,379.07 16,942.79 0.00 0.00 1,681,045.22
M-2 13,071.35 26,430.76 0.00 0.00 2,622,430.21
B 2,010.97 4,066.26 0.00 0.00 403,450.96
- -------------------------------------------------------------------------------
625,175.47 3,015,182.01 0.00 0.00 116,227,446.53
===============================================================================
Run: 05/27/97 11:58:27
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-1 163.661312 67.936604 0.811625 68.748229 0.000000 95.724707
A-2 1000.000000 0.000000 4.959178 4.959178 0.000000 1000.000000
A-3 1000.000000 0.000000 4.959178 4.959178 0.000000 1000.000000
A-4 1000.000000 0.000000 4.959178 4.959178 0.000000 1000.000000
A-5 1000.000000 0.000000 4.959178 4.959178 0.000000 1000.000000
A-6 578.841430 0.000000 2.870578 2.870578 0.000000 578.841430
A-7 916.361466 0.000000 4.544399 4.544399 0.000000 916.361466
A-8 936.245093 0.000000 4.495204 4.495204 0.000000 936.245093
A-9 936.245094 0.000000 4.243800 4.243800 0.000000 936.245094
A-10 936.245093 0.000000 6.422828 6.422828 0.000000 936.245093
A-11 1000.000000 0.000000 4.883966 4.883966 0.000000 1000.000000
A-12 1000.000000 0.000000 5.088116 5.088116 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 841.366646 4.264436 4.172486 8.436922 0.000000 837.102210
M-2 841.366628 4.264438 4.172487 8.436925 0.000000 837.102190
B 841.366583 4.264428 4.172491 8.436919 0.000000 837.102155
_______________________________________________________________________________
DETERMINATION DATE 20-May-97
DISTRIBUTION DATE 27-May-97
Run: 05/27/97 11:58:28 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S42 (POOL # 4134)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4134
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 23,407.76
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 13,168.07
SUBSERVICER ADVANCES THIS MONTH 13,363.70
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,155,368.87
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 151,379.85
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 116,227,446.53
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 457
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,788,798.18
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.01162840 % 0.34186100 % 3.64651110 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 95.95024540 % 0.34712193 % 3.70263270 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3777 %
BANKRUPTCY AMOUNT AVAILABLE 50,000.00
FRAUD AMOUNT AVAILABLE 628,280.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,927,451.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 6.74152051
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 132.62
POOL TRADING FACTOR: 72.34655040
................................................................................
Run: 05/27/97 11:58:28 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 80,594,572.78 6.087500 % 2,964,705.39
A-2 760944C30 0.00 0.00 1.412500 % 0.00
A-3 760944C48 30,006,995.00 10,134,043.43 4.750000 % 1,111,771.59
A-4 760944C55 0.00 0.00 1.412500 % 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 42,194,223.35 6.750000 % 0.00
A-11 760944D47 4,850,379.00 4,100,970.53 0.000000 % 22,458.42
A-12 760944D54 0.00 0.00 0.135193 % 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 10,386,661.61 6.750000 % 11,896.36
M-2 760944E20 6,487,300.00 6,231,804.87 6.750000 % 7,137.60
M-3 760944E38 4,325,000.00 4,154,664.67 6.750000 % 4,758.54
B-1 2,811,100.00 2,700,387.92 6.750000 % 3,092.89
B-2 865,000.00 830,932.94 6.750000 % 951.71
B-3 1,730,037.55 1,329,700.32 6.750000 % 1,508.56
- -------------------------------------------------------------------------------
432,489,516.55 355,026,093.74 4,128,281.06
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 406,860.04 3,371,565.43 0.00 0.00 77,629,867.39
A-2 31,654.64 31,654.64 0.00 0.00 0.00
A-3 39,918.72 1,151,690.31 0.00 0.00 9,022,271.84
A-4 62,750.34 62,750.34 0.00 0.00 0.00
A-5 308,048.09 308,048.09 0.00 0.00 59,913,758.57
A-6 33,827.47 33,827.47 0.00 0.00 6,579,267.84
A-7 131,630.37 131,630.37 0.00 0.00 24,049,823.12
A-8 315,597.10 315,597.10 0.00 0.00 56,380,504.44
A-9 254,382.96 254,382.96 0.00 0.00 45,444,777.35
A-10 0.00 0.00 236,187.57 0.00 42,430,410.92
A-11 0.00 22,458.42 0.00 0.00 4,078,512.11
A-12 39,803.01 39,803.01 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-1 58,140.67 70,037.03 0.00 0.00 10,374,765.25
M-2 34,883.32 42,020.92 0.00 0.00 6,224,667.27
M-3 23,256.27 28,014.81 0.00 0.00 4,149,906.13
B-1 15,115.77 18,208.66 0.00 0.00 2,697,295.03
B-2 4,651.26 5,602.97 0.00 0.00 829,981.23
B-3 7,443.16 8,951.72 0.00 0.00 1,178,266.81
- -------------------------------------------------------------------------------
1,767,963.19 5,896,244.25 236,187.57 0.00 350,984,075.30
===============================================================================
Run: 05/27/97 11:58:28
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-1 594.626873 21.873601 3.001814 24.875415 0.000000 572.753272
A-3 337.722702 37.050414 1.330314 38.380728 0.000000 300.672288
A-5 963.750404 0.000000 4.955147 4.955147 0.000000 963.750404
A-6 966.588862 0.000000 4.969741 4.969741 0.000000 966.588862
A-7 973.681464 0.000000 5.329189 5.329189 0.000000 973.681465
A-8 990.697237 0.000000 5.545555 5.545555 0.000000 990.697237
A-9 984.076044 0.000000 5.508492 5.508492 0.000000 984.076044
A-10 1101.705615 0.000000 0.000000 0.000000 6.166938 1107.872553
A-11 845.494863 4.630240 0.000000 4.630240 0.000000 840.864623
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 960.616103 1.100241 5.377172 6.477413 0.000000 959.515861
M-2 960.616107 1.100242 5.377171 6.477413 0.000000 959.515865
M-3 960.616109 1.100240 5.377172 6.477412 0.000000 959.515868
B-1 960.616100 1.100242 5.377173 6.477415 0.000000 959.515859
B-2 960.616116 1.100243 5.377179 6.477422 0.000000 959.515873
B-3 768.596219 0.871981 4.302311 5.174292 0.000000 681.064298
_______________________________________________________________________________
DETERMINATION DATE 20-May-97
DISTRIBUTION DATE 27-May-97
Run: 05/27/97 11:58:29 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S40 (POOL # 4135)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4135
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 104,320.26
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 37,570.12
SUBSERVICER ADVANCES THIS MONTH 48,242.19
MASTER SERVICER ADVANCES THIS MONTH 672.76
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 17 4,754,165.36
(B) TWO MONTHLY PAYMENTS: 1 241,334.39
(C) THREE OR MORE MONTHLY PAYMENTS: 1 222,750.99
FORECLOSURES
NUMBER OF LOANS 6
AGGREGATE PRINCIPAL BALANCE 2,041,097.42
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 350,984,075.30
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,301
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 103,362.10
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 3,269,330.05
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.69526440 % 5.91953400 % 1.38520180 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.66230220 % 5.91176071 % 1.35643340 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1342 %
BANKRUPTCY AMOUNT AVAILABLE 105,546.00
FRAUD AMOUNT AVAILABLE 3,651,929.00
SPECIAL HAZARD AMOUNT AVAILABLE 4,425,710.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.28502875
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 306.73
POOL TRADING FACTOR: 81.15435447
................................................................................
Run: 05/27/97 11:58:29 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 10,737,391.50 6.500000 % 997,492.09
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 25,685,021.39 6.500000 % 28,780.77
A-11 760944G28 0.00 0.00 0.336146 % 0.00
R 760944G36 5,463,000.00 34,927.86 6.500000 % 0.00
M-1 760944G44 6,675,300.00 6,421,543.93 6.500000 % 7,195.51
M-2 760944G51 4,005,100.00 3,852,849.38 6.500000 % 4,317.22
M-3 760944G69 2,670,100.00 2,568,598.31 6.500000 % 2,878.18
B-1 1,735,600.00 1,669,622.59 6.500000 % 1,870.86
B-2 534,100.00 513,796.63 6.500000 % 575.72
B-3 1,068,099.02 780,453.91 6.500000 % 874.53
- -------------------------------------------------------------------------------
267,002,299.02 222,062,205.50 1,043,984.88
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 58,074.70 1,055,566.79 0.00 0.00 9,739,899.41
A-2 133,485.26 133,485.26 0.00 0.00 16,042,000.00
A-3 172,264.64 172,264.64 0.00 0.00 34,794,000.00
A-4 181,324.95 181,324.95 0.00 0.00 36,624,000.00
A-5 151,866.58 151,866.58 0.00 0.00 30,674,000.00
A-6 68,646.47 68,646.47 0.00 0.00 12,692,000.00
A-7 175,337.33 175,337.33 0.00 0.00 32,418,000.00
A-8 15,771.60 15,771.60 0.00 0.00 2,916,000.00
A-9 19,676.63 19,676.63 0.00 0.00 3,638,000.00
A-10 138,921.07 167,701.84 0.00 0.00 25,656,240.62
A-11 62,112.22 62,112.22 0.00 0.00 0.00
R 3.00 3.00 188.91 0.00 35,116.77
M-1 34,731.82 41,927.33 0.00 0.00 6,414,348.42
M-2 20,838.68 25,155.90 0.00 0.00 3,848,532.16
M-3 13,892.63 16,770.81 0.00 0.00 2,565,720.13
B-1 9,030.39 10,901.25 0.00 0.00 1,667,751.73
B-2 2,778.95 3,354.67 0.00 0.00 513,220.91
B-3 4,221.20 5,095.73 0.00 0.00 779,579.38
- -------------------------------------------------------------------------------
1,262,978.12 2,306,963.00 188.91 0.00 221,018,409.53
===============================================================================
Run: 05/27/97 11:58:29
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-1 222.062571 20.629373 1.201057 21.830430 0.000000 201.433198
A-2 1000.000000 0.000000 8.320986 8.320986 0.000000 1000.000000
A-3 1000.000000 0.000000 4.950987 4.950987 0.000000 1000.000000
A-4 1000.000000 0.000000 4.950987 4.950987 0.000000 1000.000000
A-5 1000.000000 0.000000 4.950987 4.950987 0.000000 1000.000000
A-6 1000.000000 0.000000 5.408641 5.408641 0.000000 1000.000000
A-7 1000.000000 0.000000 5.408641 5.408641 0.000000 1000.000000
A-8 1000.000000 0.000000 5.408642 5.408642 0.000000 1000.000000
A-9 1000.000000 0.000000 5.408639 5.408639 0.000000 1000.000000
A-10 961.985820 1.077931 5.203036 6.280967 0.000000 960.907888
R 6.393531 0.000000 0.000549 0.000549 0.034580 6.428111
M-1 961.985818 1.077931 5.203035 6.280966 0.000000 960.907887
M-2 961.985813 1.077931 5.203036 6.280967 0.000000 960.907882
M-3 961.985810 1.077930 5.203037 6.280967 0.000000 960.907880
B-1 961.985820 1.077933 5.203036 6.280969 0.000000 960.907888
B-2 961.985827 1.077925 5.203052 6.280977 0.000000 960.907901
B-3 730.694341 0.818763 3.952068 4.770831 0.000000 729.875569
_______________________________________________________________________________
DETERMINATION DATE 20-May-97
DISTRIBUTION DATE 27-May-97
Run: 05/27/97 11:58:30 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S43 (POOL # 4136)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4136
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 58,078.58
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 23,535.14
SUBSERVICER ADVANCES THIS MONTH 25,153.31
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 9 2,555,211.25
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 206,230.44
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 978,106.68
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 221,018,409.53
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 810
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 794,969.22
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.88178520 % 5.78351100 % 1.33470400 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.85618210 % 5.80431320 % 1.33950470 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3355 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 2,273,402.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,868,057.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.27491963
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 308.72
POOL TRADING FACTOR: 82.77771777
................................................................................
Run: 05/27/97 11:58:30 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 8,235,785.97 6.500000 % 24,503.62
A-2 760944G85 50,000,000.00 34,639,146.43 6.375000 % 213,350.79
A-3 760944G93 16,984,000.00 13,891,214.91 6.237500 % 42,956.48
A-4 760944H27 0.00 0.00 2.762500 % 0.00
A-5 760944H35 85,916,000.00 71,385,619.92 6.100000 % 201,816.13
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 5.909000 % 0.00
A-10 760944H84 5,731,923.00 5,041,226.65 7.597557 % 0.00
A-11 760944H92 5,000,000.00 4,397,500.33 6.109000 % 0.00
A-12 760944J25 1,923,077.00 1,691,346.35 7.516600 % 0.00
A-13 760944J33 0.00 0.00 0.315711 % 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 5,774,105.15 6.500000 % 6,470.40
M-2 760944J74 3,601,003.00 3,463,023.26 6.500000 % 3,880.63
M-3 760944J82 2,400,669.00 2,308,682.47 6.500000 % 2,587.09
B-1 760944J90 1,560,435.00 1,500,643.75 6.500000 % 1,681.61
B-2 760944K23 480,134.00 461,736.69 6.500000 % 517.42
B-3 760944K31 960,268.90 804,191.24 6.500000 % 901.14
- -------------------------------------------------------------------------------
240,066,876.90 201,816,501.31 498,665.31
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 44,593.44 69,097.06 0.00 0.00 8,211,282.35
A-2 183,950.04 397,300.83 0.00 0.00 34,425,795.64
A-3 72,177.75 115,134.23 0.00 0.00 13,848,258.43
A-4 31,966.49 31,966.49 0.00 0.00 0.00
A-5 362,738.03 564,554.16 0.00 0.00 71,183,803.79
A-6 78,393.12 78,393.12 0.00 0.00 14,762,000.00
A-7 99,834.28 99,834.28 0.00 0.00 18,438,000.00
A-8 30,646.60 30,646.60 0.00 0.00 5,660,000.00
A-9 46,083.78 46,083.78 0.00 0.00 9,362,278.19
A-10 31,905.29 31,905.29 0.00 0.00 5,041,226.65
A-11 22,378.37 22,378.37 0.00 0.00 4,397,500.33
A-12 10,590.26 10,590.26 0.00 0.00 1,691,346.35
A-13 53,076.01 53,076.01 0.00 0.00 0.00
R-I 1.20 1.20 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 31,264.43 37,734.83 0.00 0.00 5,767,634.75
M-2 18,750.86 22,631.49 0.00 0.00 3,459,142.63
M-3 12,500.57 15,087.66 0.00 0.00 2,306,095.38
B-1 8,125.38 9,806.99 0.00 0.00 1,498,962.14
B-2 2,500.11 3,017.53 0.00 0.00 461,219.27
B-3 4,354.36 5,255.50 0.00 0.00 803,290.10
- -------------------------------------------------------------------------------
1,145,830.37 1,644,495.68 0.00 0.00 201,317,836.00
===============================================================================
Run: 05/27/97 11:58:30
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-1 823.578597 2.450362 4.459344 6.909706 0.000000 821.128235
A-2 692.782929 4.267016 3.679001 7.946017 0.000000 688.515913
A-3 817.900077 2.529232 4.249750 6.778982 0.000000 815.370845
A-5 830.876902 2.348994 4.222008 6.571002 0.000000 828.527909
A-6 1000.000000 0.000000 5.310467 5.310467 0.000000 1000.000000
A-7 1000.000000 0.000000 5.414594 5.414594 0.000000 1000.000000
A-8 1000.000000 0.000000 5.414594 5.414594 0.000000 1000.000000
A-9 879.500065 0.000000 4.329148 4.329148 0.000000 879.500065
A-10 879.500065 0.000000 5.566245 5.566245 0.000000 879.500065
A-11 879.500066 0.000000 4.475674 4.475674 0.000000 879.500066
A-12 879.500067 0.000000 5.506935 5.506935 0.000000 879.500067
R-I 0.000000 0.000000 11.980000 11.980000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 961.682970 1.077652 5.207122 6.284774 0.000000 960.605318
M-2 961.682970 1.077653 5.207121 6.284774 0.000000 960.605318
M-3 961.682960 1.077654 5.207119 6.284773 0.000000 960.605306
B-1 961.682960 1.077655 5.207125 6.284780 0.000000 960.605306
B-2 961.682968 1.077657 5.207109 6.284766 0.000000 960.605310
B-3 837.464631 0.938435 4.534532 5.472967 0.000000 836.526206
_______________________________________________________________________________
DETERMINATION DATE 20-May-97
DISTRIBUTION DATE 27-May-97
Run: 05/27/97 11:58:31 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S44 (POOL # 4137)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4137
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 52,025.03
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 21,305.27
SUBSERVICER ADVANCES THIS MONTH 28,989.88
MASTER SERVICER ADVANCES THIS MONTH 3,957.27
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 14 4,192,780.02
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 134,658.02
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 201,317,836.00
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 752
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 558,685.20
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 272,511.84
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.90821990 % 5.72094500 % 1.37083520 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.89862010 % 5.72868902 % 1.37269080 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3157 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,031,600.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,250,259.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.25143132
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 306.52
POOL TRADING FACTOR: 83.85906402
................................................................................
Run: 05/27/97 11:58:31 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 45,959,691.28 8.148460 % 1,508,802.50
M-1 760944E61 2,987,500.00 2,819,046.51 8.148460 % 2,305.37
M-2 760944E79 1,991,700.00 1,879,395.81 8.148460 % 1,536.94
R 760944E53 100.00 0.00 8.148460 % 0.00
B-1 863,100.00 814,433.15 8.148460 % 666.03
B-2 332,000.00 313,279.78 8.148460 % 256.19
B-3 796,572.42 31,605.78 8.148460 % 0.00
- -------------------------------------------------------------------------------
132,777,672.42 51,817,452.31 1,513,567.03
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 308,560.28 1,817,362.78 0.00 0.00 44,450,888.78
M-1 18,926.28 21,231.65 0.00 0.00 2,816,741.14
M-2 12,617.73 14,154.67 0.00 0.00 1,877,858.87
R 0.00 0.00 0.00 0.00 0.00
B-1 5,467.87 6,133.90 0.00 0.00 813,767.12
B-2 2,103.26 2,359.45 0.00 0.00 244,000.64
B-3 212.19 212.19 0.00 0.00 0.00
- -------------------------------------------------------------------------------
347,887.61 1,861,454.64 0.00 0.00 50,203,256.55
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 365.319902 11.993022 2.452654 14.445676 0.000000 353.326880
M-1 943.613895 0.771672 6.335156 7.106828 0.000000 942.842223
M-2 943.613903 0.771672 6.335156 7.106828 0.000000 942.842230
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B-1 943.613892 0.771672 6.335152 7.106824 0.000000 942.842220
B-2 943.613795 0.771657 6.335151 7.106808 0.000000 734.941687
B-3 39.677221 0.000000 0.266391 0.266391 0.000000 0.000000
_______________________________________________________________________________
DETERMINATION DATE 20-May-97
DISTRIBUTION DATE 27-May-97
Run: 05/27/97 11:58:32 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S46 (POOL # 4138)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4138
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 13,838.70
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,363.63
SUBSERVICER ADVANCES THIS MONTH 34,842.62
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 1,050,083.95
(B) TWO MONTHLY PAYMENTS: 3 757,056.46
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 9
AGGREGATE PRINCIPAL BALANCE 2,761,900.51
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 50,203,256.55
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 183
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,338,008.70
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 88.69538970 % 9.06729700 % 2.23731320 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 88.54184340 % 9.35118622 % 2.10697040 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 294,650.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,637,368.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.59999150
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 316.24
POOL TRADING FACTOR: 37.81001401
................................................................................
Run: 05/27/97 11:58:32 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 18,279,390.12 6.500000 % 331,874.40
A-2 760944M39 10,308,226.00 4,615,718.82 5.200000 % 194,023.35
A-3 760944M47 53,602,774.00 24,001,737.32 6.750000 % 1,008,921.40
A-4 760944M54 19,600,000.00 14,188,150.24 6.500000 % 184,457.43
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 20,837,689.54 6.500000 % 774,060.10
A-8 760944M96 122,726,000.00 95,845,205.81 6.500000 % 1,141,798.59
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 64,763,787.57 6.500000 % 0.00
A-16 760944N95 1,000,000.00 1,240,645.72 6.500000 % 0.00
A-17 760944P28 2,791,590.78 2,370,505.62 0.000000 % 14,296.69
A-18 760944P36 0.00 0.00 0.377713 % 0.00
R 760944P44 100.00 0.00 6.500000 % 0.00
M-1 760944P51 13,235,200.00 12,718,998.73 6.500000 % 14,360.76
M-2 760944P69 5,294,000.00 5,087,522.63 6.500000 % 5,744.22
M-3 760944P77 5,294,000.00 5,087,522.63 6.500000 % 5,744.22
B-1 2,382,300.00 2,289,385.17 6.500000 % 2,584.90
B-2 794,100.00 763,128.37 6.500000 % 861.63
B-3 2,117,643.10 1,171,121.75 6.500000 % 1,322.28
- -------------------------------------------------------------------------------
529,391,833.88 436,308,410.04 3,680,049.97
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 98,582.69 430,457.09 0.00 0.00 17,947,515.72
A-2 19,914.45 213,937.80 0.00 0.00 4,421,695.47
A-3 134,422.54 1,143,343.94 0.00 0.00 22,992,815.92
A-4 76,518.21 260,975.64 0.00 0.00 14,003,692.81
A-5 67,947.75 67,947.75 0.00 0.00 12,599,000.00
A-6 240,079.53 240,079.53 0.00 0.00 44,516,000.00
A-7 112,379.88 886,439.98 0.00 0.00 20,063,629.44
A-8 516,903.40 1,658,701.99 0.00 0.00 94,703,407.22
A-9 101,831.32 101,831.32 0.00 0.00 19,481,177.00
A-10 72,555.19 72,555.19 0.00 0.00 10,930,823.00
A-11 124,456.30 124,456.30 0.00 0.00 25,000,000.00
A-12 91,736.74 91,736.74 0.00 0.00 17,010,000.00
A-13 70,126.57 70,126.57 0.00 0.00 13,003,000.00
A-14 110,601.29 110,601.29 0.00 0.00 20,507,900.00
A-15 0.00 0.00 349,278.01 0.00 65,113,065.58
A-16 0.00 0.00 6,690.93 0.00 1,247,336.65
A-17 0.00 14,296.69 0.00 0.00 2,356,208.93
A-18 136,735.60 136,735.60 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 68,594.92 82,955.68 0.00 0.00 12,704,637.97
M-2 27,437.55 33,181.77 0.00 0.00 5,081,778.41
M-3 27,437.55 33,181.77 0.00 0.00 5,081,778.41
B-1 12,346.90 14,931.80 0.00 0.00 2,286,800.27
B-2 4,115.63 4,977.26 0.00 0.00 762,266.74
B-3 6,315.98 7,638.26 0.00 0.00 1,169,799.47
- -------------------------------------------------------------------------------
2,121,039.99 5,801,089.96 355,968.94 0.00 432,984,329.01
===============================================================================
Run: 05/27/97 11:58:32
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-1 609.313004 11.062480 3.286090 14.348570 0.000000 598.250524
A-2 447.770433 18.822186 1.931899 20.754085 0.000000 428.948247
A-3 447.770433 18.822186 2.507753 21.329939 0.000000 428.948247
A-4 723.885216 9.411093 3.903990 13.315083 0.000000 714.474123
A-5 1000.000000 0.000000 5.393107 5.393107 0.000000 1000.000000
A-6 1000.000000 0.000000 5.393107 5.393107 0.000000 1000.000000
A-7 533.465337 19.816700 2.877035 22.693735 0.000000 513.648638
A-8 780.969035 9.303641 4.211849 13.515490 0.000000 771.665395
A-9 1000.000000 0.000000 5.227165 5.227165 0.000000 1000.000000
A-10 1000.000000 0.000000 6.637669 6.637669 0.000000 1000.000000
A-11 1000.000000 0.000000 4.978252 4.978252 0.000000 1000.000000
A-12 1000.000000 0.000000 5.393106 5.393106 0.000000 1000.000000
A-13 1000.000000 0.000000 5.393107 5.393107 0.000000 1000.000000
A-14 1000.000000 0.000000 5.393107 5.393107 0.000000 1000.000000
A-15 1113.985716 0.000000 0.000000 0.000000 6.007844 1119.993560
A-16 1240.645720 0.000000 0.000000 0.000000 6.690930 1247.336650
A-17 849.159424 5.121342 0.000000 5.121342 0.000000 844.038083
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 960.997849 1.085043 5.182764 6.267807 0.000000 959.912806
M-2 960.997852 1.085043 5.182764 6.267807 0.000000 959.912809
M-3 960.997852 1.085043 5.182764 6.267807 0.000000 959.912809
B-1 960.997847 1.085044 5.182765 6.267809 0.000000 959.912803
B-2 960.997821 1.085040 5.182760 6.267800 0.000000 959.912782
B-3 553.030749 0.624406 2.982556 3.606962 0.000000 552.406338
_______________________________________________________________________________
DETERMINATION DATE 20-May-97
DISTRIBUTION DATE 27-May-97
Run: 05/27/97 11:58:33 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S45 (POOL # 4139)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4139
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 100,306.39
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 45,947.08
SUBSERVICER ADVANCES THIS MONTH 51,745.74
MASTER SERVICER ADVANCES THIS MONTH 648.89
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 14 5,280,693.66
(B) TWO MONTHLY PAYMENTS: 2 360,928.70
(C) THREE OR MORE MONTHLY PAYMENTS: 3 513,466.77
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,291,385.43
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 432,984,329.01
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,547
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 93,733.67
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,831,212.15
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.75079270 % 5.27588000 % 0.97332710 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.70987170 % 5.28152944 % 0.97970060 %
CLASS A-18 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3766 %
BANKRUPTCY AMOUNT AVAILABLE 135,873.00
FRAUD AMOUNT AVAILABLE 757,037.00
SPECIAL HAZARD AMOUNT AVAILABLE 4,483,403.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.24324054
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 308.83
POOL TRADING FACTOR: 81.78900793
................................................................................
Run: 05/27/97 11:58:33 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 7,120,812.41 6.500000 % 75,919.98
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 72,250,739.84 5.650000 % 770,315.86
A-9 760944S58 43,941,000.00 30,706,145.17 6.287500 % 327,379.77
A-10 760944S66 0.00 0.00 2.212500 % 0.00
A-11 760944S74 16,684,850.00 16,614,005.06 6.059000 % 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 6.511207 % 0.00
A-14 760944T24 10,093,055.55 10,050,199.79 6.750000 % 0.00
A-15 760944T32 1,121,450.62 1,116,688.87 9.000000 % 0.00
A-16 760944T40 2,760,493.83 2,748,772.60 4.570313 % 0.00
A-17 760944T57 78,019,000.00 49,262,980.82 6.500000 % 698,329.29
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 33,853,070.41 6.500000 % 279,684.37
A-24 760944U48 0.00 0.00 0.233914 % 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 15,528,340.24 6.500000 % 17,737.90
M-2 760944U89 5,867,800.00 5,646,616.73 6.500000 % 6,450.09
M-3 760944U97 5,867,800.00 5,646,616.73 6.500000 % 6,450.09
B-1 2,640,500.00 2,540,967.91 6.500000 % 2,902.53
B-2 880,200.00 847,021.36 6.500000 % 967.55
B-3 2,347,160.34 2,100,443.71 6.500000 % 2,399.30
- -------------------------------------------------------------------------------
586,778,060.34 496,556,930.76 2,188,536.73
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 38,498.87 114,418.85 0.00 0.00 7,044,892.43
A-2 28,059.88 28,059.88 0.00 0.00 5,190,000.00
A-3 16,214.17 16,214.17 0.00 0.00 2,999,000.00
A-4 172,804.62 172,804.62 0.00 0.00 31,962,221.74
A-5 267,163.54 267,163.54 0.00 0.00 49,415,000.00
A-6 12,781.03 12,781.03 0.00 0.00 2,364,000.00
A-7 63,483.06 63,483.06 0.00 0.00 11,741,930.42
A-8 339,543.79 1,109,859.65 0.00 0.00 71,480,423.98
A-9 160,586.25 487,966.02 0.00 0.00 30,378,765.40
A-10 56,508.48 56,508.48 0.00 0.00 0.00
A-11 83,729.85 83,729.85 0.00 0.00 16,614,005.06
A-12 23,492.45 23,492.45 0.00 0.00 3,227,863.84
A-13 30,968.57 30,968.57 0.00 0.00 5,718,138.88
A-14 56,426.55 56,426.55 0.00 0.00 10,050,199.79
A-15 8,359.49 8,359.49 0.00 0.00 1,116,688.87
A-16 10,449.36 10,449.36 0.00 0.00 2,748,772.60
A-17 266,341.65 964,670.94 0.00 0.00 48,564,651.53
A-18 251,727.91 251,727.91 0.00 0.00 46,560,000.00
A-19 194,872.86 194,872.86 0.00 0.00 36,044,000.00
A-20 21,653.14 21,653.14 0.00 0.00 4,005,000.00
A-21 13,586.60 13,586.60 0.00 0.00 2,513,000.00
A-22 209,683.26 209,683.26 0.00 0.00 38,783,354.23
A-23 183,027.55 462,711.92 0.00 0.00 33,573,386.04
A-24 96,611.67 96,611.67 0.00 0.00 0.00
R-I 0.69 0.69 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 83,954.39 101,692.29 0.00 0.00 15,510,602.34
M-2 30,528.59 36,978.68 0.00 0.00 5,640,166.64
M-3 30,528.59 36,978.68 0.00 0.00 5,640,166.64
B-1 13,737.82 16,640.35 0.00 0.00 2,538,065.38
B-2 4,579.44 5,546.99 0.00 0.00 846,053.81
B-3 11,356.12 13,755.42 0.00 0.00 2,098,044.41
- -------------------------------------------------------------------------------
2,781,260.24 4,969,796.97 0.00 0.00 494,368,394.03
===============================================================================
Run: 05/27/97 11:58:33
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-1 698.803966 7.450440 3.778103 11.228543 0.000000 691.353526
A-2 1000.000000 0.000000 5.406528 5.406528 0.000000 1000.000000
A-3 1000.000000 0.000000 5.406526 5.406526 0.000000 1000.000000
A-4 976.571901 0.000000 5.279863 5.279863 0.000000 976.571901
A-5 1000.000000 0.000000 5.406527 5.406527 0.000000 1000.000000
A-6 1000.000000 0.000000 5.406527 5.406527 0.000000 1000.000000
A-7 995.753937 0.000000 5.383570 5.383570 0.000000 995.753937
A-8 698.803968 7.450440 3.284043 10.734483 0.000000 691.353528
A-9 698.803968 7.450440 3.654588 11.105028 0.000000 691.353529
A-11 995.753936 0.000000 5.018316 5.018316 0.000000 995.753936
A-12 995.753936 0.000000 7.247115 7.247115 0.000000 995.753936
A-13 995.753935 0.000000 5.392852 5.392852 0.000000 995.753935
A-14 995.753936 0.000000 5.590631 5.590631 0.000000 995.753936
A-15 995.753937 0.000000 7.454176 7.454176 0.000000 995.753937
A-16 995.753937 0.000000 3.785323 3.785323 0.000000 995.753937
A-17 631.422869 8.950759 3.413805 12.364564 0.000000 622.472110
A-18 1000.000000 0.000000 5.406527 5.406527 0.000000 1000.000000
A-19 1000.000000 0.000000 5.406527 5.406527 0.000000 1000.000000
A-20 1000.000000 0.000000 5.406527 5.406527 0.000000 1000.000000
A-21 1000.000000 0.000000 5.406526 5.406526 0.000000 1000.000000
A-22 997.770883 0.000000 5.394475 5.394475 0.000000 997.770883
A-23 746.155398 6.164522 4.034110 10.198632 0.000000 739.990876
R-I 0.000000 0.000000 1.380000 1.380000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 962.305581 1.099234 5.202731 6.301965 0.000000 961.206347
M-2 962.305588 1.099235 5.202732 6.301967 0.000000 961.206353
M-3 962.305588 1.099235 5.202732 6.301967 0.000000 961.206353
B-1 962.305590 1.099235 5.202734 6.301969 0.000000 961.206355
B-2 962.305567 1.099239 5.202727 6.301966 0.000000 961.206328
B-3 894.887185 1.022222 4.838229 5.860451 0.000000 893.864971
_______________________________________________________________________________
DETERMINATION DATE 20-May-97
DISTRIBUTION DATE 27-May-97
Run: 05/27/97 11:58:34 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S47 (POOL # 4140)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4140
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 114,618.62
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 52,227.60
SUBSERVICER ADVANCES THIS MONTH 54,818.03
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 17 4,647,988.31
(B) TWO MONTHLY PAYMENTS: 4 1,319,044.60
(C) THREE OR MORE MONTHLY PAYMENTS: 2 793,528.05
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,349,464.03
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 494,368,394.03
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,764
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,621,323.68
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.49319190 % 5.40151000 % 1.10529780 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.47185220 % 5.41922500 % 1.10892280 %
CLASS A-24 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2342 %
BANKRUPTCY AMOUNT AVAILABLE 104,596.00
FRAUD AMOUNT AVAILABLE 5,084,081.00
SPECIAL HAZARD AMOUNT AVAILABLE 5,084,081.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.13676180
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 309.60
POOL TRADING FACTOR: 84.25134262
................................................................................
Run: 05/27/97 11:58:35 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 2,791,996.42 6.500000 % 305,614.92
A-2 760944K56 85,878,000.00 44,757,865.66 6.500000 % 1,753,442.22
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 6.387500 % 0.00
A-10 760944L55 7,049,337.00 6,418,799.63 6.743554 % 0.00
A-11 760944L63 0.00 0.00 0.159003 % 0.00
R 760944L71 100.00 0.00 6.500000 % 0.00
M-1 760944L89 3,099,138.00 2,636,755.60 6.500000 % 13,155.74
M-2 760944L97 3,305,815.00 2,812,596.98 6.500000 % 14,033.07
B 826,454.53 572,400.11 6.500000 % 2,855.92
- -------------------------------------------------------------------------------
206,613,407.53 150,361,157.74 2,089,101.87
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 15,054.92 320,669.84 0.00 0.00 2,486,381.50
A-2 241,342.13 1,994,784.35 0.00 0.00 43,004,423.44
A-3 69,882.55 69,882.55 0.00 0.00 12,960,000.00
A-4 14,882.40 14,882.40 0.00 0.00 2,760,000.00
A-5 121,216.15 121,216.15 0.00 0.00 23,954,120.07
A-6 59,614.50 59,614.50 0.00 0.00 9,581,648.02
A-7 28,449.10 28,449.10 0.00 0.00 5,276,000.00
A-8 118,258.84 118,258.84 0.00 0.00 21,931,576.52
A-9 73,693.16 73,693.16 0.00 0.00 13,907,398.73
A-10 35,908.15 35,908.15 0.00 0.00 6,418,799.63
A-11 19,833.14 19,833.14 0.00 0.00 0.00
R 1.05 1.05 0.00 0.00 0.00
M-1 14,217.84 27,373.58 0.00 0.00 2,623,599.86
M-2 15,166.01 29,199.08 0.00 0.00 2,798,563.91
B 3,086.47 5,942.39 0.00 0.00 569,544.19
- -------------------------------------------------------------------------------
830,606.41 2,919,708.28 0.00 0.00 148,272,055.87
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 280.349073 30.687310 1.511690 32.199000 0.000000 249.661763
A-2 521.179646 20.417828 2.810291 23.228119 0.000000 500.761818
A-3 1000.000000 0.000000 5.392172 5.392172 0.000000 1000.000000
A-4 1000.000000 0.000000 5.392174 5.392174 0.000000 1000.000000
A-5 905.295543 0.000000 4.581109 4.581109 0.000000 905.295543
A-6 905.295542 0.000000 5.632511 5.632511 0.000000 905.295542
A-7 1000.000000 0.000000 5.392172 5.392172 0.000000 1000.000000
A-8 946.060587 0.000000 5.101322 5.101322 0.000000 946.060587
A-9 910.553663 0.000000 4.824883 4.824883 0.000000 910.553663
A-10 910.553663 0.000000 5.093834 5.093834 0.000000 910.553663
R 0.000000 0.000000 10.510000 10.510000 0.000000 0.000000
M-1 850.802901 4.244967 4.587676 8.832643 0.000000 846.557933
M-2 850.802897 4.244965 4.587677 8.832642 0.000000 846.557932
B 692.597220 3.455617 3.734604 7.190221 0.000000 689.141591
_______________________________________________________________________________
DETERMINATION DATE 20-May-97
DISTRIBUTION DATE 27-May-97
Run: 05/27/97 11:58:35 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S48 (POOL # 4141)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4141
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 33,883.19
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 16,101.70
SUBSERVICER ADVANCES THIS MONTH 16,635.47
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,439,685.19
(B) TWO MONTHLY PAYMENTS: 1 190,306.35
(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 148,272,055.87
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 584
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,338,895.07
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 95.99514080 % 3.62417600 % 0.38068350 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 95.95897690 % 3.65690200 % 0.38412110 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1591 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 780,276.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,293,856.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.05594943
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 133.30
POOL TRADING FACTOR: 71.76303689
................................................................................
Run: 05/27/97 11:58:36 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-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 5,466,045.82 6.000000 % 680,585.67
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 33,444,820.45 6.000000 % 38,364.78
A-5 760944Q43 10,500,000.00 2,592,234.76 6.000000 % 230,658.28
A-6 760944Q50 25,817,000.00 17,233,400.03 6.000000 % 42,738.27
A-7 760944Q68 11,470,000.00 11,470,000.00 6.000000 % 0.00
A-8 760944Q76 13,328,000.00 16,264,338.23 6.000000 % 0.00
A-9 760944Q84 0.00 0.00 0.237962 % 0.00
R 760944Q92 100.00 0.00 6.000000 % 0.00
M-1 760944R26 1,938,400.00 1,643,603.66 6.000000 % 8,544.05
M-2 760944R34 775,500.00 657,560.14 6.000000 % 3,418.24
M-3 760944R42 387,600.00 328,652.92 6.000000 % 1,708.46
B-1 542,700.00 460,164.93 6.000000 % 2,392.11
B-2 310,100.00 262,939.27 6.000000 % 1,366.85
B-3 310,260.75 263,075.54 6.000000 % 1,367.56
- -------------------------------------------------------------------------------
155,046,660.75 114,543,835.75 1,011,144.27
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 27,256.75 707,842.42 0.00 0.00 4,785,460.15
A-2 113,728.40 113,728.40 0.00 0.00 22,807,000.00
A-3 8,227.82 8,227.82 0.00 0.00 1,650,000.00
A-4 166,774.50 205,139.28 0.00 0.00 33,406,455.67
A-5 12,926.32 243,584.60 0.00 0.00 2,361,576.48
A-6 85,935.33 128,673.60 0.00 0.00 17,190,661.76
A-7 57,195.81 57,195.81 0.00 0.00 11,470,000.00
A-8 0.00 0.00 81,103.05 0.00 16,345,441.28
A-9 22,653.13 22,653.13 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 8,195.92 16,739.97 0.00 0.00 1,635,059.61
M-2 3,278.96 6,697.20 0.00 0.00 654,141.90
M-3 1,638.84 3,347.30 0.00 0.00 326,944.46
B-1 2,294.63 4,686.74 0.00 0.00 457,772.82
B-2 1,311.17 2,678.02 0.00 0.00 261,572.42
B-3 1,311.86 2,679.42 0.00 0.00 261,707.98
- -------------------------------------------------------------------------------
512,729.44 1,523,873.71 81,103.05 0.00 113,613,794.53
===============================================================================
Run: 05/27/97 11:58:36
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-1 196.818588 24.506181 0.981447 25.487628 0.000000 172.312406
A-2 1000.000000 0.000000 4.986557 4.986557 0.000000 1000.000000
A-3 1000.000000 0.000000 4.986558 4.986558 0.000000 1000.000000
A-4 893.338866 1.024755 4.454685 5.479440 0.000000 892.314111
A-5 246.879501 21.967455 1.231078 23.198533 0.000000 224.912046
A-6 667.521402 1.655431 3.328633 4.984064 0.000000 665.865971
A-7 1000.000000 0.000000 4.986557 4.986557 0.000000 1000.000000
A-8 1220.313493 0.000000 0.000000 0.000000 6.085163 1226.398656
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 847.917695 4.407785 4.228188 8.635973 0.000000 843.509910
M-2 847.917653 4.407789 4.228188 8.635977 0.000000 843.509865
M-3 847.917750 4.407792 4.228173 8.635965 0.000000 843.509959
B-1 847.917689 4.407794 4.228174 8.635968 0.000000 843.509895
B-2 847.917672 4.407772 4.228217 8.635989 0.000000 843.509900
B-3 847.917566 4.407776 4.228185 8.635961 0.000000 843.509790
_______________________________________________________________________________
DETERMINATION DATE 20-May-97
DISTRIBUTION DATE 27-May-97
Run: 05/27/97 11:58:36 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S49 (POOL # 4142)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4142
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 25,586.86
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 12,135.40
SUBSERVICER ADVANCES THIS MONTH 10,442.16
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 682,728.54
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 54,858.99
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 241,247.85
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 113,613,794.53
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 498
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 334,600.45
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.84313310 % 2.29590400 % 0.86096270 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.83383590 % 2.30266578 % 0.86349830 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2379 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 597,733.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,738,787.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 6.63170928
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 133.54
POOL TRADING FACTOR: 73.27716313
................................................................................
Run: 05/27/97 11:58:37 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 0.00 4.750000 % 0.00
A-2 760944X86 0.00 0.00 6.750000 % 0.00
A-3 760944X94 59,364,000.00 45,068,828.18 5.750000 % 3,384,252.76
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 6.887500 % 0.00
A-14 760944Z43 22,295,600.00 21,279,253.46 6.412501 % 0.00
A-15 760944Z50 15,911,200.00 15,185,886.80 6.987500 % 0.00
A-16 760944Z68 5,303,800.00 5,062,025.89 6.037509 % 0.00
A-17 760944Z76 29,322,000.00 22,968,590.31 6.187500 % 1,504,112.34
A-18 760944Z84 0.00 0.00 2.812500 % 0.00
A-19 760944Z92 49,683,000.00 47,793,192.41 6.750000 % 52,940.16
A-20 7609442A5 5,593,279.30 4,628,309.33 0.000000 % 20,618.30
A-21 7609442B3 0.00 0.00 0.158363 % 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 14,101,892.07 6.750000 % 15,620.56
M-2 7609442F4 5,330,500.00 5,127,742.11 6.750000 % 5,679.96
M-3 7609442G2 5,330,500.00 5,127,742.11 6.750000 % 5,679.96
B-1 2,665,200.00 2,563,822.96 6.750000 % 2,839.93
B-2 799,500.00 769,089.19 6.750000 % 851.91
B-3 1,865,759.44 1,511,505.32 6.750000 % 1,674.28
- -------------------------------------------------------------------------------
533,047,438.74 452,850,289.29 4,994,270.16
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 214,772.78 3,599,025.54 0.00 0.00 41,684,575.42
A-4 63,141.87 63,141.87 0.00 0.00 11,287,000.00
A-5 86,431.12 86,431.12 0.00 0.00 20,857,631.08
A-6 30,250.89 30,250.89 0.00 0.00 0.00
A-7 203,985.42 203,985.42 0.00 0.00 37,443,000.00
A-8 114,675.75 114,675.75 0.00 0.00 20,499,000.00
A-9 13,258.28 13,258.28 0.00 0.00 2,370,000.00
A-10 268,629.17 268,629.17 0.00 0.00 48,019,128.22
A-11 115,984.80 115,984.80 0.00 0.00 20,733,000.00
A-12 269,769.18 269,769.18 0.00 0.00 48,222,911.15
A-13 298,141.83 298,141.83 0.00 0.00 52,230,738.70
A-14 113,088.63 113,088.63 0.00 0.00 21,279,253.46
A-15 87,942.15 87,942.15 0.00 0.00 15,185,886.80
A-16 25,328.96 25,328.96 0.00 0.00 5,062,025.89
A-17 117,783.56 1,621,895.90 0.00 0.00 21,464,477.97
A-18 53,537.98 53,537.98 0.00 0.00 0.00
A-19 267,365.24 320,305.40 0.00 0.00 47,740,252.25
A-20 0.00 20,618.30 0.00 0.00 4,607,691.03
A-21 59,435.00 59,435.00 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 78,888.97 94,509.53 0.00 0.00 14,086,271.51
M-2 28,685.68 34,365.64 0.00 0.00 5,122,062.15
M-3 28,685.68 34,365.64 0.00 0.00 5,122,062.15
B-1 14,342.56 17,182.49 0.00 0.00 2,560,983.03
B-2 4,302.45 5,154.36 0.00 0.00 768,237.28
B-3 8,455.69 10,129.97 0.00 0.00 1,486,154.11
- -------------------------------------------------------------------------------
2,566,883.64 7,561,153.80 0.00 0.00 447,832,342.20
===============================================================================
Run: 05/27/97 11:58:37
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 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 759.194599 57.008503 3.617896 60.626399 0.000000 702.186096
A-4 1000.000000 0.000000 5.594212 5.594212 0.000000 1000.000000
A-5 839.172443 0.000000 3.477414 3.477414 0.000000 839.172443
A-7 1000.000000 0.000000 5.447892 5.447892 0.000000 1000.000000
A-8 1000.000000 0.000000 5.594212 5.594212 0.000000 1000.000000
A-9 1000.000000 0.000000 5.594211 5.594211 0.000000 1000.000000
A-10 992.376792 0.000000 5.551566 5.551566 0.000000 992.376792
A-11 1000.000000 0.000000 5.594212 5.594212 0.000000 1000.000000
A-12 983.117799 0.000000 5.499769 5.499769 0.000000 983.117799
A-13 954.414928 0.000000 5.447961 5.447961 0.000000 954.414928
A-14 954.414928 0.000000 5.072240 5.072240 0.000000 954.414928
A-15 954.414928 0.000000 5.527060 5.527060 0.000000 954.414928
A-16 954.414927 0.000000 4.775625 4.775625 0.000000 954.414927
A-17 783.322772 51.296376 4.016901 55.313277 0.000000 732.026396
A-19 961.962692 1.065559 5.381423 6.446982 0.000000 960.897133
A-20 827.476885 3.686263 0.000000 3.686263 0.000000 823.790621
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 961.962691 1.065559 5.381423 6.446982 0.000000 960.897132
M-2 961.962688 1.065559 5.381424 6.446983 0.000000 960.897130
M-3 961.962688 1.065559 5.381424 6.446983 0.000000 960.897130
B-1 961.962689 1.065560 5.381420 6.446980 0.000000 960.897130
B-2 961.962714 1.065553 5.381426 6.446979 0.000000 960.897161
B-3 810.128727 0.897372 4.532031 5.429403 0.000000 796.541118
_______________________________________________________________________________
DETERMINATION DATE 20-May-97
DISTRIBUTION DATE 27-May-97
Run: 05/27/97 11:58:37 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 99,008.64
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 47,514.91
SUBSERVICER ADVANCES THIS MONTH 26,644.36
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 11 2,526,065.73
(B) TWO MONTHLY PAYMENTS: 1 205,283.70
(C) THREE OR MORE MONTHLY PAYMENTS: 1 224,552.12
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 916,281.37
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 447,832,342.20
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,578
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 4,249,321.57
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.48497060 % 5.43422200 % 1.08080770 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.42415410 % 5.43292512 % 1.08644100 %
CLASS A-21 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1568 %
BANKRUPTCY AMOUNT AVAILABLE 141,216.00
FRAUD AMOUNT AVAILABLE 4,604,516.00
SPECIAL HAZARD AMOUNT AVAILABLE 4,604,516.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.22619080
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 311.28
POOL TRADING FACTOR: 84.01359985
................................................................................
Run: 05/27/97 11:58:38 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 16,111,146.69 10.500000 % 103,211.06
A-2 760944V96 67,648,000.00 27,814,702.13 6.625000 % 963,303.27
A-3 760944W20 20,384,000.00 20,384,000.00 6.625000 % 0.00
A-4 760944W38 52,668,000.00 52,668,000.00 6.625000 % 0.00
A-5 760944W46 49,504,000.00 49,504,000.00 6.625000 % 0.00
A-6 760944W53 10,079,000.00 10,079,000.00 7.000000 % 0.00
A-7 760944W61 19,283,000.00 19,283,000.00 7.000000 % 0.00
A-8 760944W79 1,050,000.00 1,050,000.00 7.000000 % 0.00
A-9 760944W95 3,195,000.00 3,195,000.00 7.000000 % 0.00
A-10 760944X29 0.00 0.00 0.126138 % 0.00
R 760944X37 267,710.00 21,309.67 7.000000 % 113.58
M-1 760944X45 7,801,800.00 7,529,349.85 7.000000 % 8,186.84
M-2 760944X52 2,600,600.00 2,509,783.28 7.000000 % 2,728.95
M-3 760944X60 2,600,600.00 2,509,783.28 7.000000 % 2,728.95
B-1 1,300,350.00 1,254,939.89 7.000000 % 1,364.53
B-2 390,100.00 376,477.14 7.000000 % 409.35
B-3 910,233.77 799,897.39 7.000000 % 869.74
- -------------------------------------------------------------------------------
260,061,393.77 215,090,389.32 1,082,916.27
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 140,590.97 243,802.03 0.00 0.00 16,007,935.63
A-2 153,144.70 1,116,447.97 0.00 0.00 26,851,398.86
A-3 112,232.07 112,232.07 0.00 0.00 20,384,000.00
A-4 289,984.24 289,984.24 0.00 0.00 52,668,000.00
A-5 272,563.60 272,563.60 0.00 0.00 49,504,000.00
A-6 58,635.04 58,635.04 0.00 0.00 10,079,000.00
A-7 112,179.72 112,179.72 0.00 0.00 19,283,000.00
A-8 6,108.42 6,108.42 0.00 0.00 1,050,000.00
A-9 18,587.06 18,587.06 0.00 0.00 3,195,000.00
A-10 22,548.02 22,548.02 0.00 0.00 0.00
R 123.97 237.55 0.00 0.00 21,196.09
M-1 43,802.33 51,989.17 0.00 0.00 7,521,163.01
M-2 14,600.77 17,329.72 0.00 0.00 2,507,054.33
M-3 14,600.77 17,329.72 0.00 0.00 2,507,054.33
B-1 7,300.67 8,665.20 0.00 0.00 1,253,575.36
B-2 2,190.18 2,599.53 0.00 0.00 376,067.79
B-3 4,653.43 5,523.17 0.00 0.00 799,027.65
- -------------------------------------------------------------------------------
1,273,845.96 2,356,762.23 0.00 0.00 214,007,473.05
===============================================================================
Run: 05/27/97 11:58:38
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-1 790.575921 5.064579 6.898816 11.963395 0.000000 785.511342
A-2 411.168137 14.239937 2.263847 16.503784 0.000000 396.928200
A-3 1000.000000 0.000000 5.505890 5.505890 0.000000 1000.000000
A-4 1000.000000 0.000000 5.505890 5.505890 0.000000 1000.000000
A-5 1000.000000 0.000000 5.505890 5.505890 0.000000 1000.000000
A-6 1000.000000 0.000000 5.817545 5.817545 0.000000 1000.000000
A-7 1000.000000 0.000000 5.817545 5.817545 0.000000 1000.000000
A-8 1000.000000 0.000000 5.817543 5.817543 0.000000 1000.000000
A-9 1000.000000 0.000000 5.817546 5.817546 0.000000 1000.000000
R 79.599828 0.424265 0.463076 0.887341 0.000000 79.175563
M-1 965.078552 1.049353 5.614388 6.663741 0.000000 964.029200
M-2 965.078551 1.049354 5.614385 6.663739 0.000000 964.029197
M-3 965.078551 1.049354 5.614385 6.663739 0.000000 964.029197
B-1 965.078548 1.049356 5.614388 6.663744 0.000000 964.029192
B-2 965.078544 1.049346 5.614407 6.663753 0.000000 964.029198
B-3 878.782370 0.955491 5.112357 6.067848 0.000000 877.826858
_______________________________________________________________________________
DETERMINATION DATE 20-May-97
DISTRIBUTION DATE 27-May-97
Run: 05/27/97 11:58:39 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 43,894.16
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 23,033.60
SUBSERVICER ADVANCES THIS MONTH 27,209.94
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 13 2,913,024.35
(B) TWO MONTHLY PAYMENTS: 1 591,220.34
(C) THREE OR MORE MONTHLY PAYMENTS: 1 426,702.41
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 214,007,473.05
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 823
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 849,043.49
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.03537880 % 5.83425200 % 1.13036870 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.00774770 % 5.85739904 % 1.13485330 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1263 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 2,187,032.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,187,032.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.49685244
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 309.89
POOL TRADING FACTOR: 82.29113516
................................................................................
Run: 05/27/97 11:58:39 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-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 205,549,492.00 145,518,788.97 6.739634 % 1,522,431.46
A-2 7609442W7 76,450,085.00 94,563,524.01 6.739634 % 0.00
A-3 7609442R8 0.00 0.00 0.186000 % 0.00
R 7609442S6 100.00 0.00 6.739634 % 0.00
M-1 7609442T4 8,228,000.00 7,944,452.81 6.739634 % 8,646.06
M-2 7609442U1 2,992,100.00 2,888,988.52 6.739634 % 3,144.13
M-3 7609442V9 1,496,000.00 1,444,445.97 6.739634 % 1,572.01
B-1 2,244,050.00 2,166,717.25 6.739634 % 2,358.07
B-2 1,047,225.00 1,011,136.32 6.739634 % 1,100.43
B-3 1,196,851.02 1,155,606.03 6.739634 % 1,257.67
- -------------------------------------------------------------------------------
299,203,903.02 256,693,659.88 1,540,509.83
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 817,130.95 2,339,562.41 0.00 0.00 143,996,357.51
A-2 0.00 0.00 530,344.08 0.00 95,093,868.09
A-3 39,730.67 39,730.67 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 44,555.16 53,201.22 0.00 0.00 7,935,806.75
M-2 16,202.43 19,346.56 0.00 0.00 2,885,844.39
M-3 8,100.94 9,672.95 0.00 0.00 1,442,873.96
B-1 12,151.68 14,509.75 0.00 0.00 2,164,359.18
B-2 5,670.80 6,771.23 0.00 0.00 1,010,035.89
B-3 6,481.03 7,738.70 0.00 0.00 1,154,348.36
- -------------------------------------------------------------------------------
950,023.66 2,490,533.49 530,344.08 0.00 255,683,494.13
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 707.950127 7.406642 3.975349 11.381991 0.000000 700.543485
A-2 1236.931575 0.000000 0.000000 0.000000 6.937129 1243.868703
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 965.538747 1.050809 5.415066 6.465875 0.000000 964.487938
M-2 965.538759 1.050810 5.415070 6.465880 0.000000 964.487948
M-3 965.538750 1.050809 5.415067 6.465876 0.000000 964.487941
B-1 965.538758 1.050810 5.415067 6.465877 0.000000 964.487948
B-2 965.538752 1.050806 5.415073 6.465879 0.000000 964.487947
B-3 965.538743 1.050807 5.415068 6.465875 0.000000 964.487928
_______________________________________________________________________________
DETERMINATION DATE 20-May-97
DISTRIBUTION DATE 27-May-97
Run: 05/27/97 11:58:40 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S3 (POOL # 4145)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4145
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 56,109.67
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 25,976.98
SUBSERVICER ADVANCES THIS MONTH 25,747.60
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 11 3,088,748.35
(B) TWO MONTHLY PAYMENTS: 1 316,228.07
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 352,530.68
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 255,683,494.13
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 948
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 730,802.33
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.52872720 % 4.78308900 % 1.68818330 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.51023080 % 4.79676060 % 1.69300860 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 2,598,606.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,727,444.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.31167223
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 312.16
POOL TRADING FACTOR: 85.45459854
................................................................................
Run: 05/30/97 10:51:45 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 25,608,693.70 6.287500 % 361,997.91
A-2 7609442N7 0.00 0.00 3.712500 % 0.00
R 7609442P2 100.00 0.00 10.000000 % 0.00
- -------------------------------------------------------------------------------
36,569,304.65 25,608,693.70 361,997.91
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 133,668.28 495,666.19 0.00 0.00 25,246,695.79
A-2 78,925.42 78,925.42 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
- -------------------------------------------------------------------------------
212,593.70 574,591.61 0.00 0.00 25,246,695.79
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 700.280303 9.898982 3.655214 13.554196 0.000000 690.381320
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
_______________________________________________________________________________
DETERMINATION DATE 27-May-97
DISTRIBUTION DATE 30-May-97
Run: 05/30/97 10:51:45 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 25,246,695.79
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 658,459.50
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 243,187.75
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: 69.03794325
................................................................................
Run: 05/27/97 11:58:40 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 80,563,474.37 6.500000 % 961,256.24
A-2 7609443C0 22,306,000.00 10,943,397.82 6.500000 % 473,454.56
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 24,597,571.70 6.500000 % 26,555.86
A-9 7609443K2 0.00 0.00 0.532479 % 0.00
R 7609443L0 100.00 0.00 6.500000 % 0.00
M-1 7609443M8 6,635,000.00 6,400,191.72 6.500000 % 6,909.73
M-2 7609443N6 3,317,000.00 3,199,613.56 6.500000 % 3,454.34
M-3 7609443P1 1,990,200.00 1,919,768.15 6.500000 % 2,072.61
B-1 1,326,800.00 1,279,845.42 6.500000 % 1,381.74
B-2 398,000.00 383,915.06 6.500000 % 414.48
B-3 928,851.36 733,933.85 6.500000 % 792.36
- -------------------------------------------------------------------------------
265,366,951.36 229,353,711.65 1,476,291.92
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 435,723.13 1,396,979.37 0.00 0.00 79,602,218.13
A-2 59,186.77 532,641.33 0.00 0.00 10,469,943.26
A-3 173,291.99 173,291.99 0.00 0.00 32,041,000.00
A-4 243,293.49 243,293.49 0.00 0.00 44,984,000.00
A-5 56,788.67 56,788.67 0.00 0.00 10,500,000.00
A-6 58,232.73 58,232.73 0.00 0.00 10,767,000.00
A-7 5,624.78 5,624.78 0.00 0.00 1,040,000.00
A-8 133,034.62 159,590.48 0.00 0.00 24,571,015.84
A-9 101,617.23 101,617.23 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 34,615.09 41,524.82 0.00 0.00 6,393,281.99
M-2 17,304.93 20,759.27 0.00 0.00 3,196,159.22
M-3 10,382.96 12,455.57 0.00 0.00 1,917,695.54
B-1 6,921.98 8,303.72 0.00 0.00 1,278,463.68
B-2 2,076.38 2,490.86 0.00 0.00 383,500.58
B-3 3,969.44 4,761.80 0.00 0.00 733,141.49
- -------------------------------------------------------------------------------
1,342,064.19 2,818,356.11 0.00 0.00 227,877,419.73
===============================================================================
Run: 05/27/97 11:58:40
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-1 777.392089 9.275581 4.204482 13.480063 0.000000 768.116509
A-2 490.603327 21.225435 2.653401 23.878836 0.000000 469.377892
A-3 1000.000000 0.000000 5.408445 5.408445 0.000000 1000.000000
A-4 1000.000000 0.000000 5.408445 5.408445 0.000000 1000.000000
A-5 1000.000000 0.000000 5.408445 5.408445 0.000000 1000.000000
A-6 1000.000000 0.000000 5.408445 5.408445 0.000000 1000.000000
A-7 1000.000000 0.000000 5.408442 5.408442 0.000000 1000.000000
A-8 964.610655 1.041406 5.217044 6.258450 0.000000 963.569249
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 964.610659 1.041406 5.217044 6.258450 0.000000 963.569252
M-2 964.610660 1.041405 5.217043 6.258448 0.000000 963.569255
M-3 964.610667 1.041408 5.217044 6.258452 0.000000 963.569259
B-1 964.610657 1.041408 5.217049 6.258457 0.000000 963.569249
B-2 964.610704 1.041407 5.217035 6.258442 0.000000 963.569297
B-3 790.152097 0.853043 4.273504 5.126547 0.000000 789.299043
_______________________________________________________________________________
DETERMINATION DATE 20-May-97
DISTRIBUTION DATE 27-May-97
Run: 05/27/97 11:58:41 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S5 (POOL # 4146)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4146
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 53,077.78
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 24,144.41
SUBSERVICER ADVANCES THIS MONTH 43,792.13
MASTER SERVICER ADVANCES THIS MONTH 1,871.74
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 16 5,561,757.22
(B) TWO MONTHLY PAYMENTS: 1 218,281.79
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 612,835.96
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 227,877,419.73
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 812
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 259,682.94
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,228,678.68
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.93196310 % 5.02262400 % 1.04541340 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.89924530 % 5.04970469 % 1.05105010 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.5311 %
BANKRUPTCY AMOUNT AVAILABLE 109,256.00
FRAUD AMOUNT AVAILABLE 2,318,827.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,767,680.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.43463601
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 311.57
POOL TRADING FACTOR: 85.87256950
................................................................................
Run: 05/27/97 11:58:41 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-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 52,396,171.01 7.975791 % 1,159,363.52
M-1 7609442K3 3,625,500.00 2,970,747.81 7.975791 % 65,733.36
M-2 7609442L1 2,416,900.00 1,980,416.60 7.975791 % 43,820.43
R 7609442J6 100.00 0.00 7.975791 % 0.00
B-1 886,200.00 726,155.46 7.975791 % 16,067.55
B-2 322,280.00 264,077.40 7.975791 % 5,843.21
B-3 805,639.55 328,636.84 7.975791 % 7,271.71
- -------------------------------------------------------------------------------
161,126,619.55 58,666,205.12 1,298,099.78
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 344,352.51 1,503,716.03 0.00 0.00 51,236,807.49
M-1 19,524.03 85,257.39 0.00 0.00 2,905,014.45
M-2 13,015.48 56,835.91 0.00 0.00 1,936,596.17
R 0.00 0.00 0.00 0.00 0.00
B-1 4,772.36 20,839.91 0.00 0.00 710,087.91
B-2 1,735.54 7,578.75 0.00 0.00 258,234.19
B-3 2,159.84 9,431.55 0.00 0.00 317,591.37
- -------------------------------------------------------------------------------
385,559.76 1,683,659.54 0.00 0.00 57,364,331.58
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 342.302025 7.574074 2.249641 9.823715 0.000000 334.727951
M-1 819.403616 18.130840 5.385197 23.516037 0.000000 801.272776
M-2 819.403616 18.130841 5.385196 23.516037 0.000000 801.272775
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B-1 819.403588 18.130840 5.385195 23.516035 0.000000 801.272749
B-2 819.403624 18.130849 5.385193 23.516042 0.000000 801.272775
B-3 407.920440 9.026009 2.680889 11.706898 0.000000 394.210252
_______________________________________________________________________________
DETERMINATION DATE 20-May-97
DISTRIBUTION DATE 27-May-97
Run: 05/27/97 11:58:42 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S6 (POOL # 4147)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4147
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 15,575.14
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,118.02
SUBSERVICER ADVANCES THIS MONTH 17,236.31
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 1,416,549.85
(B) TWO MONTHLY PAYMENTS: 1 109,828.50
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 777,121.06
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 57,364,331.58
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 206
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,252,745.89
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 89.31235780 % 8.43955100 % 2.24809100 %
PREPAYMENT PERCENT 89.31235780 % 0.00000000 % 10.68764220 %
NEXT DISTRIBUTION 89.31823330 % 8.44010640 % 2.24166030 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 617,932.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,905,524.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.42314553
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 319.40
POOL TRADING FACTOR: 35.60202016
................................................................................
Run: 05/30/97 10:51:46 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 44,224,423.64 6.470000 % 157,866.54
A-2 7609443R7 61,308,403.22 61,308,403.22 6.470000 % 0.00
A-3 7609443S5 5,000,000.00 6,098,315.56 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
- -------------------------------------------------------------------------------
115,808,503.22 111,631,142.42 157,866.54
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 237,560.37 395,426.91 0.00 0.00 44,066,557.10
A-2 329,330.39 329,330.39 0.00 0.00 61,308,403.22
A-3 0.00 0.00 32,758.32 0.00 6,131,073.88
S-1 14,617.29 14,617.29 0.00 0.00 0.00
S-2 5,082.89 5,082.89 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
- -------------------------------------------------------------------------------
586,590.94 744,457.48 32,758.32 0.00 111,506,034.20
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 893.422700 3.189223 4.799199 7.988422 0.000000 890.233477
A-2 1000.000000 0.000000 5.371701 5.371701 0.000000 1000.000000
A-3 1219.663112 0.000000 0.000000 0.000000 6.551664 1226.214776
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
_______________________________________________________________________________
DETERMINATION DATE 27-May-97
DISTRIBUTION DATE 30-May-97
Run: 05/30/97 10:51:47 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 2,790.78
SUBSERVICER ADVANCES THIS MONTH 0.00
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 111,506,034.20
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 0
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 911,164.31
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 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: 96.28484187
................................................................................
Run: 05/27/97 11:58:42 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 0.00 4.500000 % 0.00
A-2 7609445P9 57,515,000.00 45,915,319.78 5.500000 % 2,966,920.49
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 27,708,127.89 6.187500 % 1,186,768.20
A-9 7609445W4 0.00 0.00 2.812500 % 0.00
A-10 7609445X2 43,420,000.00 35,233,187.69 6.500000 % 244,029.35
A-11 7609445Y0 66,266,000.00 66,266,000.00 6.500000 % 0.00
A-12 7609445Z7 32,444,000.00 39,609,752.33 6.500000 % 0.00
A-13 7609446A1 4,623,000.00 5,644,060.09 6.500000 % 0.00
A-14 7609446B9 478,414.72 387,268.69 0.000000 % 1,776.34
A-15 7609446C7 0.00 0.00 0.501048 % 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 11,304,716.55 6.500000 % 12,130.95
M-2 7609446G8 4,252,700.00 4,110,603.88 6.500000 % 4,411.04
M-3 7609446H6 4,252,700.00 4,110,603.88 6.500000 % 4,411.04
B-1 2,126,300.00 2,055,253.60 6.500000 % 2,205.47
B-2 638,000.00 616,682.42 6.500000 % 661.75
B-3 1,488,500.71 1,409,107.50 6.500000 % 1,512.10
- -------------------------------------------------------------------------------
425,269,315.43 367,596,321.64 4,424,826.73
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 209,504.74 3,176,425.23 0.00 0.00 42,948,399.29
A-3 207,393.99 207,393.99 0.00 0.00 41,665,000.00
A-4 52,317.22 52,317.22 0.00 0.00 10,090,000.00
A-5 39,602.22 39,602.22 0.00 0.00 7,344,000.00
A-6 243,052.37 243,052.37 0.00 0.00 45,072,637.34
A-7 102,747.93 102,747.93 0.00 0.00 19,054,000.00
A-8 142,231.54 1,328,999.74 0.00 0.00 26,521,359.69
A-9 64,650.70 64,650.70 0.00 0.00 0.00
A-10 189,993.53 434,022.88 0.00 0.00 34,989,158.34
A-11 357,336.72 357,336.72 0.00 0.00 66,266,000.00
A-12 0.00 0.00 213,593.99 0.00 39,823,346.32
A-13 0.00 0.00 30,435.36 0.00 5,674,495.45
A-14 0.00 1,776.34 0.00 0.00 385,492.35
A-15 152,800.24 152,800.24 0.00 0.00 0.00
R-I 0.01 0.01 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 60,960.22 73,091.17 0.00 0.00 11,292,585.60
M-2 22,166.26 26,577.30 0.00 0.00 4,106,192.84
M-3 22,166.26 26,577.30 0.00 0.00 4,106,192.84
B-1 11,082.87 13,288.34 0.00 0.00 2,053,048.13
B-2 3,325.43 3,987.18 0.00 0.00 616,020.67
B-3 7,598.56 9,110.66 0.00 0.00 1,336,107.21
- -------------------------------------------------------------------------------
1,888,930.81 6,313,757.54 244,029.35 0.00 363,344,036.07
===============================================================================
Run: 05/27/97 11:58:42
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 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 798.319043 51.585160 3.642610 55.227770 0.000000 746.733883
A-3 1000.000000 0.000000 4.977655 4.977655 0.000000 1000.000000
A-4 1000.000000 0.000000 5.185056 5.185056 0.000000 1000.000000
A-5 1000.000000 0.000000 5.392459 5.392459 0.000000 1000.000000
A-6 991.980926 0.000000 5.349217 5.349217 0.000000 991.980926
A-7 1000.000000 0.000000 5.392460 5.392460 0.000000 1000.000000
A-8 552.130717 23.648338 2.834201 26.482539 0.000000 528.482379
A-10 811.450661 5.620206 4.375715 9.995921 0.000000 805.830455
A-11 1000.000000 0.000000 5.392459 5.392459 0.000000 1000.000000
A-12 1220.865255 0.000000 0.000000 0.000000 6.583467 1227.448722
A-13 1220.865258 0.000000 0.000000 0.000000 6.583465 1227.448724
A-14 809.483224 3.712971 0.000000 3.712971 0.000000 805.770253
R-I 0.000000 0.000000 0.100000 0.100000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 966.586854 1.037232 5.212280 6.249512 0.000000 965.549622
M-2 966.586846 1.037233 5.212279 6.249512 0.000000 965.549613
M-3 966.586846 1.037233 5.212279 6.249512 0.000000 965.549613
B-1 966.586841 1.037234 5.212280 6.249514 0.000000 965.549607
B-2 966.586865 1.037226 5.212273 6.249499 0.000000 965.549640
B-3 946.662296 1.015854 5.104841 6.120695 0.000000 897.619464
_______________________________________________________________________________
DETERMINATION DATE 20-May-97
DISTRIBUTION DATE 27-May-97
Run: 05/27/97 11:58:43 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S7 (POOL # 4148)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4148
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 72,016.03
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 38,504.23
SUBSERVICER ADVANCES THIS MONTH 47,404.12
MASTER SERVICER ADVANCES THIS MONTH 10,811.56
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 16 4,492,565.27
(B) TWO MONTHLY PAYMENTS: 2 278,699.46
(C) THREE OR MORE MONTHLY PAYMENTS: 1 605,367.91
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 1,518,074.92
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 363,344,036.07
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,288
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 1,517,306.78
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 3,262,370.33
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.57124570 % 5.31738600 % 1.11136790 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.52263570 % 5.36818259 % 1.10348030 %
CLASS A-15 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.4994 %
BANKRUPTCY AMOUNT AVAILABLE 142,572.00
FRAUD AMOUNT AVAILABLE 3,670,386.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,670,386.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.35504105
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 313.10
POOL TRADING FACTOR: 85.43857337
................................................................................
Run: 05/27/97 11:58:43 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 14,235,356.74 6.000000 % 362,646.37
A-2 7609445A2 54,914,000.00 30,232,668.20 6.000000 % 273,236.89
A-3 7609445B0 15,096,000.00 9,323,203.59 6.000000 % 133,319.82
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 6.580000 % 0.00
A-8 7609445G9 3,452,000.00 3,156,682.26 5.005833 % 0.00
A-9 7609445H7 0.00 0.00 0.323343 % 0.00
R 7609445J3 100.00 0.00 6.000000 % 0.00
M-1 7609445K0 775,800.00 667,162.11 6.000000 % 3,276.39
M-2 7609445L8 2,868,200.00 2,466,556.26 6.000000 % 12,113.10
B 620,201.82 533,352.89 6.000000 % 2,619.28
- -------------------------------------------------------------------------------
155,035,301.82 118,803,877.11 787,211.85
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 71,061.05 433,707.42 0.00 0.00 13,872,710.37
A-2 150,917.56 424,154.45 0.00 0.00 29,959,431.31
A-3 46,540.23 179,860.05 0.00 0.00 9,189,883.77
A-4 31,064.41 31,064.41 0.00 0.00 6,223,000.00
A-5 46,181.91 46,181.91 0.00 0.00 9,251,423.55
A-6 186,215.09 186,215.09 0.00 0.00 37,303,669.38
A-7 29,620.99 29,620.99 0.00 0.00 5,410,802.13
A-8 13,146.78 13,146.78 0.00 0.00 3,156,682.26
A-9 31,959.93 31,959.93 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 3,330.39 6,606.78 0.00 0.00 663,885.72
M-2 12,312.73 24,425.83 0.00 0.00 2,454,443.16
B 2,662.41 5,281.69 0.00 0.00 530,733.61
- -------------------------------------------------------------------------------
625,013.48 1,412,225.33 0.00 0.00 118,016,665.26
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 833.061607 21.222283 4.158535 25.380818 0.000000 811.839324
A-2 550.545730 4.975724 2.748253 7.723977 0.000000 545.570006
A-3 617.594302 8.831467 3.082951 11.914418 0.000000 608.762836
A-4 1000.000000 0.000000 4.991870 4.991870 0.000000 1000.000000
A-5 972.298849 0.000000 4.853590 4.853590 0.000000 972.298849
A-6 967.268303 0.000000 4.828478 4.828478 0.000000 967.268303
A-7 914.450250 0.000000 5.006082 5.006082 0.000000 914.450250
A-8 914.450249 0.000000 3.808453 3.808453 0.000000 914.450249
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 859.966628 4.223241 4.292846 8.516087 0.000000 855.743388
M-2 859.966620 4.223241 4.292842 8.516083 0.000000 855.743379
B 859.966664 4.223238 4.292828 8.516066 0.000000 855.743426
_______________________________________________________________________________
DETERMINATION DATE 20-May-97
DISTRIBUTION DATE 27-May-97
Run: 05/27/97 11:58:44 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 24,781.01
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 12,770.15
SUBSERVICER ADVANCES THIS MONTH 3,449.41
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 353,350.29
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 118,016,665.26
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 495
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 203,773.38
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.91334040 % 2.63772400 % 0.44893560 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.90801080 % 2.64227842 % 0.44971070 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3237 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 603,402.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,584,480.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 6.69942159
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 136.56
POOL TRADING FACTOR: 76.12244687
................................................................................
Run: 05/27/97 11:58:44 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-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 9,311,808.56 6.500000 % 328,677.41
A-2 7609443X4 70,702,000.00 36,129,206.78 6.500000 % 1,084,988.86
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 28,508,263.43 6.500000 % 43,639.56
A-9 7609444E5 0.00 0.00 0.445399 % 0.00
R 7609444F2 100.00 0.00 6.500000 % 0.00
M-1 7609444G0 8,605,600.00 8,316,295.32 6.500000 % 12,730.32
M-2 7609444H8 3,129,000.00 3,023,808.69 6.500000 % 4,628.75
M-3 7609444J4 3,129,000.00 3,023,808.69 6.500000 % 4,628.75
B-1 1,251,600.00 1,209,523.48 6.500000 % 1,851.50
B-2 625,800.00 604,761.74 6.500000 % 925.75
B-3 1,251,647.88 1,126,957.18 6.500000 % 1,725.12
- -------------------------------------------------------------------------------
312,906,747.88 266,181,433.87 1,483,796.02
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 50,249.16 378,926.57 0.00 0.00 8,983,131.15
A-2 194,963.44 1,279,952.30 0.00 0.00 35,044,217.92
A-3 60,508.52 60,508.52 0.00 0.00 11,213,000.00
A-4 441,167.76 441,167.76 0.00 0.00 81,754,000.00
A-5 341,919.31 341,919.31 0.00 0.00 63,362,000.00
A-6 94,963.80 94,963.80 0.00 0.00 17,598,000.00
A-7 5,396.29 5,396.29 0.00 0.00 1,000,000.00
A-8 153,838.67 197,478.23 0.00 0.00 28,464,623.87
A-9 98,425.69 98,425.69 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 44,877.09 57,607.41 0.00 0.00 8,303,565.00
M-2 16,317.33 20,946.08 0.00 0.00 3,019,179.94
M-3 16,317.33 20,946.08 0.00 0.00 3,019,179.94
B-1 6,526.94 8,378.44 0.00 0.00 1,207,671.98
B-2 3,263.46 4,189.21 0.00 0.00 603,835.99
B-3 6,081.37 7,806.49 0.00 0.00 1,125,232.06
- -------------------------------------------------------------------------------
1,534,816.16 3,018,612.18 0.00 0.00 264,697,637.85
===============================================================================
Run: 05/27/97 11:58:44
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-1 470.649915 16.612454 2.539760 19.152214 0.000000 454.037460
A-2 511.006857 15.345943 2.757538 18.103481 0.000000 495.660914
A-3 1000.000000 0.000000 5.396283 5.396283 0.000000 1000.000000
A-4 1000.000000 0.000000 5.396283 5.396283 0.000000 1000.000000
A-5 1000.000000 0.000000 5.396283 5.396283 0.000000 1000.000000
A-6 1000.000000 0.000000 5.396284 5.396284 0.000000 1000.000000
A-7 1000.000000 0.000000 5.396290 5.396290 0.000000 1000.000000
A-8 966.381811 1.479307 5.214870 6.694177 0.000000 964.902504
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 966.381812 1.479306 5.214871 6.694177 0.000000 964.902505
M-2 966.381812 1.479306 5.214871 6.694177 0.000000 964.902506
M-3 966.381812 1.479306 5.214871 6.694177 0.000000 964.902506
B-1 966.381815 1.479306 5.214877 6.694183 0.000000 964.902509
B-2 966.381815 1.479306 5.214861 6.694167 0.000000 964.902509
B-3 900.378771 1.378271 4.858699 6.236970 0.000000 899.000492
_______________________________________________________________________________
DETERMINATION DATE 20-May-97
DISTRIBUTION DATE 27-May-97
Run: 05/27/97 11:58:45 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S9 (POOL # 4150)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4150
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 55,555.22
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 28,107.18
SUBSERVICER ADVANCES THIS MONTH 46,932.06
MASTER SERVICER ADVANCES THIS MONTH 1,454.97
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 14 4,396,882.27
(B) TWO MONTHLY PAYMENTS: 3 1,227,622.04
(C) THREE OR MORE MONTHLY PAYMENTS: 2 612,921.06
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 632,176.72
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 264,697,637.85
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 937
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 211,041.93
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,076,333.80
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 118,040.89
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.49873700 % 5.39628600 % 1.10497650 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.47230110 % 5.41822927 % 1.10946970 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.4457 %
BANKRUPTCY AMOUNT AVAILABLE 116,802.00
FRAUD AMOUNT AVAILABLE 2,671,692.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,359,024.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.32248019
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 313.22
POOL TRADING FACTOR: 84.59313826
................................................................................
Run: 05/27/97 11:58:45 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 0.00 6.500000 % 0.00
A-2 7609444L9 29,271,000.00 22,572,147.92 6.000000 % 710,289.92
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 6.009000 % 0.00
A-8 7609444S4 5,178,948.00 4,846,170.25 7.563365 % 0.00
A-9 7609444T2 16,947,000.00 16,947,000.00 6.500000 % 0.00
A-10 7609444U9 0.00 0.00 0.194143 % 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 785,000.00 677,618.69 6.500000 % 3,310.49
M-2 7609444Y1 2,903,500.00 2,506,325.93 6.500000 % 12,244.58
B 627,984.63 542,081.63 6.500000 % 2,648.32
- -------------------------------------------------------------------------------
156,939,684.63 116,913,484.67 728,493.31
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 112,809.23 823,099.15 0.00 0.00 21,861,858.00
A-3 151,574.08 151,574.08 0.00 0.00 28,657,000.00
A-4 25,609.14 25,609.14 0.00 0.00 4,730,000.00
A-5 12,981.26 12,981.26 0.00 0.00 0.00
A-6 135,003.52 135,003.52 0.00 0.00 24,935,106.59
A-7 52,554.92 52,554.92 0.00 0.00 10,500,033.66
A-8 30,530.52 30,530.52 0.00 0.00 4,846,170.25
A-9 91,754.35 91,754.35 0.00 0.00 16,947,000.00
A-10 18,906.30 18,906.30 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 3,668.75 6,979.24 0.00 0.00 674,308.20
M-2 13,569.73 25,814.31 0.00 0.00 2,494,081.35
B 2,934.95 5,583.27 0.00 0.00 539,433.31
- -------------------------------------------------------------------------------
651,898.64 1,380,391.95 0.00 0.00 116,184,991.36
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 771.143723 24.265994 3.853959 28.119953 0.000000 746.877729
A-3 1000.000000 0.000000 5.289251 5.289251 0.000000 1000.000000
A-4 1000.000000 0.000000 5.414195 5.414195 0.000000 1000.000000
A-6 974.560564 0.000000 5.276461 5.276461 0.000000 974.560564
A-7 935.744141 0.000000 4.683600 4.683600 0.000000 935.744141
A-8 935.744141 0.000000 5.895120 5.895120 0.000000 935.744142
A-9 1000.000000 0.000000 5.414194 5.414194 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-1 863.208522 4.217185 4.673567 8.890752 0.000000 858.991338
M-2 863.208517 4.217179 4.673577 8.890756 0.000000 858.991338
B 863.208436 4.217173 4.673586 8.890759 0.000000 858.991262
_______________________________________________________________________________
DETERMINATION DATE 20-May-97
DISTRIBUTION DATE 27-May-97
Run: 05/27/97 11:58:46 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S10 (POOL # 4151)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4151
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 26,571.40
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 12,421.52
SUBSERVICER ADVANCES THIS MONTH 13,407.74
MASTER SERVICER ADVANCES THIS MONTH 2,496.98
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,321,011.56
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 116,184,991.36
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 511
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 240,727.03
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 157,315.94
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.81300560 % 2.72333400 % 0.46366050 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.80869030 % 2.72702138 % 0.46428830 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1940 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 593,921.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,164,647.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.09239517
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 135.65
POOL TRADING FACTOR: 74.03162026
................................................................................
Run: 05/27/97 11:58:46 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-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 167,000,000.00 119,537,793.57 6.991602 % 1,205,327.50
A-2 760947LS8 99,787,000.00 71,427,052.70 6.991602 % 720,215.66
A-3 7609446Y9 100,000,000.00 123,228,022.38 6.991602 % 0.00
A-4 7609446Z6 0.00 0.00 0.133000 % 0.00
R 7609447A0 100.00 0.00 6.991602 % 0.00
M-1 7609447B8 10,702,300.00 10,352,426.04 6.991602 % 11,096.43
M-2 7609447C6 3,891,700.00 3,764,474.57 6.991602 % 4,035.02
M-3 7609447D4 3,891,700.00 3,764,474.57 6.991602 % 4,035.02
B-1 1,751,300.00 1,694,047.40 6.991602 % 1,815.79
B-2 778,400.00 752,952.95 6.991602 % 807.07
B-3 1,362,164.15 1,317,633.02 6.991602 % 1,412.33
- -------------------------------------------------------------------------------
389,164,664.15 335,838,877.20 1,948,744.82
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 695,438.97 1,900,766.47 0.00 0.00 118,332,466.07
A-2 415,543.52 1,135,759.18 0.00 0.00 70,706,837.04
A-3 0.00 0.00 716,907.74 0.00 123,944,930.12
A-4 37,167.18 37,167.18 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 60,227.65 71,324.08 0.00 0.00 10,341,329.61
M-2 21,900.71 25,935.73 0.00 0.00 3,760,439.55
M-3 21,900.71 25,935.73 0.00 0.00 3,760,439.55
B-1 9,855.52 11,671.31 0.00 0.00 1,692,231.61
B-2 4,380.48 5,187.55 0.00 0.00 752,145.88
B-3 7,665.64 9,077.97 0.00 0.00 1,308,497.21
- -------------------------------------------------------------------------------
1,274,080.38 3,222,825.20 716,907.74 0.00 334,599,316.64
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 715.795171 7.217530 4.164305 11.381835 0.000000 708.577641
A-2 715.795171 7.217530 4.164305 11.381835 0.000000 708.577641
A-3 1232.280224 0.000000 0.000000 0.000000 7.169077 1239.449301
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 967.308526 1.036827 5.627543 6.664370 0.000000 966.271700
M-2 967.308521 1.036827 5.627543 6.664370 0.000000 966.271694
M-3 967.308521 1.036827 5.627543 6.664370 0.000000 966.271694
B-1 967.308514 1.036824 5.627545 6.664369 0.000000 966.271690
B-2 967.308517 1.036832 5.627544 6.664376 0.000000 966.271686
B-3 967.308544 1.036828 5.627545 6.664373 0.000000 966.271716
_______________________________________________________________________________
DETERMINATION DATE 20-May-97
DISTRIBUTION DATE 27-May-97
Run: 05/27/97 11:58:47 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S11 (POOL # 4152)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4152
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 63,704.81
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 22,778.20
SUBSERVICER ADVANCES THIS MONTH 41,635.78
MASTER SERVICER ADVANCES THIS MONTH 2,237.56
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 21 5,201,064.66
(B) TWO MONTHLY PAYMENTS: 1 218,241.51
(C) THREE OR MORE MONTHLY PAYMENTS: 1 114,844.62
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 513,454.10
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 334,599,316.64
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,321
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 291,449.57
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 759,755.46
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.55464480 % 5.32439100 % 1.12096410 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.54000970 % 5.33838768 % 1.12160260 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,679,354.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,358,708.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.43260320
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 313.15
POOL TRADING FACTOR: 85.97885355
................................................................................
Run: 05/27/97 11:58:47 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-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 16,451,392.99 6.500000 % 1,364,296.94
A-2 760947AB7 16,923,000.00 16,923,000.00 6.500000 % 0.00
A-3 760947AC5 28,000,000.00 15,566,641.96 6.500000 % 627,493.76
A-4 760947AD3 73,800,000.00 69,947,177.48 6.500000 % 86,458.11
A-5 760947AE1 13,209,000.00 16,038,634.75 6.500000 % 0.00
A-6 760947AF8 1,749,506.64 1,291,640.92 0.000000 % 8,261.84
A-7 760947AG6 0.00 0.00 0.045000 % 0.00
A-8 760947AH4 0.00 0.00 0.215778 % 0.00
R 760947AJ0 100.00 0.00 6.500000 % 0.00
M-1 760947AK7 909,200.00 788,806.42 6.500000 % 3,761.16
M-2 760947AL5 2,907,400.00 2,522,410.61 6.500000 % 12,027.28
B 726,864.56 630,615.25 6.500000 % 3,006.87
- -------------------------------------------------------------------------------
181,709,071.20 140,160,320.38 2,105,305.96
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 88,683.13 1,452,980.07 0.00 0.00 15,087,096.05
A-2 91,225.39 91,225.39 0.00 0.00 16,923,000.00
A-3 83,913.78 711,407.54 0.00 0.00 14,939,148.20
A-4 377,058.33 463,516.44 0.00 0.00 69,860,719.37
A-5 0.00 0.00 86,458.11 0.00 16,125,092.86
A-6 0.00 8,261.84 0.00 0.00 1,283,379.08
A-7 5,230.73 5,230.73 0.00 0.00 0.00
A-8 25,081.72 25,081.72 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 4,252.15 8,013.31 0.00 0.00 785,045.26
M-2 13,597.35 25,624.63 0.00 0.00 2,510,383.33
B 3,399.40 6,406.27 0.00 0.00 627,608.38
- -------------------------------------------------------------------------------
692,441.98 2,797,747.94 86,458.11 0.00 138,141,472.53
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 378.332099 31.374688 2.039443 33.414131 0.000000 346.957411
A-2 1000.000000 0.000000 5.390616 5.390616 0.000000 1000.000000
A-3 555.951499 22.410491 2.996921 25.407412 0.000000 533.541007
A-4 947.793733 1.171519 5.109191 6.280710 0.000000 946.622214
A-5 1214.220210 0.000000 0.000000 0.000000 6.545394 1220.765604
A-6 738.288664 4.722383 0.000000 4.722383 0.000000 733.566281
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 867.582952 4.136780 4.676804 8.813584 0.000000 863.446173
M-2 867.582930 4.136782 4.676807 8.813589 0.000000 863.446148
B 867.582882 4.136782 4.676800 8.813582 0.000000 863.446114
_______________________________________________________________________________
DETERMINATION DATE 20-May-97
DISTRIBUTION DATE 27-May-97
Run: 05/27/97 11:58:47 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S12 (POOL # 4153)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4153
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 26,300.73
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 9,543.40
SUBSERVICER ADVANCES THIS MONTH 17,080.06
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 909,460.54
(B) TWO MONTHLY PAYMENTS: 1 523,463.22
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 224,200.40
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 138,141,472.53
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 601
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,350,251.48
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 97.16146770 % 2.38442300 % 0.45410910 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 97.13350020 % 2.38554616 % 0.45858330 %
CLASS A-8 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2156 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 703,633.00
SPECIAL HAZARD AMOUNT AVAILABLE 896,783.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.00643169
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 136.91
POOL TRADING FACTOR: 76.02343219
................................................................................
Run: 05/27/97 11:58:48 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-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 205,217,561.00 127,340,831.16 7.000000 % 3,970,244.77
A-2 760947AS0 49,338,300.00 49,338,300.00 7.000000 % 0.00
A-3 760947AT8 12,500,000.00 8,675,852.62 7.000000 % 194,959.41
A-4 760947BA8 100,000,000.00 122,571,400.02 7.000000 % 0.00
A-5 760947AU5 2,381,928.79 2,145,979.21 0.000000 % 15,423.59
A-6 760947AV3 0.00 0.00 0.357936 % 0.00
R 760947AW1 100.00 0.00 7.000000 % 0.00
M-1 760947AX9 11,822,000.00 11,443,362.16 7.000000 % 11,642.67
M-2 760947AY7 3,940,650.00 3,814,437.89 7.000000 % 3,880.87
M-3 760947AZ4 3,940,700.00 3,814,486.30 7.000000 % 3,880.92
B-1 2,364,500.00 2,288,769.21 7.000000 % 2,328.63
B-2 788,200.00 762,955.34 7.000000 % 776.24
B-3 1,773,245.53 1,602,075.79 7.000000 % 1,630.00
- -------------------------------------------------------------------------------
394,067,185.32 333,798,449.70 4,204,767.10
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 742,644.36 4,712,889.13 0.00 0.00 123,370,586.39
A-2 287,738.11 287,738.11 0.00 0.00 49,338,300.00
A-3 50,597.07 245,556.48 0.00 0.00 8,480,893.21
A-4 0.00 0.00 714,829.30 0.00 123,286,229.32
A-5 0.00 15,423.59 0.00 0.00 2,130,555.62
A-6 99,541.59 99,541.59 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 66,737.03 78,379.70 0.00 0.00 11,431,719.49
M-2 22,245.58 26,126.45 0.00 0.00 3,810,557.02
M-3 22,245.86 26,126.78 0.00 0.00 3,810,605.38
B-1 13,347.97 15,676.60 0.00 0.00 2,286,440.58
B-2 4,449.51 5,225.75 0.00 0.00 762,179.10
B-3 9,343.21 10,973.21 0.00 0.00 1,600,445.79
- -------------------------------------------------------------------------------
1,318,890.29 5,523,657.39 714,829.30 0.00 330,308,511.90
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 620.516249 19.346516 3.618815 22.965331 0.000000 601.169733
A-2 1000.000000 0.000000 5.831942 5.831942 0.000000 1000.000000
A-3 694.068210 15.596753 4.047766 19.644519 0.000000 678.471457
A-4 1225.714000 0.000000 0.000000 0.000000 7.148293 1232.862293
A-5 900.941799 6.475252 0.000000 6.475252 0.000000 894.466547
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 967.971761 0.984831 5.645156 6.629987 0.000000 966.986930
M-2 967.971753 0.984830 5.645155 6.629985 0.000000 966.986924
M-3 967.971756 0.984830 5.645154 6.629984 0.000000 966.986926
B-1 967.971753 0.984830 5.645155 6.629985 0.000000 966.986923
B-2 967.971758 0.984826 5.645154 6.629980 0.000000 966.986932
B-3 903.470931 0.919207 5.268988 6.188195 0.000000 902.551713
_______________________________________________________________________________
DETERMINATION DATE 20-May-97
DISTRIBUTION DATE 27-May-97
Run: 05/27/97 11:58:48 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S13 (POOL # 4154)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4154
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 57,124.53
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 13,727.24
SUBSERVICER ADVANCES THIS MONTH 55,991.00
MASTER SERVICER ADVANCES THIS MONTH 3,999.32
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 14 3,385,173.58
(B) TWO MONTHLY PAYMENTS: 3 970,849.97
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 12
AGGREGATE PRINCIPAL BALANCE 3,303,871.72
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 330,308,511.90
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,249
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 515,701.54
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 3,150,118.24
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.84609980 % 5.75068400 % 1.40321590 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.77771500 % 5.76820796 % 1.41662940 %
CLASS A-6 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3563 %
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 7.59843393
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 313.65
POOL TRADING FACTOR: 83.82035455
................................................................................
Run: 05/27/97 11:58:49 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-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 150,068,000.00 114,656,054.89 6.500000 % 2,125,336.26
A-2 760947BC4 1,321,915.43 1,048,715.40 0.000000 % 19,456.88
A-3 760947BD2 0.00 0.00 0.307612 % 0.00
R 760947BE0 100.00 0.00 6.500000 % 0.00
M-1 760947BF7 1,168,000.00 1,015,817.52 6.500000 % 4,913.49
M-2 760947BG5 2,491,000.00 2,166,439.55 6.500000 % 10,479.02
B 622,704.85 541,570.63 6.500000 % 2,619.55
- -------------------------------------------------------------------------------
155,671,720.28 119,428,597.99 2,162,805.20
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 620,835.91 2,746,172.17 0.00 0.00 112,530,718.63
A-2 0.00 19,456.88 0.00 0.00 1,029,258.52
A-3 30,603.99 30,603.99 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 5,500.41 10,413.90 0.00 0.00 1,010,904.03
M-2 11,730.77 22,209.79 0.00 0.00 2,155,960.53
B 2,932.48 5,552.03 0.00 0.00 538,951.08
- -------------------------------------------------------------------------------
671,603.56 2,834,408.76 0.00 0.00 117,265,792.79
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 764.027340 14.162488 4.137031 18.299519 0.000000 749.864852
A-2 793.330175 14.718703 0.000000 14.718703 0.000000 778.611473
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 869.706781 4.206755 4.709255 8.916010 0.000000 865.500026
M-2 869.706764 4.206752 4.709261 8.916013 0.000000 865.500012
B 869.706780 4.206712 4.709262 8.915974 0.000000 865.500052
_______________________________________________________________________________
DETERMINATION DATE 20-May-97
DISTRIBUTION DATE 27-May-97
Run: 05/27/97 11:58:49 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S14 (POOL # 4155)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4155
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 22,874.29
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,812.57
SUBSERVICER ADVANCES THIS MONTH 20,889.44
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 1,801,780.44
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 294,457.33
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 117,265,792.79
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 517
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,585,129.42
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.85434080 % 2.68817400 % 0.45748540 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.81183230 % 2.70058683 % 0.46366750 %
CLASS A-3 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3057 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 658,767.00
SPECIAL HAZARD AMOUNT AVAILABLE 854,579.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.04549251
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 136.71
POOL TRADING FACTOR: 75.32889890
................................................................................
Run: 05/27/97 11:58:50 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 11,503,504.73 7.750000 % 773,147.38
A-2 760947BS9 40,324,000.00 28,228,205.77 7.750000 % 279,606.53
A-3 760947BT7 6,500,000.00 6,500,000.00 7.750000 % 0.00
A-4 760947BU4 5,000,000.00 2,675,584.35 7.750000 % 53,731.22
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 26,586,300.11 7.750000 % 0.00
A-8 760947BY6 15,537,000.00 7,009,173.91 7.750000 % 471,084.64
A-9 760947BZ3 2,074,847.12 1,914,579.11 0.000000 % 2,393.71
A-10 760947CE9 0.00 0.00 0.317862 % 0.00
R 760947CA7 355,000.00 37,155.65 7.750000 % 468.57
M-1 760947CB5 4,463,000.00 4,336,713.27 7.750000 % 4,078.56
M-2 760947CC3 2,028,600.00 1,971,197.99 7.750000 % 1,853.86
M-3 760947CD1 1,623,000.00 1,577,074.97 7.750000 % 1,483.20
B-1 974,000.00 946,439.33 7.750000 % 890.10
B-2 324,600.00 315,414.99 7.750000 % 296.64
B-3 730,456.22 653,555.16 7.750000 % 614.65
- -------------------------------------------------------------------------------
162,292,503.34 123,236,937.65 1,589,649.06
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 74,263.56 847,410.94 0.00 0.00 10,730,357.35
A-2 182,233.76 461,840.29 0.00 0.00 27,948,599.24
A-3 41,962.27 41,962.27 0.00 0.00 6,500,000.00
A-4 17,272.86 71,004.08 0.00 0.00 2,621,853.13
A-5 99,231.07 99,231.07 0.00 0.00 15,371,000.00
A-6 87,869.23 87,869.23 0.00 0.00 13,611,038.31
A-7 0.00 0.00 171,634.06 0.00 26,757,934.17
A-8 45,249.35 516,333.99 0.00 0.00 6,538,089.27
A-9 0.00 2,393.71 0.00 0.00 1,912,185.40
A-10 32,630.48 32,630.48 0.00 0.00 0.00
R 239.86 708.43 0.00 0.00 36,687.08
M-1 27,996.66 32,075.22 0.00 0.00 4,332,634.71
M-2 12,725.52 14,579.38 0.00 0.00 1,969,344.13
M-3 10,181.18 11,664.38 0.00 0.00 1,575,591.77
B-1 6,109.96 7,000.06 0.00 0.00 945,549.23
B-2 2,036.24 2,332.88 0.00 0.00 315,118.35
B-3 4,219.18 4,833.83 0.00 0.00 652,940.51
- -------------------------------------------------------------------------------
644,221.18 2,233,870.24 171,634.06 0.00 121,818,922.65
===============================================================================
Run: 05/27/97 11:58:50
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-1 442.442490 29.736438 2.856291 32.592729 0.000000 412.706052
A-2 700.034862 6.933998 4.519238 11.453236 0.000000 693.100864
A-3 1000.000000 0.000000 6.455734 6.455734 0.000000 1000.000000
A-4 535.116870 10.746244 3.454572 14.200816 0.000000 524.370626
A-5 1000.000000 0.000000 6.455733 6.455733 0.000000 1000.000000
A-6 698.467610 0.000000 4.509120 4.509120 0.000000 698.467610
A-7 1236.572098 0.000000 0.000000 0.000000 7.982980 1244.555078
A-8 451.127882 30.320180 2.912361 33.232541 0.000000 420.807702
A-9 922.756714 1.153680 0.000000 1.153680 0.000000 921.603034
R 104.663803 1.319915 0.675662 1.995577 0.000000 103.343887
M-1 971.703623 0.913861 6.273058 7.186919 0.000000 970.789763
M-2 971.703633 0.913862 6.273055 7.186917 0.000000 970.789771
M-3 971.703617 0.913863 6.273062 7.186925 0.000000 970.789754
B-1 971.703624 0.913860 6.273060 7.186920 0.000000 970.789764
B-2 971.703604 0.913863 6.273075 7.186938 0.000000 970.789741
B-3 894.721877 0.841460 5.776089 6.617549 0.000000 893.880416
_______________________________________________________________________________
DETERMINATION DATE 20-May-97
DISTRIBUTION DATE 27-May-97
Run: 05/27/97 11:58:50 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 23,811.35
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,875.66
SUBSERVICER ADVANCES THIS MONTH 25,726.70
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 2,649,603.30
(B) TWO MONTHLY PAYMENTS: 1 287,315.10
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 395,271.32
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 121,818,922.65
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 469
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,301,992.13
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 91.92202010 % 6.49920300 % 1.57877700 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 91.83433810 % 6.46662311 % 1.59591370 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3155 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,348,433.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,074,617.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.24603759
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 313.18
POOL TRADING FACTOR: 75.06133687
................................................................................
Run: 05/27/97 12:00:05 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 20,907,145.34 6.500000 % 501,359.29
A-II 760947BJ9 22,971,650.00 17,674,948.92 7.000000 % 362,586.90
A-II 760947BK6 31,478,830.00 21,768,385.31 7.500000 % 1,132,054.16
IO 760947BL4 0.00 0.00 0.336541 % 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 1,040,530.00 919,916.56 7.037936 % 4,067.44
M-2 760947BQ3 1,539,985.00 1,361,477.05 7.037936 % 6,019.81
B 332,976.87 294,379.73 7.037936 % 1,301.61
- -------------------------------------------------------------------------------
83,242,471.87 62,926,252.91 2,007,389.21
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-I 112,951.79 614,311.08 0.00 0.00 20,405,786.05
A-II 102,835.07 465,421.97 0.00 0.00 17,312,362.02
A-III 135,697.71 1,267,751.87 0.00 0.00 20,636,331.15
IO 17,601.71 17,601.71 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 5,381.19 9,448.63 0.00 0.00 915,849.12
M-2 7,964.17 13,983.98 0.00 0.00 1,355,457.24
B 1,722.02 3,023.63 0.00 0.00 293,078.12
- -------------------------------------------------------------------------------
384,153.66 2,391,542.87 0.00 0.00 60,918,863.70
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-I 807.902580 19.373734 4.364730 23.738464 0.000000 788.528846
A-II 769.424439 15.784104 4.476608 20.260712 0.000000 753.640336
A-II 691.524600 35.962396 4.310761 40.273157 0.000000 655.562203
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-1 884.084611 3.909006 5.171587 9.080593 0.000000 880.175605
M-2 884.084618 3.909006 5.171589 9.080595 0.000000 880.175612
B 884.084621 3.909005 5.171595 9.080600 0.000000 880.175616
_______________________________________________________________________________
DETERMINATION DATE 20-May-97
DISTRIBUTION DATE 27-May-97
Run: 05/27/97 12:00:06 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 11,151.53
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 60,918,863.69
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 305
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,728,284.59
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 95.90667930 % 3.62550400 % 0.46781700 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 95.79049200 % 3.72841222 % 0.48109580 %
CLASS IO - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3341 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 689,639.00
SPECIAL HAZARD AMOUNT AVAILABLE 500,000.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.61069500
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 139.20
POOL TRADING FACTOR: 73.18242998
Run: 05/27/97 12:00:06 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 4,546.72
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,223.25
SUBSERVICER ADVANCES THIS MONTH 0.00
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 21,224,466.38
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 105
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 403,024.42
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.21463100 % 3.35275000 % 0.43261830 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 0.00000000 % 3.41641451 % 0.00000000 %
BANKRUPTCY AMOUNT AVAILABLE 0.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.04608130
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 137.32
POOL TRADING FACTOR: 79.14527294
Run: 05/27/97 12:00:06 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 3,101.94
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 989.26
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 18,044,379.53
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 85
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 284,987.84
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.00631330 % 3.53725000 % 0.45643670 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 0.00000000 % 3.59311657 % 0.00000000 %
BANKRUPTCY AMOUNT AVAILABLE 0.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.44870321
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 140.79
POOL TRADING FACTOR: 75.80136342
Run: 05/27/97 12:00:06 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 3,502.87
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,227.40
SUBSERVICER ADVANCES THIS MONTH 0.00
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 21,650,017.78
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 115
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,040,272.33
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 95.53250920 % 3.95691300 % 0.51057810 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 0.00000000 % 4.14704020 % 0.00000000 %
BANKRUPTCY AMOUNT AVAILABLE 0.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.29922491
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 139.71
POOL TRADING FACTOR: 66.36925883
................................................................................
Run: 05/27/97 11:58:51 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-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 9,462,430.82 8.000000 % 544,026.25
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 26,419,492.92 8.000000 % 1,373,762.75
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 2,360,904.55 0.000000 % 25,914.82
A-12 760947CW9 0.00 0.00 0.328108 % 0.00
R 760947CS8 100.00 0.00 8.000000 % 0.00
M-1 760947CT6 5,660,500.00 5,527,755.08 8.000000 % 4,936.35
M-2 760947CU3 2,572,900.00 2,512,562.66 8.000000 % 2,243.75
M-3 760947CV1 2,058,400.00 2,010,128.29 8.000000 % 1,795.07
B-1 1,029,200.00 1,005,064.10 8.000000 % 897.53
B-2 617,500.00 603,018.94 8.000000 % 538.50
B-3 926,311.44 770,421.26 8.000000 % 688.00
- -------------------------------------------------------------------------------
205,832,763.60 143,074,778.62 1,954,803.02
===============================================================================
_______________________________________________________________________________
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 63,002.21 607,028.46 0.00 0.00 8,918,404.57
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 6,866.21 6,866.21 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-7 175,904.74 1,549,667.49 0.00 0.00 25,045,730.17
A-8 13,982.10 13,982.10 0.00 0.00 2,100,000.00
A-9 90,324.36 90,324.36 0.00 0.00 13,566,000.00
A-10 337,814.17 337,814.17 0.00 0.00 50,737,000.00
A-11 0.00 25,914.82 0.00 0.00 2,334,989.73
A-12 39,069.94 39,069.94 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 36,804.58 41,740.93 0.00 0.00 5,522,818.73
M-2 16,729.00 18,972.75 0.00 0.00 2,510,318.91
M-3 13,383.72 15,178.79 0.00 0.00 2,008,333.22
B-1 6,691.86 7,589.39 0.00 0.00 1,004,166.57
B-2 4,014.99 4,553.49 0.00 0.00 602,480.44
B-3 5,129.57 5,817.57 0.00 0.00 769,733.26
- -------------------------------------------------------------------------------
976,175.78 2,930,978.80 0.00 0.00 141,119,975.60
===============================================================================
Run: 05/27/97 11:58:51
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-2 327.941735 18.854448 2.183483 21.037931 0.000000 309.087287
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 6.866210 6.866210 0.000000 1000.000000
A-6 1000.000000 0.000000 6.666667 6.666667 0.000000 1000.000000
A-7 530.011694 27.559587 3.528893 31.088480 0.000000 502.452107
A-8 1000.000000 0.000000 6.658143 6.658143 0.000000 1000.000000
A-9 1000.000000 0.000000 6.658142 6.658142 0.000000 1000.000000
A-10 1000.000000 0.000000 6.658142 6.658142 0.000000 1000.000000
A-11 849.902880 9.329085 0.000000 9.329085 0.000000 840.573794
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 976.548906 0.872070 6.502002 7.374072 0.000000 975.676836
M-2 976.548898 0.872070 6.502002 7.374072 0.000000 975.676828
M-3 976.548917 0.872071 6.502002 7.374073 0.000000 975.676846
B-1 976.548873 0.872066 6.502002 7.374068 0.000000 975.676807
B-2 976.548891 0.872065 6.502008 7.374073 0.000000 975.676826
B-3 831.708675 0.742720 5.537630 6.280350 0.000000 830.965944
_______________________________________________________________________________
DETERMINATION DATE 20-May-97
DISTRIBUTION DATE 27-May-97
Run: 05/27/97 11:58:51 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 26,564.98
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,794.55
SUBSERVICER ADVANCES THIS MONTH 47,111.27
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 10 2,379,849.97
(B) TWO MONTHLY PAYMENTS: 6 1,698,349.60
(C) THREE OR MORE MONTHLY PAYMENTS: 2 1,197,148.27
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 823,269.96
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 141,119,975.60
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 586
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,826,626.38
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 91.16721760 % 7.14247000 % 1.69031260 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 91.05245350 % 7.11555598 % 1.71227480 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3286 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,574,469.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,245,346.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.46966082
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 313.39
POOL TRADING FACTOR: 68.56050180
................................................................................
Run: 05/27/97 11:58:52 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 0.00 8.000000 % 0.00
A-2 760947CY5 21,457,000.00 3,456,531.45 8.000000 % 403,591.01
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 1,288,170.73 0.000000 % 1,688.49
A-8 760947DD0 0.00 0.00 0.373593 % 0.00
R 760947DE8 160,000.00 17,204.47 8.000000 % 80.47
M-1 760947DF5 4,067,400.00 3,976,523.79 8.000000 % 3,581.26
M-2 760947DG3 1,355,800.00 1,325,507.91 8.000000 % 1,193.75
M-3 760947DH1 1,694,700.00 1,656,836.03 8.000000 % 1,492.15
B-1 611,000.00 597,348.69 8.000000 % 537.97
B-2 474,500.00 463,898.45 8.000000 % 417.79
B-3 610,170.76 525,469.17 8.000000 % 473.24
- -------------------------------------------------------------------------------
135,580,848.50 96,133,490.69 413,056.13
===============================================================================
_______________________________________________________________________________
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 23,036.26 426,627.27 0.00 0.00 3,052,940.44
A-3 57,015.32 57,015.32 0.00 0.00 8,555,000.00
A-4 325,037.35 325,037.35 0.00 0.00 48,771,000.00
A-5 103,300.71 103,300.71 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 1,688.49 0.00 0.00 1,286,482.24
A-8 29,919.55 29,919.55 0.00 0.00 0.00
R 114.66 195.13 0.00 0.00 17,124.00
M-1 26,501.79 30,083.05 0.00 0.00 3,972,942.53
M-2 8,833.93 10,027.68 0.00 0.00 1,324,314.16
M-3 11,042.08 12,534.23 0.00 0.00 1,655,343.88
B-1 3,981.06 4,519.03 0.00 0.00 596,810.72
B-2 3,091.68 3,509.47 0.00 0.00 463,480.66
B-3 3,502.02 3,975.26 0.00 0.00 524,995.93
- -------------------------------------------------------------------------------
662,043.08 1,075,099.21 0.00 0.00 95,720,434.56
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 161.091087 18.809293 1.073601 19.882894 0.000000 142.281793
A-3 1000.000000 0.000000 6.664561 6.664561 0.000000 1000.000000
A-4 1000.000000 0.000000 6.664562 6.664562 0.000000 1000.000000
A-5 1000.000000 0.000000 6.664562 6.664562 0.000000 1000.000000
A-6 1000.000000 0.000000 6.666667 6.666667 0.000000 1000.000000
A-7 944.214431 1.237644 0.000000 1.237644 0.000000 942.976787
R 107.527938 0.502938 0.716625 1.219563 0.000000 107.025000
M-1 977.657420 0.880479 6.515659 7.396138 0.000000 976.776941
M-2 977.657405 0.880476 6.515659 7.396135 0.000000 976.776929
M-3 977.657420 0.880480 6.515655 7.396135 0.000000 976.776940
B-1 977.657430 0.880475 6.515646 7.396121 0.000000 976.776956
B-2 977.657429 0.880485 6.515659 7.396144 0.000000 976.776944
B-3 861.183794 0.775586 5.739410 6.514996 0.000000 860.408208
_______________________________________________________________________________
DETERMINATION DATE 20-May-97
DISTRIBUTION DATE 27-May-97
Run: 05/27/97 11:58:52 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S18 (POOL # 4161)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4161
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 18,784.74
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,391.04
SUBSERVICER ADVANCES THIS MONTH 36,139.50
MASTER SERVICER ADVANCES THIS MONTH 543.58
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 11 2,241,941.43
(B) TWO MONTHLY PAYMENTS: 4 1,395,169.05
(C) THREE OR MORE MONTHLY PAYMENTS: 1 215,730.82
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 688,732.20
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 95,720,434.56
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 380
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 63,405.48
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 326,335.69
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 90.98997820 % 7.33707000 % 1.67295160 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 90.95887900 % 7.26344443 % 1.67872600 %
CLASS A-8 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3715 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,033,867.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,662,750.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.56002789
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 314.48
POOL TRADING FACTOR: 70.60026222
................................................................................
Run: 05/27/97 11:58:53 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 40,219,513.89 7.827640 % 1,149,744.13
R 760947DP3 100.00 0.00 7.827640 % 0.00
M-1 760947DL2 12,120,000.00 6,470,219.43 7.827640 % 184,962.38
M-2 760947DM0 3,327,400.00 3,220,269.55 7.827640 % 2,591.77
M-3 760947DN8 2,139,000.00 2,070,131.81 7.827640 % 1,666.10
B-1 951,000.00 920,381.19 7.827640 % 740.75
B-2 142,700.00 138,105.58 7.827640 % 111.15
B-3 95,100.00 92,038.11 7.827640 % 74.07
B-4 950,747.29 546,493.39 7.827640 % 439.83
- -------------------------------------------------------------------------------
95,065,047.29 53,677,152.95 1,340,330.18
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 262,269.70 1,412,013.83 0.00 0.00 39,069,769.76
R 0.00 0.00 0.00 0.00 0.00
M-1 42,192.02 227,154.40 0.00 0.00 6,285,257.05
M-2 20,999.24 23,591.01 0.00 0.00 3,217,677.78
M-3 13,499.24 15,165.34 0.00 0.00 2,068,465.71
B-1 6,001.77 6,742.52 0.00 0.00 919,640.44
B-2 900.58 1,011.73 0.00 0.00 137,994.43
B-3 600.18 674.25 0.00 0.00 91,964.04
B-4 3,563.65 4,003.48 0.00 0.00 459,531.95
- -------------------------------------------------------------------------------
350,026.38 1,690,356.56 0.00 0.00 52,250,301.16
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 533.847196 15.260942 3.481194 18.742136 0.000000 518.586254
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 533.846488 15.260922 3.481190 18.742112 0.000000 518.585565
M-2 967.803555 0.778917 6.311006 7.089923 0.000000 967.024638
M-3 967.803558 0.778915 6.311005 7.089920 0.000000 967.024642
B-1 967.803565 0.778917 6.311009 7.089926 0.000000 967.024648
B-2 967.803644 0.778907 6.311002 7.089909 0.000000 967.024737
B-3 967.803470 0.778864 6.311041 7.089905 0.000000 967.024606
B-4 574.804047 0.462615 3.748262 4.210877 0.000000 483.337639
_______________________________________________________________________________
DETERMINATION DATE 20-May-97
DISTRIBUTION DATE 27-May-97
Run: 05/27/97 11:58:53 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S19 (POOL # 4162)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4162
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 16,226.36
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,959.50
SUBSERVICER ADVANCES THIS MONTH 42,303.22
MASTER SERVICER ADVANCES THIS MONTH 4,842.97
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 19 3,514,911.81
(B) TWO MONTHLY PAYMENTS: 4 660,235.13
(C) THREE OR MORE MONTHLY PAYMENTS: 3 590,071.40
FORECLOSURES
NUMBER OF LOANS 6
AGGREGATE PRINCIPAL BALANCE 1,136,281.35
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 52,250,301.16
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 327
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 5
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 660,987.22
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 951,522.39
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 74.92855280 % 21.90991900 % 3.16152810 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 74.77424800 % 22.14609348 % 3.07965850 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 579,317.00
SPECIAL HAZARD AMOUNT AVAILABLE 856,555.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.26381165
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 325.98
POOL TRADING FACTOR: 54.96268360
................................................................................
Run: 05/27/97 11:58:54 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 44,421,248.15 8.062183 % 1,138,513.03
M-1 760947DR9 2,949,000.00 2,802,402.85 8.062183 % 2,309.25
M-2 760947DS7 1,876,700.00 1,783,407.77 8.062183 % 1,469.57
R 760947DT5 100.00 0.00 8.062183 % 0.00
B-1 1,072,500.00 1,019,185.20 8.062183 % 839.83
B-2 375,400.00 356,738.55 8.062183 % 293.96
B-3 965,295.81 828,480.44 8.062183 % 682.70
- -------------------------------------------------------------------------------
107,242,895.81 51,211,462.96 1,144,108.34
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 298,362.36 1,436,875.39 0.00 0.00 43,282,735.12
M-1 18,822.78 21,132.03 0.00 0.00 2,800,093.60
M-2 11,978.54 13,448.11 0.00 0.00 1,781,938.20
R 0.00 0.00 0.00 0.00 0.00
B-1 6,845.52 7,685.35 0.00 0.00 1,018,345.37
B-2 2,396.09 2,690.05 0.00 0.00 356,444.59
B-3 5,564.62 6,247.32 0.00 0.00 827,797.74
- -------------------------------------------------------------------------------
343,969.91 1,488,078.25 0.00 0.00 50,067,354.62
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 444.195158 11.384686 2.983507 14.368193 0.000000 432.810472
M-1 950.289200 0.783062 6.382767 7.165829 0.000000 949.506138
M-2 950.289215 0.783061 6.382768 7.165829 0.000000 949.506154
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B-1 950.289231 0.783058 6.382769 7.165827 0.000000 949.506173
B-2 950.289158 0.783058 6.382765 7.165823 0.000000 949.506100
B-3 858.265862 0.707234 5.764678 6.471912 0.000000 857.558617
_______________________________________________________________________________
DETERMINATION DATE 20-May-97
DISTRIBUTION DATE 27-May-97
Run: 05/27/97 11:58:54 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 11,924.74
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,549.80
SUBSERVICER ADVANCES THIS MONTH 10,400.98
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 448,507.48
(B) TWO MONTHLY PAYMENTS: 1 185,686.01
(C) THREE OR MORE MONTHLY PAYMENTS: 1 149,146.07
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 595,911.50
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 50,067,354.62
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 218
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,101,908.79
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 86.74083020 % 8.95465700 % 4.30451320 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 86.44901540 % 9.15173537 % 4.39924920 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 554,948.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,970,148.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.49053922
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 322.26
POOL TRADING FACTOR: 46.68594059
................................................................................
Run: 05/27/97 11:58:54 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-S1 (POOL # 4164)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4164
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947EB3 38,811,257.00 22,722,180.21 7.850000 % 1,249,827.90
A-2 760947EC1 6,468,543.00 3,787,030.12 9.250000 % 208,304.66
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 15,719,373.66 0.000000 % 10,254.45
A-8 760947EH0 0.00 0.00 0.466237 % 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 3,042,358.16 8.500000 % 2,102.41
M-2 760947EN7 1,860,998.00 1,825,415.09 8.500000 % 1,261.45
M-3 760947EP2 1,550,831.00 1,521,178.61 8.500000 % 1,051.20
B-1 760947EQ0 558,299.00 547,624.13 8.500000 % 378.43
B-2 760947ER8 248,133.00 243,388.61 8.500000 % 168.19
B-3 124,066.00 121,693.82 8.500000 % 84.10
B-4 620,337.16 584,099.31 8.500000 % 403.64
- -------------------------------------------------------------------------------
124,066,559.16 58,846,341.72 1,473,836.43
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 148,193.13 1,398,021.03 0.00 0.00 21,472,352.31
A-2 29,103.75 237,408.41 0.00 0.00 3,578,725.46
A-3 59,851.64 59,851.64 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-7 122,491.71 132,746.16 0.00 0.00 15,709,119.21
A-8 17,096.05 17,096.05 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 21,485.12 23,587.53 0.00 0.00 3,040,255.75
M-2 12,891.07 14,152.52 0.00 0.00 1,824,153.64
M-3 10,742.56 11,793.76 0.00 0.00 1,520,127.41
B-1 3,867.31 4,245.74 0.00 0.00 547,245.70
B-2 1,718.81 1,887.00 0.00 0.00 243,220.42
B-3 859.40 943.50 0.00 0.00 121,609.72
B-4 4,124.91 4,528.55 0.00 0.00 583,695.67
- -------------------------------------------------------------------------------
432,425.46 1,906,261.89 0.00 0.00 57,372,505.29
===============================================================================
Run: 05/27/97 11:58:54
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-S1 (POOL # 4164)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4164
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 585.453344 32.202716 3.818303 36.021019 0.000000 553.250628
A-2 585.453342 32.202717 4.499274 36.701991 0.000000 553.250625
A-3 1000.000000 0.000000 6.854288 6.854288 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-7 343.621881 0.224160 2.677641 2.901801 0.000000 343.397721
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 980.879664 0.677833 6.926968 7.604801 0.000000 980.201830
M-2 980.879662 0.677835 6.926966 7.604801 0.000000 980.201827
M-3 980.879677 0.677830 6.926970 7.604800 0.000000 980.201847
B-1 980.879654 0.677827 6.926951 7.604778 0.000000 980.201827
B-2 980.879649 0.677822 6.926971 7.604793 0.000000 980.201827
B-3 980.879693 0.677865 6.926958 7.604823 0.000000 980.201828
B-4 941.583622 0.650662 6.649465 7.300127 0.000000 940.932944
_______________________________________________________________________________
DETERMINATION DATE 20-May-97
DISTRIBUTION DATE 27-May-97
Run: 05/27/97 11:58:55 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1995-S1 (POOL # 4164)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4164
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 11,958.55
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 18,069.28
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 467,986.44
(B) TWO MONTHLY PAYMENTS: 1 265,563.41
(C) THREE OR MORE MONTHLY PAYMENTS: 1 280,288.63
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,211,804.31
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 57,372,505.29
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 222
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,432,956.07
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 86.40503050 % 11.01449100 % 2.58047870 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 86.06276060 % 11.12821685 % 2.64544540 %
CLASS A-8 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.4596 %
BANKRUPTCY AMOUNT AVAILABLE 106,745.00
FRAUD AMOUNT AVAILABLE 601,090.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,932,805.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.14756693
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 325.12
POOL TRADING FACTOR: 46.24332752
................................................................................
Run: 05/27/97 11:58:55 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 301,391,044.00 126,945,064.60 8.097585 % 3,874,526.50
R 760947EA5 100.00 0.00 8.097585 % 0.00
B-1 4,660,688.00 4,531,349.42 8.097585 % 3,420.50
B-2 2,330,345.00 2,265,675.70 8.097585 % 1,710.25
B-3 2,330,343.10 1,936,181.38 8.097585 % 1,461.52
- -------------------------------------------------------------------------------
310,712,520.10 135,678,271.10 3,881,118.77
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 853,689.94 4,728,216.44 0.00 0.00 123,070,538.10
R 0.00 0.00 0.00 0.00 0.00
B-1 30,472.77 33,893.27 0.00 0.00 4,527,928.92
B-2 15,236.39 16,946.64 0.00 0.00 2,263,965.45
B-3 13,020.58 14,482.10 0.00 0.00 1,909,048.71
- -------------------------------------------------------------------------------
912,419.68 4,793,538.45 0.00 0.00 131,771,481.18
===============================================================================
Run: 05/27/97 11:58:55
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 421.197203 12.855480 2.832499 15.687979 0.000000 408.341723
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B-1 972.249037 0.733905 6.538256 7.272161 0.000000 971.515133
B-2 972.249045 0.733904 6.538255 7.272159 0.000000 971.515141
B-3 830.856787 0.627169 5.587409 6.214578 0.000000 819.213578
_______________________________________________________________________________
DETERMINATION DATE 20-May-97
DISTRIBUTION DATE 27-May-97
Run: 05/27/97 11:58:56 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 32,743.13
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 76,881.50
MASTER SERVICER ADVANCES THIS MONTH 8,446.02
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 17 3,662,902.15
(B) TWO MONTHLY PAYMENTS: 5 1,277,901.12
(C) THREE OR MORE MONTHLY PAYMENTS: 7 1,499,193.25
FORECLOSURES
NUMBER OF LOANS 14
AGGREGATE PRINCIPAL BALANCE 3,787,062.50
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 131,771,481.18
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 571
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 1,114,556.44
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 3,652,325.36
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 93.56329760 % 6.43670240 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 93.39694520 % 6.60305480 %
BANKRUPTCY AMOUNT AVAILABLE 126,700.00
FRAUD AMOUNT AVAILABLE 1,411,911.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,945,612.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.63089008
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 326.91
POOL TRADING FACTOR: 42.40945332
................................................................................
Run: 05/27/97 11:58:56 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-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 10,990,207.82 7.650000 % 1,106,368.80
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 16,680,930.28 0.000000 % 518.99
A-8 760947FL0 0.00 0.00 8.500000 % 0.00
A-9 760947FM8 0.00 0.00 0.458557 % 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 4,656,038.71 8.500000 % 3,352.98
M-2 760947FT3 2,834,750.00 2,793,624.00 8.500000 % 2,011.79
M-3 760947FU0 2,362,291.00 2,328,019.31 8.500000 % 1,676.49
B-1 760947FV8 944,916.00 931,207.36 8.500000 % 670.60
B-2 760947FW6 566,950.00 558,724.80 8.500000 % 402.36
B-3 377,967.00 372,483.51 8.500000 % 268.24
B-4 944,921.62 931,212.86 8.500000 % 670.60
- -------------------------------------------------------------------------------
188,983,349.15 89,905,448.65 1,115,940.85
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 70,047.53 1,176,416.33 0.00 0.00 9,883,839.02
A-2 265,883.68 265,883.68 0.00 0.00 40,142,000.00
A-3 64,252.96 64,252.96 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-7 126,182.10 126,701.09 0.00 0.00 16,680,411.29
A-8 22,334.30 22,334.30 0.00 0.00 0.00
A-9 29,539.54 29,539.54 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 32,973.19 36,326.17 0.00 0.00 4,652,685.73
M-2 19,783.92 21,795.71 0.00 0.00 2,791,612.21
M-3 16,486.60 18,163.09 0.00 0.00 2,326,342.82
B-1 6,594.63 7,265.23 0.00 0.00 930,536.76
B-2 3,956.78 4,359.14 0.00 0.00 558,322.44
B-3 2,637.85 2,906.09 0.00 0.00 372,215.27
B-4 6,594.67 7,265.27 0.00 0.00 930,542.26
- -------------------------------------------------------------------------------
667,267.75 1,783,208.60 0.00 0.00 88,789,507.80
===============================================================================
Run: 05/27/97 11:58:56
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-1 315.776088 31.788736 2.012640 33.801376 0.000000 283.987353
A-2 1000.000000 0.000000 6.623578 6.623578 0.000000 1000.000000
A-3 1000.000000 0.000000 6.748552 6.748552 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-7 259.082673 0.008061 1.959819 1.967880 0.000000 259.074613
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 985.492200 0.709688 6.979070 7.688758 0.000000 984.782512
M-2 985.492195 0.709689 6.979070 7.688759 0.000000 984.782506
M-3 985.492181 0.709688 6.979072 7.688760 0.000000 984.782493
B-1 985.492213 0.709693 6.979065 7.688758 0.000000 984.782520
B-2 985.492195 0.709692 6.979063 7.688755 0.000000 984.782503
B-3 985.492146 0.709692 6.979048 7.688740 0.000000 984.782455
B-4 985.492172 0.709688 6.979066 7.688754 0.000000 984.782484
_______________________________________________________________________________
DETERMINATION DATE 20-May-97
DISTRIBUTION DATE 27-May-97
Run: 05/27/97 11:58:56 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 18,760.08
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 986.44
SUBSERVICER ADVANCES THIS MONTH 27,482.99
MASTER SERVICER ADVANCES THIS MONTH 2,989.08
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 758,522.80
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 9
AGGREGATE PRINCIPAL BALANCE 2,551,827.45
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 88,789,507.80
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 348
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 352,897.16
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,051,100.58
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 85.93380740 % 10.94036800 % 3.12582500 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 85.76629190 % 11.00427404 % 3.16305070 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.4575 %
BANKRUPTCY AMOUNT AVAILABLE 134,050.00
FRAUD AMOUNT AVAILABLE 896,130.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,315,932.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.20752256
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 323.18
POOL TRADING FACTOR: 46.98271472
................................................................................
Run: 05/27/97 11:58:57 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-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 10,529,334.65 8.000000 % 520,728.39
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 1,051,485.04 894,110.00 0.000000 % 17,417.91
A-6 760947EZ0 0.00 0.00 0.365932 % 0.00
R 760947FA4 100.00 0.00 8.000000 % 0.00
M-1 760947FB2 1,575,400.00 1,453,021.49 8.000000 % 8,974.87
M-2 760947FC0 525,100.00 484,309.75 8.000000 % 2,991.43
M-3 760947FD8 525,100.00 484,309.75 8.000000 % 2,991.43
B-1 630,100.00 581,153.28 8.000000 % 3,589.61
B-2 315,000.00 290,530.51 8.000000 % 1,794.52
B-3 367,575.59 200,915.52 8.000000 % 1,240.99
- -------------------------------------------------------------------------------
105,020,175.63 60,587,999.95 559,729.15
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 70,142.00 590,870.39 0.00 0.00 10,008,606.26
A-2 121,573.84 121,573.84 0.00 0.00 18,250,000.00
A-3 44,126.31 44,126.31 0.00 0.00 6,624,000.00
A-4 138,536.32 138,536.32 0.00 0.00 20,796,315.00
A-5 0.00 17,417.91 0.00 0.00 876,692.09
A-6 18,461.80 18,461.80 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 9,679.42 18,654.29 0.00 0.00 1,444,046.62
M-2 3,226.27 6,217.70 0.00 0.00 481,318.32
M-3 3,226.27 6,217.70 0.00 0.00 481,318.32
B-1 3,871.40 7,461.01 0.00 0.00 577,563.67
B-2 1,935.39 3,729.91 0.00 0.00 288,735.99
B-3 1,338.41 2,579.40 0.00 0.00 199,674.53
- -------------------------------------------------------------------------------
416,117.43 975,846.58 0.00 0.00 60,028,270.80
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 193.696370 9.579257 1.290324 10.869581 0.000000 184.117113
A-2 1000.000000 0.000000 6.661580 6.661580 0.000000 1000.000000
A-3 1000.000000 0.000000 6.661581 6.661581 0.000000 1000.000000
A-4 1000.000000 0.000000 6.661580 6.661580 0.000000 1000.000000
A-5 850.330690 16.565057 0.000000 16.565057 0.000000 833.765633
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 922.319087 5.696883 6.144103 11.840986 0.000000 916.622204
M-2 922.319082 5.696883 6.144106 11.840989 0.000000 916.622199
M-3 922.319082 5.696883 6.144106 11.840989 0.000000 916.622199
B-1 922.319124 5.696884 6.144104 11.840988 0.000000 916.622240
B-2 922.319079 5.696883 6.144095 11.840978 0.000000 916.622196
B-3 546.596470 3.376151 3.641196 7.017347 0.000000 543.220311
_______________________________________________________________________________
DETERMINATION DATE 20-May-97
DISTRIBUTION DATE 27-May-97
Run: 05/27/97 11:58:57 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 13,066.84
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,940.90
SUBSERVICER ADVANCES THIS MONTH 7,848.95
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 709,827.09
(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 60,028,270.81
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 302
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 174,184.24
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.14640210 % 1.79683300 % 4.05676530 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.12922270 % 1.77901198 % 4.06539840 %
CLASS A-6 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3671 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 606,443.00
SPECIAL HAZARD AMOUNT AVAILABLE 525,100.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.57658557
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 144.49
POOL TRADING FACTOR: 57.15879873
................................................................................
Run: 05/27/97 11:58:58 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-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 46,082,719.98 8.024502 % 1,145,727.46
R 760947GA3 100.00 0.00 8.024502 % 0.00
M-1 760947GB1 16,170,335.00 7,776,459.43 8.024502 % 193,341.52
M-2 760947GC9 3,892,859.00 3,765,418.07 8.024502 % 13,462.81
M-3 760947GD7 1,796,704.00 1,737,885.10 8.024502 % 6,213.60
B-1 1,078,022.00 1,042,730.68 8.024502 % 3,728.16
B-2 299,451.00 289,647.85 8.024502 % 1,035.60
B-3 718,681.74 415,537.74 8.024502 % 1,485.69
- -------------------------------------------------------------------------------
119,780,254.74 61,110,398.85 1,364,994.84
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 308,021.08 1,453,748.54 0.00 0.00 44,936,992.52
R 0.00 0.00 0.00 0.00 0.00
M-1 51,978.56 245,320.08 0.00 0.00 7,583,117.91
M-2 25,168.40 38,631.21 0.00 0.00 3,751,955.26
M-3 11,616.19 17,829.79 0.00 0.00 1,731,671.50
B-1 6,969.71 10,697.87 0.00 0.00 1,039,002.52
B-2 1,936.03 2,971.63 0.00 0.00 288,612.25
B-3 2,777.50 4,263.19 0.00 0.00 414,052.03
- -------------------------------------------------------------------------------
408,467.47 1,773,462.31 0.00 0.00 59,745,403.99
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 480.909490 11.956569 3.214443 15.171012 0.000000 468.952921
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 480.908987 11.956556 3.214439 15.170995 0.000000 468.952431
M-2 967.262896 3.458335 6.465274 9.923609 0.000000 963.804561
M-3 967.262888 3.458333 6.465278 9.923611 0.000000 963.804556
B-1 967.262894 3.458334 6.465276 9.923610 0.000000 963.804561
B-2 967.262924 3.458329 6.465265 9.923594 0.000000 963.804596
B-3 578.194376 2.067243 3.864715 5.931958 0.000000 576.127105
_______________________________________________________________________________
DETERMINATION DATE 20-May-97
DISTRIBUTION DATE 27-May-97
Run: 05/27/97 11:58:58 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 18,925.29
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,812.90
SUBSERVICER ADVANCES THIS MONTH 14,428.12
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 678,426.83
(B) TWO MONTHLY PAYMENTS: 2 71,314.73
(C) THREE OR MORE MONTHLY PAYMENTS: 1 299,369.50
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 836,765.02
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 59,745,403.99
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 608
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,146,501.83
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 148,859.52
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 75.40896620 % 21.73077400 % 2.86026000 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 75.21414120 % 21.87071105 % 2.91514770 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,223,484.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,246,683.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.53410556
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 298.48
POOL TRADING FACTOR: 49.87917593
................................................................................
Run: 05/27/97 12:00:08 REPT1B.FRG
Page: 1 of 2
THE FIFTH THIRD BANK (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-R5 (POOL # 10023)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 10023
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
I A 760947GE5 94,065,000.00 47,922,612.00 8.029817 % 1,207,067.93
II A 760947GF2 199,529,000.00 93,563,263.43 7.646063 % 3,648,095.03
III 760947GG0 151,831,000.00 93,970,102.36 7.204356 % 2,771,269.07
R 760947GL9 1,000.00 509.45 8.029817 % 12.83
I M 760947GH8 10,069,000.00 9,652,525.71 8.029817 % 18,218.83
II M 760947GJ4 21,982,000.00 21,025,378.67 7.646063 % 39,112.92
III 760947GK1 12,966,000.00 12,221,473.41 7.204356 % 34,846.83
I B 1,855,785.84 1,779,026.77 8.029817 % 3,357.85
II B 3,946,359.39 3,774,620.19 7.646063 % 7,021.82
III 2,509,923.08 2,365,799.65 7.204356 % 6,745.55
- -------------------------------------------------------------------------------
498,755,068.31 286,275,311.64 7,735,748.66
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
I A 320,384.54 1,527,452.47 0.00 0.00 46,715,544.07
II A 595,619.21 4,243,714.24 0.00 0.00 89,915,168.40
III A 563,651.01 3,334,920.08 0.00 0.00 91,198,833.29
R 3.41 16.24 0.00 0.00 496.62
I M 64,531.54 82,750.37 0.00 0.00 9,634,306.88
II M 133,846.55 172,959.47 0.00 0.00 20,986,265.75
III M 73,306.78 108,153.61 0.00 0.00 12,186,626.58
I B 11,893.60 15,251.45 0.00 0.00 1,775,668.92
II B 24,029.05 31,050.87 0.00 0.00 3,767,598.37
III B 14,190.53 20,936.08 0.00 0.00 2,359,054.10
- -------------------------------------------------------------------------------
1,801,456.22 9,537,204.88 0.00 0.00 278,539,562.98
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
I A 509.462733 12.832275 3.405991 16.238266 0.000000 496.630458
II A 468.920625 18.283533 2.985126 21.268659 0.000000 450.637092
III 618.912491 18.252327 3.712358 21.964685 0.000000 600.660164
R 509.450000 12.830000 3.410000 16.240000 0.000000 496.620000
I M 958.637969 1.809398 6.408932 8.218330 0.000000 956.828571
II M 956.481606 1.779316 6.088916 7.868232 0.000000 954.702291
III 942.578545 2.687554 5.653770 8.341324 0.000000 939.890991
I B 958.637970 1.809398 6.408929 8.218327 0.000000 956.828572
II B 956.481612 1.779316 6.088916 7.868232 0.000000 954.702296
III 942.578547 2.687554 5.653771 8.341325 0.000000 939.890993
_______________________________________________________________________________
DETERMINATION DATE 20-May-97
DISTRIBUTION DATE 27-May-97
Run: 05/27/97 12:00:08 rept2.frg
Page: 2 of 2
THE FIFTH THIRD BANK (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1995-R5 (POOL # 10023)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 10023
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 58,819.92
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 7,884.60
SUBSERVICER ADVANCES THIS MONTH 54,597.56
MASTER SERVICER ADVANCES THIS MONTH 278.60
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 68 4,789,762.40
(B) TWO MONTHLY PAYMENTS: 11 792,455.52
(C) THREE OR MORE MONTHLY PAYMENTS: 6 492,196.64
FORECLOSURES
NUMBER OF LOANS 6
AGGREGATE PRINCIPAL BALANCE 473,188.60
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 278,539,562.97
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 3,267
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 27,503.30
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 7,094,003.48
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 82.24826860 % 14.98535700 % 2.76637430 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 81.79449980 % 15.36844489 % 2.83705530 %
BANKRUPTCY AMOUNT AVAILABLE 0.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.94704700
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 261.01
POOL TRADING FACTOR: 55.84696390
Run: 05/27/97 12:00:09 rept2.frg
Page: 2 of 2
THE FIFTH THIRD BANK (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1995-R5 (POOL # 10023)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 10023
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 12,220.59
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,502.53
SUBSERVICER ADVANCES THIS MONTH 11,870.93
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 17 1,050,895.55
(B) TWO MONTHLY PAYMENTS: 5 263,677.53
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 132,313.44
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 58,126,016.50
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 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 1,116,627.43
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 80.74026570 % 16.26245300 % 2.99728170 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 0.00000000 % 16.57486176 % 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 8.41708643
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 267.53
POOL TRADING FACTOR: 54.84063170
Run: 05/27/97 12:00:09 rept2.frg
Page: 2 of 2
THE FIFTH THIRD BANK (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1995-R5 (POOL # 10024)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL GROUP II
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 24,283.18
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,586.65
SUBSERVICER ADVANCES THIS MONTH 23,929.72
MASTER SERVICER ADVANCES THIS MONTH 278.60
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 24 1,963,002.53
(B) TWO MONTHLY PAYMENTS: 4 301,211.80
(C) THREE OR MORE MONTHLY PAYMENTS: 5 334,835.41
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 340,875.16
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 114,669,032.51
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,231
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 27,503.30
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 3,474,041.93
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 79.04755380 % 17.76343300 % 3.18901330 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 0.00000000 % 18.30159834 % 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 8.04058305
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 273.62
POOL TRADING FACTOR: 50.86062962
Run: 05/27/97 12:00:09 rept2.frg
Page: 2 of 2
THE FIFTH THIRD BANK (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1995-R5 (POOL # 10025)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL GROUP II
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 22,316.15
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,795.43
SUBSERVICER ADVANCES THIS MONTH 18,796.91
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 27 1,775,864.32
(B) TWO MONTHLY PAYMENTS: 2 227,566.19
(C) THREE OR MORE MONTHLY PAYMENTS: 1 157,361.23
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 105,744,513.96
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,184
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,503,334.12
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 86.56261450 % 11.25807700 % 2.17930810 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 0.00000000 % 11.52459463 % 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 7.58724397
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 243.75
POOL TRADING FACTOR: 63.20390813
................................................................................
Run: 05/27/97 11:58:59 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 0.00 8.250000 % 0.00
A-2 760947HC8 10,286,000.00 0.00 7.750000 % 0.00
A-3 760947HD6 25,078,000.00 0.00 8.000000 % 0.00
A-4 760947HE4 1,719,000.00 0.00 8.000000 % 0.00
A-5 760947HF1 22,300,000.00 17,901,081.34 8.000000 % 1,201,803.81
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 569,607.66 489,387.95 0.000000 % 2,841.39
R-I 760947HM6 1,000.00 0.00 8.000000 % 0.00
R-II 760947HN4 1,000.00 0.00 8.000000 % 0.00
M-1 760947HP9 1,574,800.00 1,464,004.74 8.000000 % 5,489.60
M-2 760947HQ7 1,049,900.00 976,034.14 8.000000 % 3,659.85
M-3 760947HR5 892,400.00 829,615.06 8.000000 % 3,110.82
B-1 209,800.00 195,039.50 8.000000 % 731.34
B-2 367,400.00 341,551.51 8.000000 % 1,280.72
B-3 367,731.33 341,859.56 8.000000 % 1,281.88
- -------------------------------------------------------------------------------
104,981,638.99 52,818,573.80 1,220,199.41
===============================================================================
_______________________________________________________________________________
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-5 119,286.44 1,321,090.25 0.00 0.00 16,699,277.53
A-6 105,268.93 105,268.93 0.00 0.00 17,800,000.00
A-7 34,084.54 34,084.54 0.00 0.00 5,280,000.00
A-8 46,478.92 46,478.92 0.00 0.00 7,200,000.00
A-9 15,942.77 15,942.77 0.00 0.00 0.00
A-10 0.00 2,841.39 0.00 0.00 486,546.56
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 9,755.61 15,245.21 0.00 0.00 1,458,515.14
M-2 6,503.94 10,163.79 0.00 0.00 972,374.29
M-3 5,528.26 8,639.08 0.00 0.00 826,504.24
B-1 1,299.67 2,031.01 0.00 0.00 194,308.16
B-2 2,275.98 3,556.70 0.00 0.00 340,270.79
B-3 2,278.03 3,559.91 0.00 0.00 340,577.68
- -------------------------------------------------------------------------------
348,703.09 1,568,902.50 0.00 0.00 51,598,374.39
===============================================================================
Run: 05/27/97 11:58:59
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 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-5 802.739074 53.892548 5.349168 59.241716 0.000000 748.846526
A-6 1000.000000 0.000000 5.913985 5.913985 0.000000 1000.000000
A-7 1000.000000 0.000000 6.455405 6.455405 0.000000 1000.000000
A-8 1000.000000 0.000000 6.455406 6.455406 0.000000 1000.000000
A-10 859.166729 4.988328 0.000000 4.988328 0.000000 854.178401
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 929.644869 3.485903 6.194825 9.680728 0.000000 926.158966
M-2 929.644861 3.485903 6.194819 9.680722 0.000000 926.158958
M-3 929.644845 3.485903 6.194823 9.680726 0.000000 926.158942
B-1 929.644900 3.485891 6.194805 9.680696 0.000000 926.159009
B-2 929.644829 3.485901 6.194829 9.680730 0.000000 926.158928
B-3 929.644912 3.485887 6.194822 9.680709 0.000000 926.158998
_______________________________________________________________________________
DETERMINATION DATE 20-May-97
DISTRIBUTION DATE 27-May-97
Run: 05/27/97 11:58:59 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1995-S7 (POOL # 4170)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4170
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 10,878.28
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SPREAD 17,256.13
SUBSERVICER ADVANCES THIS MONTH 10,347.43
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 699,371.17
(B) TWO MONTHLY PAYMENTS: 1 280,425.14
(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 51,598,374.39
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 1,021,787.39
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.07305740 % 6.24824200 % 1.67870100 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 91.91468890 % 6.31297731 % 1.71223900 %
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 8.63171414
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 148.76
POOL TRADING FACTOR: 49.14990363
................................................................................
Run: 05/27/97 11:59:00 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 1,286,283.23 7.650000 % 1,286,283.23
A-2 760947GP0 20,646,342.00 20,646,342.00 8.000000 % 360,657.20
A-3 760947GQ8 10,027,461.00 4,718,262.53 8.000000 % 210,385.99
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 0.844955 % 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 2,754,643.94 8.000000 % 2,128.99
M-2 760947GY1 1,277,000.00 1,252,110.88 8.000000 % 967.72
M-3 760947GZ8 1,277,000.00 1,252,110.88 8.000000 % 967.72
B-1 613,000.00 601,052.44 8.000000 % 464.54
B-2 408,600.00 400,636.26 8.000000 % 309.64
B-3 510,571.55 500,620.39 8.000000 % 386.91
- -------------------------------------------------------------------------------
102,156,471.55 55,151,330.55 1,862,551.94
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 8,163.32 1,294,446.55 0.00 0.00 0.00
A-2 137,025.53 497,682.73 0.00 0.00 20,285,684.80
A-3 31,314.14 241,700.13 0.00 0.00 4,507,876.54
A-4 144,279.06 144,279.06 0.00 0.00 21,739,268.00
A-5 373.49 373.49 0.00 0.00 0.00
A-6 38,659.64 38,659.64 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 18,282.00 20,410.99 0.00 0.00 2,752,514.95
M-2 8,310.01 9,277.73 0.00 0.00 1,251,143.16
M-3 8,310.01 9,277.73 0.00 0.00 1,251,143.16
B-1 3,989.07 4,453.61 0.00 0.00 600,587.90
B-2 2,658.94 2,968.58 0.00 0.00 400,326.62
B-3 3,322.52 3,709.43 0.00 0.00 500,233.48
- -------------------------------------------------------------------------------
404,687.73 2,267,239.67 0.00 0.00 53,288,778.61
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 30.019939 30.019939 0.190520 30.210459 0.000000 0.000000
A-2 1000.000000 17.468334 6.636795 24.105129 0.000000 982.531666
A-3 470.534119 20.980983 3.122838 24.103821 0.000000 449.553136
A-4 1000.000000 0.000000 6.636795 6.636795 0.000000 1000.000000
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 980.509696 0.757809 6.507439 7.265248 0.000000 979.751887
M-2 980.509695 0.757807 6.507447 7.265254 0.000000 979.751887
M-3 980.509695 0.757807 6.507447 7.265254 0.000000 979.751887
B-1 980.509690 0.757814 6.507455 7.265269 0.000000 979.751876
B-2 980.509692 0.757807 6.507440 7.265247 0.000000 979.751885
B-3 980.509764 0.757759 6.507452 7.265211 0.000000 979.751966
_______________________________________________________________________________
DETERMINATION DATE 20-May-97
DISTRIBUTION DATE 27-May-97
Run: 05/27/97 11:59:00 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 11,974.77
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 22,087.06
MASTER SERVICER ADVANCES THIS MONTH 3,570.88
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,079,634.85
(B) TWO MONTHLY PAYMENTS: 2 702,021.27
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 868,540.13
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 53,288,778.61
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 218
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 427,494.96
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,819,927.01
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 87.74068600 % 9.53533800 % 2.72397620 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 87.32200390 % 9.86099026 % 2.81700580 %
CLASS A-6 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.8399 %
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 9.16300691
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 321.88
POOL TRADING FACTOR: 52.16387939
................................................................................
Run: 05/27/97 11:59:01 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-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 16,247,499.41 6.600000 % 534,468.78
A-2 760947HT1 23,921,333.00 19,294,332.61 7.000000 % 356,312.52
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 5,605,554.93 8.000000 % 295,411.19
A-9 760947JF9 63,512,857.35 26,066,794.21 0.000000 % 912,793.13
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 0.483343 % 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 5,412,455.24 8.000000 % 4,025.54
M-2 760947JH5 2,499,831.00 2,460,207.02 8.000000 % 1,829.79
M-3 760947JJ1 2,499,831.00 2,460,207.02 8.000000 % 1,829.79
B-1 760947JK8 799,945.00 787,265.33 8.000000 % 585.53
B-2 760947JL6 699,952.00 688,857.30 8.000000 % 512.34
B-3 999,934.64 984,085.01 8.000000 % 731.92
- -------------------------------------------------------------------------------
199,986,492.99 121,517,258.08 2,108,500.53
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 89,213.26 623,682.04 0.00 0.00 15,713,030.63
A-2 112,363.88 468,676.40 0.00 0.00 18,938,020.09
A-3 70,757.46 70,757.46 0.00 0.00 12,694,000.00
A-4 73,351.41 73,351.41 0.00 0.00 12,686,000.00
A-5 55,932.14 55,932.14 0.00 0.00 9,469,000.00
A-6 40,176.90 40,176.90 0.00 0.00 6,661,000.00
A-7 0.00 0.00 0.00 0.00 0.00
A-8 37,308.48 332,719.67 0.00 0.00 5,310,143.74
A-9 184,702.71 1,097,495.84 0.00 0.00 25,154,001.08
A-10 0.00 0.00 0.00 0.00 0.00
A-11 58,495.81 58,495.81 0.00 0.00 0.00
A-12 48,864.35 48,864.35 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 36,023.28 40,048.82 0.00 0.00 5,408,429.70
M-2 16,374.22 18,204.01 0.00 0.00 2,458,377.23
M-3 16,374.22 18,204.01 0.00 0.00 2,458,377.23
B-1 5,239.75 5,825.28 0.00 0.00 786,679.80
B-2 4,584.77 5,097.11 0.00 0.00 688,344.96
B-3 6,549.71 7,281.63 0.00 0.00 672,857.69
- -------------------------------------------------------------------------------
856,312.35 2,964,812.88 0.00 0.00 119,098,262.15
===============================================================================
Run: 05/27/97 11:59:01
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-1 700.685674 23.049370 3.847389 26.896759 0.000000 677.636305
A-2 806.574308 14.895178 4.697225 19.592403 0.000000 791.679130
A-3 1000.000000 0.000000 5.574087 5.574087 0.000000 1000.000000
A-4 1000.000000 0.000000 5.782076 5.782076 0.000000 1000.000000
A-5 1000.000000 0.000000 5.906869 5.906869 0.000000 1000.000000
A-6 1000.000000 0.000000 6.031662 6.031662 0.000000 1000.000000
A-7 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-8 299.922682 15.805842 1.996173 17.802015 0.000000 284.116840
A-9 410.417596 14.371785 2.908115 17.279900 0.000000 396.045811
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-1 984.149335 0.731966 6.550130 7.282096 0.000000 983.417369
M-2 984.149336 0.731965 6.550131 7.282096 0.000000 983.417371
M-3 984.149336 0.731965 6.550131 7.282096 0.000000 983.417371
B-1 984.149323 0.731963 6.550138 7.282101 0.000000 983.417360
B-2 984.149342 0.731964 6.550121 7.282085 0.000000 983.417377
B-3 984.149334 0.731968 6.550138 7.282106 0.000000 672.901671
_______________________________________________________________________________
DETERMINATION DATE 20-May-97
DISTRIBUTION DATE 27-May-97
Run: 05/27/97 11:59:01 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1995-S9 (POOL # 4172)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4172
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 23,877.41
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 560.96
SUBSERVICER ADVANCES THIS MONTH 23,848.46
MASTER SERVICER ADVANCES THIS MONTH 2,357.10
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 2,021,536.25
(B) TWO MONTHLY PAYMENTS: 1 101,271.59
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 884,730.97
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 119,098,262.15
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 411
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 311,236.27
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,661,941.22
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 89.45493200 % 8.51717000 % 2.02789810 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 89.50956740 % 8.66946669 % 1.80646960 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.4766 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,406,531.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,987,200.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.76647480
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 329.20
POOL TRADING FACTOR: 59.55315300
................................................................................
Run: 05/27/97 11:59:03 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 39,832,547.56 6.600000 % 1,245,500.48
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 30,698,458.45 7.200000 % 500,631.54
A-5 760947JR3 6,989,000.00 0.00 7.500000 % 0.00
A-6 760947KB6 72,376,561.40 60,758,120.56 7.500000 % 0.00
A-7 760947JS1 5,000,000.00 4,197,361.66 7.500000 % 0.00
A-8 760947JT9 8,040,000.00 0.00 7.500000 % 0.00
A-9 760947JU6 142,330.60 136,322.54 0.000000 % 194.33
A-10 760947JV4 0.00 0.00 0.598747 % 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 5,683,317.19 7.500000 % 4,507.39
M-2 760947JZ5 2,883,900.00 2,841,658.57 7.500000 % 2,253.69
M-3 760947KA8 2,883,900.00 2,841,658.57 7.500000 % 2,253.69
B-1 922,800.00 909,283.45 7.500000 % 721.14
B-2 807,500.00 795,672.30 7.500000 % 631.04
B-3 1,153,493.52 1,026,429.84 7.500000 % 814.07
- -------------------------------------------------------------------------------
230,710,285.52 171,176,830.69 1,757,507.37
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 219,011.73 1,464,512.21 0.00 0.00 38,587,047.08
A-2 42,432.96 42,432.96 0.00 0.00 8,936,000.00
A-3 78,225.97 78,225.97 0.00 0.00 12,520,000.00
A-4 184,134.18 684,765.72 0.00 0.00 30,197,826.91
A-5 0.00 0.00 0.00 0.00 0.00
A-6 427,267.46 427,267.46 0.00 0.00 60,758,120.56
A-7 29,517.00 29,517.00 0.00 0.00 4,197,361.66
A-8 0.00 0.00 0.00 0.00 0.00
A-9 0.00 194.33 0.00 0.00 136,128.21
A-10 85,383.42 85,383.42 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 35,509.82 40,017.21 0.00 0.00 5,678,809.80
M-2 17,754.92 20,008.61 0.00 0.00 2,839,404.88
M-3 17,754.92 20,008.61 0.00 0.00 2,839,404.88
B-1 5,681.27 6,402.41 0.00 0.00 908,562.31
B-2 4,971.42 5,602.46 0.00 0.00 795,041.26
B-3 6,413.22 7,227.29 0.00 0.00 1,025,615.77
- -------------------------------------------------------------------------------
1,154,058.29 2,911,565.66 0.00 0.00 169,419,323.32
===============================================================================
Run: 05/27/97 11:59:03
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-1 716.389533 22.400363 3.938932 26.339295 0.000000 693.989171
A-2 1000.000000 0.000000 4.748541 4.748541 0.000000 1000.000000
A-3 597.043395 0.000000 3.730375 3.730375 0.000000 597.043395
A-4 802.888936 13.093541 4.815854 17.909395 0.000000 789.795395
A-5 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-6 839.472329 0.000000 5.903395 5.903395 0.000000 839.472329
A-7 839.472332 0.000000 5.903400 5.903400 0.000000 839.472332
A-8 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-9 957.787995 1.365342 0.000000 1.365342 0.000000 956.422653
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 985.352680 0.781475 6.156562 6.938037 0.000000 984.571206
M-2 985.352672 0.781473 6.156566 6.938039 0.000000 984.571199
M-3 985.352672 0.781473 6.156566 6.938039 0.000000 984.571199
B-1 985.352677 0.781469 6.156556 6.938025 0.000000 984.571207
B-2 985.352693 0.781474 6.156557 6.938031 0.000000 984.571220
B-3 889.844479 0.705726 5.559823 6.265549 0.000000 889.138736
_______________________________________________________________________________
DETERMINATION DATE 20-May-97
DISTRIBUTION DATE 27-May-97
Run: 05/27/97 11:59:04 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1995-S10 (POOL # 4174)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4174
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 34,491.39
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,856.30
SUBSERVICER ADVANCES THIS MONTH 25,366.80
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 1,850,702.52
(B) TWO MONTHLY PAYMENTS: 1 246,626.92
(C) THREE OR MORE MONTHLY PAYMENTS: 2 603,364.21
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 539,091.86
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 169,419,323.32
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 353
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,600,358.59
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 91.75749650 % 6.64558000 % 1.59692320 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 91.67853670 % 6.70385133 % 1.61222110 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.5967 %
BANKRUPTCY AMOUNT AVAILABLE 128,249.00
FRAUD AMOUNT AVAILABLE 1,872,430.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,505,945.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.39375289
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 329.68
POOL TRADING FACTOR: 73.43379726
................................................................................
Run: 05/27/97 11:59:04 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 0.00 7.650000 % 0.00
A-2 760947KQ3 105,000,000.00 65,939,109.26 7.500000 % 1,105,097.92
A-3 760947KR1 47,939,000.00 30,105,285.34 7.250000 % 504,545.61
A-4 760947KS9 27,875,000.00 17,505,263.52 7.650000 % 293,377.19
A-5 760947KT7 30,655,000.00 28,133,024.79 7.650000 % 391,046.79
A-6 760947KU4 20,568,000.00 15,036,977.90 7.650000 % 156,481.87
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 32,368,080.05 7.500000 % 25,473.83
A-17 760947LF6 1,348,796.17 1,162,448.85 0.000000 % 1,320.32
A-18 760947LG4 0.00 0.00 0.477082 % 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 11,161,362.78 7.500000 % 8,784.04
M-2 760947LL3 5,670,200.00 5,580,730.63 7.500000 % 4,392.06
M-3 760947LM1 4,536,100.00 4,464,525.43 7.500000 % 3,513.60
B-1 2,041,300.00 2,009,090.57 7.500000 % 1,581.16
B-2 1,587,600.00 1,562,549.47 7.500000 % 1,229.73
B-3 2,041,838.57 1,797,463.18 7.500000 % 1,414.61
- -------------------------------------------------------------------------------
453,612,334.74 365,647,911.77 2,498,258.73
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 411,986.02 1,517,083.94 0.00 0.00 64,834,011.34
A-3 181,827.22 686,372.83 0.00 0.00 29,600,739.73
A-4 111,559.92 404,937.11 0.00 0.00 17,211,886.33
A-5 179,289.97 570,336.76 0.00 0.00 27,741,978.00
A-6 95,829.70 252,311.57 0.00 0.00 14,880,496.03
A-7 31,250.00 31,250.00 0.00 0.00 5,000,000.00
A-8 13,383.17 13,383.17 0.00 0.00 2,100,000.00
A-9 79,524.25 79,524.25 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-15 624,797.67 624,797.67 0.00 0.00 100,000,000.00
A-16 202,235.01 227,708.84 0.00 0.00 32,342,606.22
A-17 0.00 1,320.32 0.00 0.00 1,161,128.53
A-18 145,322.83 145,322.83 0.00 0.00 0.00
A-19 59,355.78 59,355.78 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 69,735.94 78,519.98 0.00 0.00 11,152,578.74
M-2 34,868.28 39,260.34 0.00 0.00 5,576,338.57
M-3 27,894.25 31,407.85 0.00 0.00 4,461,011.83
B-1 12,552.76 14,133.92 0.00 0.00 2,007,509.41
B-2 9,762.77 10,992.50 0.00 0.00 1,561,319.74
B-3 11,230.50 12,645.11 0.00 0.00 1,796,048.57
- -------------------------------------------------------------------------------
2,422,667.71 4,920,926.44 0.00 0.00 363,149,653.04
===============================================================================
Run: 05/27/97 11:59:04
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 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 627.991517 10.524742 3.923676 14.448418 0.000000 617.466775
A-3 627.991517 10.524742 3.792887 14.317629 0.000000 617.466775
A-4 627.991516 10.524742 4.002150 14.526892 0.000000 617.466774
A-5 917.730380 12.756379 5.848637 18.605016 0.000000 904.974001
A-6 731.086051 7.608026 4.659165 12.267191 0.000000 723.478026
A-7 1000.000000 0.000000 6.250000 6.250000 0.000000 1000.000000
A-8 1000.000000 0.000000 6.372938 6.372938 0.000000 1000.000000
A-9 1000.000000 0.000000 6.164671 6.164671 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 6.247977 6.247977 0.000000 1000.000000
A-16 984.221122 0.774587 6.149391 6.923978 0.000000 983.446536
A-17 861.841749 0.978888 0.000000 0.978888 0.000000 860.862861
A-19 1000.000000 0.000000 6.247977 6.247977 0.000000 1000.000000
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 984.221121 0.774586 6.149391 6.923977 0.000000 983.446535
M-2 984.221126 0.774586 6.149392 6.923978 0.000000 983.446540
M-3 984.221122 0.774586 6.149390 6.923976 0.000000 983.446536
B-1 984.221119 0.774585 6.149395 6.923980 0.000000 983.446534
B-2 984.221133 0.774584 6.149389 6.923973 0.000000 983.446548
B-3 880.316009 0.692812 5.500190 6.193002 0.000000 879.623197
_______________________________________________________________________________
DETERMINATION DATE 20-May-97
DISTRIBUTION DATE 27-May-97
Run: 05/27/97 11:59:05 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 76,360.71
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 9,997.11
SUBSERVICER ADVANCES THIS MONTH 64,762.50
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 19 4,768,716.35
(B) TWO MONTHLY PAYMENTS: 5 1,272,076.96
(C) THREE OR MORE MONTHLY PAYMENTS: 1 220,008.68
FORECLOSURES
NUMBER OF LOANS 7
AGGREGATE PRINCIPAL BALANCE 2,272,374.89
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 363,149,653.04
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,296
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,210,301.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.70870180 % 5.81823400 % 1.47306370 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.66418540 % 5.83504045 % 1.48205740 %
CLASS A-18 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.4761 %
BANKRUPTCY AMOUNT AVAILABLE 165,000.00
FRAUD AMOUNT AVAILABLE 3,959,720.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,959,720.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.26250790
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 332.43
POOL TRADING FACTOR: 80.05727032
................................................................................
Run: 05/27/97 11:59:06 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-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 17,357,995.96 7.250000 % 454,654.96
A-2 760947KH3 23,594,900.00 23,594,900.00 7.250000 % 0.00
A-3 760947KJ9 56,568,460.00 39,504,224.00 7.250000 % 438,571.95
A-4 760947KE0 434,639.46 380,950.44 0.000000 % 1,837.39
A-5 760947KF7 0.00 0.00 0.529437 % 0.00
R 760947KK6 100.00 0.00 7.250000 % 0.00
M-1 760947KL4 1,803,000.00 1,681,744.72 7.250000 % 6,313.27
M-2 760947KM2 901,000.00 840,406.00 7.250000 % 3,154.88
M-3 760947KN0 721,000.00 672,511.33 7.250000 % 2,524.61
B-1 360,000.00 335,789.31 7.250000 % 1,260.55
B-2 361,000.00 336,722.04 7.250000 % 1,264.05
B-3 360,674.91 336,418.78 7.250000 % 1,262.93
- -------------------------------------------------------------------------------
120,152,774.37 85,041,662.58 910,844.59
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 104,754.96 559,409.92 0.00 0.00 16,903,341.00
A-2 142,394.48 142,394.48 0.00 0.00 23,594,900.00
A-3 238,406.75 676,978.70 0.00 0.00 39,065,652.05
A-4 0.00 1,837.39 0.00 0.00 379,113.05
A-5 37,478.58 37,478.58 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 10,149.28 16,462.55 0.00 0.00 1,675,431.45
M-2 5,071.82 8,226.70 0.00 0.00 837,251.12
M-3 4,058.59 6,583.20 0.00 0.00 669,986.72
B-1 2,026.48 3,287.03 0.00 0.00 334,528.76
B-2 2,032.10 3,296.15 0.00 0.00 335,457.99
B-3 2,030.28 3,293.21 0.00 0.00 335,155.85
- -------------------------------------------------------------------------------
548,403.32 1,459,247.91 0.00 0.00 84,130,817.99
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 495.263523 12.972351 2.988900 15.961251 0.000000 482.291172
A-2 1000.000000 0.000000 6.034969 6.034969 0.000000 1000.000000
A-3 698.343635 7.752941 4.214482 11.967423 0.000000 690.590694
A-4 876.474584 4.227389 0.000000 4.227389 0.000000 872.247195
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 932.748042 3.501536 5.629107 9.130643 0.000000 929.246506
M-2 932.748058 3.501532 5.629101 9.130633 0.000000 929.246526
M-3 932.748031 3.501540 5.629112 9.130652 0.000000 929.246491
B-1 932.748083 3.501528 5.629111 9.130639 0.000000 929.246556
B-2 932.748033 3.501524 5.629086 9.130610 0.000000 929.246510
B-3 932.747942 3.501547 5.629113 9.130660 0.000000 929.246368
_______________________________________________________________________________
DETERMINATION DATE 20-May-97
DISTRIBUTION DATE 27-May-97
Run: 05/27/97 11:59:06 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 17,243.86
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,972.56
SUBSERVICER ADVANCES THIS MONTH 4,893.85
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 1 488,285.03
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 84,130,817.99
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 339
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 591,472.93
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 95.03477810 % 3.77348800 % 1.19173360 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.99972940 % 3.78300053 % 0.00000000 %
CLASS A-5 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.5269 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 972,353.00
SPECIAL HAZARD AMOUNT AVAILABLE 500,000.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.04898965
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 153.32
POOL TRADING FACTOR: 70.01987131
................................................................................
Run: 05/27/97 11:59:07 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 54,500,253.41 6.270000 % 2,092,249.81
R 0.00 0.00 0.000000 % 0.00
B-1 1,156,700.00 1,092,057.19 7.250000 % 5,284.41
B-2 1,257,300.00 1,187,035.10 7.250000 % 5,744.01
B-3 604,098.39 513,888.82 7.250000 % 2,486.68
- -------------------------------------------------------------------------------
100,579,098.39 57,293,234.52 2,105,764.91
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 284,322.31 2,376,572.12 0.00 0.00 52,408,003.60
R 84,557.56 84,557.56 0.00 0.00 0.00
B-1 6,587.62 11,872.03 0.00 0.00 1,086,772.78
B-2 7,160.55 12,904.56 0.00 0.00 1,181,291.09
B-3 3,099.93 5,586.61 0.00 0.00 511,402.13
- -------------------------------------------------------------------------------
385,727.97 2,491,492.88 0.00 0.00 55,187,469.60
===============================================================================
Run: 05/27/97 11:59:07
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 558.627458 21.445555 2.914303 24.359858 0.000000 537.181903
B-1 944.114455 4.568523 5.695185 10.263708 0.000000 939.545932
B-2 944.114452 4.568528 5.695180 10.263708 0.000000 939.545924
B-3 850.670733 4.116349 5.131499 9.247848 0.000000 846.554367
_______________________________________________________________________________
DETERMINATION DATE 20-May-97
DISTRIBUTION DATE 27-May-97
Run: 05/27/97 11:59:08 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 15,581.10
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 28,045.20
MASTER SERVICER ADVANCES THIS MONTH 3,698.56
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 1,712,236.72
(B) TWO MONTHLY PAYMENTS: 2 957,099.97
(C) THREE OR MORE MONTHLY PAYMENTS: 2 166,517.26
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 915,532.07
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 55,187,469.60
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 313
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 490,985.13
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,828,525.61
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 226,422.02
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 95.12511180 % 4.87488820 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 94.96359220 % 5.03640780 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 684,585.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,118,504.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.64054440
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 311.39
POOL TRADING FACTOR: 54.86971994
................................................................................
Run: 05/27/97 11:59:08 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 21,786,106.49 7.500000 % 968,396.19
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 0.00 7.500000 % 0.00
A-5 760947LZ2 75,000,000.00 63,996,981.60 7.500000 % 638,864.88
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 1,129,599.96 0.000000 % 2,123.23
R 760947MG3 100.00 0.00 7.500000 % 0.00
M-1 760947MH1 10,777,500.00 10,608,469.23 7.500000 % 8,600.54
M-2 760947MJ7 5,987,500.00 5,893,594.01 7.500000 % 4,778.08
M-3 760947MK4 4,790,000.00 4,714,875.20 7.500000 % 3,822.46
B-1 2,395,000.00 2,357,437.60 7.500000 % 1,911.23
B-2 1,437,000.00 1,414,462.56 7.500000 % 1,146.74
B-3 2,155,426.27 2,042,491.88 7.500000 % 1,655.89
- -------------------------------------------------------------------------------
478,999,910.73 401,322,719.53 1,631,299.24
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 136,078.07 1,104,474.26 0.00 0.00 20,817,710.30
A-2 355,246.59 355,246.59 0.00 0.00 56,875,000.00
A-3 146,783.21 146,783.21 0.00 0.00 23,500,000.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 399,731.17 1,038,596.05 0.00 0.00 63,358,116.72
A-6 607,195.29 607,195.29 0.00 0.00 97,212,000.00
A-7 77,620.21 77,620.21 0.00 0.00 12,427,000.00
A-8 332,184.15 332,184.15 0.00 0.00 53,182,701.00
A-9 256,592.20 256,592.20 0.00 0.00 41,080,426.00
A-10 19,372.73 19,372.73 0.00 0.00 3,101,574.00
A-11 0.00 2,123.23 0.00 0.00 1,127,476.73
R 0.00 0.00 0.00 0.00 0.00
M-1 66,261.49 74,862.03 0.00 0.00 10,599,868.69
M-2 36,811.94 41,590.02 0.00 0.00 5,888,815.93
M-3 29,449.55 33,272.01 0.00 0.00 4,711,052.74
B-1 14,724.78 16,636.01 0.00 0.00 2,355,526.37
B-2 8,834.87 9,981.61 0.00 0.00 1,413,315.82
B-3 12,757.59 14,413.48 0.00 0.00 2,040,835.98
- -------------------------------------------------------------------------------
2,499,643.84 4,130,943.08 0.00 0.00 399,691,420.28
===============================================================================
Run: 05/27/97 11:59:08
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-1 319.200998 14.188539 1.993759 16.182298 0.000000 305.012458
A-2 1000.000000 0.000000 6.246094 6.246094 0.000000 1000.000000
A-3 1000.000000 0.000000 6.246094 6.246094 0.000000 1000.000000
A-4 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-5 853.293088 8.518198 5.329749 13.847947 0.000000 844.774890
A-6 1000.000000 0.000000 6.246094 6.246094 0.000000 1000.000000
A-7 1000.000000 0.000000 6.246094 6.246094 0.000000 1000.000000
A-8 1000.000000 0.000000 6.246094 6.246094 0.000000 1000.000000
A-9 1000.000000 0.000000 6.246094 6.246094 0.000000 1000.000000
A-10 1000.000000 0.000000 6.246096 6.246096 0.000000 1000.000000
A-11 960.965456 1.806260 0.000000 1.806260 0.000000 959.159196
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 984.316328 0.798009 6.148132 6.946141 0.000000 983.518320
M-2 984.316327 0.798009 6.148132 6.946141 0.000000 983.518318
M-3 984.316326 0.798008 6.148132 6.946140 0.000000 983.518317
B-1 984.316326 0.798008 6.148134 6.946142 0.000000 983.518317
B-2 984.316326 0.798010 6.148135 6.946145 0.000000 983.518316
B-3 947.604615 0.768242 5.918825 6.687067 0.000000 946.836368
_______________________________________________________________________________
DETERMINATION DATE 20-May-97
DISTRIBUTION DATE 27-May-97
Run: 05/27/97 11:59:09 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1995-S14 (POOL # 4178)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4178
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 82,076.59
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 13,966.10
SPREAD 141,769.52
SUBSERVICER ADVANCES THIS MONTH 48,833.75
MASTER SERVICER ADVANCES THIS MONTH 1,106.35
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 16 4,189,322.85
(B) TWO MONTHLY PAYMENTS: 3 761,649.41
(C) THREE OR MORE MONTHLY PAYMENTS: 2 939,830.96
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 527,012.87
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 399,691,420.28
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,393
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 141,383.46
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,305,861.85
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.24542850 % 1.45289700 % 5.30167500 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.22331690 % 1.45354088 % 5.31903040 %
BANKRUPTCY AMOUNT AVAILABLE 150,433.00
FRAUD AMOUNT AVAILABLE 4,248,782.00
SPECIAL HAZARD AMOUNT AVAILABLE 4,248,782.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.20111174
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 332.68
POOL TRADING FACTOR: 83.44290079
................................................................................
Run: 05/27/97 11:59:11 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 64,226,153.69 7.000000 % 859,496.18
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 1,118,035.50 0.000000 % 5,058.43
A-6 7609473R0 0.00 0.00 0.496765 % 0.00
R 760947MU2 100.00 0.00 7.000000 % 0.00
M-1 760947MR9 2,277,000.00 2,140,153.32 7.000000 % 8,274.06
M-2 760947MS7 911,000.00 856,249.31 7.000000 % 3,310.35
M-3 760947MT5 1,367,000.00 1,284,843.92 7.000000 % 4,967.34
B-1 455,000.00 427,654.69 7.000000 % 1,653.36
B-2 455,000.00 427,654.69 7.000000 % 1,653.36
B-3 455,670.95 428,285.40 7.000000 % 1,655.80
- -------------------------------------------------------------------------------
182,156,882.70 144,424,030.52 886,068.88
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 374,425.62 1,233,921.80 0.00 0.00 63,366,657.51
A-2 198,213.19 198,213.19 0.00 0.00 34,000,000.00
A-3 81,617.20 81,617.20 0.00 0.00 14,000,000.00
A-4 148,747.34 148,747.34 0.00 0.00 25,515,000.00
A-5 0.00 5,058.43 0.00 0.00 1,112,977.07
A-6 59,751.07 59,751.07 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 12,476.67 20,750.73 0.00 0.00 2,131,879.26
M-2 4,991.76 8,302.11 0.00 0.00 852,938.96
M-3 7,490.38 12,457.72 0.00 0.00 1,279,876.58
B-1 2,493.14 4,146.50 0.00 0.00 426,001.33
B-2 2,493.14 4,146.50 0.00 0.00 426,001.33
B-3 2,496.82 4,152.62 0.00 0.00 426,629.60
- -------------------------------------------------------------------------------
895,196.33 1,781,265.21 0.00 0.00 143,537,961.64
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 632.769987 8.467943 3.688922 12.156865 0.000000 624.302044
A-2 1000.000000 0.000000 5.829800 5.829800 0.000000 1000.000000
A-3 1000.000000 0.000000 5.829800 5.829800 0.000000 1000.000000
A-4 1000.000000 0.000000 5.829800 5.829800 0.000000 1000.000000
A-5 915.588192 4.142479 0.000000 4.142479 0.000000 911.445713
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 939.900448 3.633755 5.479433 9.113188 0.000000 936.266693
M-2 939.900450 3.633754 5.479429 9.113183 0.000000 936.266696
M-3 939.900454 3.633753 5.479429 9.113182 0.000000 936.266701
B-1 939.900418 3.633758 5.479429 9.113187 0.000000 936.266659
B-2 939.900418 3.633758 5.479429 9.113187 0.000000 936.266659
B-3 939.900602 3.633741 5.479436 9.113177 0.000000 936.266839
_______________________________________________________________________________
DETERMINATION DATE 20-May-97
DISTRIBUTION DATE 27-May-97
Run: 05/27/97 11:59:12 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 29,088.55
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,558.14
SUBSERVICER ADVANCES THIS MONTH 35,139.67
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 9 2,763,926.88
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 368,111.08
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 412,022.54
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 143,537,961.64
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 559
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 327,229.60
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.11681190 % 2.98748600 % 0.89570210 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.10789700 % 2.97112677 % 0.89775840 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,554,399.00
SPECIAL HAZARD AMOUNT AVAILABLE 910,784.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.73545129
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 154.25
POOL TRADING FACTOR: 78.79908764
................................................................................
Run: 05/27/97 11:59:13 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 10,025,308.40 7.500000 % 181,633.55
A-2 760947MW8 152,100,000.00 105,570,386.73 7.500000 % 1,649,140.99
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 41,768,920.91 7.500000 % 32,346.66
A-8 760947NC1 22,189,665.00 16,768,740.52 8.500000 % 192,132.88
A-9 760947ND9 24,993,667.00 18,915,558.16 7.000000 % 215,425.36
A-10 760947NE7 9,694,332.00 7,312,462.26 7.250000 % 84,420.19
A-11 760947NF4 19,384,664.00 14,620,924.21 7.125000 % 168,840.40
A-12 760947NG2 917,418.09 873,777.70 0.000000 % 2,888.51
A-13 7609473Q2 0.00 0.00 0.518722 % 0.00
R 760947NH0 100.00 0.00 7.500000 % 0.00
M-1 760947NK3 10,149,774.00 9,992,924.07 7.500000 % 7,738.71
M-2 760947NL1 5,638,762.00 5,551,623.18 7.500000 % 4,299.28
M-3 760947NM9 4,511,009.00 4,441,297.96 7.500000 % 3,439.43
B-1 760947NN7 2,255,508.00 2,220,652.42 7.500000 % 1,719.72
B-2 760947NP2 1,353,299.00 1,332,385.73 7.500000 % 1,031.83
B-3 760947NQ0 2,029,958.72 1,995,616.09 7.500000 % 1,545.46
- -------------------------------------------------------------------------------
451,101,028.81 379,698,920.34 2,546,602.97
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 62,642.53 244,276.08 0.00 0.00 9,843,674.85
A-2 659,650.17 2,308,791.16 0.00 0.00 103,921,245.74
A-3 59,874.06 59,874.06 0.00 0.00 9,582,241.00
A-4 215,247.21 215,247.21 0.00 0.00 34,448,155.00
A-5 311,939.25 311,939.25 0.00 0.00 49,922,745.00
A-6 277,150.79 277,150.79 0.00 0.00 44,355,201.00
A-7 260,990.58 293,337.24 0.00 0.00 41,736,574.25
A-8 118,748.92 310,881.80 0.00 0.00 16,576,607.64
A-9 110,313.21 325,738.57 0.00 0.00 18,700,132.80
A-10 44,168.43 128,588.62 0.00 0.00 7,228,042.07
A-11 86,790.06 255,630.46 0.00 0.00 14,452,083.81
A-12 0.00 2,888.51 0.00 0.00 870,889.19
A-13 164,090.77 164,090.77 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 62,440.18 70,178.89 0.00 0.00 9,985,185.36
M-2 34,688.98 38,988.26 0.00 0.00 5,547,323.90
M-3 27,751.18 31,190.61 0.00 0.00 4,437,858.53
B-1 13,875.61 15,595.33 0.00 0.00 2,218,932.70
B-2 8,325.33 9,357.16 0.00 0.00 1,331,353.90
B-3 12,469.49 14,014.95 0.00 0.00 1,994,070.63
- -------------------------------------------------------------------------------
2,531,156.75 5,077,759.72 0.00 0.00 377,152,317.37
===============================================================================
Run: 05/27/97 11:59:13
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-1 661.736528 11.989013 4.134820 16.123833 0.000000 649.747515
A-2 694.085383 10.842479 4.336950 15.179429 0.000000 683.242904
A-3 1000.000000 0.000000 6.248440 6.248440 0.000000 1000.000000
A-4 1000.000000 0.000000 6.248439 6.248439 0.000000 1000.000000
A-5 1000.000000 0.000000 6.248439 6.248439 0.000000 1000.000000
A-6 1000.000000 0.000000 6.248440 6.248440 0.000000 1000.000000
A-7 984.546462 0.762452 6.151879 6.914331 0.000000 983.784010
A-8 755.700481 8.658665 5.351542 14.010207 0.000000 747.041816
A-9 756.814043 8.619198 4.413646 13.032844 0.000000 748.194845
A-10 754.302850 8.708201 4.556109 13.264310 0.000000 745.594649
A-11 754.252135 8.709999 4.477254 13.187253 0.000000 745.542136
A-12 952.431296 3.148521 0.000000 3.148521 0.000000 949.282775
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 984.546461 0.762451 6.151879 6.914330 0.000000 983.784009
M-2 984.546463 0.762451 6.151879 6.914330 0.000000 983.784012
M-3 984.546464 0.762452 6.151879 6.914331 0.000000 983.784012
B-1 984.546461 0.762454 6.151878 6.914332 0.000000 983.784008
B-2 984.546453 0.762455 6.151878 6.914333 0.000000 983.783998
B-3 983.082104 0.761316 6.142731 6.904047 0.000000 982.320778
_______________________________________________________________________________
DETERMINATION DATE 20-May-97
DISTRIBUTION DATE 27-May-97
Run: 05/27/97 11:59:13 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 75,762.75
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 7,476.82
SUBSERVICER ADVANCES THIS MONTH 75,143.90
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 18 5,337,671.85
(B) TWO MONTHLY PAYMENTS: 2 669,942.53
(C) THREE OR MORE MONTHLY PAYMENTS: 3 1,100,635.50
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 2,899,671.10
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 377,152,317.36
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,367
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,252,438.47
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.25955520 % 5.27574400 % 1.46470060 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.21924410 % 5.29504046 % 1.47346020 %
BANKRUPTCY AMOUNT AVAILABLE 137,410.00
FRAUD AMOUNT AVAILABLE 3,997,454.00
SPECIAL HAZARD AMOUNT AVAILABLE 4,474,154.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.28912557
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 333.77
POOL TRADING FACTOR: 83.60706212
................................................................................
Run: 05/27/97 11:59:14 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 161,500,000.00 117,892,314.42 7.500000 % 3,511,063.14
A-2 760947PD7 7,348,151.00 7,348,151.00 7.500000 % 0.00
A-3 760947PE5 24,828,814.00 19,475,058.19 8.500000 % 431,056.46
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 19,475,058.19 7.000000 % 431,056.46
A-8 760947PK1 42,208,985.00 41,614,972.55 7.500000 % 33,056.35
A-9 760947PL9 49,657,668.00 38,950,140.20 7.250000 % 862,114.23
A-10 760947PM7 479,655.47 434,500.41 0.000000 % 1,746.37
A-11 7609473S8 0.00 0.00 0.466713 % 0.00
R 760947PN5 100.00 0.00 7.500000 % 0.00
M-1 760947PP0 10,087,900.00 9,945,931.69 7.500000 % 7,900.43
M-2 760947PQ8 5,604,400.00 5,525,528.57 7.500000 % 4,389.14
M-3 760947PR6 4,483,500.00 4,420,403.12 7.500000 % 3,511.29
B-1 2,241,700.00 2,210,152.29 7.500000 % 1,755.61
B-2 1,345,000.00 1,326,071.64 7.500000 % 1,053.35
B-3 2,017,603.30 1,989,209.36 7.500000 % 1,580.10
- -------------------------------------------------------------------------------
448,349,608.77 382,324,809.63 5,290,282.93
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 735,029.46 4,246,092.60 0.00 0.00 114,381,251.28
A-2 45,813.90 45,813.90 0.00 0.00 7,348,151.00
A-3 137,611.80 568,668.26 0.00 0.00 19,044,001.73
A-4 99,240.55 99,240.55 0.00 0.00 15,917,318.00
A-5 273,082.18 273,082.18 0.00 0.00 43,800,000.00
A-6 324,207.15 324,207.15 0.00 0.00 52,000,000.00
A-7 113,327.37 544,383.83 0.00 0.00 19,044,001.73
A-8 259,459.07 292,515.42 0.00 0.00 41,581,916.20
A-9 234,749.68 1,096,863.91 0.00 0.00 38,088,025.97
A-10 0.00 1,746.37 0.00 0.00 432,754.04
A-11 148,333.97 148,333.97 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 62,010.42 69,910.85 0.00 0.00 9,938,031.26
M-2 34,450.30 38,839.44 0.00 0.00 5,521,139.43
M-3 27,560.12 31,071.41 0.00 0.00 4,416,891.83
B-1 13,779.75 15,535.36 0.00 0.00 2,208,396.68
B-2 8,267.73 9,321.08 0.00 0.00 1,325,018.29
B-3 12,402.23 13,982.33 0.00 0.00 1,987,629.26
- -------------------------------------------------------------------------------
2,529,325.68 7,819,608.61 0.00 0.00 377,034,526.70
===============================================================================
Run: 05/27/97 11:59:14
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-1 729.983371 21.740329 4.551266 26.291595 0.000000 708.243042
A-2 1000.000000 0.000000 6.234752 6.234752 0.000000 1000.000000
A-3 784.373277 17.361138 5.542423 22.903561 0.000000 767.012139
A-4 1000.000000 0.000000 6.234753 6.234753 0.000000 1000.000000
A-5 1000.000000 0.000000 6.234753 6.234753 0.000000 1000.000000
A-6 1000.000000 0.000000 6.234753 6.234753 0.000000 1000.000000
A-7 784.373277 17.361138 4.564349 21.925487 0.000000 767.012139
A-8 985.926872 0.783159 6.147010 6.930169 0.000000 985.143713
A-9 784.373124 17.361150 4.727360 22.088510 0.000000 767.011974
A-10 905.859387 3.640884 0.000000 3.640884 0.000000 902.218503
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 985.926872 0.783159 6.147010 6.930169 0.000000 985.143713
M-2 985.926874 0.783160 6.147009 6.930169 0.000000 985.143714
M-3 985.926870 0.783158 6.147010 6.930168 0.000000 985.143711
B-1 985.926881 0.783160 6.147009 6.930169 0.000000 985.143721
B-2 985.926870 0.783160 6.147011 6.930171 0.000000 985.143710
B-3 985.926897 0.783157 6.147011 6.930168 0.000000 985.143740
_______________________________________________________________________________
DETERMINATION DATE 20-May-97
DISTRIBUTION DATE 27-May-97
Run: 05/27/97 11:59:15 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 77,972.80
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,713.23
SUBSERVICER ADVANCES THIS MONTH 28,523.62
MASTER SERVICER ADVANCES THIS MONTH 1,808.65
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 13 3,095,531.29
(B) TWO MONTHLY PAYMENTS: 1 237,420.98
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 492,791.84
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 377,034,526.70
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,405
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 239,690.18
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 4,986,471.43
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.34434630 % 5.20879000 % 1.44686400 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.25624340 % 5.27168233 % 1.46601650 %
BANKRUPTCY AMOUNT AVAILABLE 151,861.00
FRAUD AMOUNT AVAILABLE 3,994,627.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,994,627.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.25313327
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 334.80
POOL TRADING FACTOR: 84.09386767
................................................................................
Run: 05/27/97 11:59:15 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 5,904,155.60 7.000000 % 1,485,686.80
A-2 760947NS6 45,874,000.00 45,874,000.00 7.000000 % 0.00
A-3 760947NT4 14,000,000.00 11,040,587.21 7.000000 % 210,262.22
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 416,148.36 378,051.78 0.000000 % 1,558.19
A-8 7609473T6 0.00 0.00 0.507834 % 0.00
R 760947NX5 100.00 0.00 7.000000 % 0.00
M-1 760947NY3 2,110,000.00 1,991,343.31 7.000000 % 7,532.31
M-2 760947NZ0 1,054,500.00 995,199.77 7.000000 % 3,764.37
M-3 760947PA3 773,500.00 730,001.92 7.000000 % 2,761.25
B-1 351,000.00 331,261.37 7.000000 % 1,253.00
B-2 281,200.00 265,386.60 7.000000 % 1,003.83
B-3 350,917.39 331,183.42 7.000000 % 1,252.72
- -------------------------------------------------------------------------------
140,600,865.75 116,415,670.98 1,715,074.69
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 34,388.53 1,520,075.33 0.00 0.00 4,418,468.80
A-2 267,191.34 267,191.34 0.00 0.00 45,874,000.00
A-3 64,305.48 274,567.70 0.00 0.00 10,830,324.99
A-4 62,950.78 62,950.78 0.00 0.00 10,808,000.00
A-5 138,630.91 138,630.91 0.00 0.00 23,801,500.00
A-6 81,338.60 81,338.60 0.00 0.00 13,965,000.00
A-7 0.00 1,558.19 0.00 0.00 376,493.59
A-8 49,191.58 49,191.58 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 11,598.50 19,130.81 0.00 0.00 1,983,811.00
M-2 5,796.50 9,560.87 0.00 0.00 991,435.40
M-3 4,251.86 7,013.11 0.00 0.00 727,240.67
B-1 1,929.42 3,182.42 0.00 0.00 330,008.37
B-2 1,545.74 2,549.57 0.00 0.00 264,382.77
B-3 1,928.96 3,181.68 0.00 0.00 329,930.70
- -------------------------------------------------------------------------------
725,048.20 2,440,122.89 0.00 0.00 114,700,596.29
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 220.181078 55.405064 1.282436 56.687500 0.000000 164.776013
A-2 1000.000000 0.000000 5.824461 5.824461 0.000000 1000.000000
A-3 788.613372 15.018730 4.593249 19.611979 0.000000 773.594642
A-4 1000.000000 0.000000 5.824462 5.824462 0.000000 1000.000000
A-5 1000.000000 0.000000 5.824461 5.824461 0.000000 1000.000000
A-6 1000.000000 0.000000 5.824461 5.824461 0.000000 1000.000000
A-7 908.454331 3.744314 0.000000 3.744314 0.000000 904.710017
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 943.764602 3.569815 5.496919 9.066734 0.000000 940.194787
M-2 943.764599 3.569815 5.496918 9.066733 0.000000 940.194784
M-3 943.764602 3.569813 5.496910 9.066723 0.000000 940.194790
B-1 943.764587 3.569801 5.496923 9.066724 0.000000 940.194786
B-2 943.764580 3.569808 5.496942 9.066750 0.000000 940.194772
B-3 943.764628 3.569815 5.496906 9.066721 0.000000 940.194785
_______________________________________________________________________________
DETERMINATION DATE 20-May-97
DISTRIBUTION DATE 27-May-97
Run: 05/27/97 11:59:16 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 23,592.60
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,690.25
SUBSERVICER ADVANCES THIS MONTH 5,182.63
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 515,792.20
(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 114,700,596.29
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 446
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,274,671.31
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 95.99752530 % 3.20287900 % 0.79959530 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 95.95290160 % 3.22795800 % 0.80851000 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,243,701.00
SPECIAL HAZARD AMOUNT AVAILABLE 829,634.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.78665825
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 155.01
POOL TRADING FACTOR: 81.57886915
................................................................................
Run: 05/27/97 11:59:16 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 95,103,017.60 7.000000 % 1,224,168.19
A-2 7609473U3 0.00 0.00 0.543221 % 0.00
R 760947QL8 100.00 0.00 7.000000 % 0.00
M-1 760947QM6 1,786,900.00 1,695,070.76 7.000000 % 6,264.56
M-2 760947QN4 893,400.00 847,487.96 7.000000 % 3,132.10
M-3 760947QP9 595,600.00 564,991.96 7.000000 % 2,088.07
B-1 297,800.00 282,495.99 7.000000 % 1,044.03
B-2 238,200.00 225,958.83 7.000000 % 835.09
B-3 357,408.38 339,041.05 7.000000 % 1,253.02
- -------------------------------------------------------------------------------
119,123,708.38 99,058,064.15 1,238,785.06
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 554,487.53 1,778,655.72 0.00 0.00 93,878,849.41
A-2 44,819.37 44,819.37 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 9,882.92 16,147.48 0.00 0.00 1,688,806.20
M-2 4,941.18 8,073.28 0.00 0.00 844,355.86
M-3 3,294.13 5,382.20 0.00 0.00 562,903.89
B-1 1,647.06 2,691.09 0.00 0.00 281,451.96
B-2 1,317.42 2,152.51 0.00 0.00 225,123.74
B-3 1,976.74 3,229.76 0.00 0.00 337,788.03
- -------------------------------------------------------------------------------
622,366.35 1,861,151.41 0.00 0.00 97,819,279.09
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 827.311528 10.649173 4.823548 15.472721 0.000000 816.662356
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 948.609749 3.505826 5.530763 9.036589 0.000000 945.103923
M-2 948.609760 3.505820 5.530759 9.036579 0.000000 945.103940
M-3 948.609738 3.505826 5.530776 9.036602 0.000000 945.103912
B-1 948.609772 3.505809 5.530759 9.036568 0.000000 945.103962
B-2 948.609698 3.505835 5.530730 9.036565 0.000000 945.103862
B-3 948.609683 3.505822 5.530760 9.036582 0.000000 945.103833
_______________________________________________________________________________
DETERMINATION DATE 20-May-97
DISTRIBUTION DATE 27-May-97
Run: 05/27/97 11:59:17 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1995-S19 (POOL # 4188)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4188
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 20,352.85
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,016.04
SUBSERVICER ADVANCES THIS MONTH 21,712.05
MASTER SERVICER ADVANCES THIS MONTH 3,332.42
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,360,112.16
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 424,415.11
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 97,819,279.09
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 401
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 338,494.13
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 872,691.17
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.00734520 % 3.13710000 % 0.85555470 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 95.97172490 % 3.16508768 % 0.86318740 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,030,887.00
SPECIAL HAZARD AMOUNT AVAILABLE 609,536.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.85593735
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 157.27
POOL TRADING FACTOR: 82.11571015
................................................................................
Run: 05/27/97 11:59:17 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 27,298,902.53 6.200000 % 1,051,830.98
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 44,339,692.79 7.050000 % 1,074,517.35
A-5 760947QU8 104,043,000.00 96,989,502.45 0.000000 % 641,710.63
A-6 760947QV6 26,848,000.00 26,550,257.24 7.500000 % 20,225.81
A-7 760947QW4 366,090.95 356,084.99 0.000000 % 335.05
A-8 7609473V1 0.00 0.00 0.434948 % 0.00
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 6,637,366.54 7.500000 % 5,056.30
M-2 760947RA1 4,474,600.00 4,424,976.96 7.500000 % 3,370.92
M-3 760947RB9 2,983,000.00 2,949,918.70 7.500000 % 2,247.23
B-1 1,789,800.00 1,769,951.21 7.500000 % 1,348.34
B-2 745,700.00 737,430.23 7.500000 % 561.77
B-3 1,193,929.65 1,180,689.01 7.500000 % 899.43
- -------------------------------------------------------------------------------
298,304,120.60 257,532,772.65 2,802,103.81
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 141,007.27 1,192,838.25 0.00 0.00 26,247,071.55
A-2 194,125.66 194,125.66 0.00 0.00 35,848,000.00
A-3 43,646.86 43,646.86 0.00 0.00 8,450,000.00
A-4 260,427.26 1,334,944.61 0.00 0.00 43,265,175.44
A-5 250,663.02 892,373.65 440,568.42 0.00 96,788,360.24
A-6 165,895.51 186,121.32 0.00 0.00 26,530,031.43
A-7 0.00 335.05 0.00 0.00 355,749.94
A-8 93,320.00 93,320.00 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 41,472.64 46,528.94 0.00 0.00 6,632,310.24
M-2 27,648.84 31,019.76 0.00 0.00 4,421,606.04
M-3 18,432.15 20,679.38 0.00 0.00 2,947,671.47
B-1 11,059.29 12,407.63 0.00 0.00 1,768,602.87
B-2 4,607.73 5,169.50 0.00 0.00 736,868.46
B-3 7,377.37 8,276.80 0.00 0.00 1,179,789.58
- -------------------------------------------------------------------------------
1,259,683.60 4,061,787.41 440,568.42 0.00 255,171,237.26
===============================================================================
Run: 05/27/97 11:59:17
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-1 727.970734 28.048826 3.760194 31.809020 0.000000 699.921908
A-2 1000.000000 0.000000 5.415244 5.415244 0.000000 1000.000000
A-3 1000.000000 0.000000 5.165309 5.165309 0.000000 1000.000000
A-4 658.347332 15.954229 3.866774 19.821003 0.000000 642.393102
A-5 932.205938 6.167744 2.409225 8.576969 4.234484 930.272678
A-6 988.910058 0.753345 6.179064 6.932409 0.000000 988.156713
A-7 972.668103 0.915210 0.000000 0.915210 0.000000 971.752894
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 988.910060 0.753345 6.179064 6.932409 0.000000 988.156715
M-2 988.910061 0.753346 6.179064 6.932410 0.000000 988.156716
M-3 988.910057 0.753346 6.179065 6.932411 0.000000 988.156711
B-1 988.910051 0.753347 6.179065 6.932412 0.000000 988.156705
B-2 988.910058 0.753346 6.179067 6.932413 0.000000 988.156712
B-3 988.910033 0.753344 6.179066 6.932410 0.000000 988.156698
_______________________________________________________________________________
DETERMINATION DATE 20-May-97
DISTRIBUTION DATE 27-May-97
Run: 05/27/97 11:59:18 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 53,072.85
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 30,403.59
MASTER SERVICER ADVANCES THIS MONTH 2,687.07
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 2,296,426.31
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 228,855.34
FORECLOSURES
NUMBER OF LOANS 6
AGGREGATE PRINCIPAL BALANCE 1,571,067.44
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 255,171,237.26
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 364,507.70
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,165,319.26
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.11744280 % 5.44849600 % 1.43406090 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.05895850 % 5.48713401 % 1.44624680 %
BANKRUPTCY AMOUNT AVAILABLE 106,142.00
FRAUD AMOUNT AVAILABLE 2,662,797.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,243,641.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.21639478
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 337.14
POOL TRADING FACTOR: 85.54063442
................................................................................
Run: 05/27/97 12:00:19 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 13,405,775.09 7.500000 % 160,085.36
A-2 760947PT2 73,285,445.00 60,675,182.44 7.500000 % 493,064.86
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 29,771,105.32 7.500000 % 25,986.82
A-6 760947PX3 19,608,650.00 15,718,247.76 7.500000 % 152,115.84
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 94,389,623.26 7.500000 % 768,440.70
A-11 760947QC8 3,268,319.71 3,014,722.81 0.000000 % 28,170.64
R 760947QD6 100.00 0.00 7.500000 % 0.00
M-1 760947QE4 7,342,463.00 7,241,740.20 7.500000 % 6,321.22
M-2 760947QF1 5,710,804.00 5,632,464.08 7.500000 % 4,916.51
M-3 760947QG9 3,263,317.00 3,218,551.32 7.500000 % 2,809.43
B-1 760947QH7 1,794,824.00 1,770,202.88 7.500000 % 1,545.19
B-2 760947QJ3 1,142,161.00 1,126,493.02 7.500000 % 983.30
B-3 1,957,990.76 1,923,651.63 7.500000 % 1,679.11
- -------------------------------------------------------------------------------
326,331,688.47 285,117,497.81 1,646,118.98
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 83,767.99 243,853.35 0.00 0.00 13,245,689.73
A-2 379,137.96 872,202.82 0.00 0.00 60,182,117.58
A-3 48,525.37 48,525.37 0.00 0.00 7,765,738.00
A-4 210,410.78 210,410.78 0.00 0.00 33,673,000.00
A-5 186,029.21 212,016.03 0.00 0.00 29,745,118.50
A-6 98,217.83 250,333.67 0.00 0.00 15,566,131.92
A-7 17,340.00 17,340.00 0.00 0.00 2,775,000.00
A-8 6,436.11 6,436.11 0.00 0.00 1,030,000.00
A-9 12,409.82 12,409.82 0.00 0.00 1,986,000.00
A-10 589,807.70 1,358,248.40 0.00 0.00 93,621,182.56
A-11 0.00 28,170.64 0.00 0.00 2,986,552.17
R 0.00 0.00 0.00 0.00 0.00
M-1 45,251.10 51,572.32 0.00 0.00 7,235,418.98
M-2 35,195.29 40,111.80 0.00 0.00 5,627,547.57
M-3 20,111.60 22,921.03 0.00 0.00 3,215,741.89
B-1 11,061.38 12,606.57 0.00 0.00 1,768,657.69
B-2 7,039.06 8,022.36 0.00 0.00 1,125,509.72
B-3 12,020.22 13,699.33 0.00 0.00 1,921,972.52
- -------------------------------------------------------------------------------
1,762,761.42 3,408,880.40 0.00 0.00 283,471,378.83
===============================================================================
Run: 05/27/97 12:00:19
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-1 766.044291 9.147735 4.786742 13.934477 0.000000 756.896556
A-2 827.929508 6.728005 5.173441 11.901446 0.000000 821.201503
A-3 1000.000000 0.000000 6.248649 6.248649 0.000000 1000.000000
A-4 1000.000000 0.000000 6.248650 6.248650 0.000000 1000.000000
A-5 986.282153 0.860913 6.162932 7.023845 0.000000 985.421240
A-6 801.597650 7.757589 5.008903 12.766492 0.000000 793.840061
A-7 1000.000000 0.000000 6.248649 6.248649 0.000000 1000.000000
A-8 1000.000000 0.000000 6.248650 6.248650 0.000000 1000.000000
A-9 1000.000000 0.000000 6.248651 6.248651 0.000000 1000.000000
A-10 827.669175 6.738184 5.171815 11.909999 0.000000 820.930991
A-11 922.407560 8.619304 0.000000 8.619304 0.000000 913.788257
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 986.282151 0.860913 6.162932 7.023845 0.000000 985.421238
M-2 986.282156 0.860914 6.162931 7.023845 0.000000 985.421242
M-3 986.282154 0.860912 6.162932 7.023844 0.000000 985.421242
B-1 986.282154 0.860914 6.162933 7.023847 0.000000 985.421239
B-2 986.282162 0.860912 6.162931 7.023843 0.000000 985.421250
B-3 982.462057 0.857578 6.139059 6.996637 0.000000 981.604489
_______________________________________________________________________________
DETERMINATION DATE 20-May-97
DISTRIBUTION DATE 27-May-97
Run: 05/27/97 12:00:19 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 55,206.74
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SPREAD 87,224.12
SUBSERVICER ADVANCES THIS MONTH 17,196.96
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 247,393.64
(B) TWO MONTHLY PAYMENTS: 1 262,981.59
(C) THREE OR MORE MONTHLY PAYMENTS: 4 1,500,618.51
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 246,653.35
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 283,471,378.83
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 996
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,394,472.31
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.58670780 % 5.70457200 % 1.70872040 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.55045320 % 5.67207473 % 1.71707680 %
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 8.06024627
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 326.00
POOL TRADING FACTOR: 86.86602890
................................................................................
Run: 05/27/97 11:59:20 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 173,876,000.00 137,901,598.77 6.850000 % 1,214,465.18
A-2 760947RD5 25,000,000.00 21,142,921.67 7.250000 % 130,211.68
A-3 760947RE3 22,600,422.00 22,600,422.00 7.000000 % 0.00
A-4 760947RF0 15,842,000.00 14,306,153.32 6.750000 % 107,411.69
A-5 760947RG8 11,649,000.00 11,048,690.63 6.900000 % 41,983.52
A-6 760947RU7 73,856,000.00 75,391,846.68 0.000000 % 0.00
A-7 760947RH6 93,000,000.00 81,706,727.66 7.250000 % 381,251.27
A-8 760947RJ2 6,350,000.00 6,950,309.37 7.250000 % 0.00
A-9 760947RK9 20,348,738.00 16,138,647.68 7.250000 % 142,129.07
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 178,301.34 169,308.48 0.000000 % 189.40
A-14 7609473W9 0.00 0.00 0.630270 % 0.00
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 11,807,691.46 7.250000 % 9,011.98
M-2 760947RS2 6,634,109.00 6,559,828.71 7.250000 % 5,006.66
M-3 760947RT0 5,307,287.00 5,247,862.77 7.250000 % 4,005.33
B-1 760947RV5 3,184,372.00 3,148,717.46 7.250000 % 2,403.20
B-2 760947RW3 1,326,822.00 1,311,965.93 7.250000 % 1,001.33
B-3 760947RX1 2,122,914.66 2,093,378.07 7.250000 % 1,597.71
- -------------------------------------------------------------------------------
530,728,720.00 475,037,228.66 2,040,668.02
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 787,039.54 2,001,504.72 0.00 0.00 136,687,133.59
A-2 127,714.35 257,926.03 0.00 0.00 21,012,709.99
A-3 131,810.89 131,810.89 0.00 0.00 22,600,422.00
A-4 80,456.90 187,868.59 0.00 0.00 14,198,741.63
A-5 63,517.96 105,501.48 0.00 0.00 11,006,707.11
A-6 408,133.91 408,133.91 107,411.69 0.00 75,499,258.37
A-7 493,551.53 874,802.80 0.00 0.00 81,325,476.39
A-8 0.00 0.00 41,983.52 0.00 6,992,292.89
A-9 97,485.90 239,614.97 0.00 0.00 15,996,518.61
A-10 19,876.24 19,876.24 0.00 0.00 2,511,158.00
A-11 236,621.95 236,621.95 0.00 0.00 40,000,000.00
A-12 90,607.87 90,607.87 0.00 0.00 15,000,000.00
A-13 0.00 189.40 0.00 0.00 169,119.08
A-14 249,454.39 249,454.39 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 71,324.66 80,336.64 0.00 0.00 11,798,679.48
M-2 39,624.81 44,631.47 0.00 0.00 6,554,822.05
M-3 31,699.85 35,705.18 0.00 0.00 5,243,857.44
B-1 19,019.91 21,423.11 0.00 0.00 3,146,314.26
B-2 7,924.96 8,926.29 0.00 0.00 1,310,964.60
B-3 12,645.10 14,242.81 0.00 0.00 2,091,780.36
- -------------------------------------------------------------------------------
2,968,510.72 5,009,178.74 149,395.21 0.00 473,145,955.85
===============================================================================
Run: 05/27/97 11:59:20
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-1 793.103124 6.984663 4.526441 11.511104 0.000000 786.118461
A-2 845.716867 5.208467 5.108574 10.317041 0.000000 840.508400
A-3 1000.000000 0.000000 5.832231 5.832231 0.000000 1000.000000
A-4 903.052223 6.780185 5.078708 11.858893 0.000000 896.272038
A-5 948.466875 3.604045 5.452653 9.056698 0.000000 944.862830
A-6 1020.795151 0.000000 5.526077 5.526077 1.454339 1022.249491
A-7 878.566964 4.099476 5.307006 9.406482 0.000000 874.467488
A-8 1094.536909 0.000000 0.000000 0.000000 6.611578 1101.148487
A-9 793.103124 6.984663 4.790759 11.775422 0.000000 786.118462
A-10 1000.000000 0.000000 7.915169 7.915169 0.000000 1000.000000
A-11 1000.000000 0.000000 5.915549 5.915549 0.000000 1000.000000
A-12 1000.000000 0.000000 6.040525 6.040525 0.000000 1000.000000
A-13 949.563699 1.062247 0.000000 1.062247 0.000000 948.501453
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 988.803274 0.754684 5.972891 6.727575 0.000000 988.048590
M-2 988.803276 0.754685 5.972891 6.727576 0.000000 988.048591
M-3 988.803276 0.754685 5.972892 6.727577 0.000000 988.048591
B-1 988.803274 0.754686 5.972892 6.727578 0.000000 988.048589
B-2 988.803268 0.754683 5.972889 6.727572 0.000000 988.048585
B-3 986.086775 0.752612 5.956481 6.709093 0.000000 985.334173
_______________________________________________________________________________
DETERMINATION DATE 20-May-97
DISTRIBUTION DATE 27-May-97
Run: 05/27/97 11:59:21 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 97,445.06
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 13,088.13
SUBSERVICER ADVANCES THIS MONTH 64,325.57
MASTER SERVICER ADVANCES THIS MONTH 2,621.53
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 22 5,776,566.84
(B) TWO MONTHLY PAYMENTS: 3 568,714.77
(C) THREE OR MORE MONTHLY PAYMENTS: 4 1,001,129.61
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,326,190.31
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 473,145,955.85
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,740
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 355,617.36
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,528,687.80
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.64677140 % 4.97304200 % 1.38018620 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.62623790 % 4.98733185 % 1.38464690 %
BANKRUPTCY AMOUNT AVAILABLE 165,277.00
FRAUD AMOUNT AVAILABLE 4,859,749.00
SPECIAL HAZARD AMOUNT AVAILABLE 4,859,749.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.17015879
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 338.02
POOL TRADING FACTOR: 89.15024532
................................................................................
Run: 05/27/97 11:59:22 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 45,498,092.75 6.750000 % 353,421.77
A-2 760947SA0 20,391,493.00 20,391,493.00 6.750000 % 0.00
A-3 760947SB8 29,250,000.00 25,442,683.58 6.750000 % 136,470.71
A-4 760947SC6 313,006.32 284,615.35 0.000000 % 1,748.25
A-5 7609473X7 0.00 0.00 0.559558 % 0.00
R 760947SD4 100.00 0.00 6.750000 % 0.00
M-1 760947SE2 1,364,000.00 1,294,947.69 6.750000 % 4,944.10
M-2 760947SF9 818,000.00 776,588.86 6.750000 % 2,965.01
M-3 760947SG7 546,000.00 518,358.84 6.750000 % 1,979.09
B-1 491,000.00 466,143.18 6.750000 % 1,779.73
B-2 273,000.00 259,179.40 6.750000 % 989.54
B-3 327,627.84 311,041.88 6.750000 % 1,187.55
- -------------------------------------------------------------------------------
109,132,227.16 95,243,144.53 505,485.75
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 255,551.22 608,972.99 0.00 0.00 45,144,670.98
A-2 114,533.84 114,533.84 0.00 0.00 20,391,493.00
A-3 142,905.09 279,375.80 0.00 0.00 25,306,212.87
A-4 0.00 1,748.25 0.00 0.00 282,867.10
A-5 44,346.52 44,346.52 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 7,273.39 12,217.49 0.00 0.00 1,290,003.59
M-2 4,361.90 7,326.91 0.00 0.00 773,623.85
M-3 2,911.49 4,890.58 0.00 0.00 516,379.75
B-1 2,618.21 4,397.94 0.00 0.00 464,363.45
B-2 1,455.74 2,445.28 0.00 0.00 258,189.86
B-3 1,747.04 2,934.59 0.00 0.00 309,854.33
- -------------------------------------------------------------------------------
577,704.44 1,083,190.19 0.00 0.00 94,737,658.78
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 821.888304 6.384294 4.616338 11.000632 0.000000 815.504010
A-2 1000.000000 0.000000 5.616746 5.616746 0.000000 1000.000000
A-3 869.835336 4.665665 4.885644 9.551309 0.000000 865.169671
A-4 909.295857 5.585350 0.000000 5.585350 0.000000 903.710507
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 949.375139 3.624707 5.332397 8.957104 0.000000 945.750433
M-2 949.375134 3.624707 5.332396 8.957103 0.000000 945.750428
M-3 949.375165 3.624707 5.332399 8.957106 0.000000 945.750458
B-1 949.375112 3.624705 5.332403 8.957108 0.000000 945.750407
B-2 949.375092 3.624689 5.332381 8.957070 0.000000 945.750403
B-3 949.375609 3.624692 5.332392 8.957084 0.000000 945.750904
_______________________________________________________________________________
DETERMINATION DATE 20-May-97
DISTRIBUTION DATE 27-May-97
Run: 05/27/97 11:59:22 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 19,645.28
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,043.89
SUBSERVICER ADVANCES THIS MONTH 947.99
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 95,236.95
(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 94,737,658.78
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 349
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 141,709.67
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.18121730 % 2.72739600 % 1.09138640 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.17550920 % 2.72331745 % 1.09301780 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 976,302.00
SPECIAL HAZARD AMOUNT AVAILABLE 661,887.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.59031463
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 157.06
POOL TRADING FACTOR: 86.80997469
................................................................................
Run: 05/27/97 11:59:19 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 22,100,502.07 7.000000 % 190,340.86
A-2 760947SJ1 50,172,797.00 43,967,543.95 7.400000 % 317,234.75
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 33,157,032.06 7.250000 % 25,551.17
A-6 760947SN2 45,513,473.00 38,948,937.70 7.250000 % 335,602.55
A-7 760947SP7 8,560,000.00 8,560,000.00 7.125000 % 0.00
A-8 760947SQ5 77,000,000.00 67,701,614.81 7.250000 % 475,366.74
A-9 760947SR3 36,574,716.00 29,100,302.85 7.250000 % 382,118.76
A-10 7609473Y5 0.00 0.00 0.628284 % 0.00
R 760947SS1 100.00 0.00 7.250000 % 0.00
M-1 760947ST9 8,000,000.00 7,915,727.47 7.250000 % 6,099.95
M-2 760947SU6 5,333,000.00 5,276,821.82 7.250000 % 4,066.38
M-3 760947SV4 3,555,400.00 3,517,947.16 7.250000 % 2,710.97
B-1 1,244,400.00 1,231,291.41 7.250000 % 948.85
B-2 888,900.00 879,536.26 7.250000 % 677.78
B-3 1,422,085.30 1,407,104.99 7.250000 % 1,084.33
- -------------------------------------------------------------------------------
355,544,080.30 321,709,888.55 1,741,803.09
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 128,894.90 319,235.76 0.00 0.00 21,910,161.21
A-2 271,081.24 588,315.99 0.00 0.00 43,650,309.20
A-3 150,683.67 150,683.67 0.00 0.00 24,945,526.00
A-4 199,336.80 199,336.80 0.00 0.00 33,000,000.00
A-5 200,285.35 225,836.52 0.00 0.00 33,131,480.89
A-6 235,271.41 570,873.96 0.00 0.00 38,613,335.15
A-7 50,815.26 50,815.26 0.00 0.00 8,560,000.00
A-8 408,952.21 884,318.95 0.00 0.00 67,226,248.07
A-9 175,780.64 557,899.40 0.00 0.00 28,718,184.09
A-10 168,405.24 168,405.24 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 47,815.03 53,914.98 0.00 0.00 7,909,627.52
M-2 31,874.69 35,941.07 0.00 0.00 5,272,755.44
M-3 21,250.19 23,961.16 0.00 0.00 3,515,236.19
B-1 7,437.62 8,386.47 0.00 0.00 1,230,342.56
B-2 5,312.84 5,990.62 0.00 0.00 878,858.48
B-3 8,499.63 9,583.96 0.00 0.00 1,406,020.66
- -------------------------------------------------------------------------------
2,111,696.72 3,853,499.81 0.00 0.00 319,968,085.46
===============================================================================
Run: 05/27/97 11:59:19
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-1 855.823969 7.370795 4.991350 12.362145 0.000000 848.453174
A-2 876.322361 6.322844 5.402953 11.725797 0.000000 869.999518
A-3 1000.000000 0.000000 6.040509 6.040509 0.000000 1000.000000
A-4 1000.000000 0.000000 6.040509 6.040509 0.000000 1000.000000
A-5 989.465932 0.762493 5.976878 6.739371 0.000000 988.703438
A-6 855.767208 7.373697 5.169270 12.542967 0.000000 848.393511
A-7 1000.000000 0.000000 5.936362 5.936362 0.000000 1000.000000
A-8 879.241751 6.173594 5.311068 11.484662 0.000000 873.068157
A-9 795.639885 10.447621 4.806070 15.253691 0.000000 785.192265
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 989.465934 0.762494 5.976879 6.739373 0.000000 988.703440
M-2 989.465933 0.762494 5.976878 6.739372 0.000000 988.703439
M-3 989.465928 0.762494 5.976877 6.739371 0.000000 988.703434
B-1 989.465935 0.762496 5.976872 6.739368 0.000000 988.703439
B-2 989.465924 0.762493 5.976870 6.739363 0.000000 988.703431
B-3 989.465955 0.762493 5.976878 6.739371 0.000000 988.703462
_______________________________________________________________________________
DETERMINATION DATE 20-May-97
DISTRIBUTION DATE 27-May-97
Run: 05/27/97 11:59:20 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 66,776.25
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,883.84
SUBSERVICER ADVANCES THIS MONTH 36,953.53
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 13 3,921,174.47
(B) TWO MONTHLY PAYMENTS: 1 225,310.23
(C) THREE OR MORE MONTHLY PAYMENTS: 1 347,243.06
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 626,760.90
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 319,968,085.46
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,114
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,493,889.93
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.71221410 % 5.19427500 % 1.09351090 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.68285720 % 5.21852644 % 1.09861630 %
BANKRUPTCY AMOUNT AVAILABLE 166,126.00
FRAUD AMOUNT AVAILABLE 3,315,462.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,315,462.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.17132658
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 338.09
POOL TRADING FACTOR: 89.99392851
................................................................................
Run: 05/27/97 11:59:23 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 44,168,786.09 7.125000 % 1,056,165.92
A-2 760947TF8 59,147,000.00 49,504,494.62 7.250000 % 1,183,753.61
A-3 760947TG6 50,000,000.00 43,843,424.92 7.250000 % 755,806.48
A-4 760947TH4 2,000,000.00 1,758,662.17 6.812500 % 29,627.62
A-5 760947TJ0 18,900,000.00 16,619,358.28 7.000000 % 279,980.96
A-6 760947TK7 25,500,000.00 22,422,943.78 7.250000 % 377,752.08
A-7 760947TL5 30,750,000.00 27,039,432.15 7.500000 % 455,524.57
A-8 760947TM3 87,500,000.00 79,265,116.69 7.350000 % 1,010,948.14
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 60,647,111.38 7.250000 % 47,010.46
A-14 760947TT8 709,256.16 675,547.22 0.000000 % 9,399.97
A-15 7609473Z2 0.00 0.00 0.507439 % 0.00
R 760947TU5 100.00 0.00 7.250000 % 0.00
M-1 760947TV3 12,822,700.00 12,693,790.95 7.250000 % 9,839.56
M-2 760947TW1 7,123,700.00 7,052,084.10 7.250000 % 5,466.41
M-3 760947TX9 6,268,900.00 6,205,877.54 7.250000 % 4,810.47
B-1 2,849,500.00 2,820,853.44 7.250000 % 2,186.58
B-2 1,424,700.00 1,410,377.22 7.250000 % 1,093.25
B-3 2,280,382.97 2,025,150.97 7.250000 % 1,569.78
- -------------------------------------------------------------------------------
569,896,239.13 526,738,011.52 5,230,935.86
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 262,172.74 1,318,338.66 0.00 0.00 43,112,620.17
A-2 298,999.07 1,482,752.68 0.00 0.00 48,320,741.01
A-3 264,807.14 1,020,613.62 0.00 0.00 43,087,618.44
A-4 9,981.05 39,608.67 0.00 0.00 1,729,034.55
A-5 96,916.90 376,897.86 0.00 0.00 16,339,377.32
A-6 135,430.92 513,183.00 0.00 0.00 22,045,191.70
A-7 168,945.27 624,469.84 0.00 0.00 26,583,907.58
A-8 485,351.80 1,496,299.94 0.00 0.00 78,254,168.55
A-9 122,567.04 122,567.04 0.00 0.00 21,400,000.00
A-10 185,984.18 185,984.18 0.00 0.00 30,271,000.00
A-11 326,694.78 326,694.78 0.00 0.00 54,090,000.00
A-12 258,649.97 258,649.97 0.00 0.00 42,824,000.00
A-13 366,298.66 413,309.12 0.00 0.00 60,600,100.92
A-14 0.00 9,399.97 0.00 0.00 666,147.25
A-15 222,672.07 222,672.07 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 76,668.42 86,507.98 0.00 0.00 12,683,951.39
M-2 42,593.44 48,059.85 0.00 0.00 7,046,617.69
M-3 37,482.48 42,292.95 0.00 0.00 6,201,067.07
B-1 17,037.50 19,224.08 0.00 0.00 2,818,666.86
B-2 8,518.45 9,611.70 0.00 0.00 1,409,283.97
B-3 12,231.58 13,801.36 0.00 0.00 2,023,581.19
- -------------------------------------------------------------------------------
3,400,003.46 8,630,939.32 0.00 0.00 521,507,075.66
===============================================================================
Run: 05/27/97 11:59:23
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-1 836.973889 20.013756 4.968027 24.981783 0.000000 816.960134
A-2 836.973889 20.013756 5.055186 25.068942 0.000000 816.960133
A-3 876.868498 15.116130 5.296143 20.412273 0.000000 861.752369
A-4 879.331085 14.813810 4.990525 19.804335 0.000000 864.517275
A-5 879.331126 14.813807 5.127878 19.941685 0.000000 864.517319
A-6 879.331129 14.813807 5.311016 20.124823 0.000000 864.517322
A-7 879.331127 14.813807 5.494155 20.307962 0.000000 864.517320
A-8 905.887048 11.553693 5.546878 17.100571 0.000000 894.333355
A-9 1000.000000 0.000000 5.727432 5.727432 0.000000 1000.000000
A-10 1000.000000 0.000000 6.143972 6.143972 0.000000 1000.000000
A-11 1000.000000 0.000000 6.039837 6.039837 0.000000 1000.000000
A-12 1000.000000 0.000000 6.039837 6.039837 0.000000 1000.000000
A-13 989.946809 0.767355 5.979117 6.746472 0.000000 989.179455
A-14 952.472827 13.253279 0.000000 13.253279 0.000000 939.219548
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 989.946809 0.767355 5.979117 6.746472 0.000000 989.179454
M-2 989.946811 0.767355 5.979118 6.746473 0.000000 989.179456
M-3 989.946807 0.767355 5.979116 6.746471 0.000000 989.179453
B-1 989.946812 0.767356 5.979119 6.746475 0.000000 989.179456
B-2 989.946810 0.767355 5.979118 6.746473 0.000000 989.179455
B-3 888.074940 0.688389 5.363827 6.052216 0.000000 887.386556
_______________________________________________________________________________
DETERMINATION DATE 20-May-97
DISTRIBUTION DATE 27-May-97
Run: 05/27/97 11:59:23 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 111,031.42
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,722.27
SUBSERVICER ADVANCES THIS MONTH 63,085.06
MASTER SERVICER ADVANCES THIS MONTH 5,662.29
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 16 4,122,293.05
(B) TWO MONTHLY PAYMENTS: 5 1,511,486.78
(C) THREE OR MORE MONTHLY PAYMENTS: 3 711,527.08
FORECLOSURES
NUMBER OF LOANS 6
AGGREGATE PRINCIPAL BALANCE 2,384,794.84
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 521,507,075.66
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,793
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 772,055.18
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 4,822,554.72
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.87750760 % 4.93320700 % 1.18928490 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.82092180 % 4.97244186 % 1.20027660 %
BANKRUPTCY AMOUNT AVAILABLE 175,482.00
FRAUD AMOUNT AVAILABLE 5,337,598.00
SPECIAL HAZARD AMOUNT AVAILABLE 6,193,457.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.04557240
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 339.13
POOL TRADING FACTOR: 91.50912743
................................................................................
Run: 05/27/97 11:59:24 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 44,809,147.34 6.750000 % 1,568,724.86
A-2 760947SX0 21,274,070.00 21,274,070.00 6.750000 % 0.00
A-3 760947SY8 38,926,942.00 33,644,659.43 6.750000 % 798,678.03
A-4 760947SZ5 177,268.15 161,808.04 0.000000 % 718.25
A-5 7609474J7 0.00 0.00 0.519970 % 0.00
R 760947TA9 100.00 0.00 6.750000 % 0.00
M-1 760947TB7 1,493,000.00 1,424,253.60 6.750000 % 5,247.15
M-2 760947TC5 597,000.00 569,510.63 6.750000 % 2,098.16
M-3 760947TD3 597,000.00 569,510.63 6.750000 % 2,098.16
B-1 597,000.00 569,510.63 6.750000 % 2,098.16
B-2 299,000.00 285,232.32 6.750000 % 1,050.84
B-3 298,952.57 285,187.09 6.750000 % 1,050.66
- -------------------------------------------------------------------------------
119,444,684.72 103,592,889.71 2,381,764.27
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 251,068.78 1,819,793.64 0.00 0.00 43,240,422.48
A-2 119,200.10 119,200.10 0.00 0.00 21,274,070.00
A-3 188,513.38 987,191.41 0.00 0.00 32,845,981.40
A-4 0.00 718.25 0.00 0.00 161,089.79
A-5 44,712.69 44,712.69 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 7,980.20 13,227.35 0.00 0.00 1,419,006.45
M-2 3,191.01 5,289.17 0.00 0.00 567,412.47
M-3 3,191.01 5,289.17 0.00 0.00 567,412.47
B-1 3,191.01 5,289.17 0.00 0.00 567,412.47
B-2 1,598.17 2,649.01 0.00 0.00 284,181.48
B-3 1,597.93 2,648.59 0.00 0.00 284,136.43
- -------------------------------------------------------------------------------
624,244.28 3,006,008.55 0.00 0.00 101,211,125.44
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 811.990097 28.426987 4.549637 32.976624 0.000000 783.563110
A-2 1000.000000 0.000000 5.603070 5.603070 0.000000 1000.000000
A-3 864.302658 20.517359 4.842748 25.360107 0.000000 843.785299
A-4 912.786871 4.051771 0.000000 4.051771 0.000000 908.735100
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 953.954186 3.514501 5.345077 8.859578 0.000000 950.439685
M-2 953.954154 3.514506 5.345075 8.859581 0.000000 950.439648
M-3 953.954154 3.514506 5.345075 8.859581 0.000000 950.439648
B-1 953.954154 3.514506 5.345075 8.859581 0.000000 950.439648
B-2 953.954247 3.514515 5.345050 8.859565 0.000000 950.439732
B-3 953.954301 3.514504 5.345095 8.859599 0.000000 950.439831
_______________________________________________________________________________
DETERMINATION DATE 20-May-97
DISTRIBUTION DATE 27-May-97
Run: 05/27/97 11:59:24 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 22,561.12
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 719.04
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 101,211,125.44
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 354
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,000,035.78
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.41964020 % 2.47824400 % 1.10211560 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.34877740 % 2.52327141 % 1.12392870 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,071,844.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,128,553.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.57830893
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 158.38
POOL TRADING FACTOR: 84.73472526
................................................................................
Run: 05/27/97 11:59:25 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 60,316,856.05 6.625000 % 270,196.31
A-2 760947UL3 50,000,000.00 42,994,780.52 6.625000 % 246,355.46
A-3 760947UM1 12,000,000.00 12,000,000.00 6.625000 % 0.00
A-4 760947UN9 10,424,000.00 9,246,233.99 6.000000 % 94,342.96
A-5 760947UP4 40,000,000.00 36,464,093.37 6.625000 % 158,891.90
A-6 760947UQ2 9,032,000.00 9,032,000.00 7.000000 % 0.00
A-7 760947UR0 9,317,000.00 6,262,468.42 8.000000 % 0.00
A-8 760947US8 1,331,000.00 894,638.35 0.000000 % 0.00
A-9 760947UT6 67,509,000.00 66,238,124.88 0.000000 % 96,612.65
A-10 760947UU3 27,446,000.00 27,158,900.58 7.000000 % 21,849.20
A-11 760947UV1 15,000,000.00 14,843,092.20 7.000000 % 11,941.19
A-12 760947UW9 72,100,000.00 64,144,210.05 6.625000 % 357,506.78
A-13 760947UX7 17,900,000.00 17,900,000.00 6.625000 % 0.00
A-14 7609474A6 0.00 0.00 0.637559 % 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 9,450,102.04 7.000000 % 7,602.56
M-2 760947VB4 5,306,000.00 5,250,496.48 7.000000 % 4,224.00
M-3 760947VC2 4,669,000.00 4,620,159.83 7.000000 % 3,716.90
B-1 2,335,000.00 2,310,574.69 7.000000 % 1,858.85
B-2 849,000.00 840,119.02 7.000000 % 675.87
B-3 1,698,373.98 1,680,608.09 7.000000 % 1,352.02
- -------------------------------------------------------------------------------
424,466,573.98 391,647,458.56 1,277,126.65
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 332,902.85 603,099.16 0.00 0.00 60,046,659.74
A-2 237,298.26 483,653.72 0.00 0.00 42,748,425.06
A-3 66,230.81 66,230.81 0.00 0.00 12,000,000.00
A-4 46,217.78 140,560.74 0.00 0.00 9,151,891.03
A-5 201,253.87 360,145.77 0.00 0.00 36,305,201.47
A-6 52,671.41 52,671.41 0.00 0.00 9,032,000.00
A-7 41,737.70 41,737.70 0.00 0.00 6,262,468.42
A-8 0.00 0.00 0.00 0.00 894,638.35
A-9 372,684.68 469,297.33 94,342.96 0.00 66,235,855.19
A-10 158,381.03 180,230.23 0.00 0.00 27,137,051.38
A-11 86,559.62 98,500.81 0.00 0.00 14,831,151.01
A-12 354,026.91 711,533.69 0.00 0.00 63,786,703.27
A-13 98,794.29 98,794.29 0.00 0.00 17,900,000.00
A-14 208,021.78 208,021.78 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 55,109.63 62,712.19 0.00 0.00 9,442,499.48
M-2 30,619.03 34,843.03 0.00 0.00 5,246,272.48
M-3 26,943.12 30,660.02 0.00 0.00 4,616,442.93
B-1 13,474.45 15,333.30 0.00 0.00 2,308,715.84
B-2 4,899.27 5,575.14 0.00 0.00 839,443.15
B-3 9,800.71 11,152.73 0.00 0.00 1,679,256.07
- -------------------------------------------------------------------------------
2,397,627.20 3,674,753.85 94,342.96 0.00 390,464,674.87
===============================================================================
Run: 05/27/97 11:59:25
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-1 887.012589 3.973475 4.895630 8.869105 0.000000 883.039114
A-2 859.895610 4.927109 4.745965 9.673074 0.000000 854.968501
A-3 1000.000000 0.000000 5.519234 5.519234 0.000000 1000.000000
A-4 887.014005 9.050553 4.433785 13.484338 0.000000 877.963453
A-5 911.602334 3.972298 5.031347 9.003645 0.000000 907.630037
A-6 1000.000000 0.000000 5.831644 5.831644 0.000000 1000.000000
A-7 672.155031 0.000000 4.479736 4.479736 0.000000 672.155031
A-8 672.155034 0.000000 0.000000 0.000000 0.000000 672.155034
A-9 981.174730 1.431108 5.520518 6.951626 1.397487 981.141110
A-10 989.539480 0.796080 5.770642 6.566722 0.000000 988.743401
A-11 989.539480 0.796079 5.770641 6.566720 0.000000 988.743401
A-12 889.656173 4.958485 4.910221 9.868706 0.000000 884.697688
A-13 1000.000000 0.000000 5.519234 5.519234 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-1 989.539481 0.796080 5.770642 6.566722 0.000000 988.743401
M-2 989.539480 0.796080 5.770643 6.566723 0.000000 988.743400
M-3 989.539480 0.796081 5.770640 6.566721 0.000000 988.743399
B-1 989.539482 0.796081 5.770642 6.566723 0.000000 988.743400
B-2 989.539482 0.796078 5.770636 6.566714 0.000000 988.743404
B-3 989.539471 0.796079 5.770643 6.566722 0.000000 988.743404
_______________________________________________________________________________
DETERMINATION DATE 20-May-97
DISTRIBUTION DATE 27-May-97
Run: 05/27/97 11:59:25 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 87,286.73
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 14,837.56
SUBSERVICER ADVANCES THIS MONTH 71,365.61
MASTER SERVICER ADVANCES THIS MONTH 762.56
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 15 4,344,588.71
(B) TWO MONTHLY PAYMENTS: 6 1,590,956.06
(C) THREE OR MORE MONTHLY PAYMENTS: 4 1,460,909.57
FORECLOSURES
NUMBER OF LOANS 7
AGGREGATE PRINCIPAL BALANCE 2,466,863.14
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 390,464,674.87
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,352
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 100,586.66
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 867,705.23
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.83321410 % 4.93320200 % 1.23358440 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.81951010 % 4.94416426 % 1.23632570 %
BANKRUPTCY AMOUNT AVAILABLE 164,251.00
FRAUD AMOUNT AVAILABLE 7,909,719.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,954,859.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.96016580
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 338.41
POOL TRADING FACTOR: 91.98949901
................................................................................
Run: 05/27/97 11:59:26 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 17,179,209.27 5.000000 % 1,479,576.29
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 136,575,000.00 120,680,010.02 6.375000 % 901,675.33
A-6 760947VW8 123,614,000.00 126,946,998.70 0.000000 % 136,094.71
A-7 760947VJ7 66,675,000.00 60,902,819.54 7.000000 % 474,994.07
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 19,795,290.96 7.000000 % 15,834.37
A-12 760947VP3 38,585,000.00 38,190,065.08 7.000000 % 30,548.45
A-13 760947VQ1 698,595.74 673,688.75 0.000000 % 729.68
A-14 7609474B4 0.00 0.00 0.599108 % 0.00
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 12,425,504.13 7.000000 % 9,939.23
M-2 760947VU2 6,974,500.00 6,903,112.85 7.000000 % 5,521.84
M-3 760947VV0 6,137,500.00 6,074,679.90 7.000000 % 4,859.17
B-1 760947VX6 3,069,000.00 3,037,587.41 7.000000 % 2,429.78
B-2 760947VY4 1,116,000.00 1,104,577.24 7.000000 % 883.56
B-3 2,231,665.53 2,208,823.45 7.000000 % 1,766.86
- -------------------------------------------------------------------------------
557,958,461.27 526,220,367.30 3,064,853.34
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 71,543.89 1,551,120.18 0.00 0.00 15,699,632.98
A-2 122,937.88 122,937.88 0.00 0.00 28,800,000.00
A-3 126,100.86 126,100.86 0.00 0.00 26,330,000.00
A-4 167,142.52 167,142.52 0.00 0.00 34,157,000.00
A-5 640,788.74 1,542,464.07 0.00 0.00 119,778,334.69
A-6 476,947.93 613,042.64 459,038.71 0.00 127,269,942.70
A-7 355,087.02 830,081.09 0.00 0.00 60,427,825.47
A-8 60,845.92 60,845.92 0.00 0.00 10,436,000.00
A-9 38,189.03 38,189.03 0.00 0.00 6,550,000.00
A-10 22,301.23 22,301.23 0.00 0.00 3,825,000.00
A-11 115,414.21 131,248.58 0.00 0.00 19,779,456.59
A-12 222,662.86 253,211.31 0.00 0.00 38,159,516.63
A-13 0.00 729.68 0.00 0.00 672,959.07
A-14 262,586.33 262,586.33 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 72,445.50 82,384.73 0.00 0.00 12,415,564.90
M-2 40,247.82 45,769.66 0.00 0.00 6,897,591.01
M-3 35,417.73 40,276.90 0.00 0.00 6,069,820.73
B-1 17,710.31 20,140.09 0.00 0.00 3,035,157.63
B-2 6,440.12 7,323.68 0.00 0.00 1,103,693.68
B-3 12,878.29 14,645.15 0.00 0.00 2,207,056.59
- -------------------------------------------------------------------------------
2,867,688.19 5,932,541.53 459,038.71 0.00 523,614,552.67
===============================================================================
Run: 05/27/97 11:59:26
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-1 579.791065 49.935076 2.414576 52.349652 0.000000 529.855990
A-2 1000.000000 0.000000 4.268676 4.268676 0.000000 1000.000000
A-3 1000.000000 0.000000 4.789246 4.789246 0.000000 1000.000000
A-4 1000.000000 0.000000 4.893361 4.893361 0.000000 1000.000000
A-5 883.617134 6.602053 4.691845 11.293898 0.000000 877.015081
A-6 1026.962955 1.100965 3.858365 4.959330 3.713485 1029.575475
A-7 913.428115 7.124021 5.325640 12.449661 0.000000 906.304094
A-8 1000.000000 0.000000 5.830387 5.830387 0.000000 1000.000000
A-9 1000.000000 0.000000 5.830386 5.830386 0.000000 1000.000000
A-10 1000.000000 0.000000 5.830387 5.830387 0.000000 1000.000000
A-11 989.764548 0.791719 5.770711 6.562430 0.000000 988.972830
A-12 989.764548 0.791718 5.770710 6.562428 0.000000 988.972830
A-13 964.347063 1.044495 0.000000 1.044495 0.000000 963.302568
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-1 989.764548 0.791718 5.770711 6.562429 0.000000 988.972829
M-2 989.764549 0.791718 5.770710 6.562428 0.000000 988.972831
M-3 989.764546 0.791718 5.770710 6.562428 0.000000 988.972828
B-1 989.764552 0.791717 5.770710 6.562427 0.000000 988.972835
B-2 989.764552 0.791720 5.770717 6.562437 0.000000 988.972832
B-3 989.764559 0.791718 5.770708 6.562426 0.000000 988.972837
_______________________________________________________________________________
DETERMINATION DATE 20-May-97
DISTRIBUTION DATE 27-May-97
Run: 05/27/97 11:59:27 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 109,457.56
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 20,773.86
SUBSERVICER ADVANCES THIS MONTH 48,752.97
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 11 3,360,721.70
(B) TWO MONTHLY PAYMENTS: 1 181,684.84
(C) THREE OR MORE MONTHLY PAYMENTS: 1 423,102.78
FORECLOSURES
NUMBER OF LOANS 8
AGGREGATE PRINCIPAL BALANCE 2,629,245.43
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 523,614,552.67
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,779
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,184,786.07
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.95785640 % 4.83369000 % 1.20845370 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.93261410 % 4.84764537 % 1.21350220 %
BANKRUPTCY AMOUNT AVAILABLE 192,798.00
FRAUD AMOUNT AVAILABLE 5,303,552.00
SPECIAL HAZARD AMOUNT AVAILABLE 5,303,552.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.89668627
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 339.13
POOL TRADING FACTOR: 93.84471946
................................................................................
Run: 05/27/97 11:59:27 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 54,178,577.94 6.750000 % 663,062.47
A-2 760947UB5 39,034,000.00 34,386,190.07 6.750000 % 536,284.56
A-3 760947UC3 6,047,000.00 6,047,000.00 6.750000 % 0.00
A-4 760947UD1 5,000,000.00 4,788,765.93 6.750000 % 17,162.63
A-5 760947UE9 229,143.79 217,923.18 0.000000 % 875.38
A-6 7609474C2 0.00 0.00 0.508209 % 0.00
R 760947UF6 100.00 0.00 6.750000 % 0.00
M-1 760947UG4 1,425,200.00 1,364,989.64 6.750000 % 4,892.04
M-2 760947UH2 570,100.00 546,015.01 6.750000 % 1,956.88
M-3 760947UJ8 570,100.00 546,015.01 6.750000 % 1,956.88
B-1 570,100.00 546,015.01 6.750000 % 1,956.88
B-2 285,000.00 272,959.61 6.750000 % 978.27
B-3 285,969.55 273,888.16 6.750000 % 981.53
- -------------------------------------------------------------------------------
114,016,713.34 103,168,339.56 1,230,107.52
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 303,683.13 966,745.60 0.00 0.00 53,515,515.47
A-2 192,742.34 729,026.90 0.00 0.00 33,849,905.51
A-3 33,894.80 33,894.80 0.00 0.00 6,047,000.00
A-4 26,842.11 44,004.74 0.00 0.00 4,771,603.30
A-5 0.00 875.38 0.00 0.00 217,047.80
A-6 43,538.98 43,538.98 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 7,651.08 12,543.12 0.00 0.00 1,360,097.60
M-2 3,060.53 5,017.41 0.00 0.00 544,058.13
M-3 3,060.53 5,017.41 0.00 0.00 544,058.13
B-1 3,060.53 5,017.41 0.00 0.00 544,058.13
B-2 1,530.00 2,508.27 0.00 0.00 271,981.34
B-3 1,535.20 2,516.73 0.00 0.00 272,906.55
- -------------------------------------------------------------------------------
620,599.23 1,850,706.75 0.00 0.00 101,938,231.96
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 902.976299 11.051041 5.061386 16.112427 0.000000 891.925258
A-2 880.929192 13.738909 4.937807 18.676716 0.000000 867.190283
A-3 1000.000000 0.000000 5.605226 5.605226 0.000000 1000.000000
A-4 957.753186 3.432526 5.368422 8.800948 0.000000 954.320660
A-5 951.032450 3.820221 0.000000 3.820221 0.000000 947.212229
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 957.753045 3.432529 5.368425 8.800954 0.000000 954.320516
M-2 957.753043 3.432521 5.368409 8.800930 0.000000 954.320523
M-3 957.753043 3.432521 5.368409 8.800930 0.000000 954.320523
B-1 957.753043 3.432521 5.368409 8.800930 0.000000 954.320523
B-2 957.753018 3.432526 5.368421 8.800947 0.000000 954.320491
B-3 957.752880 3.432289 5.368404 8.800693 0.000000 954.320311
_______________________________________________________________________________
DETERMINATION DATE 20-May-97
DISTRIBUTION DATE 27-May-97
Run: 05/27/97 11:59:28 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 21,943.05
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,988.10
SUBSERVICER ADVANCES THIS MONTH 8,979.12
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 692,075.43
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 248,713.29
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 101,938,231.96
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 369
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 860,330.42
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.55185230 % 2.38660500 % 1.06154280 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.52269100 % 2.40166404 % 1.07052040 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,040,911.00
SPECIAL HAZARD AMOUNT AVAILABLE 644,114.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.56222610
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 160.97
POOL TRADING FACTOR: 89.40639400
................................................................................
Run: 05/27/97 11:59:30 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 126,846,538.00 128,634,393.42 0.000000 % 155,588.24
A-2 760947WF4 20,813,863.00 19,355,378.54 7.250000 % 177,901.93
A-3 760947WG2 6,939,616.00 6,528,187.64 7.250000 % 58,042.91
A-4 760947WH0 3,076,344.00 2,739,867.25 6.100000 % 43,767.17
A-5 760947WJ6 74,488,122.00 74,488,122.00 6.300000 % 0.00
A-6 760947WK3 22,340,000.00 14,420,080.52 7.250000 % 426,683.70
A-7 760947WL1 30,014,887.00 29,742,377.89 7.250000 % 23,702.39
A-8 760947WM9 49,964,458.00 46,003,037.02 7.250000 % 558,863.75
A-9 760947WN7 16,853,351.00 16,853,351.00 7.250000 % 0.00
A-10 760947WP2 18,008,933.00 17,781,842.04 7.250000 % 19,751.99
A-11 760947WQ0 7,003,473.00 7,003,473.00 7.250000 % 0.00
A-12 760947WR8 95,117,613.00 88,315,573.83 7.250000 % 763,535.87
A-13 760947WS6 11,709,319.00 12,586,577.08 7.250000 % 0.00
A-14 760947WT4 67,096,213.00 59,757,529.28 6.730000 % 954,578.31
A-15 760947WU1 1,955,837.23 1,895,713.35 0.000000 % 14,336.76
A-16 7609474D0 0.00 0.00 0.366683 % 0.00
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 13,063,507.98 7.250000 % 10,410.61
M-2 760947WY3 7,909,900.00 7,838,084.97 7.250000 % 6,246.35
M-3 760947WZ0 5,859,200.00 5,806,003.54 7.250000 % 4,626.94
B-1 3,222,600.00 3,193,341.58 7.250000 % 2,544.85
B-2 1,171,800.00 1,161,161.07 7.250000 % 925.36
B-3 2,343,649.31 2,322,371.00 7.250000 % 1,850.79
- -------------------------------------------------------------------------------
585,919,116.54 559,489,974.00 3,223,357.92
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 553,663.63 709,251.87 310,736.47 0.00 128,789,541.65
A-2 116,904.06 294,805.99 0.00 0.00 19,177,476.61
A-3 39,429.43 97,472.34 0.00 0.00 6,470,144.73
A-4 13,923.53 57,690.70 0.00 0.00 2,696,100.08
A-5 390,946.67 390,946.67 0.00 0.00 74,488,122.00
A-6 87,095.48 513,779.18 0.00 0.00 13,993,396.82
A-7 179,640.24 203,342.63 0.00 0.00 29,718,675.50
A-8 277,852.60 836,716.35 0.00 0.00 45,444,173.27
A-9 101,792.13 101,792.13 0.00 0.00 16,853,351.00
A-10 107,400.10 127,152.09 0.00 0.00 17,762,090.05
A-11 42,300.10 42,300.10 0.00 0.00 7,003,473.00
A-12 533,415.02 1,296,950.89 0.00 0.00 87,552,037.96
A-13 0.00 0.00 76,021.35 0.00 12,662,598.43
A-14 335,040.75 1,289,619.06 0.00 0.00 58,802,950.97
A-15 0.00 14,336.76 0.00 0.00 1,881,376.59
A-16 170,912.25 170,912.25 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 78,901.95 89,312.56 0.00 0.00 13,053,097.37
M-2 47,341.06 53,587.41 0.00 0.00 7,831,838.62
M-3 35,067.54 39,694.48 0.00 0.00 5,801,376.60
B-1 19,287.39 21,832.24 0.00 0.00 3,190,796.73
B-2 7,013.27 7,938.63 0.00 0.00 1,160,235.71
B-3 14,026.83 15,877.62 0.00 0.00 2,320,520.21
- -------------------------------------------------------------------------------
3,151,954.03 6,375,311.95 386,757.82 0.00 556,653,373.90
===============================================================================
Run: 05/27/97 11:59:30
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 1014.094633 1.226586 4.364830 5.591416 2.449704 1015.317751
A-2 929.927258 8.547281 5.616644 14.163925 0.000000 921.379977
A-3 940.713094 8.363994 5.681788 14.045782 0.000000 932.349100
A-4 890.624472 14.227008 4.525999 18.753007 0.000000 876.397464
A-5 1000.000000 0.000000 5.248443 5.248443 0.000000 1000.000000
A-6 645.482566 19.099539 3.898634 22.998173 0.000000 626.383027
A-7 990.920868 0.789688 5.985038 6.774726 0.000000 990.131181
A-8 920.715222 11.185226 5.561005 16.746231 0.000000 909.529996
A-9 1000.000000 0.000000 6.039875 6.039875 0.000000 1000.000000
A-10 987.390094 1.096788 5.963713 7.060501 0.000000 986.293305
A-11 1000.000000 0.000000 6.039875 6.039875 0.000000 1000.000000
A-12 928.488122 8.027282 5.607952 13.635234 0.000000 920.460840
A-13 1074.919650 0.000000 0.000000 0.000000 6.492380 1081.412030
A-14 890.624472 14.227007 4.993438 19.220445 0.000000 876.397465
A-15 969.259262 7.330242 0.000000 7.330242 0.000000 961.929020
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-1 990.920867 0.789688 5.985038 6.774726 0.000000 990.131180
M-2 990.920868 0.789688 5.985039 6.774727 0.000000 990.131180
M-3 990.920866 0.789688 5.985039 6.774727 0.000000 990.131178
B-1 990.920865 0.789688 5.985040 6.774728 0.000000 990.131177
B-2 990.920865 0.789691 5.985040 6.774731 0.000000 990.131174
B-3 990.920864 0.789687 5.985038 6.774725 0.000000 990.131160
_______________________________________________________________________________
DETERMINATION DATE 20-May-97
DISTRIBUTION DATE 27-May-97
Run: 05/27/97 11:59:30 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 116,430.78
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 13,012.54
SUBSERVICER ADVANCES THIS MONTH 63,304.56
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 15 4,341,183.11
(B) TWO MONTHLY PAYMENTS: 6 1,670,944.76
(C) THREE OR MORE MONTHLY PAYMENTS: 1 574,792.64
FORECLOSURES
NUMBER OF LOANS 9
AGGREGATE PRINCIPAL BALANCE 2,365,964.84
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 556,653,373.90
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,938
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,390,527.65
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.01276650 % 4.78979000 % 1.19744300 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.98710360 % 4.79406285 % 1.20257560 %
BANKRUPTCY AMOUNT AVAILABLE 188,469.00
FRAUD AMOUNT AVAILABLE 5,598,551.00
SPECIAL HAZARD AMOUNT AVAILABLE 5,598,551.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.88483413
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 341.28
POOL TRADING FACTOR: 95.00515655
................................................................................
Run: 05/27/97 11:59:31 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 110,123,000.00 100,194,117.30 7.000000 % 1,765,359.64
A-2 760947WA5 1,458,253.68 1,389,933.43 0.000000 % 53,468.00
A-3 7609474F5 0.00 0.00 0.238312 % 0.00
R 760947WB3 100.00 0.00 7.000000 % 0.00
M-1 760947WC1 1,442,000.00 1,385,333.93 7.000000 % 4,943.61
M-2 760947WD9 865,000.00 831,008.22 7.000000 % 2,965.48
M-3 760947WE7 288,000.00 276,682.49 7.000000 % 987.35
B-1 576,700.00 554,037.50 7.000000 % 1,977.10
B-2 288,500.00 277,162.85 7.000000 % 989.06
B-3 288,451.95 277,116.85 7.000000 % 988.90
- -------------------------------------------------------------------------------
115,330,005.63 105,185,392.57 1,831,679.14
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 583,762.13 2,349,121.77 0.00 0.00 98,428,757.66
A-2 0.00 53,468.00 0.00 0.00 1,336,465.43
A-3 20,863.94 20,863.94 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 8,071.38 13,014.99 0.00 0.00 1,380,390.32
M-2 4,841.71 7,807.19 0.00 0.00 828,042.74
M-3 1,612.04 2,599.39 0.00 0.00 275,695.14
B-1 3,228.00 5,205.10 0.00 0.00 552,060.40
B-2 1,614.83 2,603.89 0.00 0.00 276,173.79
B-3 1,614.56 2,603.46 0.00 0.00 276,127.95
- -------------------------------------------------------------------------------
625,608.59 2,457,287.73 0.00 0.00 103,353,713.43
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 909.838247 16.030799 5.301001 21.331800 0.000000 893.807449
A-2 953.149270 36.665774 0.000000 36.665774 0.000000 916.483496
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 960.703141 3.428301 5.597351 9.025652 0.000000 957.274841
M-2 960.703145 3.428301 5.597353 9.025654 0.000000 957.274844
M-3 960.703090 3.428299 5.597361 9.025660 0.000000 957.274792
B-1 960.703139 3.428299 5.597364 9.025663 0.000000 957.274840
B-2 960.703120 3.428284 5.597331 9.025615 0.000000 957.274835
B-3 960.703680 3.428301 5.597327 9.025628 0.000000 957.275380
_______________________________________________________________________________
DETERMINATION DATE 20-May-97
DISTRIBUTION DATE 27-May-97
Run: 05/27/97 11:59:31 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 21,716.49
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,225.02
SUBSERVICER ADVANCES THIS MONTH 5,553.63
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 587,231.08
(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 103,353,713.43
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 390
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,456,237.04
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.53034740 % 2.40186300 % 1.06778970 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.48246700 % 2.40352099 % 1.08252490 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,054,900.00
SPECIAL HAZARD AMOUNT AVAILABLE 643,800.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.44914111
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 161.78
POOL TRADING FACTOR: 89.61563200
................................................................................
Run: 05/27/97 11:59:32 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 58,033,980.72 6.150000 % 2,384,103.77
R 0.00 911,833.71 0.000000 % 0.00
- -------------------------------------------------------------------------------
91,183,371.00 58,945,814.43 2,384,103.77
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 314,724.63 2,698,828.40 0.00 0.00 55,649,876.95
R 69,720.86 69,720.86 0.00 0.00 911,833.71
- -------------------------------------------------------------------------------
384,445.49 2,768,549.26 0.00 0.00 56,561,710.66
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 636.453556 26.146256 3.451557 29.597813 0.000000 610.307300
_______________________________________________________________________________
DETERMINATION DATE 20-May-97
DISTRIBUTION DATE 27-May-97
Run: 05/27/97 11:59:32 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 13,112.62
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 21,484.67
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,751,970.68
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 316,446.26
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 873,296.28
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 56,561,710.66
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 219
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,339,376.92
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 98.45309850 % 1.54690150 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 98.38789580 % 1.61210420 %
BANKRUPTCY AMOUNT AVAILABLE 0.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.40803584
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 331.75
POOL TRADING FACTOR: 62.03072999
................................................................................
Run: 05/27/97 11:59:32 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 186,575,068.00 171,471,219.57 7.500000 % 1,146,409.93
A-2 760947XD8 75,497,074.00 66,684,589.82 7.500000 % 668,883.79
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 6,145,524.01 0.000000 % 6,128.75
A-9 7609474E8 0.00 0.00 0.213574 % 0.00
R 760947XL0 100.00 0.00 7.500000 % 0.00
M-1 760947XM8 9,380,900.00 9,305,847.37 7.500000 % 7,190.93
M-2 760947XN6 6,700,600.00 6,646,991.30 7.500000 % 5,136.35
M-3 760947XP1 5,896,500.00 5,849,324.60 7.500000 % 4,519.96
B-1 2,948,300.00 2,924,711.89 7.500000 % 2,260.02
B-2 1,072,100.00 1,063,522.57 7.500000 % 821.82
B-3 2,144,237.43 2,127,082.29 7.500000 % 1,643.67
- -------------------------------------------------------------------------------
536,050,225.54 511,721,739.42 1,842,995.22
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 1,071,427.85 2,217,837.78 0.00 0.00 170,324,809.64
A-2 416,674.75 1,085,558.54 0.00 0.00 66,015,706.03
A-3 208,460.04 208,460.04 0.00 0.00 33,361,926.00
A-4 433,241.93 433,241.93 0.00 0.00 69,336,000.00
A-5 526,774.84 526,774.84 0.00 0.00 84,305,000.00
A-6 236,841.58 236,841.58 0.00 0.00 37,904,105.00
A-7 91,201.59 91,201.59 0.00 0.00 14,595,895.00
A-8 0.00 6,128.75 0.00 0.00 6,139,395.26
A-9 91,052.84 91,052.84 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 58,147.05 65,337.98 0.00 0.00 9,298,656.44
M-2 41,533.34 46,669.69 0.00 0.00 6,641,854.95
M-3 36,549.16 41,069.12 0.00 0.00 5,844,804.64
B-1 18,274.89 20,534.91 0.00 0.00 2,922,451.87
B-2 6,645.36 7,467.18 0.00 0.00 1,062,700.75
B-3 13,290.94 14,934.61 0.00 0.00 2,125,438.62
- -------------------------------------------------------------------------------
3,250,116.16 5,093,111.38 0.00 0.00 509,878,744.20
===============================================================================
Run: 05/27/97 11:59:32
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-1 919.046802 6.144497 5.742610 11.887107 0.000000 912.902305
A-2 883.273832 8.859731 5.519085 14.378816 0.000000 874.414100
A-3 1000.000000 0.000000 6.248441 6.248441 0.000000 1000.000000
A-4 1000.000000 0.000000 6.248441 6.248441 0.000000 1000.000000
A-5 1000.000000 0.000000 6.248441 6.248441 0.000000 1000.000000
A-6 1000.000000 0.000000 6.248441 6.248441 0.000000 1000.000000
A-7 1000.000000 0.000000 6.248441 6.248441 0.000000 1000.000000
A-8 970.485834 0.967837 0.000000 0.967837 0.000000 969.517997
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 991.999421 0.766550 6.198451 6.965001 0.000000 991.232871
M-2 991.999418 0.766551 6.198451 6.965002 0.000000 991.232867
M-3 991.999423 0.766550 6.198450 6.965000 0.000000 991.232874
B-1 991.999420 0.766550 6.198450 6.965000 0.000000 991.232870
B-2 991.999412 0.766552 6.198452 6.965004 0.000000 991.232861
B-3 991.999421 0.766552 6.198446 6.964998 0.000000 991.232869
_______________________________________________________________________________
DETERMINATION DATE 20-May-97
DISTRIBUTION DATE 27-May-97
Run: 05/27/97 11:59:33 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 107,149.50
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 13,030.78
SUBSERVICER ADVANCES THIS MONTH 78,591.84
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 27 8,787,574.05
(B) TWO MONTHLY PAYMENTS: 3 759,784.73
(C) THREE OR MORE MONTHLY PAYMENTS: 2 663,740.87
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 755,286.89
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 509,878,744.20
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,787
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 1,447,104.14
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.47808680 % 4.31234000 % 1.20957370 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.46223380 % 4.27264644 % 1.21304620 %
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 7.91637498
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 342.86
POOL TRADING FACTOR: 95.11771844
................................................................................
Run: 05/27/97 11:59:34 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 68,161,143.10 7.000000 % 588,718.76
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 19,229,769.90 7.000000 % 73,655.65
A-6 760947XV8 2,531,159.46 2,402,956.36 0.000000 % 11,585.43
A-7 7609474G3 0.00 0.00 0.355931 % 0.00
R 760947XW6 100.00 0.00 7.000000 % 0.00
M-1 760947XX4 2,368,100.00 2,276,899.51 7.000000 % 8,721.19
M-2 760947XY2 789,000.00 758,613.96 7.000000 % 2,905.71
M-3 760947XZ9 394,500.00 379,306.97 7.000000 % 1,452.86
B-1 789,000.00 758,613.96 7.000000 % 2,905.71
B-2 394,500.00 379,306.97 7.000000 % 1,452.86
B-3 394,216.33 379,034.24 7.000000 % 1,451.80
- -------------------------------------------------------------------------------
157,805,575.79 145,120,644.97 692,849.97
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 397,232.75 985,951.51 0.00 0.00 67,572,424.34
A-2 80,424.30 80,424.30 0.00 0.00 13,800,000.00
A-3 106,941.01 106,941.01 0.00 0.00 18,350,000.00
A-4 106,329.08 106,329.08 0.00 0.00 18,245,000.00
A-5 112,068.17 185,723.82 0.00 0.00 19,156,114.25
A-6 0.00 11,585.43 0.00 0.00 2,391,370.93
A-7 43,003.61 43,003.61 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 13,269.42 21,990.61 0.00 0.00 2,268,178.32
M-2 4,421.09 7,326.80 0.00 0.00 755,708.25
M-3 2,210.54 3,663.40 0.00 0.00 377,854.11
B-1 4,421.09 7,326.80 0.00 0.00 755,708.25
B-2 2,210.54 3,663.40 0.00 0.00 377,854.11
B-3 2,208.95 3,660.75 0.00 0.00 377,582.44
- -------------------------------------------------------------------------------
874,740.55 1,567,590.52 0.00 0.00 144,427,795.00
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 854.685180 7.382053 4.980975 12.363028 0.000000 847.303127
A-2 1000.000000 0.000000 5.827848 5.827848 0.000000 1000.000000
A-3 1000.000000 0.000000 5.827848 5.827848 0.000000 1000.000000
A-4 1000.000000 0.000000 5.827848 5.827848 0.000000 1000.000000
A-5 961.488495 3.682782 5.603409 9.286191 0.000000 957.805713
A-6 949.350050 4.577124 0.000000 4.577124 0.000000 944.772926
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 961.487906 3.682779 5.603404 9.286183 0.000000 957.805127
M-2 961.487909 3.682776 5.603409 9.286185 0.000000 957.805133
M-3 961.487883 3.682788 5.603397 9.286185 0.000000 957.805095
B-1 961.487909 3.682776 5.603409 9.286185 0.000000 957.805133
B-2 961.487883 3.682788 5.603397 9.286185 0.000000 957.805095
B-3 961.487922 3.682775 5.603395 9.286170 0.000000 957.805165
_______________________________________________________________________________
DETERMINATION DATE 20-May-97
DISTRIBUTION DATE 27-May-97
Run: 05/27/97 11:59:34 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 30,282.15
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 8,401.48
SUBSERVICER ADVANCES THIS MONTH 21,532.78
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 1,858,345.58
(B) TWO MONTHLY PAYMENTS: 1 325,682.45
(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 144,427,795.00
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 612
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 135,667.72
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.54438380 % 2.39271000 % 1.06290620 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.54110870 % 2.35532273 % 1.06391360 %
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 7.55341435
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 156.68
POOL TRADING FACTOR: 91.52261844
................................................................................
Run: 05/27/97 11:59:35 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 29,234,213.67 7.500000 % 307,937.40
A-2 760947YB1 105,040,087.00 98,298,669.67 7.500000 % 848,481.31
A-3 760947YC9 2,560,000.00 2,560,000.00 7.500000 % 0.00
A-4 760947YD7 33,579,740.00 33,270,387.48 7.500000 % 30,056.26
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 9,824,741.75 8.000000 % 84,803.89
A-12 760947YM7 59,143,468.00 55,347,671.44 7.000000 % 477,742.63
A-13 760947YN5 16,215,000.00 15,174,329.86 6.287500 % 130,979.75
A-14 760947YP0 0.00 0.00 2.712500 % 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 9,408,594.73 0.000000 % 38,484.83
A-19 760947H53 0.00 0.00 0.204060 % 0.00
R-I 760947YU9 100.00 0.00 7.500000 % 0.00
R-II 760947YV7 100.00 0.00 7.500000 % 0.00
M-1 760947YW5 11,024,900.00 10,923,333.37 7.500000 % 9,868.07
M-2 760947YX3 3,675,000.00 3,641,144.15 7.500000 % 3,289.39
M-3 760947YY1 1,837,500.00 1,820,572.09 7.500000 % 1,644.69
B-1 2,756,200.00 2,730,808.57 7.500000 % 2,467.00
B-2 1,286,200.00 1,274,350.89 7.500000 % 1,151.24
B-3 1,470,031.75 1,456,489.06 7.500000 % 1,315.76
- -------------------------------------------------------------------------------
367,497,079.85 352,044,818.73 1,938,222.22
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 182,548.07 490,485.47 0.00 0.00 28,926,276.27
A-2 613,809.28 1,462,290.59 0.00 0.00 97,450,188.36
A-3 16,000.00 16,000.00 0.00 0.00 2,560,000.00
A-4 207,751.26 237,807.52 0.00 0.00 33,240,331.22
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-7 169,739.22 169,739.22 0.00 0.00 27,457,512.00
A-8 81,188.77 81,188.77 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 65,438.85 150,242.74 0.00 0.00 9,739,937.86
A-12 322,568.49 800,311.12 0.00 0.00 54,869,928.81
A-13 79,435.03 210,414.78 0.00 0.00 15,043,350.11
A-14 34,269.19 34,269.19 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 15,173.72 15,173.72 0.00 0.00 2,430,000.00
A-18 0.00 38,484.83 0.00 0.00 9,370,109.90
A-19 59,810.82 59,810.82 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 68,208.89 78,076.96 0.00 0.00 10,913,465.30
M-2 22,736.50 26,025.89 0.00 0.00 3,637,854.76
M-3 11,368.26 13,012.95 0.00 0.00 1,818,927.40
B-1 17,052.06 19,519.06 0.00 0.00 2,728,341.57
B-2 7,957.46 9,108.70 0.00 0.00 1,273,199.65
B-3 9,094.80 10,410.56 0.00 0.00 1,455,173.30
- -------------------------------------------------------------------------------
2,197,348.17 4,135,570.39 0.00 0.00 350,106,596.51
===============================================================================
Run: 05/27/97 11:59:35
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-1 922.772070 9.719982 5.762093 15.482075 0.000000 913.052088
A-2 935.820528 8.077690 5.843572 13.921262 0.000000 927.742838
A-3 1000.000000 0.000000 6.250000 6.250000 0.000000 1000.000000
A-4 990.787525 0.895071 6.186804 7.081875 0.000000 989.892454
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 6.181886 6.181886 0.000000 1000.000000
A-8 1000.000000 0.000000 6.244329 6.244329 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-11 935.820527 8.077690 6.233143 14.310833 0.000000 927.742837
A-12 935.820528 8.077691 5.454000 13.531691 0.000000 927.742837
A-13 935.820528 8.077690 4.898861 12.976551 0.000000 927.742838
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 6.244329 6.244329 0.000000 1000.000000
A-18 974.999257 3.988128 0.000000 3.988128 0.000000 971.011129
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-1 990.787524 0.895071 6.186804 7.081875 0.000000 989.892453
M-2 990.787524 0.895072 6.186803 7.081875 0.000000 989.892452
M-3 990.787532 0.895069 6.186808 7.081877 0.000000 989.892463
B-1 990.787523 0.895073 6.186801 7.081874 0.000000 989.892450
B-2 990.787506 0.895071 6.186798 7.081869 0.000000 989.892435
B-3 990.787485 0.895069 6.186805 7.081874 0.000000 989.892429
_______________________________________________________________________________
DETERMINATION DATE 20-May-97
DISTRIBUTION DATE 27-May-97
Run: 05/27/97 11:59:35 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 73,107.05
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 19,642.12
SUBSERVICER ADVANCES THIS MONTH 33,233.31
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 18 4,162,528.70
(B) TWO MONTHLY PAYMENTS: 1 35,712.57
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 354,320.52
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 350,106,596.51
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,378
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,619,246.71
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.62393800 % 4.78205400 % 1.59400790 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.59418120 % 4.67578949 % 1.60144710 %
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 7.83117082
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 329.49
POOL TRADING FACTOR: 95.26785809
................................................................................
Run: 05/27/97 11:59:37 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-S15 (POOL # 4213)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4213
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947ZT1 37,528,000.00 21,788,841.10 7.750000 % 2,277,123.10
A-2 760947ZU8 108,005,000.00 95,906,011.70 7.500000 % 1,750,467.48
A-3 760947ZV6 22,739,000.00 20,319,202.35 6.287500 % 350,093.50
A-4 760947ZW4 0.00 0.00 2.712500 % 0.00
A-5 760947ZX2 25,743,000.00 25,743,000.00 8.500000 % 0.00
A-6 760947ZY0 77,229,000.00 77,229,000.00 7.500000 % 0.00
A-7 760947ZZ7 2,005,000.00 1,820,723.00 7.750000 % 26,660.98
A-8 760947A27 4,558,000.00 4,194,038.94 7.750000 % 52,657.46
A-9 760947A35 5,200,000.00 5,200,000.00 8.000000 % 0.00
A-10 760947A43 5,004,000.00 5,004,000.00 7.625000 % 0.00
A-11 760947A50 11,334,000.00 11,334,000.00 7.750000 % 0.00
A-12 760947A68 5,667,000.00 5,667,000.00 7.000000 % 0.00
A-13 760947A76 15,379,000.00 15,379,000.00 7.500000 % 0.00
A-14 760947A84 9,617,000.00 9,617,000.00 8.000000 % 0.00
A-15 760947A92 14,375,000.00 14,375,000.00 8.000000 % 0.00
A-16 760947B26 45,450,000.00 45,450,000.00 7.750000 % 0.00
A-17 760947B34 10,301,000.00 9,753,903.41 7.750000 % 56,656.83
A-18 760947B42 12,069,000.00 12,069,000.00 7.750000 % 0.00
A-19 760947B59 8,230,000.00 8,777,096.59 7.750000 % 0.00
A-20 760947B67 41,182,000.00 40,902,062.66 7.750000 % 29,445.35
A-21 760947B75 10,625,000.00 10,552,775.87 7.750000 % 7,596.93
A-22 760947B83 5,391,778.36 5,242,899.40 0.000000 % 18,156.14
A-23 7609474H1 0.00 0.00 0.330395 % 0.00
R-I 760947B91 100.00 0.00 7.750000 % 0.00
R-II 760947C25 100.00 0.00 7.750000 % 0.00
M-1 760947C33 10,108,600.00 10,039,886.15 7.750000 % 7,227.70
M-2 760947C41 6,317,900.00 6,274,953.67 7.750000 % 4,517.33
M-3 760947C58 5,559,700.00 5,521,907.57 7.750000 % 3,975.22
B-1 2,527,200.00 2,510,021.18 7.750000 % 1,806.96
B-2 1,263,600.00 1,255,010.60 7.750000 % 903.48
B-3 2,022,128.94 2,008,383.37 7.750000 % 1,445.82
- -------------------------------------------------------------------------------
505,431,107.30 473,934,717.56 4,588,734.28
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 140,648.63 2,417,771.73 0.00 0.00 19,511,718.00
A-2 599,110.27 2,349,577.75 0.00 0.00 94,155,544.22
A-3 106,410.46 456,503.96 0.00 0.00 19,969,108.85
A-4 45,906.70 45,906.70 0.00 0.00 0.00
A-5 182,254.29 182,254.29 0.00 0.00 25,743,000.00
A-6 482,437.82 482,437.82 0.00 0.00 77,229,000.00
A-7 11,752.91 38,413.89 0.00 0.00 1,794,062.02
A-8 27,072.84 79,730.30 0.00 0.00 4,141,381.48
A-9 34,649.19 34,649.19 0.00 0.00 5,200,000.00
A-10 31,796.25 31,796.25 0.00 0.00 5,004,000.00
A-11 73,198.75 73,198.75 0.00 0.00 11,334,000.00
A-12 33,040.83 33,040.83 0.00 0.00 5,667,000.00
A-13 96,070.28 96,070.28 0.00 0.00 15,379,000.00
A-14 64,081.00 64,081.00 0.00 0.00 9,617,000.00
A-15 95,785.00 95,785.00 0.00 0.00 14,375,000.00
A-16 293,383.22 293,383.22 0.00 0.00 45,450,000.00
A-17 62,962.19 119,619.02 0.00 0.00 9,697,246.58
A-18 77,906.32 77,906.32 0.00 0.00 12,069,000.00
A-19 0.00 0.00 56,656.83 0.00 8,833,753.42
A-20 264,025.93 293,471.28 0.00 0.00 40,872,617.31
A-21 68,118.97 75,715.90 0.00 0.00 10,545,178.94
A-22 0.00 18,156.14 0.00 0.00 5,224,743.26
A-23 130,422.37 130,422.37 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 64,808.23 72,035.93 0.00 0.00 10,032,658.45
M-2 40,505.30 45,022.63 0.00 0.00 6,270,436.34
M-3 35,644.33 39,619.55 0.00 0.00 5,517,932.35
B-1 16,202.37 18,009.33 0.00 0.00 2,508,214.22
B-2 8,101.19 9,004.67 0.00 0.00 1,254,107.12
B-3 12,964.27 14,410.09 0.00 0.00 2,006,937.55
- -------------------------------------------------------------------------------
3,099,259.91 7,687,994.19 56,656.83 0.00 469,402,640.11
===============================================================================
Run: 05/27/97 11:59:37
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-S15 (POOL # 4213)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4213
_______________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 580.602246 60.677976 3.747832 64.425808 0.000000 519.924270
A-2 887.977517 16.207282 5.547061 21.754343 0.000000 871.770235
A-3 893.583814 15.396170 4.679646 20.075816 0.000000 878.187645
A-5 1000.000000 0.000000 7.079761 7.079761 0.000000 1000.000000
A-6 1000.000000 0.000000 6.246848 6.246848 0.000000 1000.000000
A-7 908.091272 13.297247 5.861800 19.159047 0.000000 894.794025
A-8 920.148956 11.552756 5.939631 17.492387 0.000000 908.596200
A-9 1000.000000 0.000000 6.663306 6.663306 0.000000 1000.000000
A-10 1000.000000 0.000000 6.354167 6.354167 0.000000 1000.000000
A-11 1000.000000 0.000000 6.458333 6.458333 0.000000 1000.000000
A-12 1000.000000 0.000000 5.830392 5.830392 0.000000 1000.000000
A-13 1000.000000 0.000000 6.246848 6.246848 0.000000 1000.000000
A-14 1000.000000 0.000000 6.663305 6.663305 0.000000 1000.000000
A-15 1000.000000 0.000000 6.663304 6.663304 0.000000 1000.000000
A-16 1000.000000 0.000000 6.455076 6.455076 0.000000 1000.000000
A-17 946.888983 5.500129 6.112241 11.612370 0.000000 941.388854
A-18 1000.000000 0.000000 6.455077 6.455077 0.000000 1000.000000
A-19 1066.475892 0.000000 0.000000 0.000000 6.884183 1073.360075
A-20 993.202435 0.715005 6.411197 7.126202 0.000000 992.487429
A-21 993.202435 0.715005 6.411197 7.126202 0.000000 992.487430
A-22 972.387782 3.367375 0.000000 3.367375 0.000000 969.020407
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-1 993.202437 0.715005 6.411197 7.126202 0.000000 992.487432
M-2 993.202436 0.715005 6.411197 7.126202 0.000000 992.487431
M-3 993.202434 0.715006 6.411197 7.126203 0.000000 992.487427
B-1 993.202430 0.715005 6.411194 7.126199 0.000000 992.487425
B-2 993.202437 0.715005 6.411198 7.126203 0.000000 992.487433
B-3 993.202427 0.715004 6.411198 7.126202 0.000000 992.487428
_______________________________________________________________________________
DETERMINATION DATE 20-May-97
DISTRIBUTION DATE 27-May-97
Run: 05/27/97 11:59:38 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1996-S15 (POOL # 4213)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4213
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 98,051.55
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 51,303.50
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 22 5,139,060.64
(B) TWO MONTHLY PAYMENTS: 1 316,916.22
(C) THREE OR MORE MONTHLY PAYMENTS: 2 495,228.08
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 973,478.20
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 469,402,640.11
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,733
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 4,190,178.14
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.10910080 % 4.65908400 % 1.23181480 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.05609650 % 4.64868010 % 1.24289820 %
BANKRUPTCY AMOUNT AVAILABLE 180,309.00
FRAUD AMOUNT AVAILABLE 10,108,622.00
SPECIAL HAZARD AMOUNT AVAILABLE 6,547,191.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.27775185
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 342.95
POOL TRADING FACTOR: 92.87173530
................................................................................
Run: 05/27/97 11:59:39 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-S16 (POOL # 4214)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4214
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947D99 19,601,888.00 16,768,592.01 7.750000 % 383,723.13
A-2 760947E23 57,937,351.00 46,007,010.71 7.750000 % 1,615,767.48
A-3 760947E31 32,313,578.00 32,313,578.00 7.750000 % 0.00
A-4 760947E49 49,946,015.00 43,068,708.56 7.750000 % 931,417.53
A-5 760947E56 17,641,789.00 17,515,388.40 7.750000 % 11,715.45
A-6 760947E64 16,661,690.00 16,542,311.65 7.750000 % 11,064.59
A-7 760947E72 20,493,335.00 17,256,913.03 8.000000 % 438,319.88
A-8 760947E80 19,268,210.00 17,256,913.03 7.500000 % 438,319.88
A-9 760947E98 5,000,000.00 5,000,000.00 7.750000 % 0.00
A-10 760947F22 7,000,000.00 7,000,000.00 8.000000 % 0.00
A-11 760947F30 4,900,496.00 3,821,272.63 7.750000 % 146,162.98
A-12 760947F48 5,000,000.00 5,000,000.00 7.600000 % 0.00
A-13 760947F55 291,667.00 291,667.00 0.000000 % 0.00
A-14 760947F63 1,883,298.00 1,883,298.00 7.750000 % 0.00
A-15 760947F71 1,300,000.00 1,300,000.00 7.750000 % 0.00
A-16 760947F89 18,886,422.00 18,886,422.00 7.750000 % 0.00
A-17 760947G54 1,225,125.00 0.00 7.500000 % 0.00
A-18 760947G62 7,082,000.00 7,082,000.00 7.575000 % 0.00
A-19 760947G70 8,382,000.00 8,382,000.00 7.750000 % 0.00
A-20 760947G88 5,534,742.00 921,637.60 7.750000 % 624,768.77
A-21 760947G96 19,601,988.00 19,601,988.00 7.750000 % 0.00
A-22 760947H20 14,717,439.00 14,717,439.00 7.750000 % 0.00
A-23 760947H38 8,365,657.00 8,365,657.00 7.750000 % 0.00
A-24 760947H46 1,118,434.45 1,081,496.98 0.000000 % 5,224.39
A-25 7609475H0 0.00 0.00 0.559750 % 0.00
R 760947F97 100.00 0.00 7.750000 % 0.00
M-1 760947G21 7,283,700.00 7,231,513.47 7.750000 % 4,836.91
M-2 760947G39 4,552,300.00 4,519,683.51 7.750000 % 3,023.06
M-3 760947G47 4,006,000.00 3,977,297.66 7.750000 % 2,660.28
B-1 1,820,900.00 1,807,853.53 7.750000 % 1,209.21
B-2 910,500.00 903,976.43 7.750000 % 604.64
B-3 1,456,687.10 1,446,250.69 7.750000 % 967.37
- -------------------------------------------------------------------------------
364,183,311.55 329,950,868.89 4,619,785.55
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 108,283.91 492,007.04 0.00 0.00 16,384,868.88
A-2 297,092.27 1,912,859.75 0.00 0.00 44,391,243.23
A-3 208,666.33 208,666.33 0.00 0.00 32,313,578.00
A-4 278,118.06 1,209,535.59 0.00 0.00 42,137,291.03
A-5 113,106.38 124,821.83 0.00 0.00 17,503,672.95
A-6 106,822.69 117,887.28 0.00 0.00 16,531,247.06
A-7 115,032.02 553,351.90 0.00 0.00 16,818,593.15
A-8 107,842.52 546,162.40 0.00 0.00 16,818,593.15
A-9 32,291.67 32,291.67 0.00 0.00 5,000,000.00
A-10 46,666.67 46,666.67 0.00 0.00 7,000,000.00
A-11 24,676.03 170,839.01 0.00 0.00 3,675,109.65
A-12 31,666.67 31,666.67 0.00 0.00 5,000,000.00
A-13 0.00 0.00 0.00 0.00 291,667.00
A-14 12,161.48 12,161.48 0.00 0.00 1,883,298.00
A-15 8,395.83 8,395.83 0.00 0.00 1,300,000.00
A-16 121,959.89 121,959.89 0.00 0.00 18,886,422.00
A-17 0.00 0.00 0.00 0.00 0.00
A-18 44,705.13 44,705.13 0.00 0.00 7,082,000.00
A-19 54,133.75 54,133.75 0.00 0.00 8,382,000.00
A-20 5,951.51 630,720.28 0.00 0.00 296,868.83
A-21 126,580.68 126,580.68 0.00 0.00 19,601,988.00
A-22 95,038.50 95,038.50 0.00 0.00 14,717,439.00
A-23 54,021.59 54,021.59 0.00 0.00 8,365,657.00
A-24 0.00 5,224.39 0.00 0.00 1,076,272.59
A-25 153,889.35 153,889.35 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 46,697.81 51,534.72 0.00 0.00 7,226,676.56
M-2 29,186.05 32,209.11 0.00 0.00 4,516,660.45
M-3 25,683.57 28,343.85 0.00 0.00 3,974,637.38
B-1 11,674.29 12,883.50 0.00 0.00 1,806,644.32
B-2 5,837.47 6,442.11 0.00 0.00 903,371.79
B-3 9,339.23 10,306.60 0.00 0.00 1,445,283.32
- -------------------------------------------------------------------------------
2,275,521.35 6,895,306.90 0.00 0.00 325,331,083.34
===============================================================================
Run: 05/27/97 11:59:39
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-S16 (POOL # 4214)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4214
______________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 855.458005 19.575825 5.524157 25.099982 0.000000 835.882180
A-2 794.082054 27.888184 5.127819 33.016003 0.000000 766.193871
A-3 1000.000000 0.000000 6.457543 6.457543 0.000000 1000.000000
A-4 862.305202 18.648485 5.568373 24.216858 0.000000 843.656717
A-5 992.835160 0.664074 6.411276 7.075350 0.000000 992.171086
A-6 992.835160 0.664074 6.411276 7.075350 0.000000 992.171086
A-7 842.074412 21.388412 5.613143 27.001555 0.000000 820.686001
A-8 895.615785 22.748345 5.596914 28.345259 0.000000 872.867441
A-9 1000.000000 0.000000 6.458334 6.458334 0.000000 1000.000000
A-10 1000.000000 0.000000 6.666667 6.666667 0.000000 1000.000000
A-11 779.772625 29.826159 5.035415 34.861574 0.000000 749.946466
A-12 1000.000000 0.000000 6.333334 6.333334 0.000000 1000.000000
A-13 1000.000000 0.000000 0.000000 0.000000 0.000000 1000.000000
A-14 1000.000000 0.000000 6.457544 6.457544 0.000000 1000.000000
A-15 1000.000000 0.000000 6.458331 6.458331 0.000000 1000.000000
A-16 1000.000000 0.000000 6.457543 6.457543 0.000000 1000.000000
A-17 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-18 1000.000000 0.000000 6.312501 6.312501 0.000000 1000.000000
A-19 1000.000000 0.000000 6.458333 6.458333 0.000000 1000.000000
A-20 166.518620 112.881282 1.075300 113.956582 0.000000 53.637338
A-21 1000.000000 0.000000 6.457543 6.457543 0.000000 1000.000000
A-22 1000.000000 0.000000 6.457543 6.457543 0.000000 1000.000000
A-23 1000.000000 0.000000 6.457543 6.457543 0.000000 1000.000000
A-24 966.973952 4.671163 0.000000 4.671163 0.000000 962.302789
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 992.835162 0.664073 6.411276 7.075349 0.000000 992.171089
M-2 992.835162 0.664073 6.411276 7.075349 0.000000 992.171089
M-3 992.835162 0.664074 6.411276 7.075350 0.000000 992.171088
B-1 992.835153 0.664073 6.411275 7.075348 0.000000 992.171080
B-2 992.835178 0.664075 6.411280 7.075355 0.000000 992.171104
B-3 992.835517 0.664075 6.411281 7.075356 0.000000 992.171428
_______________________________________________________________________________
DETERMINATION DATE 20-May-97
DISTRIBUTION DATE 27-May-97
Run: 05/27/97 11:59:40 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1996-S16 (POOL # 4214)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4214
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 68,383.55
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 51,592.33
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 18 4,437,023.82
(B) TWO MONTHLY PAYMENTS: 5 1,553,959.41
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 694,509.10
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 325,331,083.34
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,229
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 4,398,888.06
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.95304730 % 4.78259600 % 1.26435630 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.87109360 % 4.83137800 % 1.28149200 %
BANKRUPTCY AMOUNT AVAILABLE 140,078.00
FRAUD AMOUNT AVAILABLE 7,283,666.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,643,213.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.56863369
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 345.11
POOL TRADING FACTOR: 89.33168353
................................................................................
Run: 05/27/97 11:59:40 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-S17 (POOL # 4215)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4215
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947C66 25,652,000.00 22,637,809.15 7.250000 % 407,430.56
A-2 760947C74 26,006,000.00 17,437,875.21 7.250000 % 258,297.49
A-3 760947C82 22,997,000.00 22,997,000.00 7.250000 % 0.00
A-4 760947C90 7,216,000.00 7,216,000.00 7.250000 % 0.00
A-5 760947D24 16,378,000.00 16,378,000.00 7.250000 % 0.00
A-6 760947D32 17,250,000.00 16,758,725.04 7.250000 % 57,563.58
A-7 760947D40 1,820,614.04 1,660,826.63 0.000000 % 12,653.06
A-8 7609474Y4 0.00 0.00 0.388472 % 0.00
R 760947D57 100.00 0.00 7.250000 % 0.00
M-1 760947D65 1,515,800.00 1,472,629.73 7.250000 % 5,058.25
M-2 760947D73 606,400.00 589,129.61 7.250000 % 2,023.57
M-3 760947D81 606,400.00 589,129.61 7.250000 % 2,023.57
B-1 606,400.00 589,129.61 7.250000 % 2,023.57
B-2 303,200.00 294,564.80 7.250000 % 1,011.78
B-3 303,243.02 294,606.60 7.250000 % 1,011.91
- -------------------------------------------------------------------------------
121,261,157.06 108,915,425.99 749,097.34
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 136,653.09 544,083.65 0.00 0.00 22,230,378.59
A-2 105,263.70 363,561.19 0.00 0.00 17,179,577.72
A-3 138,821.34 138,821.34 0.00 0.00 22,997,000.00
A-4 43,559.37 43,559.37 0.00 0.00 7,216,000.00
A-5 98,865.76 98,865.76 0.00 0.00 16,378,000.00
A-6 101,164.01 158,727.59 0.00 0.00 16,701,161.46
A-7 0.00 12,653.06 0.00 0.00 1,648,173.57
A-8 35,228.65 35,228.65 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 8,889.53 13,947.78 0.00 0.00 1,467,571.48
M-2 3,556.27 5,579.84 0.00 0.00 587,106.04
M-3 3,556.27 5,579.84 0.00 0.00 587,106.04
B-1 3,556.27 5,579.84 0.00 0.00 587,106.04
B-2 1,778.14 2,789.92 0.00 0.00 293,553.02
B-3 1,778.39 2,790.30 0.00 0.00 293,594.69
- -------------------------------------------------------------------------------
682,670.79 1,431,768.13 0.00 0.00 108,166,328.65
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 882.496848 15.882994 5.327190 21.210184 0.000000 866.613854
A-2 670.532770 9.932227 4.047670 13.979897 0.000000 660.600543
A-3 1000.000000 0.000000 6.036498 6.036498 0.000000 1000.000000
A-4 1000.000000 0.000000 6.036498 6.036498 0.000000 1000.000000
A-5 1000.000000 0.000000 6.036498 6.036498 0.000000 1000.000000
A-6 971.520292 3.337019 5.864580 9.201599 0.000000 968.183273
A-7 912.234331 6.949886 0.000000 6.949886 0.000000 905.284445
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 971.519811 3.337017 5.864580 9.201597 0.000000 968.182795
M-2 971.519805 3.337022 5.864561 9.201583 0.000000 968.182784
M-3 971.519805 3.337022 5.864561 9.201583 0.000000 968.182784
B-1 971.519805 3.337022 5.864561 9.201583 0.000000 968.182784
B-2 971.519789 3.337005 5.864578 9.201583 0.000000 968.182784
B-3 971.519806 3.336928 5.864570 9.201498 0.000000 968.182840
_______________________________________________________________________________
DETERMINATION DATE 20-May-97
DISTRIBUTION DATE 27-May-97
Run: 05/27/97 11:59:41 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1996-S17 (POOL # 4215)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4215
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 22,595.64
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,945.46
SUBSERVICER ADVANCES THIS MONTH 6,140.55
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: 1 110,024.02
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 627,716.82
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 108,166,328.65
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 412
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 374,312.82
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.42981280 % 2.47158500 % 1.09860180 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.41747710 % 2.44233450 % 1.10239780 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,212,612.00
SPECIAL HAZARD AMOUNT AVAILABLE 606,306.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.82497727
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 164.09
POOL TRADING FACTOR: 89.20113520
................................................................................
Run: 05/27/97 11:59:42 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-S18 (POOL # 4218)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4218
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947H61 60,600,000.00 54,931,065.60 6.287500 % 446,636.11
A-2 760947H79 0.00 0.00 2.712500 % 0.00
A-3 760947H87 33,761,149.00 33,761,149.00 7.750000 % 0.00
A-4 760947H95 4,982,438.00 4,982,438.00 8.000000 % 0.00
A-5 760947J28 20,015,977.00 19,914,071.91 8.000000 % 13,394.37
A-6 760947J36 48,165,041.00 40,606,461.71 7.250000 % 595,514.82
A-7 760947J44 10,255,000.00 10,255,000.00 7.250000 % 0.00
A-8 760947J51 7,125,000.00 7,125,000.00 7.250000 % 0.00
A-9 760947J69 7,733,000.00 7,733,000.00 7.250000 % 0.00
A-10 760947J77 3,100,000.00 3,100,000.00 7.250000 % 0.00
A-11 760947J85 0.00 0.00 8.000000 % 0.00
A-12 760947J93 4,421,960.00 4,421,960.00 7.250000 % 0.00
A-13 760947K26 2,238,855.16 2,207,937.75 0.000000 % 2,011.71
A-14 7609474Z1 0.00 0.00 0.291977 % 0.00
R-I 760947K34 100.00 0.00 8.000000 % 0.00
R-II 760947K42 100.00 0.00 8.000000 % 0.00
M-1 760947K59 4,283,600.00 4,261,791.39 8.000000 % 2,866.52
M-2 760947K67 2,677,200.00 2,663,569.87 8.000000 % 1,791.54
M-3 760947K75 2,463,100.00 2,450,559.90 8.000000 % 1,648.27
B-1 1,070,900.00 1,065,447.85 8.000000 % 716.63
B-2 428,400.00 426,218.93 8.000000 % 286.68
B-3 856,615.33 852,254.15 8.000000 % 573.22
- -------------------------------------------------------------------------------
214,178,435.49 200,757,926.06 1,065,439.87
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 287,783.90 734,420.01 0.00 0.00 54,484,429.49
A-2 124,153.30 124,153.30 0.00 0.00 0.00
A-3 218,016.51 218,016.51 0.00 0.00 33,761,149.00
A-4 33,212.56 33,212.56 0.00 0.00 4,982,438.00
A-5 132,745.72 146,140.09 0.00 0.00 19,900,677.54
A-6 245,303.43 840,818.25 0.00 0.00 40,010,946.89
A-7 61,957.29 61,957.29 0.00 0.00 10,255,000.00
A-8 43,042.09 43,042.09 0.00 0.00 7,125,000.00
A-9 46,720.21 46,720.21 0.00 0.00 7,733,000.00
A-10 18,729.17 18,729.17 0.00 0.00 3,100,000.00
A-11 6,188.85 6,188.85 0.00 0.00 0.00
A-12 26,713.04 26,713.04 0.00 0.00 4,421,960.00
A-13 0.00 2,011.71 0.00 0.00 2,205,926.04
A-14 48,841.74 48,841.74 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 28,408.78 31,275.30 0.00 0.00 4,258,924.87
M-2 17,755.16 19,546.70 0.00 0.00 2,661,778.33
M-3 16,335.25 17,983.52 0.00 0.00 2,448,911.63
B-1 7,102.20 7,818.83 0.00 0.00 1,064,731.22
B-2 2,841.14 3,127.82 0.00 0.00 425,932.25
B-3 5,681.06 6,254.28 0.00 0.00 851,680.93
- -------------------------------------------------------------------------------
1,371,531.40 2,436,971.27 0.00 0.00 199,692,486.19
===============================================================================
Run: 05/27/97 11:59:42
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-S18 (POOL # 4218)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4218
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 906.453228 7.370233 4.748909 12.119142 0.000000 899.082995
A-3 1000.000000 0.000000 6.457615 6.457615 0.000000 1000.000000
A-4 1000.000000 0.000000 6.665925 6.665925 0.000000 1000.000000
A-5 994.908813 0.669184 6.631988 7.301172 0.000000 994.239629
A-6 843.069182 12.364047 5.092977 17.457024 0.000000 830.705135
A-7 1000.000000 0.000000 6.041667 6.041667 0.000000 1000.000000
A-8 1000.000000 0.000000 6.040995 6.040995 0.000000 1000.000000
A-9 1000.000000 0.000000 6.041667 6.041667 0.000000 1000.000000
A-10 1000.000000 0.000000 6.041668 6.041668 0.000000 1000.000000
A-12 1000.000000 0.000000 6.040995 6.040995 0.000000 1000.000000
A-13 986.190527 0.898544 0.000000 0.898544 0.000000 985.291983
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 994.908813 0.669185 6.631987 7.301172 0.000000 994.239628
M-2 994.908811 0.669184 6.631989 7.301173 0.000000 994.239627
M-3 994.908814 0.669185 6.631988 7.301173 0.000000 994.239629
B-1 994.908815 0.669185 6.631992 7.301177 0.000000 994.239630
B-2 994.908800 0.669188 6.631979 7.301167 0.000000 994.239613
B-3 994.908823 0.669180 6.631985 7.301165 0.000000 994.239655
_______________________________________________________________________________
DETERMINATION DATE 20-May-97
DISTRIBUTION DATE 27-May-97
Run: 05/27/97 11:59:42 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1996-S18 (POOL # 4218)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4218
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 41,896.95
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,472.12
SUBSERVICER ADVANCES THIS MONTH 27,039.33
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 9 2,829,735.29
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 745,700.86
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 199,692,486.19
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 768
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 930,163.52
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.09728390 % 4.72219700 % 1.18051930 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.06949050 % 4.69202172 % 1.18607790 %
BANKRUPTCY AMOUNT AVAILABLE 112,611.00
FRAUD AMOUNT AVAILABLE 4,283,569.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,141,784.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.50915430
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 346.31
POOL TRADING FACTOR: 93.23650429
................................................................................
Run: 05/27/97 11:59:43 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-S19 (POOL # 4219)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4219
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947K83 69,926,000.00 61,216,391.30 7.500000 % 1,186,269.19
A-2 760947K91 19,855,000.00 19,855,000.00 7.500000 % 0.00
A-3 760947L25 10,475,000.00 10,253,095.58 7.500000 % 32,981.97
A-4 760947L33 1,157,046.74 1,063,235.99 0.000000 % 4,161.95
A-5 7609475A5 0.00 0.00 0.336235 % 0.00
R 760947L41 100.00 0.00 7.500000 % 0.00
M-1 760947L58 1,310,400.00 1,282,639.11 7.500000 % 4,125.97
M-2 760947L66 786,200.00 769,544.32 7.500000 % 2,475.46
M-3 760947L74 524,200.00 513,094.80 7.500000 % 1,650.51
B-1 314,500.00 307,837.31 7.500000 % 990.25
B-2 209,800.00 205,355.37 7.500000 % 660.58
B-3 262,361.78 256,803.64 7.500000 % 826.08
- -------------------------------------------------------------------------------
104,820,608.52 95,722,997.42 1,234,141.96
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 382,420.32 1,568,689.51 0.00 0.00 60,030,122.11
A-2 124,034.68 124,034.68 0.00 0.00 19,855,000.00
A-3 64,051.35 97,033.32 0.00 0.00 10,220,113.61
A-4 0.00 4,161.95 0.00 0.00 1,059,074.04
A-5 26,808.40 26,808.40 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 8,012.67 12,138.64 0.00 0.00 1,278,513.14
M-2 4,807.36 7,282.82 0.00 0.00 767,068.86
M-3 3,205.31 4,855.82 0.00 0.00 511,444.29
B-1 1,923.06 2,913.31 0.00 0.00 306,847.06
B-2 1,282.86 1,943.44 0.00 0.00 204,694.79
B-3 1,604.26 2,430.34 0.00 0.00 255,977.56
- -------------------------------------------------------------------------------
618,150.27 1,852,292.23 0.00 0.00 94,488,855.46
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 875.445347 16.964637 5.468929 22.433566 0.000000 858.480710
A-2 1000.000000 0.000000 6.247025 6.247025 0.000000 1000.000000
A-3 978.815807 3.148636 6.114687 9.263323 0.000000 975.667171
A-4 918.922247 3.597046 0.000000 3.597046 0.000000 915.325201
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 978.814950 3.148634 6.114675 9.263309 0.000000 975.666316
M-2 978.814958 3.148639 6.114678 9.263317 0.000000 975.666319
M-3 978.814956 3.148626 6.114670 9.263296 0.000000 975.666330
B-1 978.814976 3.148649 6.114658 9.263307 0.000000 975.666328
B-2 978.814919 3.148618 6.114681 9.263299 0.000000 975.666301
B-3 978.814978 3.148629 6.114686 9.263315 0.000000 975.666334
_______________________________________________________________________________
DETERMINATION DATE 20-May-97
DISTRIBUTION DATE 27-May-97
Run: 05/27/97 11:59:43 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1996-S19 (POOL # 4219)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4219
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 19,845.15
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,333.78
SUBSERVICER ADVANCES THIS MONTH 12,266.89
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 365,847.15
(B) TWO MONTHLY PAYMENTS: 1 939,549.29
(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 94,488,855.46
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 369
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 925,833.33
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.47656560 % 2.70999900 % 0.81343570 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.44166380 % 2.70616707 % 0.82149330 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,048,206.00
SPECIAL HAZARD AMOUNT AVAILABLE 602,148.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.06192847
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 167.41
POOL TRADING FACTOR: 90.14339527
................................................................................
Run: 05/27/97 11:59:45 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-S20 (POOL # 4225)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4225
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947L82 52,409,000.00 52,409,000.00 7.100000 % 0.00
A-2 760947L90 70,579,000.00 70,579,000.00 7.350000 % 0.00
A-3 760947M24 68,773,000.00 61,660,593.99 7.500000 % 1,453,397.19
A-4 105,985,000.00 105,362,613.01 0.000000 % 601,490.57
A-5 760947M32 26,381,000.00 8,785,924.43 7.087500 % 1,788,278.85
A-6 760947M40 4,255,000.00 1,417,084.59 11.857500 % 288,432.07
A-7 760947M57 20,022,000.00 20,022,000.00 7.750000 % 0.00
A-8 760947M65 12,014,000.00 12,014,000.00 7.750000 % 0.00
A-9 760947M73 20,835,000.00 14,799,408.20 7.750000 % 812,145.48
A-10 760947M81 29,566,000.00 29,566,000.00 7.750000 % 0.00
A-11 760947M99 9,918,000.00 9,918,000.00 7.750000 % 0.00
A-12 760947N23 4,755,000.00 4,755,000.00 7.750000 % 0.00
A-13 760947N56 1,318,180.24 1,290,196.43 0.000000 % 1,332.31
A-14 7609475B3 0.00 0.00 0.554372 % 0.00
R-I 760947N31 100.00 0.00 7.750000 % 0.00
R-II 760947N49 100.00 0.00 7.750000 % 0.00
M-1 760947N64 9,033,100.00 8,993,026.80 7.750000 % 6,033.46
M-2 760947N72 5,645,600.00 5,620,554.63 7.750000 % 3,770.85
M-3 760947N80 5,194,000.00 5,170,958.05 7.750000 % 3,469.22
B-1 2,258,300.00 2,248,281.59 7.750000 % 1,508.38
B-2 903,300.00 899,292.73 7.750000 % 603.34
B-3 1,807,395.50 1,799,377.43 7.750000 % 1,207.20
- -------------------------------------------------------------------------------
451,652,075.74 417,310,311.88 4,961,668.92
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 310,020.63 310,020.63 0.00 0.00 52,409,000.00
A-2 432,204.44 432,204.44 0.00 0.00 70,579,000.00
A-3 385,296.75 1,838,693.94 0.00 0.00 60,207,196.80
A-4 403,584.13 1,005,074.70 341,484.76 0.00 105,102,607.20
A-5 51,880.83 1,840,159.68 0.00 0.00 6,997,645.58
A-6 13,999.59 302,431.66 0.00 0.00 1,128,652.52
A-7 129,281.26 129,281.26 0.00 0.00 20,022,000.00
A-8 77,573.92 77,573.92 0.00 0.00 12,014,000.00
A-9 95,559.18 907,704.66 0.00 0.00 13,987,262.72
A-10 190,906.47 190,906.47 0.00 0.00 29,566,000.00
A-11 64,040.13 64,040.13 0.00 0.00 9,918,000.00
A-12 30,702.85 30,702.85 0.00 0.00 4,755,000.00
A-13 0.00 1,332.31 0.00 0.00 1,288,864.12
A-14 192,746.59 192,746.59 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 58,067.61 64,101.07 0.00 0.00 8,986,993.34
M-2 36,291.70 40,062.55 0.00 0.00 5,616,783.78
M-3 33,388.67 36,857.89 0.00 0.00 5,167,488.83
B-1 14,517.06 16,025.44 0.00 0.00 2,246,773.21
B-2 5,806.69 6,410.03 0.00 0.00 898,689.39
B-3 11,618.51 12,825.71 0.00 0.00 1,798,170.23
- -------------------------------------------------------------------------------
2,537,487.01 7,499,155.93 341,484.76 0.00 412,690,127.72
===============================================================================
Run: 05/27/97 11:59:45
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-S20 (POOL # 4225)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4225
_______________________________________________________________________________
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 5.915408 5.915408 0.000000 1000.000000
A-2 1000.000000 0.000000 6.123697 6.123697 0.000000 1000.000000
A-3 896.581420 21.133253 5.602442 26.735695 0.000000 875.448167
A-4 994.127594 5.675242 3.807936 9.483178 3.222010 991.674362
A-5 333.039856 67.786621 1.966598 69.753219 0.000000 265.253235
A-6 333.039857 67.786621 3.290150 71.076771 0.000000 265.253236
A-7 1000.000000 0.000000 6.456960 6.456960 0.000000 1000.000000
A-8 1000.000000 0.000000 6.456960 6.456960 0.000000 1000.000000
A-9 710.314768 38.979865 4.586474 43.566339 0.000000 671.334904
A-10 1000.000000 0.000000 6.456960 6.456960 0.000000 1000.000000
A-11 1000.000000 0.000000 6.456960 6.456960 0.000000 1000.000000
A-12 1000.000000 0.000000 6.456961 6.456961 0.000000 1000.000000
A-13 978.770877 1.010719 0.000000 1.010719 0.000000 977.760158
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 995.563738 0.667928 6.428315 7.096243 0.000000 994.895810
M-2 995.563736 0.667927 6.428316 7.096243 0.000000 994.895809
M-3 995.563737 0.667928 6.428315 7.096243 0.000000 994.895809
B-1 995.563738 0.667927 6.428313 7.096240 0.000000 994.895811
B-2 995.563744 0.667929 6.428307 7.096236 0.000000 994.895815
B-3 995.563744 0.667928 6.428316 7.096244 0.000000 994.895821
_______________________________________________________________________________
DETERMINATION DATE 20-May-97
DISTRIBUTION DATE 27-May-97
Run: 05/27/97 11:59:45 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1996-S20 (POOL # 4225)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4225
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 86,418.68
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 48,221.75
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 19 4,465,333.12
(B) TWO MONTHLY PAYMENTS: 5 1,386,215.67
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 498,464.62
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 412,690,127.72
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,508
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 4,339,966.94
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.05521740 % 4.75566900 % 1.18911360 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.99250780 % 4.79082600 % 1.20165720 %
BANKRUPTCY AMOUNT AVAILABLE 171,264.00
FRAUD AMOUNT AVAILABLE 9,033,042.00
SPECIAL HAZARD AMOUNT AVAILABLE 4,408,398.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.57544785
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 346.36
POOL TRADING FACTOR: 91.37345977
................................................................................
Run: 05/27/97 11:59:46 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-S21 (POOL # 4226)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4226
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947Q95 62,361,000.00 54,239,667.58 7.500000 % 506,396.43
A-2 760947R29 5,000,000.00 4,097,629.74 7.500000 % 56,266.27
A-3 760947R37 5,848,000.00 5,848,000.00 7.500000 % 0.00
A-4 760947R45 7,000,000.00 7,000,000.00 7.500000 % 0.00
A-5 760947R52 5,000,000.00 5,000,000.00 7.500000 % 0.00
A-6 760947R60 4,417,000.00 4,417,000.00 7.500000 % 0.00
A-7 760947R78 10,450,000.00 10,261,404.58 7.500000 % 32,563.84
A-8 760947R86 929,248.96 905,393.25 0.000000 % 3,184.50
A-9 7609475C1 0.00 0.00 0.343512 % 0.00
R 760947R94 100.00 0.00 7.500000 % 0.00
M-1 760947S28 1,570,700.00 1,542,351.73 7.500000 % 4,894.54
M-2 760947S36 784,900.00 770,733.99 7.500000 % 2,445.87
M-3 760947S44 418,500.00 410,946.84 7.500000 % 1,304.11
B-1 313,800.00 308,136.48 7.500000 % 977.85
B-2 261,500.00 256,780.39 7.500000 % 814.87
B-3 314,089.78 308,420.99 7.500000 % 978.76
- -------------------------------------------------------------------------------
104,668,838.74 95,366,465.57 609,827.04
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 338,827.66 845,224.09 0.00 0.00 53,733,271.15
A-2 25,597.33 81,863.60 0.00 0.00 4,041,363.47
A-3 36,531.64 36,531.64 0.00 0.00 5,848,000.00
A-4 43,728.03 43,728.03 0.00 0.00 7,000,000.00
A-5 31,234.31 31,234.31 0.00 0.00 5,000,000.00
A-6 27,592.39 27,592.39 0.00 0.00 4,417,000.00
A-7 64,101.57 96,665.41 0.00 0.00 10,228,840.74
A-8 0.00 3,184.50 0.00 0.00 902,208.75
A-9 27,285.90 27,285.90 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 9,634.86 14,529.40 0.00 0.00 1,537,457.19
M-2 4,814.67 7,260.54 0.00 0.00 768,288.12
M-3 2,567.13 3,871.24 0.00 0.00 409,642.73
B-1 1,924.88 2,902.73 0.00 0.00 307,158.63
B-2 1,604.07 2,418.94 0.00 0.00 255,965.52
B-3 1,926.66 2,905.42 0.00 0.00 307,442.23
- -------------------------------------------------------------------------------
617,371.10 1,227,198.14 0.00 0.00 94,756,638.53
===============================================================================
Run: 05/27/97 11:59:46
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-S21 (POOL # 4226)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4226
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 869.769048 8.120403 5.433326 13.553729 0.000000 861.648645
A-2 819.525948 11.253254 5.119466 16.372720 0.000000 808.272694
A-3 1000.000000 0.000000 6.246860 6.246860 0.000000 1000.000000
A-4 1000.000000 0.000000 6.246861 6.246861 0.000000 1000.000000
A-5 1000.000000 0.000000 6.246862 6.246862 0.000000 1000.000000
A-6 1000.000000 0.000000 6.246862 6.246862 0.000000 1000.000000
A-7 981.952591 3.116157 6.134122 9.250279 0.000000 978.836435
A-8 974.327967 3.426961 0.000000 3.426961 0.000000 970.901006
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 981.951824 3.116152 6.134119 9.250271 0.000000 978.835672
M-2 981.951828 3.116155 6.134119 9.250274 0.000000 978.835673
M-3 981.951828 3.116153 6.134122 9.250275 0.000000 978.835675
B-1 981.951816 3.116157 6.134098 9.250255 0.000000 978.835660
B-2 981.951778 3.116138 6.134111 9.250249 0.000000 978.835641
B-3 981.951689 3.116115 6.134106 9.250221 0.000000 978.835496
_______________________________________________________________________________
DETERMINATION DATE 20-May-97
DISTRIBUTION DATE 27-May-97
Run: 05/27/97 11:59:47 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1996-S21 (POOL # 4226)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4226
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 19,902.67
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,348.14
SUBSERVICER ADVANCES THIS MONTH 19,052.10
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 1,306,682.14
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 667,628.69
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 94,756,638.53
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 306,924.68
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.19169000 % 2.88376200 % 0.92454790 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.17923800 % 2.86564412 % 0.92757090 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,046,688.00
SPECIAL HAZARD AMOUNT AVAILABLE 642,842.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.07137960
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 168.99
POOL TRADING FACTOR: 90.52994155
................................................................................
Run: 05/27/97 11:59:47 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-S22 (POOL # 4227)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4227
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947P21 21,520,000.00 19,086,578.47 7.500000 % 373,902.27
A-2 760947P39 24,275,000.00 21,530,050.76 8.000000 % 421,769.40
A-3 760947P47 13,325,000.00 12,270,555.01 8.000000 % 162,018.53
A-4 760947P54 3,200,000.00 3,200,000.00 7.250000 % 0.00
A-5 760947P62 36,000,000.00 32,200,605.77 6.387500 % 583,787.93
A-6 760947P70 0.00 0.00 2.612500 % 0.00
A-7 760947P88 34,877,000.00 34,877,000.00 8.000000 % 0.00
A-8 760947P96 25,540,000.00 21,354,143.37 7.500000 % 643,169.00
A-9 760947Q20 20,140,000.00 19,160,489.71 7.500000 % 150,504.59
A-10 760947Q38 16,200,000.00 16,140,295.17 8.000000 % 10,458.07
A-11 760947S51 5,000,000.00 4,981,572.58 8.000000 % 3,227.80
A-12 760947S69 575,632.40 566,343.69 0.000000 % 444.75
A-13 7609475D9 0.00 0.00 0.345078 % 0.00
R-I 760947Q46 100.00 0.00 8.000000 % 0.00
R-II 760947Q53 100.00 0.00 8.000000 % 0.00
M-1 760947Q61 4,235,400.00 4,219,790.13 8.000000 % 2,734.20
M-2 760947Q79 2,117,700.00 2,109,895.06 8.000000 % 1,367.10
M-3 760947Q87 2,435,400.00 2,426,424.15 8.000000 % 1,572.20
B-1 1,058,900.00 1,054,997.36 8.000000 % 683.58
B-2 423,500.00 421,939.15 8.000000 % 273.39
B-3 847,661.00 844,536.91 8.000000 % 547.16
- -------------------------------------------------------------------------------
211,771,393.40 196,445,217.29 2,356,459.97
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 119,264.91 493,167.18 0.00 0.00 18,712,676.20
A-2 143,502.14 565,271.54 0.00 0.00 21,108,281.36
A-3 81,785.73 243,804.26 0.00 0.00 12,108,536.48
A-4 19,333.33 19,333.33 0.00 0.00 3,200,000.00
A-5 171,363.49 755,151.42 0.00 0.00 31,616,817.84
A-6 70,088.00 70,088.00 0.00 0.00 0.00
A-7 232,462.25 232,462.25 0.00 0.00 34,877,000.00
A-8 133,434.08 776,603.08 0.00 0.00 20,710,974.37
A-9 119,726.75 270,231.34 0.00 0.00 19,009,985.12
A-10 107,578.33 118,036.40 0.00 0.00 16,129,837.10
A-11 33,203.18 36,430.98 0.00 0.00 4,978,344.78
A-12 0.00 444.75 0.00 0.00 565,898.94
A-13 56,478.37 56,478.37 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 28,125.75 30,859.95 0.00 0.00 4,217,055.93
M-2 14,062.88 15,429.98 0.00 0.00 2,108,527.96
M-3 16,172.61 17,744.81 0.00 0.00 2,424,851.95
B-1 7,031.77 7,715.35 0.00 0.00 1,054,313.78
B-2 2,812.31 3,085.70 0.00 0.00 421,665.76
B-3 5,629.01 6,176.17 0.00 0.00 843,989.69
- -------------------------------------------------------------------------------
1,362,054.89 3,718,514.86 0.00 0.00 194,088,757.26
===============================================================================
Run: 05/27/97 11:59:47
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-S22 (POOL # 4227)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4227
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 886.922791 17.374641 5.542050 22.916691 0.000000 869.548151
A-2 886.922791 17.374641 5.911520 23.286161 0.000000 869.548151
A-3 920.867168 12.158989 6.137766 18.296755 0.000000 908.708179
A-4 1000.000000 0.000000 6.041666 6.041666 0.000000 1000.000000
A-5 894.461271 16.216331 4.760097 20.976428 0.000000 878.244940
A-7 1000.000000 0.000000 6.665202 6.665202 0.000000 1000.000000
A-8 836.105848 25.182811 5.224514 30.407325 0.000000 810.923037
A-9 951.364931 7.472919 5.944724 13.417643 0.000000 943.892012
A-10 996.314517 0.645560 6.640638 7.286198 0.000000 995.668957
A-11 996.314516 0.645560 6.640636 7.286196 0.000000 995.668956
A-12 983.863469 0.772629 0.000000 0.772629 0.000000 983.090841
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-1 996.314428 0.645559 6.640636 7.286195 0.000000 995.668870
M-2 996.314426 0.645559 6.640638 7.286197 0.000000 995.668867
M-3 996.314425 0.645561 6.640638 7.286199 0.000000 995.668863
B-1 996.314440 0.645557 6.640637 7.286194 0.000000 995.668883
B-2 996.314404 0.645549 6.640638 7.286187 0.000000 995.668855
B-3 996.314458 0.645494 6.640638 7.286132 0.000000 995.668891
_______________________________________________________________________________
DETERMINATION DATE 20-May-97
DISTRIBUTION DATE 27-May-97
Run: 05/27/97 11:59:48 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1996-S22 (POOL # 4227)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4227
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 40,835.00
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 392.85
SUBSERVICER ADVANCES THIS MONTH 38,964.29
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 9 2,393,062.27
(B) TWO MONTHLY PAYMENTS: 2 846,642.28
(C) THREE OR MORE MONTHLY PAYMENTS: 2 605,369.62
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,367,701.21
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 194,088,757.25
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 780
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,229,138.02
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.34467710 % 4.47016500 % 1.18515760 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.27953620 % 4.50847126 % 1.19880890 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 4,235,428.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,122,400.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.61056891
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 348.93
POOL TRADING FACTOR: 91.65012995
................................................................................
Run: 05/27/97 11:59:48 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-S23 (POOL # 4230)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4230
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947S77 38,006,979.00 35,070,769.54 6.287500 % 424,836.95
A-2 760947S85 0.00 0.00 2.712500 % 0.00
A-3 760947S93 13,250,000.00 13,250,000.00 7.250000 % 0.00
A-4 760947T27 6,900,000.00 6,900,000.00 7.750000 % 0.00
A-5 760947T35 22,009,468.00 22,009,468.00 7.750000 % 0.00
A-6 760947T43 20,197,423.00 20,197,423.00 7.750000 % 0.00
A-7 760947T50 2,445,497.00 2,437,789.38 7.750000 % 1,579.81
A-8 760947T68 7,100,000.00 6,331,664.47 7.400000 % 111,169.63
A-9 760947T76 8,846,378.00 8,846,378.00 7.400000 % 0.00
A-10 760947T84 108,794,552.00 100,389,685.26 7.150000 % 1,216,091.00
A-11 760947T92 16,999,148.00 15,685,887.62 6.237500 % 190,014.21
A-12 760947U25 0.00 0.00 2.762500 % 0.00
A-13 760947U33 0.00 0.00 7.250000 % 0.00
A-14 760947U41 930,190.16 925,366.16 0.000000 % 852.26
A-15 7609475E7 0.00 0.00 0.457579 % 0.00
R-I 760947U58 100.00 0.00 7.750000 % 0.00
R-II 760947U66 100.00 0.00 7.750000 % 0.00
M-1 760947U74 5,195,400.00 5,179,025.35 7.750000 % 3,356.26
M-2 760947U82 3,247,100.00 3,236,865.93 7.750000 % 2,097.65
M-3 760947U90 2,987,300.00 2,977,884.75 7.750000 % 1,929.81
B-1 1,298,800.00 1,294,706.49 7.750000 % 839.03
B-2 519,500.00 517,862.66 7.750000 % 335.60
B-3 1,039,086.60 1,035,811.77 7.750000 % 671.26
- -------------------------------------------------------------------------------
259,767,021.76 246,286,588.38 1,953,773.47
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 183,729.40 608,566.35 0.00 0.00 34,645,932.59
A-2 79,262.98 79,262.98 0.00 0.00 0.00
A-3 80,040.40 80,040.40 0.00 0.00 13,250,000.00
A-4 44,556.00 44,556.00 0.00 0.00 6,900,000.00
A-5 142,123.73 142,123.73 0.00 0.00 22,009,468.00
A-6 130,422.65 130,422.65 0.00 0.00 20,197,423.00
A-7 15,741.76 17,321.57 0.00 0.00 2,436,209.57
A-8 39,039.56 150,209.19 0.00 0.00 6,220,494.84
A-9 54,544.70 54,544.70 0.00 0.00 8,846,378.00
A-10 598,067.91 1,814,158.91 0.00 0.00 99,173,594.26
A-11 81,522.04 271,536.25 0.00 0.00 15,495,873.41
A-12 36,104.95 36,104.95 0.00 0.00 0.00
A-13 7,270.02 7,270.02 0.00 0.00 0.00
A-14 0.00 852.26 0.00 0.00 924,513.90
A-15 93,899.27 93,899.27 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 33,442.99 36,799.25 0.00 0.00 5,175,669.09
M-2 20,901.71 22,999.36 0.00 0.00 3,234,768.28
M-3 19,229.36 21,159.17 0.00 0.00 2,975,954.94
B-1 8,360.43 9,199.46 0.00 0.00 1,293,867.46
B-2 3,344.04 3,679.64 0.00 0.00 517,527.06
B-3 6,688.64 7,359.90 0.00 0.00 1,035,140.46
- -------------------------------------------------------------------------------
1,678,292.54 3,632,066.01 0.00 0.00 244,332,814.86
===============================================================================
Run: 05/27/97 11:59:48
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-S23 (POOL # 4230)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4230
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 922.745518 11.177867 4.834096 16.011963 0.000000 911.567652
A-3 1000.000000 0.000000 6.040785 6.040785 0.000000 1000.000000
A-4 1000.000000 0.000000 6.457391 6.457391 0.000000 1000.000000
A-5 1000.000000 0.000000 6.457391 6.457391 0.000000 1000.000000
A-6 1000.000000 0.000000 6.457391 6.457391 0.000000 1000.000000
A-7 996.848240 0.646008 6.437039 7.083047 0.000000 996.202232
A-8 891.783728 15.657694 5.498530 21.156224 0.000000 876.126034
A-9 1000.000000 0.000000 6.165766 6.165766 0.000000 1000.000000
A-10 922.745518 11.177867 5.497223 16.675090 0.000000 911.567652
A-11 922.745518 11.177867 4.795654 15.973521 0.000000 911.567651
A-14 994.813964 0.916221 0.000000 0.916221 0.000000 993.897742
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-1 996.848241 0.646006 6.437039 7.083045 0.000000 996.202235
M-2 996.848243 0.646007 6.437039 7.083046 0.000000 996.202236
M-3 996.848241 0.646005 6.437037 7.083042 0.000000 996.202236
B-1 996.848237 0.646004 6.437042 7.083046 0.000000 996.202233
B-2 996.848239 0.646006 6.437036 7.083042 0.000000 996.202233
B-3 996.848357 0.646010 6.437038 7.083048 0.000000 996.202298
_______________________________________________________________________________
DETERMINATION DATE 20-May-97
DISTRIBUTION DATE 27-May-97
Run: 05/27/97 11:59:49 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1996-S23 (POOL # 4230)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4230
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 51,114.49
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,892.58
SUBSERVICER ADVANCES THIS MONTH 41,017.84
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 12 4,096,237.39
(B) TWO MONTHLY PAYMENTS: 1 93,586.97
(C) THREE OR MORE MONTHLY PAYMENTS: 2 478,449.96
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 703,668.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 244,332,814.86
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 911
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,794,036.42
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.19543280 % 4.64367400 % 1.16089290 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.15265330 % 4.66019774 % 1.16944860 %
BANKRUPTCY AMOUNT AVAILABLE 102,894.00
FRAUD AMOUNT AVAILABLE 5,195,340.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,597,670.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.47070316
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 350.36
POOL TRADING FACTOR: 94.05844252
................................................................................
Run: 05/27/97 11:59:52 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-S24 (POOL # 4233)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4233
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947V24 35,025,125.00 32,759,237.69 7.250000 % 385,671.06
A-2 760947V32 30,033,957.00 28,708,001.24 7.250000 % 225,687.64
A-3 760947V40 25,641,602.00 25,641,602.00 7.250000 % 0.00
A-4 760947V57 13,627,408.00 13,463,035.68 7.250000 % 42,205.46
A-5 760947V65 8,189,491.00 7,065,616.63 7.250000 % 191,291.87
A-6 760947V73 17,267,161.00 17,267,161.00 7.250000 % 0.00
A-7 760947V81 348,675.05 342,928.27 0.000000 % 1,455.99
A-8 7609475F4 0.00 0.00 0.534095 % 0.00
R 760947V99 100.00 0.00 7.250000 % 0.00
M-1 760947W23 2,022,800.00 1,998,401.19 7.250000 % 6,264.82
M-2 760947W31 1,146,300.00 1,132,473.45 7.250000 % 3,550.21
M-3 760947W49 539,400.00 532,893.81 7.250000 % 1,670.58
B-1 337,100.00 333,033.93 7.250000 % 1,044.03
B-2 269,700.00 266,446.91 7.250000 % 835.29
B-3 404,569.62 399,689.78 7.250000 % 1,252.99
- -------------------------------------------------------------------------------
134,853,388.67 129,910,521.58 860,929.94
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 197,823.45 583,494.51 0.00 0.00 32,373,566.63
A-2 173,359.22 399,046.86 0.00 0.00 28,482,313.60
A-3 154,842.13 154,842.13 0.00 0.00 25,641,602.00
A-4 81,299.33 123,504.79 0.00 0.00 13,420,830.22
A-5 42,667.19 233,959.06 0.00 0.00 6,874,324.76
A-6 104,271.34 104,271.34 0.00 0.00 17,267,161.00
A-7 0.00 1,455.99 0.00 0.00 341,472.28
A-8 57,792.15 57,792.15 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 12,067.76 18,332.58 0.00 0.00 1,992,136.37
M-2 6,838.68 10,388.89 0.00 0.00 1,128,923.24
M-3 3,217.99 4,888.57 0.00 0.00 531,223.23
B-1 2,011.09 3,055.12 0.00 0.00 331,989.90
B-2 1,608.99 2,444.28 0.00 0.00 265,611.62
B-3 2,413.61 3,666.60 0.00 0.00 398,436.79
- -------------------------------------------------------------------------------
840,212.93 1,701,142.87 0.00 0.00 129,049,591.64
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 935.306803 11.011269 5.648044 16.659313 0.000000 924.295534
A-2 955.851446 7.514416 5.772107 13.286523 0.000000 948.337031
A-3 1000.000000 0.000000 6.038707 6.038707 0.000000 1000.000000
A-4 987.938108 3.097101 5.965869 9.062970 0.000000 984.841007
A-5 862.766273 23.358212 5.209993 28.568205 0.000000 839.408061
A-6 1000.000000 0.000000 6.038708 6.038708 0.000000 1000.000000
A-7 983.518236 4.175779 0.000000 4.175779 0.000000 979.342457
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 987.938101 3.097103 5.965869 9.062972 0.000000 984.840998
M-2 987.938105 3.097104 5.965873 9.062977 0.000000 984.841002
M-3 987.938098 3.097108 5.965869 9.062977 0.000000 984.840990
B-1 987.938090 3.097093 5.965856 9.062949 0.000000 984.840997
B-2 987.938116 3.097108 5.965851 9.062959 0.000000 984.841009
B-3 987.938195 3.097094 5.965871 9.062965 0.000000 984.841101
_______________________________________________________________________________
DETERMINATION DATE 20-May-97
DISTRIBUTION DATE 27-May-97
Run: 05/27/97 11:59:52 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1996-S24 (POOL # 4233)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4233
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 27,231.81
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,652.54
SUBSERVICER ADVANCES THIS MONTH 21,287.08
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 9 2,253,683.70
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 129,049,591.64
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 488
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 453,314.06
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.40115330 % 2.82768900 % 0.77115780 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.38847870 % 2.83013901 % 0.77387370 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,348,534.00
SPECIAL HAZARD AMOUNT AVAILABLE 713,194.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.07129987
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 170.63
POOL TRADING FACTOR: 95.69621714
................................................................................
Run: 05/27/97 11:59:53 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-S25 (POOL # 4234)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4234
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947W56 25,623,000.00 25,022,737.37 7.250000 % 197,736.45
A-2 760947W64 38,194,000.00 34,864,355.96 6.287500 % 475,997.00
A-3 760947W72 0.00 0.00 2.712500 % 0.00
A-4 760947W80 41,309,000.00 34,760,993.20 6.750000 % 935,655.17
A-5 760947W98 25,013,000.00 22,832,437.97 7.250000 % 311,727.31
A-6 760947X22 7,805,000.00 7,805,000.00 6.750000 % 0.00
A-7 760947X30 39,464,000.00 40,468,721.36 0.000000 % 0.00
A-8 760947X48 12,000,000.00 12,000,000.00 7.750000 % 0.00
A-9 760947X55 10,690,000.00 10,690,000.00 7.650000 % 0.00
A-10 760947X63 763,154.95 702,830.11 0.000000 % 1,222.73
A-11 7609475G2 0.00 0.00 0.396447 % 0.00
R-I 760947X71 100.00 0.00 7.750000 % 0.00
R-II 760947X89 100.00 0.00 7.750000 % 0.00
M-1 760947X97 4,251,000.00 4,240,481.45 7.750000 % 2,758.08
M-2 760947Y21 3,188,300.00 3,180,410.96 7.750000 % 2,068.59
M-3 760947Y39 2,125,500.00 2,120,240.73 7.750000 % 1,379.04
B-1 850,200.00 848,096.29 7.750000 % 551.62
B-2 425,000.00 423,948.39 7.750000 % 275.74
B-3 850,222.04 848,118.27 7.750000 % 551.62
- -------------------------------------------------------------------------------
212,551,576.99 200,808,372.06 1,929,923.35
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 151,119.46 348,855.91 0.00 0.00 24,825,000.92
A-2 182,602.71 658,599.71 0.00 0.00 34,388,358.96
A-3 78,776.91 78,776.91 0.00 0.00 0.00
A-4 195,453.53 1,131,108.70 0.00 0.00 33,825,338.03
A-5 137,891.62 449,618.93 0.00 0.00 22,520,710.66
A-6 43,885.83 43,885.83 0.00 0.00 7,805,000.00
A-7 26,108.30 26,108.30 255,126.44 0.00 40,723,847.80
A-8 77,469.46 77,469.46 0.00 0.00 12,000,000.00
A-9 68,121.89 68,121.89 0.00 0.00 10,690,000.00
A-10 0.00 1,222.73 0.00 0.00 701,607.38
A-11 66,315.36 66,315.36 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 27,375.65 30,133.73 0.00 0.00 4,237,723.37
M-2 20,532.06 22,600.65 0.00 0.00 3,178,342.37
M-3 13,687.82 15,066.86 0.00 0.00 2,118,861.69
B-1 5,475.13 6,026.75 0.00 0.00 847,544.67
B-2 2,736.92 3,012.66 0.00 0.00 423,672.65
B-3 5,475.27 6,026.89 0.00 0.00 847,566.65
- -------------------------------------------------------------------------------
1,103,027.92 3,032,951.27 255,126.44 0.00 199,133,575.15
===============================================================================
Run: 05/27/97 11:59:53
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-S25 (POOL # 4234)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4234
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 976.573288 7.717147 5.897805 13.614952 0.000000 968.856142
A-2 912.822851 12.462612 4.780927 17.243539 0.000000 900.360239
A-4 841.487163 22.650153 4.731500 27.381653 0.000000 818.837010
A-5 912.822851 12.462612 5.512798 17.975410 0.000000 900.360239
A-6 1000.000000 0.000000 5.622784 5.622784 0.000000 1000.000000
A-7 1025.459187 0.000000 0.661573 0.661573 6.464789 1031.923976
A-8 1000.000000 0.000000 6.455788 6.455788 0.000000 1000.000000
A-9 1000.000000 0.000000 6.372487 6.372487 0.000000 1000.000000
A-10 920.953353 1.602204 0.000000 1.602204 0.000000 919.351149
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-1 997.525629 0.648807 6.439814 7.088621 0.000000 996.876822
M-2 997.525628 0.648807 6.439814 7.088621 0.000000 996.876822
M-3 997.525632 0.648807 6.439812 7.088619 0.000000 996.876824
B-1 997.525629 0.648812 6.439814 7.088626 0.000000 996.876817
B-2 997.525624 0.648800 6.439812 7.088612 0.000000 996.876824
B-3 997.525623 0.648807 6.439812 7.088619 0.000000 996.876825
_______________________________________________________________________________
DETERMINATION DATE 20-May-97
DISTRIBUTION DATE 27-May-97
Run: 05/27/97 11:59:53 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1996-S25 (POOL # 4234)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4234
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 43,653.06
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,809.99
SUBSERVICER ADVANCES THIS MONTH 24,381.24
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 11 2,338,747.36
(B) TWO MONTHLY PAYMENTS: 1 161,313.47
(C) THREE OR MORE MONTHLY PAYMENTS: 1 279,762.74
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 446,333.73
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 199,133,575.15
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 810
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,544,097.81
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.17242720 % 4.76805000 % 1.05952240 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.12709980 % 4.78820682 % 1.06776340 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 4,251,032.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,162,465.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.42436301
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 351.57
POOL TRADING FACTOR: 93.68717841
................................................................................
Run: 05/27/97 11:59:54 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1997-S1 (POOL # 4235)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4235
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947Y47 96,648,000.00 93,098,001.09 7.000000 % 577,055.91
A-2 760947Y54 15,536,000.00 15,536,000.00 7.000000 % 0.00
A-3 760947Y62 13,007,000.00 12,889,474.92 7.000000 % 40,015.70
A-4 760947Y70 163,098.92 161,350.36 0.000000 % 557.71
A-5 760947Y88 0.00 0.00 0.589209 % 0.00
R 760947Y96 100.00 0.00 7.000000 % 0.00
M-1 760947Z20 2,280,000.00 2,259,398.65 7.000000 % 7,014.36
M-2 760947Z38 1,107,000.00 1,096,997.50 7.000000 % 3,405.66
M-3 760947Z46 521,000.00 516,292.42 7.000000 % 1,602.84
B-1 325,500.00 322,558.88 7.000000 % 1,001.39
B-2 260,400.00 258,047.12 7.000000 % 801.11
B-3 390,721.16 387,190.69 7.000000 % 1,202.05
- -------------------------------------------------------------------------------
130,238,820.08 126,525,311.63 632,656.73
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 542,951.87 1,120,007.78 0.00 0.00 92,520,945.18
A-2 90,606.68 90,606.68 0.00 0.00 15,536,000.00
A-3 75,172.01 115,187.71 0.00 0.00 12,849,459.22
A-4 0.00 557.71 0.00 0.00 160,792.65
A-5 62,111.15 62,111.15 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 13,176.92 20,191.28 0.00 0.00 2,252,384.29
M-2 6,397.74 9,803.40 0.00 0.00 1,093,591.84
M-3 3,011.05 4,613.89 0.00 0.00 514,689.58
B-1 1,881.17 2,882.56 0.00 0.00 321,557.49
B-2 1,504.94 2,306.05 0.00 0.00 257,246.01
B-3 2,258.11 3,460.16 0.00 0.00 385,988.64
- -------------------------------------------------------------------------------
799,071.64 1,431,728.37 0.00 0.00 125,892,654.90
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 963.268780 5.970697 5.617828 11.588525 0.000000 957.298084
A-2 1000.000000 0.000000 5.832047 5.832047 0.000000 1000.000000
A-3 990.964475 3.076474 5.779350 8.855824 0.000000 987.888000
A-4 989.279144 3.419459 0.000000 3.419459 0.000000 985.859686
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 990.964320 3.076474 5.779351 8.855825 0.000000 987.887847
M-2 990.964318 3.076477 5.779350 8.855827 0.000000 987.887841
M-3 990.964338 3.076468 5.779367 8.855835 0.000000 987.887870
B-1 990.964301 3.076467 5.779324 8.855791 0.000000 987.887834
B-2 990.964363 3.076459 5.779339 8.855798 0.000000 987.887903
B-3 990.964221 3.076465 5.779339 8.855804 0.000000 987.887730
_______________________________________________________________________________
DETERMINATION DATE 20-May-97
DISTRIBUTION DATE 27-May-97
Run: 05/27/97 11:59:54 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1997-S1 (POOL # 4235)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4235
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 27,661.55
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,066.60
SUBSERVICER ADVANCES THIS MONTH 21,828.78
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 2,306,111.79
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 125,892,654.90
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 468
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 239,823.32
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.16941000 % 3.06471000 % 0.76588030 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.16210420 % 3.06663301 % 0.76734100 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,302,388.00
SPECIAL HAZARD AMOUNT AVAILABLE 651,194.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.90232519
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 172.81
POOL TRADING FACTOR: 96.66292648
................................................................................
Run: 05/27/97 11:59:55 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1997-S2 (POOL # 4236)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4236
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947Z53 54,550,000.00 54,550,000.00 7.350000 % 0.00
A-2 760947Z61 6,820,000.00 6,820,000.00 7.500000 % 0.00
A-3 760947Z79 33,956,396.00 33,956,396.00 7.500000 % 0.00
A-4 760947Z87 23,875,000.00 23,875,000.00 7.500000 % 0.00
A-5 760947Z95 41,092,200.00 41,011,658.10 7.500000 % 27,399.61
A-6 7609472A8 9,750,000.00 9,750,000.00 7.500000 % 0.00
A-7 7609472B6 25,963,473.00 25,187,054.02 6.287500 % 196,488.19
A-8 7609472C4 0.00 0.00 2.712500 % 0.00
A-9 7609472D2 156,744,610.00 150,810,503.46 7.350000 % 1,501,743.15
A-10 7609472E0 36,000,000.00 34,345,306.23 7.150000 % 426,828.01
A-11 7609472F7 6,260,870.00 5,973,097.14 6.237500 % 74,230.96
A-12 7609472G5 0.00 0.00 2.262500 % 0.00
A-13 7609472H3 6,079,451.00 6,191,828.44 7.350000 % 0.00
A-14 7609472J9 486,810.08 485,550.32 0.000000 % 538.95
A-15 7609472K6 0.00 0.00 0.463595 % 0.00
R-I 7609472P5 100.00 0.00 7.500000 % 0.00
R-II 7609472Q3 100.00 0.00 7.500000 % 0.00
M-1 7609472L4 8,476,700.00 8,460,085.43 7.500000 % 5,652.12
M-2 7609472M2 5,297,900.00 5,287,515.96 7.500000 % 3,532.55
M-3 7609472N0 4,238,400.00 4,230,092.61 7.500000 % 2,826.10
B-1 7609472R1 1,695,400.00 1,692,076.97 7.500000 % 1,130.46
B-2 847,700.00 846,038.48 7.500000 % 565.23
B-3 1,695,338.32 1,692,015.41 7.500000 % 1,130.43
- -------------------------------------------------------------------------------
423,830,448.40 415,164,218.57 2,242,065.76
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 334,063.40 334,063.40 0.00 0.00 54,550,000.00
A-2 42,617.94 42,617.94 0.00 0.00 6,820,000.00
A-3 212,192.32 212,192.32 0.00 0.00 33,956,396.00
A-4 149,218.75 149,218.75 0.00 0.00 23,875,000.00
A-5 256,280.40 283,680.01 0.00 0.00 40,984,258.49
A-6 60,927.41 60,927.41 0.00 0.00 9,750,000.00
A-7 131,947.81 328,436.00 0.00 0.00 24,990,565.83
A-8 56,923.81 56,923.81 0.00 0.00 0.00
A-9 923,561.31 2,425,304.46 0.00 0.00 149,308,760.31
A-10 204,606.88 631,434.89 0.00 0.00 33,918,478.22
A-11 31,042.52 105,273.48 0.00 0.00 5,898,866.18
A-12 11,259.91 11,259.91 0.00 0.00 0.00
A-13 0.00 0.00 37,918.67 0.00 6,229,747.11
A-14 0.00 538.95 0.00 0.00 485,011.37
A-15 160,363.39 160,363.39 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 52,866.77 58,518.89 0.00 0.00 8,454,433.31
M-2 33,041.50 36,574.05 0.00 0.00 5,283,983.41
M-3 26,433.70 29,259.80 0.00 0.00 4,227,266.51
B-1 10,573.73 11,704.19 0.00 0.00 1,690,946.51
B-2 5,286.86 5,852.09 0.00 0.00 845,473.25
B-3 10,573.35 11,703.78 0.00 0.00 1,690,884.98
- -------------------------------------------------------------------------------
2,713,781.76 4,955,847.52 37,918.67 0.00 412,960,071.48
===============================================================================
Run: 05/27/97 11:59:55
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1997-S2 (POOL # 4236)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4236
_______________________________________________________________________________
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 6.123985 6.123985 0.000000 1000.000000
A-2 1000.000000 0.000000 6.248965 6.248965 0.000000 1000.000000
A-3 1000.000000 0.000000 6.248965 6.248965 0.000000 1000.000000
A-4 1000.000000 0.000000 6.250000 6.250000 0.000000 1000.000000
A-5 998.039971 0.666784 6.236716 6.903500 0.000000 997.373187
A-6 1000.000000 0.000000 6.248965 6.248965 0.000000 1000.000000
A-7 970.095719 7.567870 5.082055 12.649925 0.000000 962.527849
A-9 962.141559 9.580828 5.892141 15.472969 0.000000 952.560731
A-10 954.036284 11.856334 5.683524 17.539858 0.000000 942.179951
A-11 954.036282 11.856334 4.958180 16.814514 0.000000 942.179949
A-13 1018.484801 0.000000 0.000000 0.000000 6.237187 1024.721987
A-14 997.412215 1.107105 0.000000 1.107105 0.000000 996.305109
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-1 998.039972 0.666783 6.236716 6.903499 0.000000 997.373189
M-2 998.039971 0.666783 6.236716 6.903499 0.000000 997.373188
M-3 998.039970 0.666785 6.236717 6.903502 0.000000 997.373186
B-1 998.039973 0.666781 6.236717 6.903498 0.000000 997.373192
B-2 998.039967 0.666781 6.236711 6.903492 0.000000 997.373186
B-3 998.039972 0.666781 6.236720 6.903501 0.000000 997.373185
_______________________________________________________________________________
DETERMINATION DATE 20-May-97
DISTRIBUTION DATE 27-May-97
Run: 05/27/97 11:59:56 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1997-S2 (POOL # 4236)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4236
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 86,656.95
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,591.59
SUBSERVICER ADVANCES THIS MONTH 61,860.56
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 31 7,770,923.90
(B) TWO MONTHLY PAYMENTS: 3 591,666.75
(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 412,960,071.48
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,604
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,926,729.87
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.64457020 % 4.33533100 % 1.02009850 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.61955640 % 4.35046497 % 1.02486310 %
CLASS A-15 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.4624 %
BANKRUPTCY AMOUNT AVAILABLE 154,377.00
FRAUD AMOUNT AVAILABLE 8,476,609.00
SPECIAL HAZARD AMOUNT AVAILABLE 4,238,304.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.24389930
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 352.98
POOL TRADING FACTOR: 97.43520623
................................................................................
Run: 05/27/97 11:59:58 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1997-S3 (POOL # 4238)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4238
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 7609472S9 92,500,000.00 92,500,000.00 7.250000 % 0.00
A-2 7609472T7 11,073,000.00 10,847,384.98 7.000000 % 113,854.77
A-3 7609472U4 7,931,000.00 7,931,000.00 7.300000 % 0.00
A-4 7609472V2 3,750,000.00 3,797,013.57 7.500000 % 0.00
A-5 7609472W0 18,000,000.00 18,000,000.00 7.500000 % 0.00
A-6 7609472X8 19,875,000.00 19,648,670.78 6.750000 % 137,704.33
A-7 7609472Y6 16,143,000.00 16,143,000.00 7.000000 % 0.00
A-8 7609472Z3 5,573,000.00 5,573,000.00 7.300000 % 0.00
A-9 7609473A7 15,189,000.00 15,043,516.99 7.500000 % 83,637.48
A-10 45,347,855.00 43,040,270.44 0.000000 % 532,797.86
A-11 7609473C3 3,300,000.00 2,333,303.12 7.500000 % 0.00
A-12 7609473D1 6,000,000.00 6,000,000.00 7.500000 % 0.00
A-13 7609473E9 112,677.89 112,493.65 0.000000 % 106.27
A-14 7609473F6 0.00 0.00 0.453848 % 0.00
R-I 7609473G4 100.00 0.00 7.500000 % 0.00
R-II 7609473H2 100.00 0.00 7.500000 % 0.00
M-1 7609473J8 4,509,400.00 4,503,541.08 7.500000 % 2,988.97
M-2 7609473K5 3,221,000.00 3,216,815.05 7.500000 % 2,134.98
M-3 7609473L3 2,576,700.00 2,573,352.18 7.500000 % 1,707.92
B-1 1,159,500.00 1,157,993.50 7.500000 % 768.55
B-2 515,300.00 514,630.49 7.500000 % 341.56
B-3 902,034.34 900,862.36 7.500000 % 597.89
- -------------------------------------------------------------------------------
257,678,667.23 253,836,848.19 876,640.58
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 558,705.43 558,705.43 0.00 0.00 92,500,000.00
A-2 63,259.57 177,114.34 0.00 0.00 10,733,530.21
A-3 48,234.08 48,234.08 0.00 0.00 7,931,000.00
A-4 0.00 0.00 23,725.01 0.00 3,820,738.58
A-5 112,470.06 112,470.06 0.00 0.00 18,000,000.00
A-6 110,494.35 248,198.68 0.00 0.00 19,510,966.45
A-7 94,142.44 94,142.44 0.00 0.00 16,143,000.00
A-8 33,893.40 33,893.40 0.00 0.00 5,573,000.00
A-9 93,996.96 177,634.44 0.00 0.00 14,959,879.51
A-10 196,688.14 729,486.00 117,277.85 0.00 42,624,750.43
A-11 0.00 0.00 14,579.26 0.00 2,347,882.38
A-12 37,490.02 37,490.02 0.00 0.00 6,000,000.00
A-13 0.00 106.27 0.00 0.00 112,387.38
A-14 95,977.18 95,977.18 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 28,139.64 31,128.61 0.00 0.00 4,500,552.11
M-2 20,099.74 22,234.72 0.00 0.00 3,214,680.07
M-3 16,079.17 17,787.09 0.00 0.00 2,571,644.26
B-1 7,235.53 8,004.08 0.00 0.00 1,157,224.95
B-2 3,215.58 3,557.14 0.00 0.00 514,288.93
B-3 5,628.89 6,226.78 0.00 0.00 900,264.47
- -------------------------------------------------------------------------------
1,525,750.18 2,402,390.76 155,582.12 0.00 253,115,789.73
===============================================================================
Run: 05/27/97 11:59:58
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1997-S3 (POOL # 4238)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4238
_______________________________________________________________________________
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 6.040059 6.040059 0.000000 1000.000000
A-2 979.624761 10.282197 5.712957 15.995154 0.000000 969.342564
A-3 1000.000000 0.000000 6.081715 6.081715 0.000000 1000.000000
A-4 1012.536952 0.000000 0.000000 0.000000 6.326669 1018.863621
A-5 1000.000000 0.000000 6.248337 6.248337 0.000000 1000.000000
A-6 988.612366 6.928520 5.559464 12.487984 0.000000 981.683847
A-7 1000.000000 0.000000 5.831781 5.831781 0.000000 1000.000000
A-8 1000.000000 0.000000 6.081715 6.081715 0.000000 1000.000000
A-9 990.421818 5.506451 6.188489 11.694940 0.000000 984.915367
A-10 949.113700 11.749130 4.337320 16.086450 2.586183 939.950753
A-11 707.061552 0.000000 0.000000 0.000000 4.417958 711.479509
A-12 1000.000000 0.000000 6.248337 6.248337 0.000000 1000.000000
A-13 998.364897 0.943131 0.000000 0.943131 0.000000 997.421766
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-1 998.700732 0.662831 6.240218 6.903049 0.000000 998.037901
M-2 998.700730 0.662831 6.240217 6.903048 0.000000 998.037898
M-3 998.700733 0.662832 6.240218 6.903050 0.000000 998.037901
B-1 998.700733 0.662829 6.240216 6.903045 0.000000 998.037904
B-2 998.700737 0.662837 6.240210 6.903047 0.000000 998.037900
B-3 998.700737 0.662835 6.240217 6.903052 0.000000 998.037913
_______________________________________________________________________________
DETERMINATION DATE 20-May-97
DISTRIBUTION DATE 27-May-97
Run: 05/27/97 11:59:58 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1997-S3 (POOL # 4238)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4238
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 52,800.81
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,498.96
SUBSERVICER ADVANCES THIS MONTH 77,722.29
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 35 10,634,315.73
(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 253,115,789.73
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 996
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 552,580.13
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.92867180 % 4.05704400 % 1.01428430 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.91759610 % 4.06409906 % 1.01649950 %
BANKRUPTCY AMOUNT AVAILABLE 127,664.00
FRAUD AMOUNT AVAILABLE 5,153,573.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,576,787.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.22969877
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 354.46
POOL TRADING FACTOR: 98.22923739
................................................................................
Run: 05/27/97 11:59:59 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1997-S4 (POOL # 4239)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4239
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 7609474K4 73,713,000.00 72,342,014.93 6.750000 % 992,256.80
A-2 7609474L2 17,686,000.00 17,457,511.10 6.137500 % 165,369.90
A-3 7609474M0 32,407,000.00 32,407,000.00 6.750000 % 0.00
A-4 7609474N8 6,211,000.00 6,211,000.00 7.000000 % 0.00
A-5 7609474P3 45,000,000.00 44,861,886.12 7.000000 % 139,429.39
A-6 7609474Q1 0.00 0.00 2.362500 % 0.00
A-7 7609474R9 1,021,562.20 1,018,005.06 0.000000 % 3,697.03
A-8 7609474S7 0.00 0.00 0.373217 % 0.00
R-I 7609474T5 100.00 0.00 7.000000 % 0.00
R-II 7609474U2 100.00 0.00 7.000000 % 0.00
M-1 7609474V0 2,269,200.00 2,262,234.58 7.000000 % 7,030.96
M-2 7609474W8 907,500.00 904,714.39 7.000000 % 2,811.83
M-3 7609474X6 907,500.00 904,714.39 7.000000 % 2,811.83
B-1 BC0073306 544,500.00 542,828.63 7.000000 % 1,687.10
B-2 BC0073314 363,000.00 361,885.75 7.000000 % 1,124.73
B-3 BC0073322 453,585.73 452,193.43 7.000000 % 1,405.38
- -------------------------------------------------------------------------------
181,484,047.93 179,725,988.38 1,317,624.95
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 406,667.49 1,398,924.29 0.00 0.00 71,349,758.13
A-2 89,231.65 254,601.55 0.00 0.00 17,292,141.20
A-3 182,174.55 182,174.55 0.00 0.00 32,407,000.00
A-4 36,208.01 36,208.01 0.00 0.00 6,211,000.00
A-5 261,529.49 400,958.88 0.00 0.00 44,722,456.73
A-6 34,347.82 34,347.82 0.00 0.00 0.00
A-7 0.00 3,697.03 0.00 0.00 1,014,308.03
A-8 55,862.07 55,862.07 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 13,188.06 20,219.02 0.00 0.00 2,255,203.62
M-2 5,274.18 8,086.01 0.00 0.00 901,902.56
M-3 5,274.18 8,086.01 0.00 0.00 901,902.56
B-1 3,164.51 4,851.61 0.00 0.00 541,141.53
B-2 2,109.67 3,234.40 0.00 0.00 360,761.02
B-3 2,636.14 4,041.52 0.00 0.00 450,788.05
- -------------------------------------------------------------------------------
1,097,667.82 2,415,292.77 0.00 0.00 178,408,363.43
===============================================================================
Run: 05/27/97 11:59:59
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1997-S4 (POOL # 4239)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4239
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 981.401041 13.461083 5.516903 18.977986 0.000000 967.939958
A-2 987.080804 9.350328 5.045327 14.395655 0.000000 977.730476
A-3 1000.000000 0.000000 5.621457 5.621457 0.000000 1000.000000
A-4 1000.000000 0.000000 5.829659 5.829659 0.000000 1000.000000
A-5 996.930803 3.098431 5.811766 8.910197 0.000000 993.832372
A-7 996.517941 3.618996 0.000000 3.618996 0.000000 992.898944
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-1 996.930451 3.098431 5.811766 8.910197 0.000000 993.832020
M-2 996.930457 3.098435 5.811769 8.910204 0.000000 993.832022
M-3 996.930457 3.098435 5.811769 8.910204 0.000000 993.832022
B-1 996.930450 3.098439 5.811772 8.910211 0.000000 993.832011
B-2 996.930441 3.098430 5.811763 8.910193 0.000000 993.832011
B-3 996.930459 3.098422 5.811779 8.910201 0.000000 993.832081
_______________________________________________________________________________
DETERMINATION DATE 20-May-97
DISTRIBUTION DATE 27-May-97
Run: 05/27/97 12:00:00 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1997-S4 (POOL # 4239)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4239
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 37,176.70
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 9,854.36
SUBSERVICER ADVANCES THIS MONTH 36,744.41
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 17 3,949,480.21
(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 178,408,363.43
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 648
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 758,802.56
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.96232310 % 2.27838900 % 0.75928770 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.94933440 % 2.27512246 % 0.76253430 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,814,840.00
SPECIAL HAZARD AMOUNT AVAILABLE 907,420.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.64397559
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 174.63
POOL TRADING FACTOR: 98.30525904
................................................................................
Run: 05/27/97 12:00:02 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1997-S5 (POOL # 4243)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4243
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 7609475J6 101,437,000.00 101,437,000.00 7.500000 % 1,235,875.09
A-2 7609475K3 35,986,000.00 35,986,000.00 7.500000 % 0.00
A-3 7609475L1 29,287,000.00 29,287,000.00 7.500000 % 0.00
A-4 7609475M9 16,236,000.00 16,236,000.00 7.625000 % 0.00
A-5 7609475N7 125,000,000.00 125,000,000.00 7.500000 % 82,955.60
A-6 7609475P2 132,774,000.00 132,774,000.00 7.500000 % 1,200,091.65
A-7 7609475Q0 2,212,000.00 2,212,000.00 7.500000 % 128,659.57
A-8 7609475R8 28,000,000.00 28,000,000.00 7.500000 % 0.00
A-9 7609475S6 4,059,000.00 4,059,000.00 7.000000 % 0.00
A-10 7609475T4 1,271,532.92 1,271,532.92 0.000000 % 1,028.93
A-11 7609475U1 0.00 0.00 0.399125 % 0.00
R 7609475V9 100.00 100.00 7.500000 % 100.00
M-1 7609475X5 10,026,600.00 10,026,600.00 7.500000 % 6,654.35
M-2 7609475Y3 5,013,300.00 5,013,300.00 7.500000 % 3,327.18
M-3 7609475Z0 5,013,300.00 5,013,300.00 7.500000 % 3,327.18
B-1 2,256,000.00 2,256,000.00 7.500000 % 1,497.24
B-2 1,002,700.00 1,002,700.00 7.500000 % 665.46
B-3 1,755,253.88 1,755,253.88 7.500000 % 1,164.89
- -------------------------------------------------------------------------------
501,329,786.80 501,329,786.80 2,665,347.14
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 633,920.12 1,869,795.21 0.00 0.00 100,201,124.91
A-2 224,890.81 224,890.81 0.00 0.00 35,986,000.00
A-3 183,026.10 183,026.10 0.00 0.00 29,287,000.00
A-4 103,166.25 103,166.25 0.00 0.00 16,236,000.00
A-5 781,174.67 864,130.27 0.00 0.00 124,917,044.40
A-6 829,757.48 2,029,849.13 0.00 0.00 131,573,908.35
A-7 13,823.67 142,483.24 0.00 0.00 2,083,340.43
A-8 174,983.13 174,983.13 0.00 0.00 28,000,000.00
A-9 23,675.22 23,675.22 0.00 0.00 4,059,000.00
A-10 0.00 1,028.93 0.00 0.00 1,270,503.99
A-11 166,728.28 166,728.28 0.00 0.00 0.00
R 0.63 100.63 0.00 0.00 0.00
M-1 62,660.21 69,314.56 0.00 0.00 10,019,945.65
M-2 31,330.11 34,657.29 0.00 0.00 5,009,972.82
M-3 31,330.11 34,657.29 0.00 0.00 5,009,972.82
B-1 14,098.64 15,595.88 0.00 0.00 2,254,502.76
B-2 6,266.28 6,931.74 0.00 0.00 1,002,034.54
B-3 10,969.28 12,134.17 0.00 0.00 1,754,088.99
- -------------------------------------------------------------------------------
3,291,800.99 5,957,148.13 0.00 0.00 498,664,439.66
===============================================================================
Run: 05/27/97 12:00:02
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1997-S5 (POOL # 4243)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4243
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 1000.000000 12.183672 6.249397 18.433069 0.000000 987.816329
A-2 1000.000000 0.000000 6.249397 6.249397 0.000000 1000.000000
A-3 1000.000000 0.000000 6.249397 6.249397 0.000000 1000.000000
A-4 1000.000000 0.000000 6.354167 6.354167 0.000000 1000.000000
A-5 1000.000000 0.663645 6.249397 6.913042 0.000000 999.336355
A-6 1000.000000 9.038604 6.249397 15.288001 0.000000 990.961396
A-7 1000.000000 58.164363 6.249399 64.413762 0.000000 941.835637
A-8 1000.000000 0.000000 6.249398 6.249398 0.000000 1000.000000
A-9 1000.000000 0.000000 5.832772 5.832772 0.000000 1000.000000
A-10 1000.000000 0.809204 0.000000 0.809204 0.000000 999.190796
R 1000.000000 1000.0000 6.300000 1006.300000 0.000000 0.000000
M-1 1000.000000 0.663670 6.249398 6.913068 0.000000 999.336330
M-2 1000.000000 0.663671 6.249399 6.913070 0.000000 999.336329
M-3 1000.000000 0.663671 6.249399 6.913070 0.000000 999.336329
B-1 1000.000000 0.663670 6.249397 6.913067 0.000000 999.336330
B-2 1000.000000 0.663668 6.249407 6.913075 0.000000 999.336332
B-3 1000.000000 0.663659 6.249398 6.913057 0.000000 999.336339
_______________________________________________________________________________
DETERMINATION DATE 20-May-97
DISTRIBUTION DATE 27-May-97
Run: 05/27/97 12:00:02 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1997-S5 (POOL # 4243)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4243
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 104,237.46
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 12,981.70
SUBSERVICER ADVANCES THIS MONTH 6,158.51
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 831,440.77
(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 498,664,439.66
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,932
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,332,496.59
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.98715330 % 4.01017300 % 1.00267400 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.96364640 % 4.01871272 % 1.00737580 %
BANKRUPTCY AMOUNT AVAILABLE 133,016.00
FRAUD AMOUNT AVAILABLE 10,026,596.00
SPECIAL HAZARD AMOUNT AVAILABLE 5,013,298.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.17209754
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 356.34
POOL TRADING FACTOR: 99.46834455
................................................................................
