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)
April 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 April 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
1987-6 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
1989-3C RFM1
1989-SW1A RFM1
1989-SW1B RFM1
1989-S1 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-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
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: April 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: 04/01/97
GROSS INTEREST RATE: 12.178494
NET INTEREST RATE: 10.000000
TOTAL NUMBER OF LOANS: 10
REPORT DATE: 04/25/97
***SECTION 1***REMITTANCE DATA POOL TOTAL PER UNIT CERT TOTAL
GROSS INTEREST 15,945.76 15,945.76 15,945.76
LESS SERVICE FEE 2,849.76 2,849.76 2,849.76
NET INTEREST 13,095.90 13,096.00 13,096.00
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 1,853.06 1,853.06 1,853.06
ADDITIONAL PRINCIPAL 72.65 72.65 72.65
PAYOFF PRINCIPAL 0.00 0.00 0.00
REO PRINCIPAL 0.00 0.00 0.00
ADJUSTMENT + OR- 0.00 0.00 0.00
TOTAL REMITTANCE 15,021.61 15,021.71 15,021.71
***SECTION 2***PRINCIPAL BALANCE DATA
1) BEGINNING PRINCIPAL BALANCE 1,571,205.10 1,571,205.10 1,571,205.10
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 1,571,205.10 1,571,205.10 1,571,205.10
PRINCIPAL REMITTANCE:
REGULAR INSTALLMENTS 1,853.06 1,853.06 1,853.06
PRINCIPAL PREPAYMENT
ADDITIONAL PRINCIPAL 72.65 72.65 72.65
PAYOFF PRINCIPAL 0.00 0.00 0.00
REO PRINCIPAL 0.00 0.00 0.00
PRINCIPAL ADJUSTMENT + OR - 0.00 0.00 0.00
3) TOTAL PRINCIPAL REMITTANCE 1,925.71 1,925.71 1,925.71
ENDING PRINCIPAL BALANCE 1,569,279.39 1,569,279.39 1,569,279.39
***SECTION 3***DELINQUENCY DATA
#LOANS AGGREGATGE PR BAL
DELINQ ON LOANS DELINQ
30-59 DAYS 0 0.00
PRINCIPAL 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
60-89 DAYS 0 0.00
PRINCIPAL 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
OVER 90 DAYS 0 0.00
PRINCIPAL 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
FORECLOSURE 0 0.00
PRINCIPAL 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
REO 0 0.00
PRINICPAL 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
TOTAL 0 0.00 0.00 0.00 0.00
***SECTION 4***TOTAL DETAIL OF DELINQUENCY NOT ADVANCED
NET INTEREST 0.00 0.00 0.00
SERVICE FEE 0.00 0.00 0.00
PRINCIPAL 0.00 0.00 0.00
TOTAL NOT ADVANCED 0.00 0.00 0.00
IF ANY QUESTIONS, CONTACT CONVENTIONAL PASS
THROUGH DEPARTMENT (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: 04/01/97
GROSS INTEREST RATE: 12.403967
NET INTEREST RATE: 10.25
TOTAL NUMBER OF LOANS: 6
REPORT DATE: 04/25/97
***SECTION 1***REMITTANCE DATA POOL TOTAL PER UNIT CERT TOTAL
GROSS INTEREST 6,035.91 6,035.91 6,035.91
LESS SERVICE FEE 1,048.14 1,048.14 1,048.14
NET INTEREST 4,987.77 4,987.77 4,987.77
PAYOFF NET INTEREST 0.00 0.00 0.00
PLUS REO NET INT GAIN 0.00 0.00 0.00
LESS REO REIMBURSEMENT 0.00 0.00 0.00
PRINCIPAL INSTALLMENT 711.09 711.09 711.09
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 5,698.86 5,698.86 5,698.86
***SECTION 2***PRINCIPAL BALANCE DATA
1) BEGINNING PRINCIPAL BALANCE 583,933.86 583,933.86 583,933.86
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 583,933.86 583,933.86 583,933.86
PRINCIPAL REMITTANCE:
REGULAR INSTALLMENTS 711.09 711.09 711.09
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 711.09 711.09 711.09
ENDING PRINCIPAL BALANCE 583,222.77 583,222.77 583,222.77
***SECTION 3***DELINQUENCY DATA
#LOANS AGGREGATGE PR BAL
DELINQ ON LOANS DELINQ
30-59 DAYS 0 0.00
PRINCIPAL 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
60-89 DAYS 0 0.00
PRINCIPAL 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
OVER 90 DAYS 0 0.00
PRINCIPAL 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
FORECLOSURE 0 0.00
PRINCIPAL 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
REO 0 0.00
PRINICPAL 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
TOTAL 0 0.00 0.00 0.00 0.00
***SECTION 4***TOTAL DETAIL OF DELINQUENCY NOT ADVANCED
NET INTEREST 0.00 0.00 0.00
SERVICE FEE 0.00 0.00 0.00
PRINCIPAL 0.00 0.00 0.00
TOTAL NOT ADVANCED 0.00 0.00 0.00
IF ANY QUESTIONS, CONTACT CONVENTIONAL PASS
THROUGH DEPARTMENT (215-682-1909)
- -------------------------------------------------------------------------------
Run: 04/22/97 14:45:00 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 51,185,471.15 409,369.66 8.0000 712.77
STRIP 0.00 0.00 1.4203 0.00
- --------------------------------------------------------------------------------
51,185,471.15 409,369.66 712.77
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
2,729.13 0.00 3,441.90 0.00 408,656.89
STRIP 484.54 0.00 484.54 0.00 0.00
3,213.67 0.00 3,926.44 0.00 408,656.89
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
7.997771 0.013925 0.053318 0.000000 0.067243 7.983845
STRIP 0.000000 0.000000 0.009466 0.000000 0.009466 0.000000
Determination Date 21-April-1997
Distribution Date 25-April-1997
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 04/22/97 14:45:00 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 80.34
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 144.63
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 359,507.39
ACTUAL UPAID PRINCIPAL BALANCE @ 03/31 359,819.28
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 48,500.42
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 549.08
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 10.1365%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.0000%
POOL TRADING FACTOR 0.007023622
................................................................................
Run: 04/22/97 14:45:00 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 1,363,714.04 8.0000 169,423.44
STRIP 0.00 0.00 1.5635 0.00
- --------------------------------------------------------------------------------
50,250,749.71 1,363,714.04 169,423.44
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
8,709.66 0.00 178,133.10 0.00 1,194,290.60
STRIP 1,713.73 0.00 1,713.73 0.00 0.00
10,423.39 0.00 179,846.83 0.00 1,194,290.60
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
27.138183 3.371560 0.173324 0.000000 3.544884 23.766623
STRIP 0.000000 0.000000 0.034104 0.000000 0.034104 0.000000
Determination Date 21-April-1997
Distribution Date 25-April-1997
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 04/22/97 14:45:00 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 356.13
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 432.93
SUBSERVICER ADVANCES THIS MONTH 1,567.66
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 165,574.85
(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 1,192,171.07
ACTUAL UPAID PRINCIPAL BALANCE @ 03/31 1,194,430.16
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 100.00
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 2,019.53
MORTGAGE POOL INSURANCE 2,916,016.00
SPECIAL HAZARD LOSS COVERAGE 718,071.50
BANKRUPTCY BOND 0.00
MORTGAGE REPURCHASE BOND 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 10.3563%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.0000%
POOL TRADING FACTOR 0.023724443
................................................................................
Run: 04/22/97 14:45:00 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 4,773,228.98 8.5000 7,734.92
STRIP 0.00 0.00 0.8797 0.00
- --------------------------------------------------------------------------------
96,428,600.14 4,773,228.98 7,734.92
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
33,810.37 0.00 41,545.29 0.00 4,765,494.06
STRIP 3,499.14 0.00 3,499.14 0.00 0.00
37,309.51 0.00 45,044.43 0.00 4,765,494.06
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
49.500138 0.080214 0.350626 0.000000 0.430840 49.419924
STRIP 0.000000 0.000000 0.036287 0.000000 0.036287 0.000000
Determination Date 21-April-1997
Distribution Date 25-April-1997
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 04/22/97 14:45:00 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 2,210.96
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,568.64
SUBSERVICER ADVANCES THIS MONTH 2,706.88
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 138,828.77
(B) TWO MONTHLY PAYMENTS: 0 0.00
(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 4,758,151.76
ACTUAL UPAID PRINCIPAL BALANCE @ 03/31 4,770,314.41
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 34
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 476.41
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 6,865.89
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 10.3313%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.5000%
POOL TRADING FACTOR 0.049343781
................................................................................
Run: 04/22/97 14:45:00 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 2,338,309.36 6.5000 229,633.23
STRIP 0.00 0.00 2.8931 0.00
- --------------------------------------------------------------------------------
99,525,248.34 2,338,309.36 229,633.23
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
12,407.43 0.00 242,040.66 0.00 2,108,676.13
STRIP 5,513.74 0.00 5,513.74 0.00 0.00
17,921.17 0.00 247,554.40 0.00 2,108,676.13
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
23.494635 2.307286 0.124666 0.000000 2.431952 21.187349
STRIP 0.000000 0.000000 0.055400 0.000000 0.055400 0.000000
Determination Date 21-April-1997
Distribution Date 25-April-1997
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 04/22/97 14:45:00 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 762.04
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 677.78
SUBSERVICER ADVANCES THIS MONTH 3,685.33
MASTER SERVICER ADVANCES THIS MONTH 1,447.41
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 202,569.88
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 1 176,881.28
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 2,105,156.71
ACTUAL UPAID PRINCIPAL BALANCE @ 03/31 1,961,066.70
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 148,566.81
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 341.92
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 3,177.50
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 0.021151987
................................................................................
Run: 04/22/97 14:45:00 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 6,336,967.66 7.0000 12,141.39
STRIP 0.00 0.00 1.9580 0.00
- --------------------------------------------------------------------------------
106,883,729.60 6,336,967.66 12,141.39
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
36,965.64 0.00 49,107.03 0.00 6,324,826.27
STRIP 10,340.01 0.00 10,340.01 0.00 0.00
47,305.65 0.00 59,447.04 0.00 6,324,826.27
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
59.288422 0.113594 0.345849 0.000000 0.459443 59.174828
STRIP 0.000000 0.000000 0.096741 0.000000 0.096741 0.000000
Determination Date 21-April-1997
Distribution Date 25-April-1997
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 04/22/97 14:45:00 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 2,474.29
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,089.02
SUBSERVICER ADVANCES THIS MONTH 4,676.71
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 325,528.79
(B) TWO MONTHLY PAYMENTS: 1 185,938.71
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 5,985,593.83
ACTUAL UPAID PRINCIPAL BALANCE @ 03/31 5,995,087.42
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 34
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 327,339.76
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 1,303.96
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 10,588.72
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 9.8731%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.0000%
POOL TRADING FACTOR 0.056000982
................................................................................
SEC REPORT
DISTRIBUTION DATE: 04/25/97
MONTHLY Cutoff: Mar-97
DETERMINATION DATE: 04/21/97
RUN TIME/DATE: 04/11/97 08:32 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 9,561.24 3,662.75
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 1,591.65
Total Principal Prepayments 23.21
Principal Payoffs-In-Full 0.00
Principal Curtailments 23.21
Principal Liquidations 0.00
Scheduled Principal Due 1,568.44
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 7,969.59 3,662.75
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 1,125,118.52
Current Period ENDING Prin Bal 1,123,526.87
Change in Principal Balance 1,591.65
PER CERTIFICATE DATA BY CLASS
Principal Distributed 0.013494
Interest Distributed 0.067566
Total Distribution 0.081060
Total Principal Prepayments 0.000197
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 9.538740
ENDING Principal Balance 9.525246
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 8.500000% 1.511401%
Subordinated Unpaid Amounts
Period Ending Class Percentages 38.689185%
Prepayment Percentages 38.689185%
Trading Factors 0.952525%
Certificate Denominations 1,000
Sub-Servicer Fees 391.21
Master Servicer Fees 140.64
Percentage Interest
Current Period Master Servicer Advance 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Tot Principal and Interest Distr 10,165.06 25.23 23,414.28
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 1,761.20 3,352.85
Total Principal Prepayments 36.79 60.00
Principal Payoffs-In-Full 0.00 0.00
Principal Curtailments 36.79 60.00
Principal Liquidations 0.00 0.00
Scheduled Principal Due 2,485.51 4,053.95
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 8,403.86 25.23 20,061.43
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 1,782,977.19 2,908,095.71
Current Period ENDING Prin Bal 1,780,454.89 2,903,981.76
Change in Principal Balance 2,522.30 4,113.95
PER CERTIFICATE DATA BY CLASS
Principal Distributed 49.593679
Interest Distributed 236.644524
Total Distribution 286.238203
Total Principal Prepayments 1.035971
Current Period Interest Shortfall
BEGINNING Principal Balance 200.827614
ENDING Principal Balance 200.543512
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 8.380000% 0.120000%
Subordinated Unpaid Amounts 583,221.19 3,109.10 586,330.29
Period Ending Class Percentages 61.310815%
Prepayment Percentages 61.310815%
Trading Factors 20.054351% 2.289652%
Certificate Denominations 250,000
Sub-Servicer Fees 619.94 1,011.15
Master Servicer Fees 222.87 363.51
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 134,947.80 1
Loans Delinquent TWO Payments 0.00 0
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 21.2757%
Loans in Pool 18
Current Period Sub-Servicer Fee 1,011.15
Current Period Master Servicer Fee 363.51
Aggregate REO Losses (509,401.82)
................................................................................
Run: 04/22/97 14:45:00 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 7,133,483.54 8.5000 -37,467.81
STRIP 0.00 0.00 0.2291 0.00
- --------------------------------------------------------------------------------
126,773,722.44 7,133,483.54 -37,467.81
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
50,528.84 0.00 13,061.03 0.00 7,170,951.35
STRIP 1,361.99 0.00 1,361.99 0.00 0.00
51,890.83 0.00 14,423.02 0.00 7,170,951.35
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
0.000000 -0.295549 0.398575 0.000000 0.103026 0.000000
STRIP 0.000000 0.000000 0.010743 0.000000 0.010743 0.000000
Determination Date 21-April-1997
Distribution Date 25-April-1997
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 04/22/97 14:45:00 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 2,908.26
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,402.27
SUBSERVICER ADVANCES THIS MONTH 5,811.74
MASTER SERVICER ADVANCES THIS MONTH 3,911.06
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 219,196.11
(B) TWO MONTHLY PAYMENTS: 1 157,514.11
(C) THREE OR MORE MONTHLY PAYMENTS: 1 103,608.10
(D) LOANS IN FORECLOSURE 1 135,695.30
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 6,416,007.59
ACTUAL UPAID PRINCIPAL BALANCE @ 03/31 6,032,040.20
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 447,871.15
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 694,062.26
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 687.64
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 10,676.35
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 9.8099%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.5000%
POOL TRADING FACTOR 0.050609917
................................................................................
SEC REPORT
DISTRIBUTION DATE: 04/25/97
MONTHLY Cutoff: Mar-97
DETERMINATION DATE: 04/21/97
RUN TIME/DATE: 04/11/97 08:37 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 42,104.47 18.06
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 27,538.96
Total Principal Prepayments 927.02
Principal Payoffs-In-Full 0.00
Principal Curtailments 927.02
Principal Liquidations 0.00
Scheduled Principal Due 26,611.94
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 14,565.51 18.06
Prepayment Interest Shortfall 0.00 0.00
Unpaid Interest Shortfall Distr (Paid) 0.00
Remaining Unpaid Interest Shortfall 0.00
BALANCES BY CLASS
INITIAL Scheduled Pool Balance 72,064,664.88
Current Period BEGINNING Princ Balance 1,997,555.42
Current Period ENDING Princ Balance 1,970,016.46
Change in Principal Balance 27,538.96
PER CERTIFICATE DATA BY CLASS
Principal Distributed 0.382142
Interest Distributed 0.202117
Total Distribution 0.584260
Total Principal Prepayments 0.012864
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 27.718930
ENDING Principal Balance 27.336788
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 8.750000% 0.008170%
Subordinated Unpaid Amounts
Period Ending Class Percentages 75.306472%
Prepayment Percentages 75.306472%
Trading Factors 2.733679%
Certificate Denominations 1,000
Sub-Servicer Fees 550.83
Master Servicer Fees 249.69
Percentage Interest
Curr Period Master Servicer Adv Amt 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Total Princ and Interest Distributed 21,043.97 30.79 63,197.29
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 9,030.23 36,569.19
Total Principal Prepayments 303.98 1,231.00
Principal Payoffs-In-Full 0.00 0.00
Principal Curtailments 303.98 1,231.00
Principal Liquidations 0.00 0.00
Scheduled Principal Due 8,726.25 35,338.19
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 12,013.74 30.79 26,628.10
Prepayment Interest Shortfall 0.00 0.00 0.00
Unpaid Interest Shortfall Distr (Paid) 0.00 0.00
Remaining Unpaid Interest Shortfall 0.00 0.00
BALANCES BY CLASS
INITIAL Scheduled Pool Balance 3,395,717.19 75,460,382.07
Current Period BEGINNING Princ Balance 655,012.65 2,652,568.07
Current Period ENDING Princ Balance 645,982.42 2,615,998.88
Change in Principal Balance 9,030.23 36,569.19
PER CERTIFICATE DATA BY CLASS
Principal Distributed 664.824947
Interest Distributed 884.477367
Total Distribution 1,549.302314
Total Principal Prepayments 22.379661
Current Period Interest Shortfall
BEGINNING Principal Balance 192.893758
ENDING Principal Balance 190.234458
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 8.690000% 0.060000%
Subordinated Unpaid Amounts 111,597.24 163.27 111,760.51
Period Ending Class Percentages 24.693528%
Prepayment Percentages 24.693528%
Trading Factors 19.023446% 3.466718%
Certificate Denominations 250,000
Sub-Servicer Fees 180.62 731.45
Master Servicer Fees 81.88 331.57
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 645,982.42
POOL DELINQUENCY DATA Unpaid Princ Number of
Balance Loans
Loans Delinquent ONE Payment 102,823.96 1
Loans Delinquent TWO Payments 0.00 0
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 13.6635%
Loans in Pool 37
Curr Period Sub-Servicer Fee 731.45
Curr Period Master Servicer Fee 331.57
Aggregate REO Losses (105,184.39)
................................................................................
SEC REPORT
DISTRIBUTION DATE: 04/25/97
MONTHLY Cutoff: Mar-97
DETERMINATION DATE: 04/21/97
RUN TIME/DATE: 04/11/97 08:41 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 25,413.97 724.05
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 4,437.10
Total Principal Prepayments 86.99
Principal Payoffs-In-Full 0.00
Principal Curtailments 86.99
Principal Liquidations 0.00
Scheduled Principal Due 4,350.11
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 20,976.87 724.05
Prepayment Interest Shortfall 0.00 0.00
Unpaid Interest Shortfall Distr (Paid) 0.00
Remaining Unpaid Interest Shortfall 0.00
BALANCES BY CLASS
INITIAL Scheduled Pool Balance 95,187,665.32
Curr Period BEGINNING Princ Balance 2,796,916.36
Curr Period ENDING Princ Balance 2,792,479.26
Change in Principal Balance 4,437.10
PER CERTIFICATE DATA BY CLASS
Principal Distributed 0.046614
Interest Distributed 0.220374
Total Distribution 0.266988
Total Principal Prepayments 0.000914
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 29.383181
ENDING Principal Balance 29.336566
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 9.000000% 0.205100%
Subordinated Unpaid Amounts
Period Ending Class Percentages 66.023163%
Prepayment Percentages 66.023163%
Trading Factors 2.933657%
Certificate Denominations 1,000
Sub-Servicer Fees 707.17
Master Servicer Fees 291.35
Percentage Interest
Curr Period Master Servicer Adv Amt 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Total Princ and Interest Distributed 13,070.74 7.80 39,216.56
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 2,283.42 6,720.52
Total Principal Prepayments 44.77 131.76
Principal Payoffs-In-Full 0.00 0.00
Principal Curtailments 44.77 131.76
Principal Liquidations 0.00 0.00
Scheduled Principal Due 2,238.65 6,588.76
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 10,787.32 7.80 32,496.04
Prepayment Interest Shortfall 0.00 0.00 0.00
Unpaid Interest Shortfall Distr (Paid) 0.00 0.00
Remaining Unpaid Interest Shortfall 0.00 0.00
BALANCES BY CLASS
INITIAL Scheduled Pool Balance 5,807,205.05 100,994,870.37
Curr Period BEGINNING Princ Balance 1,439,348.96 4,236,265.32
Curr Period ENDING Princ Balance 1,437,065.54 4,229,544.80
Change in Principal Balance 2,283.42 6,720.52
PER CERTIFICATE DATA BY CLASS
Principal Distributed 98.301161
Interest Distributed 464.393796
Total Distribution 562.694958
Total Principal Prepayments 1.927347
Current Period Interest Shortfall
BEGINNING Principal Balance 247.855715
ENDING Principal Balance 247.462510
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 8.980000% 0.020000%
Subordinated Unpaid Amounts 372,363.17 343.69 372,706.86
Period Ending Class Percentages 33.976837%
Prepayment Percentages 33.976837%
Trading Factors 24.746251% 4.187881%
Certificate Denominations 250,000
Sub-Servicer Fees 363.93 1,071.10
Master Servicer Fees 149.93 441.28
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 294,703.55 2
Loans Delinquent TWO Payments 188,816.19 2
Loans Delinquent THREE + Payments 0.00 0
Total Unpaid Principal on Delinq Loans 483,519.74 4
Loans in Foreclosure, INCL in Delinq 0.00 0
REO/Pending Cash Liquidations 0.00 0
Principal Balance New REO 0.00
Six Month Avg Delinquencies 2+ Pmts 5.6293%
Loans in Pool 30
Current Period Sub-Servicer Fee 1,071.10
Current Period Master Servicer Fee 441.28
Aggregate REO Losses (380,719.66)
................................................................................
CONDUIT SENIOR MORTGAGE PASS-THROUGH CERTIFICATES 11-Apr-97
1987-SA1, CLASS A, 7.74874574% PASS-THROUGH RATE (POOL 4009) 09:45 AM
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (SELLER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
DETERMINATION DATE: APRIL 21, 1997
DISTRIBUTION DATE: APRIL 25, 1997
ORIGINAL POOL BALANCE: $43,895,323.25
BEGINNING POOL BALANCE $3,306,440.94
ENDING POOL BALANCE $3,219,732.96
PRINCIPAL DISTRIBUTIONS $86,707.98
PRINCIPAL DISTRIBUTIONS
PRINCIPAL PREPAYMENTS IN FULL $78,918.79
PARTIAL PRINCIPAL PREPAYMENTS $2,101.09
LIQUIDATED MORTGAGE LOAN $0.00
SCHEDULED PAYMENTS DUE 03/01 $5,688.10
$86,707.98
INTEREST DUE ON BEG POOL BALANCE $21,350.64
PREPAYMENT INTEREST SHORTFALL ($41.70)
$21,308.94
TOTAL DISTRIBUTION DUE THIS PERIOD $108,016.92
UNPAID INTEREST SHORTFALL $0.00
ADVANCE BY MASTER SERVICER $0.00
RFC MANAGEMENT FEE $585.26
PERCENTAGE OF PRINCIPAL DUE ON NEXT DISTRIBUTION DATE 55.731539%
TOTAL PRINCIPAL PASS-THROUGH PER SINGLE CERTIFICATE $1.975335265
TOTAL INTEREST PASS-THROUGH PER SINGLE CERTIFICATE $0.485448982
TOTAL PRINCIPAL PREPAYMENT PASS-THROUGH PER SINGLE CERTIFICATE $1.845751985
REMAINING SPECIAL HAZARD LOSS AMOUNT $1,412,181.98
SCHEDULED PRINCIPAL BALANCE OF LOANS AFTER DISTRIBUTION $5,777,218.82
TRADING FACTOR 0.073350251
NUMBER OF LOANS DELINQUENT ONE MONTH 1
NUMBER OF LOANS DELINQUENT TWO OR MORE MONTHS 0
NUMBER OF LOANS IN FORECLOSURE 0
NUMBER OF REO PROPERTIES 1
ACTUAL PRINCIPAL BALANCE DELINQUENT ONE MONTH $120,539.79
ACTUAL PRINCIPAL BALANCE DELINQUENT TWO OR MORE MONTHS $0.00
ACTUAL PRINCIPAL BALANCE IN FORECLOSURE $0.00
ACTUAL PRINCIPAL BALANCE REO PROPERTIES $296,053.85
CONDUIT SUBORDINATED MORTGAGE PASS-THROUGH CERTIFICATES 11-Apr-97
1987-SA1, CLASS B, 7.71874574% PASS-THROUGH RATE (POOL 4009) 09:45 AM
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (SELLER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
DETERMINATION DATE: APRIL 21, 1997
DISTRIBUTION DATE: APRIL 25, 1997
ORIGINAL POOL BALANCE: $3,177,409.46
BEGINNING POOL BALANCE $2,561,893.10
ENDING POOL BALANCE $2,557,485.86
NET CHANGE TO PRINCIPAL BALANCE $4,407.24
PRINCIPAL DISTRIBUTIONS
PRINCIPAL PREPAYMENTS IN FULL $0.00
PARTIAL PRINCIPAL PREPAYMENTS $0.00
LIQUIDATED MORTGAGE LOAN $0.00
SCHEDULED PAYMENTS DUE 03/01 $4,407.24
$4,407.24
INTEREST DUE ON BEGINNING POOL BALANCE $16,478.83
PREPAYMENT INTEREST SHORTFALL ($32.18)
LOSS ON LIQUIDATED MORTGAGE $0.00
$16,446.65
TOTAL DISTRIBUTION DUE THIS PERIOD $20,853.89
PRINCIPAL DISTRIBUTION PER SINGLE CERTIFICATE $346.76
INTEREST DISTRIBUTION PER SINGLE CERTIFICATE $1,294.03
ESTIMATED UNPAID AMOUNT (AFTER TAKING INTO ACCOUNT
CURRENT DISTRIBUTION) $0.00
ADVANCE BY MASTER SERVICER $0.00
RFC MANAGEMENT FEE $453.47
PERCENTAGE OF PRINCIPAL DUE ON NEXT DISTRIBUTION DATE 44.268461%
REMAINING SPECIAL HAZARD LOSS AMOUNT $1,412,181.98
SCHEDULED PRINCIPAL BALANCE OF LOANS AFTER DISTRIBUTION $5,777,218.82
NUMBER OF LOANS DELINQUENT ONE MONTH 1
NUMBER OF LOANS DELINQUENT TWO OR MORE MONTHS 0
NUMBER OF LOANS IN FORECLOSURE 0
NUMBER OF REO PROPERTIES 1
ACTUAL PRINCIPAL BALANCE DELINQUENT ONE MONTH $120,539.79
ACTUAL PRINCIPAL BALANCE DELINQUENT TWO OR MORE MONTHS $0.00
ACTUAL PRINCIPAL BALANCE IN FORECLOSURE $0.00
ACTUAL PRINCIPAL BALANCE REO PROPERTIES $296,053.85
CONDUIT SUBORDINATED MORTGAGE PASS-THROUGH CERTIFICATES 11-Apr-97
1987-SA1, CLASS C, 0.03% PASS-THROUGH RATE (POOL 4009) 09:45 AM
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (SELLER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
DETERMINATION DATE: APRIL 21, 1997
DISTRIBUTION DATE: APRIL 25, 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 03/01 $0.00
$0.00
INTEREST DUE ON BEGINNING POOL BALANCE AFTER DEDUCTING
CURRENT MONTH CLASS C UNPAID INTEREST AMOUNT $64.05
PREPAYMENT INTEREST SHORTFALL ($0.13)
LOSS ON LIQUIDATED MORTGAGE $0.00
TOTAL DISTRIBUTION DUE THIS PERIOD $63.92
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 $5,777,218.82
NUMBER OF LOANS DELINQUENT ONE MONTH 1
NUMBER OF LOANS DELINQUENT TWO OR MORE MONTHS 0
NUMBER OF LOANS IN FORECLOSURE 0
NUMBER OF REO PROPERTIES 1
ACTUAL PRINCIPAL BALANCE DELINQUENT ONE MONTH $120,539.79
ACTUAL PRINCIPAL BALANCE DELINQUENT TWO OR MORE MONTHS $0.00
ACTUAL PRINCIPAL BALANCE IN FORECLOSURE $0.00
ACTUAL PRINCIPAL BALANCE REO PROPERTIES $296,053.85
CONDUIT SENIOR MORTGAGE PASS-THROUGH CERTIFICATES 11-Apr-97
1987-SA1, CLASS A, 7.74874574% PASS-THROUGH RATE (POOL 4009) 09:51 AM
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (SELLER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
DETERMINATION DATE: APRIL 21, 1997
DISTRIBUTION DATE: APRIL 25, 1997
ORIGINAL POOL BALANCE: $43,895,323.25
BEGINNING POOL BALANCE $3,306,440.94
ENDING POOL BALANCE $3,219,732.96
PRINCIPAL DISTRIBUTIONS $86,707.98
PRINCIPAL DISTRIBUTIONS
PRINCIPAL PREPAYMENTS IN FULL $78,918.79
PARTIAL PRINCIPAL PREPAYMENTS $2,101.09
LIQUIDATED MORTGAGE LOAN $0.00
SCHEDULED PAYMENTS DUE 03/01 $5,688.10
$86,707.98
INTEREST DUE ON BEG POOL BALANCE $21,350.64
PREPAYMENT INTEREST SHORTFALL ($41.70)
$21,308.94
TOTAL DISTRIBUTION DUE THIS PERIOD $108,016.92
UNPAID INTEREST SHORTFALL $0.00
ADVANCE BY MASTER SERVICER $0.00
RFC MANAGEMENT FEE $343.75
PERCENTAGE OF PRINCIPAL DUE ON NEXT DISTRIBUTION DATE 55.731539%
TOTAL PRINCIPAL PASS-THROUGH PER SINGLE CERTIFICATE $1.975335265
TOTAL INTEREST PASS-THROUGH PER SINGLE CERTIFICATE $0.485448982
TOTAL PRINCIPAL PREPAYMENT PASS-THROUGH PER SINGLE CERTIFICATE $1.845751985
REMAINING SPECIAL HAZARD LOSS AMOUNT $1,412,181.98
SCHEDULED PRINCIPAL BALANCE OF LOANS AFTER DISTRIBUTION $5,777,218.82
TRADING FACTOR 0.073350251
NUMBER OF LOANS DELINQUENT ONE MONTH 1
NUMBER OF LOANS DELINQUENT TWO OR MORE MONTHS 0
NUMBER OF LOANS IN FORECLOSURE 0
NUMBER OF REO PROPERTIES 1
ACTUAL PRINCIPAL BALANCE DELINQUENT ONE MONTH $120,539.79
ACTUAL PRINCIPAL BALANCE DELINQUENT TWO OR MORE MONTHS $0.00
ACTUAL PRINCIPAL BALANCE IN FORECLOSURE $0.00
ACTUAL PRINCIPAL BALANCE REO PROPERTIES $296,053.85
CONDUIT SUBORDINATED MORTGAGE PASS-THROUGH CERTIFICATES 11-Apr-97
1987-SA1, CLASS B, 7.71874574% PASS-THROUGH RATE (POOL 4009) 09:51 AM
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (SELLER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
DETERMINATION DATE: APRIL 21, 1997
DISTRIBUTION DATE: APRIL 25, 1997
ORIGINAL POOL BALANCE: $3,177,409.46
BEGINNING POOL BALANCE $2,561,893.10
ENDING POOL BALANCE $2,557,485.86
NET CHANGE TO PRINCIPAL BALANCE $4,407.24
PRINCIPAL DISTRIBUTIONS
PRINCIPAL PREPAYMENTS IN FULL $0.00
PARTIAL PRINCIPAL PREPAYMENTS $0.00
LIQUIDATED MORTGAGE LOAN $0.00
SCHEDULED PAYMENTS DUE 03/01 $4,407.24
$4,407.24
INTEREST DUE ON BEGINNING POOL BALANCE $16,478.83
PREPAYMENT INTEREST SHORTFALL ($32.18)
LOSS ON LIQUIDATED MORTGAGE $0.00
$16,446.65
TOTAL DISTRIBUTION DUE THIS PERIOD $20,853.89
PRINCIPAL DISTRIBUTION PER SINGLE CERTIFICATE $346.76
INTEREST DISTRIBUTION PER SINGLE CERTIFICATE $1,294.03
ESTIMATED UNPAID AMOUNT (AFTER TAKING INTO ACCOUNT
CURRENT DISTRIBUTION) $0.00
ADVANCE BY MASTER SERVICER $0.00
RFC MANAGEMENT FEE $266.34
PERCENTAGE OF PRINCIPAL DUE ON NEXT DISTRIBUTION DATE 44.268461%
REMAINING SPECIAL HAZARD LOSS AMOUNT $1,412,181.98
SCHEDULED PRINCIPAL BALANCE OF LOANS AFTER DISTRIBUTION $5,777,218.82
NUMBER OF LOANS DELINQUENT ONE MONTH 1
NUMBER OF LOANS DELINQUENT TWO OR MORE MONTHS 0
NUMBER OF LOANS IN FORECLOSURE 0
NUMBER OF REO PROPERTIES 1
ACTUAL PRINCIPAL BALANCE DELINQUENT ONE MONTH $120,539.79
ACTUAL PRINCIPAL BALANCE DELINQUENT TWO OR MORE MONTHS $0.00
ACTUAL PRINCIPAL BALANCE IN FORECLOSURE $0.00
ACTUAL PRINCIPAL BALANCE REO PROPERTIES $296,053.85
CONDUIT SUBORDINATED MORTGAGE PASS-THROUGH CERTIFICATES 11-Apr-97
1987-SA1, CLASS C, 0.03% PASS-THROUGH RATE (POOL 4009) 09:51 AM
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (SELLER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
DETERMINATION DATE: APRIL 21, 1997
DISTRIBUTION DATE: APRIL 25, 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 03/01 $0.00
$0.00
INTEREST DUE ON BEGINNING POOL BALANCE AFTER DEDUCTING
CURRENT MONTH CLASS C UNPAID INTEREST AMOUNT $64.05
PREPAYMENT INTEREST SHORTFALL ($0.13)
LOSS ON LIQUIDATED MORTGAGE $0.00
TOTAL DISTRIBUTION DUE THIS PERIOD $63.92
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 $5,777,218.82
NUMBER OF LOANS DELINQUENT ONE MONTH 1
NUMBER OF LOANS DELINQUENT TWO OR MORE MONTHS 0
NUMBER OF LOANS IN FORECLOSURE 0
NUMBER OF REO PROPERTIES 1
ACTUAL PRINCIPAL BALANCE DELINQUENT ONE MONTH $120,539.79
ACTUAL PRINCIPAL BALANCE DELINQUENT TWO OR MORE MONTHS $0.00
ACTUAL PRINCIPAL BALANCE IN FORECLOSURE $0.00
ACTUAL PRINCIPAL BALANCE REO PROPERTIES $296,053.85
CONDUIT SENIOR MORTGAGE PASS-THROUGH CERTIFICATES 11-Apr-97
1987-SA1, CLASS A, 7.74874574% PASS-THROUGH RATE (POOL 4009) 09:59 AM
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (SELLER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
DETERMINATION DATE: APRIL 21, 1997
DISTRIBUTION DATE: APRIL 25, 1997
ORIGINAL POOL BALANCE: $43,895,323.25
BEGINNING POOL BALANCE $3,306,440.94
ENDING POOL BALANCE $3,219,732.96
PRINCIPAL DISTRIBUTIONS $86,707.98
PRINCIPAL DISTRIBUTIONS
PRINCIPAL PREPAYMENTS IN FULL $78,918.79
PARTIAL PRINCIPAL PREPAYMENTS $2,101.09
LIQUIDATED MORTGAGE LOAN $0.00
SCHEDULED PAYMENTS DUE 03/01 $5,688.10
$86,707.98
INTEREST DUE ON BEG POOL BALANCE $21,350.64
PREPAYMENT INTEREST SHORTFALL ($41.70)
$21,308.94
TOTAL DISTRIBUTION DUE THIS PERIOD $108,016.92
UNPAID INTEREST SHORTFALL $0.00
ADVANCE BY MASTER SERVICER $0.00
RFC MANAGEMENT FEE $343.75
PERCENTAGE OF PRINCIPAL DUE ON NEXT DISTRIBUTION DATE 55.731539%
TOTAL PRINCIPAL PASS-THROUGH PER SINGLE CERTIFICATE $1.975335265
TOTAL INTEREST PASS-THROUGH PER SINGLE CERTIFICATE $0.485448982
TOTAL PRINCIPAL PREPAYMENT PASS-THROUGH PER SINGLE CERTIFICATE $1.845751985
REMAINING SPECIAL HAZARD LOSS AMOUNT $1,412,181.98
SCHEDULED PRINCIPAL BALANCE OF LOANS AFTER DISTRIBUTION $5,777,218.82
TRADING FACTOR 0.073350251
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 11-Apr-97
1987-SA1, CLASS B, 7.71874574% PASS-THROUGH RATE (POOL 4009) 09:59 AM
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (SELLER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
DETERMINATION DATE: APRIL 21, 1997
DISTRIBUTION DATE: APRIL 25, 1997
ORIGINAL POOL BALANCE: $3,177,409.46
BEGINNING POOL BALANCE $2,561,893.10
ENDING POOL BALANCE $2,557,485.86
NET CHANGE TO PRINCIPAL BALANCE $4,407.24
PRINCIPAL DISTRIBUTIONS
PRINCIPAL PREPAYMENTS IN FULL $0.00
PARTIAL PRINCIPAL PREPAYMENTS $0.00
LIQUIDATED MORTGAGE LOAN $0.00
SCHEDULED PAYMENTS DUE 03/01 $4,407.24
$4,407.24
INTEREST DUE ON BEGINNING POOL BALANCE $16,478.83
PREPAYMENT INTEREST SHORTFALL ($32.18)
LOSS ON LIQUIDATED MORTGAGE $0.00
$16,446.65
TOTAL DISTRIBUTION DUE THIS PERIOD $20,853.89
PRINCIPAL DISTRIBUTION PER SINGLE CERTIFICATE $346.76
INTEREST DISTRIBUTION PER SINGLE CERTIFICATE $1,294.03
ESTIMATED UNPAID AMOUNT (AFTER TAKING INTO ACCOUNT
CURRENT DISTRIBUTION) $0.00
ADVANCE BY MASTER SERVICER $0.00
RFC MANAGEMENT FEE $266.34
PERCENTAGE OF PRINCIPAL DUE ON NEXT DISTRIBUTION DATE 44.268461%
REMAINING SPECIAL HAZARD LOSS AMOUNT $1,412,181.98
SCHEDULED PRINCIPAL BALANCE OF LOANS AFTER DISTRIBUTION $5,777,218.82
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 11-Apr-97
1987-SA1, CLASS C, 0.03% PASS-THROUGH RATE (POOL 4009) 09:59 AM
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (SELLER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
DETERMINATION DATE: APRIL 21, 1997
DISTRIBUTION DATE: APRIL 25, 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 03/01 $0.00
$0.00
INTEREST DUE ON BEGINNING POOL BALANCE AFTER DEDUCTING
CURRENT MONTH CLASS C UNPAID INTEREST AMOUNT $64.05
PREPAYMENT INTEREST SHORTFALL ($0.13)
LOSS ON LIQUIDATED MORTGAGE $0.00
TOTAL DISTRIBUTION DUE THIS PERIOD $63.92
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 $5,777,218.82
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
................................................................................
Run: 04/22/97 14:45:00 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 3,910,385.16 7.5050 6,247.19
- --------------------------------------------------------------------------------
25,441,326.74 3,910,385.16 6,247.19
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
24,456.20 0.00 30,703.39 0.00 3,904,137.97
24,456.20 0.00 30,703.39 0.00 3,904,137.97
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
153.702093 0.245553 0.961278 0.000000 1.206831 153.456540
Determination Date 21-April-1997
Distribution Date 25-April-1997
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 04/22/97 14:45:00 rept2.rkg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1988-3A (POOL 3085)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION
- --------------------------------------------------------------------------------
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 1,121.67
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,138.84
SUBSERVICER ADVANCES THIS MONTH 751.93
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 92,953.24
(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 3,638,225.68
ACTUAL UPAID PRINCIPAL BALANCE @ 03/31 3,643,074.45
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 27
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 109,798.20
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 3,256.34
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 147,371.34
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 5,486.41
LOC AMOUNT AVAILABLE 1,863,783.18
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 8.3304%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.5901%
POOL TRADING FACTOR 0.143004558
................................................................................
Run: 04/22/97 14:45:00 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 4,982,060.76 7.8046 283,889.90
- --------------------------------------------------------------------------------
38,297,875.16 4,982,060.76 283,889.90
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
32,321.82 0.00 316,211.72 0.00 4,698,170.86
32,321.82 0.00 316,211.72 0.00 4,698,170.86
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
130.087133 7.412680 0.843959 0.000000 8.256639 122.674452
Determination Date 21-April-1997
Distribution Date 25-April-1997
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 04/22/97 14:45:00 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 1,457.48
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 937.16
SUBSERVICER ADVANCES THIS MONTH 4,064.20
MASTER SERVICER ADVANCES THIS MONTH 1,084.68
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 365,855.35
(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 4,597,278.40
ACTUAL UPAID PRINCIPAL BALANCE @ 03/31 4,467,912.52
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 136,508.64
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 94,011.65
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 459.84
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 6,420.97
LOC AMOUNT AVAILABLE 1,863,783.18
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 0.120040038
................................................................................
Run: 04/22/97 14:45:00 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 8,418,402.84 6.7095 14,075.25
- --------------------------------------------------------------------------------
69,360,201.61 8,418,402.84 14,075.25
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
47,069.39 0.00 61,144.64 0.00 8,404,327.59
47,069.39 0.00 61,144.64 0.00 8,404,327.59
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
121.372237 0.202930 0.678622 0.000000 0.881552 121.169307
Determination Date 21-April-1997
Distribution Date 25-April-1997
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 04/22/97 14:45:00 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 2,496.75
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,636.50
SUBSERVICER ADVANCES THIS MONTH 5,540.00
MASTER SERVICER ADVANCES THIS MONTH 3,992.37
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 694,238.13
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 47,084.41
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 8,389,000.73
ACTUAL UPAID PRINCIPAL BALANCE @ 03/31 7,853,095.49
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 548,241.53
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 1,929.39
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 13,397.47
LOC AMOUNT AVAILABLE 1,863,783.18
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 0.120948333
................................................................................
Run: 04/22/97 14:45:00 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 9,209,655.99 963,282.47 8.5000 11,604.28
STRIP 0.00 0.00 0.2368 0.00
- --------------------------------------------------------------------------------
9,209,655.99 963,282.47 11,604.28
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
6,823.25 0.00 18,427.53 0.00 951,678.19
STRIP 190.08 0.00 190.08 0.00 0.00
7,013.33 0.00 18,617.61 0.00 951,678.19
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
104.594837 1.260012 0.740880 0.000000 2.000892 103.334825
STRIP 0.000000 0.000000 0.020639 0.000000 0.020639 0.000000
Determination Date 21-April-1997
Distribution Date 25-April-1997
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 04/22/97 14:45:00 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 198.27
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 174.47
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 939,984.87
ACTUAL UPAID PRINCIPAL BALANCE @ 03/31 951,678.19
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 11,693.32
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 0.102065145
................................................................................
Run: 04/22/97 14:45:00 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 24,956,807.91 6.7170 45,960.51
- --------------------------------------------------------------------------------
199,725,759.94 24,956,807.91 45,960.51
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
139,656.84 0.00 185,617.35 0.00 24,910,847.40
139,656.84 0.00 185,617.35 0.00 24,910,847.40
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
124.955378 0.230118 0.699243 0.000000 0.929361 124.725260
Determination Date 21-April-1997
Distribution Date 25-April-1997
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 04/22/97 14:45:00 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 8,915.37
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,133.92
SUBSERVICER ADVANCES THIS MONTH 7,933.83
MASTER SERVICER ADVANCES THIS MONTH 684.75
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 65,447.06
(B) TWO MONTHLY PAYMENTS: 3 546,118.11
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 9 1,331,387.27
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 24,431,116.81
ACTUAL UPAID PRINCIPAL BALANCE @ 03/31 24,391,201.45
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 178
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 94,326.51
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 258,617.68
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 6,654.59
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 175,873.42
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 38,584.90
FSA GUARANTY INSURANCE POLICY 5,798,123.63
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 7.4389%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.7500%
POOL TRADING FACTOR 0.122323314
................................................................................
Run: 04/22/97 14:45:00 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 8,923,336.07 7.8037 113,263.20
- --------------------------------------------------------------------------------
60,404,491.94 8,923,336.07 113,263.20
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
57,748.95 0.00 171,012.15 0.00 8,810,072.87
57,748.95 0.00 171,012.15 0.00 8,810,072.87
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
147.726366 1.875079 0.956037 0.000000 2.831116 145.851287
Determination Date 21-April-1997
Distribution Date 25-April-1997
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 04/22/97 14:45:00 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 3,047.37
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,831.40
SUBSERVICER ADVANCES THIS MONTH 790.67
MASTER SERVICER ADVANCES THIS MONTH 958.49
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 8,794,570.49
ACTUAL UPAID PRINCIPAL BALANCE @ 03/31 8,685,492.13
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 123,926.36
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 3,354.76
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 12,147.62
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 0.145594644
................................................................................
Run: 04/22/97 14:45:00 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 11,572,884.04 6.7381 19,417.18
- --------------------------------------------------------------------------------
80,948,485.59 11,572,884.04 19,417.18
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
64,974.71 0.00 84,391.89 0.00 11,553,466.86
64,974.71 0.00 84,391.89 0.00 11,553,466.86
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
142.966035 0.239871 0.802667 0.000000 1.042538 142.726164
Determination Date 21-April-1997
Distribution Date 25-April-1997
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 04/22/97 14:45:00 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 3,865.57
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,408.45
SUBSERVICER ADVANCES THIS MONTH 4,096.08
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 337,235.20
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 113,844.60
(D) LOANS IN FORECLOSURE 1 106,694.47
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 11,534,385.28
ACTUAL UPAID PRINCIPAL BALANCE @ 03/31 11,551,851.56
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 90
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 957.40
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 18,124.18
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 7.3823%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.7320%
POOL TRADING FACTOR 0.142490439
................................................................................
Run: 04/22/97 14:45:00 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 9,740,631.17 6.8169 23,484.16
- --------------------------------------------------------------------------------
42,805,537.40 9,740,631.17 23,484.16
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
55,284.63 0.00 78,768.79 0.00 9,717,147.01
55,284.63 0.00 78,768.79 0.00 9,717,147.01
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
227.555400 0.548624 1.291530 0.000000 1.840154 227.006775
Determination Date 21-April-1997
Distribution Date 25-April-1997
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 04/22/97 14:45:00 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 3,951.64
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,014.87
SUBSERVICER ADVANCES THIS MONTH 5,300.75
MASTER SERVICER ADVANCES THIS MONTH 1,183.99
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 175,078.47
(B) TWO MONTHLY PAYMENTS: 4 542,855.99
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 2 354,515.62
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 9,608,282.69
ACTUAL UPAID PRINCIPAL BALANCE @ 03/31 9,463,977.81
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 163,432.55
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 86,605.95
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 7,474.74
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 14,783.63
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 0.224463545
................................................................................
Run: 04/22/97 14:45:00 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 9,929,529.65 6.6926 16,173.32
- --------------------------------------------------------------------------------
55,464,913.85 9,929,529.65 16,173.32
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
55,372.93 0.00 71,546.25 0.00 9,913,356.33
55,372.93 0.00 71,546.25 0.00 9,913,356.33
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
179.023620 0.291596 0.998342 0.000000 1.289938 178.732024
Determination Date 21-April-1997
Distribution Date 25-April-1997
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 04/22/97 14:45:00 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 4,130.55
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,073.19
SUBSERVICER ADVANCES THIS MONTH 11,347.62
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 916,879.84
(B) TWO MONTHLY PAYMENTS: 1 140,491.26
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 5 629,638.25
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 9,896,223.18
ACTUAL UPAID PRINCIPAL BALANCE @ 03/31 9,925,904.72
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 71
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 1,978.34
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 15,154.81
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 7.4426%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.6926%
POOL TRADING FACTOR 0.178423124
................................................................................
DISTRIBUTION DATE: 04/25/97
MONTHLY Cutoff: Mar-97
DETERMINATION DATE: 04/21/97
RUN TIME/DATE: 04/11/97 08:50 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 79,740.57
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 19,499.74
Total Principal Prepayments 2,888.58
Principal Payoffs-In-Full 0.00
Principal Curtailments 2,888.58
Principal Liquidations 0.00
Scheduled Principal Due 16,611.16
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 60,240.83
Prepayment Interest Shortfall 8.63
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 10,524,430.16
Curr Period ENDING Princ Balance 10,504,930.42
Change in Principal Balance 19,499.74
PER CERTIFICATE DATA BY CLASS
Principal Distributed 0.129102
Interest Distributed 0.398837
Total Distribution 0.527939
Total Principal Prepayments 0.019124
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 69.679214
ENDING Principal Balance 69.550112
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 6.869669%
Subordinated Unpaid Amounts
Period Ending Class Percentages 52.180080%
Prepayment Percentages 100.000000%
Trading Factors 6.955011%
Certificate Denominations 1,000
Sub-Servicer Fees 3,863.13
Master Servicer Fees 1,086.39
Percentage Interest
Curr Period Master Servicer Adv Amt 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Total Princ and Interest Distributed 70,973.85 66.99 150,781.41
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 15,218.94 34,718.68
Total Principal Prepayments 0.00 2,888.58
Principal Payoffs-In-Full 0.00 0.00
Principal Curtailments 0.00 2,888.58
Principal Liquidations 0.00 0.00
Scheduled Principal Due 14,944.22 31,555.38
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 55,754.91 66.99 116,062.73
Prepayment Interest Shortfall 7.90 0.01 16.54
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 9,642,358.80 20,166,788.96
Curr Period ENDING Princ Balance 9,627,139.86 20,132,070.28
Change in Principal Balance 15,218.94 34,718.68
PER CERTIFICATE DATA BY CLASS
Principal Distributed 315.216056
Interest Distributed 1,154.800719
Total Distribution 1,470.016775
Total Principal Prepayments 0.000000
Current Period Interest Shortfall
BEGINNING Principal Balance 798.853617
ENDING Principal Balance 797.592752
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 2,521.29
Passthru Rate 6.859669% 0.010000%
Subordinated Unpaid Amounts 1,170,530.87 1,014.69 973,042.28
Period Ending Class Percentages 47.819920%
Prepayment Percentages 0.000000%
Trading Factors 79.759275% 12.342527%
Certificate Denominations 250,000
Sub-Servicer Fees 3,540.33 7,403.46
Master Servicer Fees 995.62 2,082.01
Percentage Interest
Curr Period Master Servicer Adv Amt 0.00
MISCELLANEOUS POOL DATA
Initial Special Hazard Amount 3,262,228.36
Current Special Hazard Amount 1,059,707.00
POOL DELINQUENCY DATA
Unpaid Princ Number of
Blance Loans
Loans Delinquent ONE Payment 848,358.28 7
Loans Delinquent TWO Payments 528,032.07 2
Loans Delinquent THREE + Payments 836,802.82 5
Total Unpaid Princ on Delinquent Loans 2,213,193.17 14
Loans in Foreclosure, INCL in Delinq 1,017,891.18 5
REO/Pending Cash Liquidations 184,183.59 1
Principal Balance New REO 0.00
Six Month Avg Delinquencies 2+ Pmts 5.9282%
Loans in Pool 135
Current Period Sub-Servicer Fee 7,403.46
Current Period Master Servicer Fee 2,082.01
Aggregate REO Losses (906,154.24)
................................................................................
SEC REPORT
DISTRIBUTION DATE: 04/25/97
MONTHLY Cutoff: Mar-97
DETERMINATION DATE: 04/21/97
RUN TIME/DATE: 04/14/97 03:25 PM
CERTIFICATEHOLDER STATEMENT
CONDUIT SENIOR SUBORDINATED MORTGAGE PASSTHRU CERTIFICATES
POOL #: 2002
SERIES: 1989-SW2
SELLER: RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC
MASTER SERVICER: RESIDENTIAL FUNDING CORPORATION
CLASS A
CUSIP Number 760920BM9
Tot Prin & Int Distributed 728,345.98
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 606,067.47
Total Principal Prepayments 391,314.55
Principal Payoffs-In-Full 374,980.04
Principal Curtailments 16,334.51
Principal Liquidations 182,617.35
Scheduled Principal Due 32,135.57
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 122,278.51
Prepayment Interest Shortfall 219.78
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 18,821,781.74
Current Period ENDING Prin Bal 18,215,714.27
Change in Principal Balance 606,067.47
PER CERTIFICATE DATA BY CLASS
Principal Distributed 4.525706
Interest Distributed 0.913094
Total Distribution 5.438800
Total Principal Prepayments 4.285739
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 140.548458
ENDING Principal Balance 136.022752
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 7.809991%
Subordinated Unpaid Amounts
Period Ending Class Percentages 60.767925%
Prepayment Percentages 100.000000%
Trading Factors 13.602275%
Certificate Denominations 1,000
Sub-Servicer Fees 5,826.18
Master Servicer Fees 1,923.17
Percentage Interest
Current Period Master Servicer Advance 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Tot Prin & Int Distributed 182,539.47 172.80 911,058.25
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 108,570.34 714,637.81
Total Principal Prepayments 0.00 391,314.55
Principal Payoffs-In-Full 0.00 374,980.04
Principal Curtailments 0.00 16,334.51
Principal Liquidations 88,974.45 271,591.80
Scheduled Principal Due 19,873.37 52,008.94
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 73,969.13 172.80 196,420.44
Prepayment Interest Shortfall 138.72 0.18 358.68
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 11,895,885.71 30,717,667.45
Current Period ENDING Prin Bal 11,760,155.93 29,975,870.20
Change in Principal Balance 135,729.78 741,797.25
PER CERTIFICATE DATA BY CLASS
Principal Distributed 1,908.594893
Interest Distributed 1,300.328467
Total Distribution 3,208.923359
Total Principal Prepayments 0.000000
Current Period Interest Shortfall
BEGINNING Principal Balance 836.487266
ENDING Principal Balance 826.943106
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 7.799991% 0.010000%
Subordinated Unpaid Amounts 1,913,157.92 1,546.14 1,914,704.06
Period Ending Class Percentages 39.232075%
Prepayment Percentages 0.000000%
Trading Factors 82.694311% 20.235111%
Certificate Denominations 250,000
Sub-Servicer Fees 3,761.41 9,587.59
Master Servicer Fees 1,241.61 3,164.78
Percentage Interest
Current Period Master Servicer Advance 0.00
MISCELLANEOUS POOL DATA
Initial Special Hazard Amount 1,483,753.94
Current Special Hazard Amount 1,091,196.00
Loans in Pool 147
Current Period Sub-Servicer Fee 9,587.59
Current Period Master Servicer Fee 3,164.78
POOL DELINQUENCY DATA Unpaid Number
Prin Bal of Loans
Loans Delinquent ONE Payment 0.00 0
Loans Delinquent TWO Payments 285,609.12 1
Loans Delinquent THREE + Payments 359,569.19 2
Tot Unpaid Prin on Delinquent Loans 645,178.31 3
Loans in Foreclosure, INCL in Delinq 359,569.19 2
REO/Pending Cash Liquidations 0.00 0
Principal Balance New REO 0.00
6 Mo Avg Delinquencies 2+ Payments 3.2702%
Aggregate REO Losses (1,861,130.82)
................................................................................
Run: 04/22/97 14:45:00 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-4A (POOL 3098)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3098
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
760920BS6 69,922,443.97 9,030,478.08 6.7479 14,670.75
- --------------------------------------------------------------------------------
69,922,443.97 9,030,478.08 14,670.75
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
50,775.13 0.00 65,445.88 0.00 9,015,807.33
50,775.13 0.00 65,445.88 0.00 9,015,807.33
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
129.149921 0.209815 0.726164 0.000000 0.935979 128.940106
Determination Date 21-April-1997
Distribution Date 25-April-1997
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 04/22/97 14:45:00 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 3,304.66
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,864.64
SUBSERVICER ADVANCES THIS MONTH 6,412.31
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 337,128.62
(B) TWO MONTHLY PAYMENTS: 1 198,329.48
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 3 487,801.89
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 8,900,463.47
ACTUAL UPAID PRINCIPAL BALANCE @ 03/31 8,920,790.91
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 100,651.60
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 1,056.25
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 13,636.01
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 0.127290509
................................................................................
Run: 04/22/97 14:45:00 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 8,323,299.93 6.8136 14,163.19
- --------------------------------------------------------------------------------
74,994,327.48 8,323,299.93 14,163.19
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
47,250.64 0.00 61,413.83 0.00 8,309,136.74
47,250.64 0.00 61,413.83 0.00 8,309,136.74
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
110.985727 0.188857 0.630056 0.000000 0.818913 110.796870
Determination Date 21-April-1997
Distribution Date 25-April-1997
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 04/22/97 14:45:00 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 3,138.18
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,715.26
SUBSERVICER ADVANCES THIS MONTH 3,129.45
MASTER SERVICER ADVANCES THIS MONTH 769.55
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 249,419.80
(B) TWO MONTHLY PAYMENTS: 1 89,786.04
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 1 86,204.49
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 8,295,021.72
ACTUAL UPAID PRINCIPAL BALANCE @ 03/31 8,199,596.16
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 104,886.93
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 1,369.70
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 12,745.32
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 7.4529%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.7510%
POOL TRADING FACTOR 0.110608655
................................................................................
Run: 04/22/97 14:45:00 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 5,701,891.69 7.5772 8,875.68
- --------------------------------------------------------------------------------
37,402,303.81 5,701,891.69 8,875.68
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
35,997.24 0.00 44,872.92 0.00 5,693,016.01
35,997.24 0.00 44,872.92 0.00 5,693,016.01
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
152.447606 0.237303 0.962434 0.000000 1.199737 152.210303
Determination Date 21-April-1997
Distribution Date 25-April-1997
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 04/22/97 14:45:00 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 1,942.42
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,202.99
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 1 444,348.54
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 5,681,826.78
ACTUAL UPAID PRINCIPAL BALANCE @ 03/31 5,691,320.23
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 3,389.51
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 7,799.72
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 8.3205%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.6343%
POOL TRADING FACTOR 0.151911145
................................................................................
Run: 04/22/97 14:45:00 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1989-4D (POOL 3101)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3101
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
760920BQ0 22,040,775.69 3,001,689.76 7.8126 12,565.44
- --------------------------------------------------------------------------------
22,040,775.69 3,001,689.76 12,565.44
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
19,488.16 0.00 32,053.60 0.00 2,989,124.32
19,488.16 0.00 32,053.60 0.00 2,989,124.32
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
136.188027 0.570100 0.884187 0.000000 1.454287 135.617928
Determination Date 21-April-1997
Distribution Date 25-April-1997
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 04/22/97 14:45:00 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 1,070.55
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 640.73
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 2,981,962.29
ACTUAL UPAID PRINCIPAL BALANCE @ 03/31 2,985,844.38
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 2,892.83
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 4,269.20
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 8.4924%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.8127%
POOL TRADING FACTOR 0.135292983
................................................................................
Run: 04/22/97 14:45:00 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 2,115,697.92 7.6200 2,884.68
- --------------------------------------------------------------------------------
20,728,527.60 2,115,697.92 2,884.68
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
13,434.49 0.00 16,319.17 0.00 2,112,813.24
13,434.49 0.00 16,319.17 0.00 2,112,813.24
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
102.066966 0.139165 0.648116 0.000000 0.787281 101.927801
Determination Date 21-April-1997
Distribution Date 25-April-1997
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 04/22/97 14:45:00 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 770.14
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 440.17
SUBSERVICER ADVANCES THIS MONTH 0.00
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 2,109,955.20
ACTUAL UPAID PRINCIPAL BALANCE @ 03/31 2,112,717.22
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 2,858.04
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 0.101789922
................................................................................
SEC REPORT
DISTRIBUTION DATE: 04/25/97
MONTHLY Cutoff: Mar-97
DETERMINATION DATE: 04/21/97
RUN TIME/DATE: 04/11/97 08:54 AM
CERTIFICATEHOLDER STATEMENT
CONDUIT SENIOR SUBORDINATED MORTGAGE PASSTHRU CERTIFICATES
POOL #: 4015
SERIES: 1989-S4
SELLER: Residential Funding Mortgage Securities I, Inc
MASTER SERVICER: RESIDENTIAL FUNDING CORPORATION
CLASS A-1 CLASS A-2
CUSIP Number 760920BZ0 760920CA4
Tot Principal and Interest Distr 303,718.24 3,789.01
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 225,106.14 31.07
Total Principal Prepayments 215,831.93 29.79
Principal Payoffs-In-Full 214,480.94 29.60
Principal Curtailments 1,350.99 0.19
Principal Liquidations 0.00 0.00
Scheduled Principal Due 9,274.21 1.28
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 78,612.10 3,757.94
Prepayment Interest Shortfall 418.26 19.99
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 12,042,720.77 1,664.08
Current Period ENDING Prin Bal 11,817,614.63 1,633.01
Change in Principal Balance 225,106.14 31.07
PER CERTIFICATE DATA BY CLASS
Principal Distributed 2.908036 3.107000
Interest Distributed 1.015551 375.794000
Total Distribution 2.788227 2.979000
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 152.665955 163.301000
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 7.8750% 0.2500%
Subordinated Unpaid Amounts
Period Ending Class Percentages 66.0047% 0.0091%
Prepayment Percentages 100.0000% 100.0000%
Trading Factors 15.2666% 16.3301%
Certificate Denominations 1,000 1,000
Sub-Servicer fees 5,263.78 0.73
Master Servicer Fees 1,162.66 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 27,547.61 8.10 335,062.96
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 0.00 0.00 225,137.21
Total Principal Prepayments
Principal Payoffs-In-Full
Principal Curtailments
Principal Liquidations
Scheduled Principal Due
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 27,547.61 8.10 109,925.75
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 6,089,492.53 154.87 18,134,032.25
Current Period ENDING Prin Bal 6,084,802.96 154.75 17,904,205.35
Change in Principal Balance 4,689.57 0.12 229,826.90
PER CERTIFICATE DATA BY CLASS
Principal Distributed 0.000000
Interest Distributed 927.694599
Total Principal Prepayments
Unpaid Interest Shortfall Paid
Current Period Interest Shortfall
Unpaid Interest Shortfall Remaining
ENDING Principal Balance 819.648433
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00 0.00
Passthru Rate 7.8750% 7.8750%
Subordinated Unpaid Amounts 1,929,181.35 567.38
Period Ending Class Percentages 33.9853% 0.0009% 100.0000%
Prepayment Percentages 0.0000% 0.0000%
Trading Factors 81.9648%
Certificate Denominations 250,000
Sub-Servicer fees 2,661.67 7,926.18
Master Servicer Fees 587.91 1,750.73
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 (7,492.56)
Unpaid Number
POOL DELINQUENCY DATA Prin Bal of Loans
Loans Delinquent ONE Payment 0.00 0
Loans Delinquent TWO Payments 0.00 0
Loans Delinquent THREE + Payments 2,238,193.44 10
Tot Unpaid Principal on Delinq Loans 2,238,193.44 10
Loans in Foreclosure (incl in delinq) 996,094.00 4
REO/Pending Cash Liquidations 1,242,099.44 6
6 Mo Avg Delinquencies 2+ Payments 15.2259%
Loans in Pool 89
Current Period Sub-Servicer Fee 7,926.25
Current Period Master Servicer Fee 1,750.74
Aggregate REO Losses (1,713,159.08)
................................................................................
Run: 04/22/97 14:45:00 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 18,979,891.67 7.4701 78,862.59
- --------------------------------------------------------------------------------
87,338,199.16 18,979,891.67 78,862.59
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
117,827.51 0.00 196,690.10 0.00 18,901,029.08
117,827.51 0.00 196,690.10 0.00 18,901,029.08
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
217.314896 0.902956 1.349095 0.000000 2.252051 216.411940
Determination Date 21-April-1997
Distribution Date 25-April-1997
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 04/22/97 14:45:00 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 4,738.65
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,711.99
SUBSERVICER ADVANCES THIS MONTH 9,974.05
MASTER SERVICER ADVANCES THIS MONTH 4,569.55
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 606,936.06
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 4 783,476.47
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 18,506,777.42
ACTUAL UPAID PRINCIPAL BALANCE @ 03/31 17,954,004.59
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 90
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 587,131.19
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 6,293.03
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 361,905.02
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 26,053.61
MORTGAGE POOL INSURANCE 8,900,605.15
SPECIAL HAZARD LOSS COVERAGE 1,996,946.00
BANKRUPTCY BOND 104,405.00
MORTGAGE REPURCHASE BOND 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.4125%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.6092%
POOL TRADING FACTOR 0.211897859
................................................................................
Run: 04/22/97 14:45:00 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 11,267,216.98 8.2500 93,297.69
- --------------------------------------------------------------------------------
62,922,765.27 11,267,216.98 93,297.69
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
77,117.72 0.00 170,415.41 0.00 11,173,919.29
77,117.72 0.00 170,415.41 0.00 11,173,919.29
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
179.064237 1.482733 1.225593 0.000000 2.708326 177.581504
Determination Date 21-April-1997
Distribution Date 25-April-1997
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 04/22/97 14:45:00 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 4,411.41
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,435.27
SUBSERVICER ADVANCES THIS MONTH 5,959.95
MASTER SERVICER ADVANCES THIS MONTH 2,642.07
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 1 304,283.25
(C) THREE OR MORE MONTHLY PAYMENTS: 1 268,609.64
(D) LOANS IN FORECLOSURE 3 510,640.49
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 11,158,091.96
ACTUAL UPAID PRINCIPAL BALANCE @ 03/31 10,848,085.79
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 70
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 328,590.57
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 2,717.02
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 13,110.31
MORTGAGE POOL INSURANCE 8,900,605.15
SPECIAL HAZARD LOSS COVERAGE 1,996,946.00
BANKRUPTCY BOND 104,405.00
MORTGAGE REPURCHASE BOND 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.1163%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.2500%
POOL TRADING FACTOR 0.177329968
................................................................................
Run: 04/22/97 14:45:00 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 3,411,897.75 10.0000 264,417.29
- --------------------------------------------------------------------------------
120,931,254.07 3,411,897.75 264,417.29
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
28,428.57 0.00 292,845.86 1,004.41 3,146,476.05
28,428.57 0.00 292,845.86 1,004.41 3,146,476.05
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
28.213532 2.186509 0.235080 0.000000 2.421589 26.018717
Determination Date 21-April-1997
Distribution Date 25-April-1997
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 04/22/97 14:45:00 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 1,148.85
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,244.77
SUBSERVICER ADVANCES THIS MONTH 3,804.90
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 227,064.03
(B) TWO MONTHLY PAYMENTS: 1 147,494.86
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 3,137,823.08
ACTUAL UPAID PRINCIPAL BALANCE @ 03/31 3,140,487.05
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 6,089.85
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 2,563.12
MORTGAGE POOL INSURANCE 2,611,224.93
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 0.025947164
................................................................................
Run: 04/30/97 14:30:19 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 7,139,210.99 9.000000 % 709,593.57
A-5 760920CQ9 2,388,000.00 2,388,000.00 9.000000 % 0.00
A-6 760920CJ5 100,000.00 7,759.69 1237.750000 % 577.95
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 10,000.00 389.18 0.514893 % 28.99
B 17,727,586.62 6,132,311.63 10.000000 % 99,905.61
R-I 0.00 0.00 10.000000 % 0.00
R-II 0.00 0.00 0.000000 % 0.00
- -------------------------------------------------------------------------------
262,737,586.62 15,667,671.49 810,106.12
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 52,594.36 762,187.93 0.00 0.00 6,429,617.42
A-5 17,592.33 17,592.33 0.00 0.00 2,388,000.00
A-6 7,861.84 8,439.79 0.00 0.00 7,181.74
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 6,603.41 6,632.40 0.00 0.00 360.19
B 50,196.39 150,102.00 0.00 79,711.38 5,952,697.82
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
- -------------------------------------------------------------------------------
134,848.33 944,954.45 0.00 79,711.38 14,777,857.17
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED 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-4 367.356745 36.512996 2.706306 39.219302 0.000000 330.843749
A-5 1000.000000 0.000000 7.366972 7.366972 0.000000 1000.000000
A-6 77.596900 5.779500 78.618400 84.397900 0.000000 71.817000
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 38.918000 2.899000 660.341000 663.240000 0.000000 36.019000
B 86479.786580 1408.90032 707.885273 2116.785593 0.000000 83946.81616
_______________________________________________________________________________
DETERMINATION DATE 21-April-97
DISTRIBUTION DATE 25-April-97
Run: 04/30/97 14:30:20 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 4,167.40
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,405.71
SUBSERVICER ADVANCES THIS MONTH 44,036.07
MASTER SERVICER ADVANCES THIS MONTH 14,707.02
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 654,740.59
(B) TWO MONTHLY PAYMENTS: 3 616,286.82
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 10
AGGREGATE PRINCIPAL BALANCE 3,366,012.45
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 14,777,857.17
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 56
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 6
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 1,521,150.24
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 430,912.32
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 60.86009570 % 39.13990430 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 59.71880260 % 40.28119740 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.4972 %
BANKRUPTCY AMOUNT AVAILABLE 0.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,150,331.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 11.00107113
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 263.40
POOL TRADING FACTOR: 5.62456912
................................................................................
Run: 04/22/97 14:45:00 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 4,798,052.81 10.5000 4,454.65
- --------------------------------------------------------------------------------
193,971,603.35 4,798,052.81 4,454.65
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
41,982.31 0.00 46,436.96 0.00 4,793,598.16
41,982.31 0.00 46,436.96 0.00 4,793,598.16
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
24.735852 0.022965 0.216435 0.000000 0.239400 24.712886
Determination Date 21-April-1997
Distribution Date 25-April-1997
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 04/22/97 14:45:00 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 1,575.22
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,035.32
SUBSERVICER ADVANCES THIS MONTH 11,278.49
MASTER SERVICER ADVANCES THIS MONTH 3,672.67
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 2 594,854.77
(C) THREE OR MORE MONTHLY PAYMENTS: 1 297,829.36
(D) LOANS IN FORECLOSURE 4 1,130,061.39
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 4,051,160.19
ACTUAL UPAID PRINCIPAL BALANCE @ 03/31 3,708,812.30
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 14
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 357,650.77
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 739,045.31
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 3,392.66
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 11.5146%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 10.5000%
POOL TRADING FACTOR 0.020885326
................................................................................
Run: 04/22/97 14:45:00 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 9,491,242.43 7.3058 14,606.47
- --------------------------------------------------------------------------------
46,306,707.62 9,491,242.43 14,606.47
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
57,772.99 0.00 72,379.46 0.00 9,476,635.96
57,772.99 0.00 72,379.46 0.00 9,476,635.96
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
204.964743 0.315429 1.247616 0.000000 1.563045 204.649314
Determination Date 21-April-1997
Distribution Date 25-April-1997
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 04/22/97 14:45:00 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 3,660.30
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,023.33
SUBSERVICER ADVANCES THIS MONTH 1,716.05
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 224,834.53
(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 9,461,445.70
ACTUAL UPAID PRINCIPAL BALANCE @ 03/31 9,474,108.14
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 2,306.23
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 12,884.03
FSA GUARANTY INSURANCE POLICY 5,564,361.10
BANKRUPTCY AMOUNT AVAILABLE 102,949.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,052,184.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.1318%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.2856%
POOL TRADING FACTOR 0.204321278
................................................................................
Run: 04/22/97 14:45:00 rept1.rkg
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (SELLER)
RESIDENTIAL FUNDING CORPORATION (SERVICER)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1990-3B (POOL 3119)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY 3119
- --------------------------------------------------------------------------------
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS_THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
- --------------------------------------------------------------------------------
760920DC9 19,212,019.52 3,007,621.39 7.6433 5,868.53
- --------------------------------------------------------------------------------
19,212,019.52 3,007,621.39 5,868.53
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
19,144.27 0.00 25,012.80 0.00 3,001,752.86
19,144.27 0.00 25,012.80 0.00 3,001,752.86
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
156.548945 0.305461 0.996474 0.000000 1.301935 156.243484
Determination Date 21-April-1997
Distribution Date 25-April-1997
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 04/22/97 14:45:00 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 999.28
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 950.60
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 2,995,910.95
ACTUAL UPAID PRINCIPAL BALANCE @ 03/31 2,999,691.83
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 1,948.00
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 3,893.91
FSA GUARANTY INSURANCE POLICY 5,564,361.10
BANKRUPTCY AMOUNT AVAILABLE 102,949.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,052,184.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.5049%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.7305%
POOL TRADING FACTOR 0.155939408
................................................................................
Run: 04/22/97 14:45:00 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 1,836,601.75 8.2500 2,730.61
- --------------------------------------------------------------------------------
15,507,832.37 1,836,601.75 2,730.61
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
12,622.19 0.00 15,352.80 0.00 1,833,871.14
12,622.19 0.00 15,352.80 0.00 1,833,871.14
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
118.430591 0.176079 0.813924 0.000000 0.990003 118.254511
Determination Date 21-April-1997
Distribution Date 25-April-1997
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 04/22/97 14:45:00 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 655.48
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 525.48
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 1,590,285.88
ACTUAL UPAID PRINCIPAL BALANCE @ 03/31 1,591,633.72
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 241,387.53
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 380.13
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 1,817.60
FSA GUARANTY INSURANCE POLICY 5,564,361.10
BANKRUPTCY AMOUNT AVAILABLE 102,949.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,052,184.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.0984%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.2500%
POOL TRADING FACTOR 0.102547270
................................................................................
Run: 04/22/97 14:45:00 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 11,921,452.74 9.8545 1,010,353.73
- --------------------------------------------------------------------------------
199,971,518.09 11,921,452.74 1,010,353.73
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
98,296.17 0.00 1,108,649.90 0.00 10,911,099.01
98,296.17 0.00 1,108,649.90 0.00 10,911,099.01
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
59.615754 5.052488 0.491551 0.000000 5.544039 54.563265
Determination Date 21-April-1997
Distribution Date 25-April-1997
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 04/22/97 14:45:00 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 2,364.54
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,958.73
SUBSERVICER ADVANCES THIS MONTH 21,922.69
MASTER SERVICER ADVANCES THIS MONTH 6,886.30
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,373,119.19
(B) TWO MONTHLY PAYMENTS: 1 205,444.24
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 3 638,786.46
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 10,160,662.54
ACTUAL UPAID PRINCIPAL BALANCE @ 03/31 9,449,567.20
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 38
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 723,873.88
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 237,615.46
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 379.21
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 503,005.86
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 9,435.94
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 10.7015%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 9.7726%
POOL TRADING FACTOR 0.050810549
................................................................................
Run: 04/22/97 14:45:00 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 4,577,964.75 9.5000 300,689.72
S 760920DL9 0.00 0.00 0.8838 0.00
- --------------------------------------------------------------------------------
100,033,801.56 4,577,964.75 300,689.72
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 34,379.20 0.00 335,068.92 0.00 4,277,275.03
S 3,198.35 0.00 3,198.35 0.00 0.00
37,577.55 0.00 338,267.27 0.00 4,277,275.03
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 45.764178 3.005881 0.343676 0.000000 3.349557 42.758297
S 0.000000 0.000000 0.031973 0.000000 0.031973 0.000000
Determination Date 21-April-1997
Distribution Date 25-April-1997
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 04/22/97 14:45:00 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 1,091.75
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 424.77
SUBSERVICER ADVANCES THIS MONTH 7,929.39
MASTER SERVICER ADVANCES THIS MONTH 2,640.70
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 219,684.21
(B) TWO MONTHLY PAYMENTS: 1 252,598.39
(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 4,272,471.19
ACTUAL UPAID PRINCIPAL BALANCE @ 03/31 3,992,696.54
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 284,919.93
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 1,022.09
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 3,781.75
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 0.042710275
................................................................................
Run: 04/22/97 14:45:00 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 3,430,101.93 10.5000 2,488.22
S 760920ED6 0.00 0.00 0.6070 0.00
- --------------------------------------------------------------------------------
95,187,660.42 3,430,101.93 2,488.22
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 30,013.09 0.00 32,501.31 0.00 3,427,613.71
S 1,735.04 0.00 1,735.04 0.00 0.00
31,748.13 0.00 34,236.35 0.00 3,427,613.71
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 36.035153 0.026140 0.315304 0.000000 0.341444 36.009013
S 0.000000 0.000000 0.018228 0.000000 0.018228 0.000000
Determination Date 21-April-1997
Distribution Date 25-April-1997
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 04/22/97 14:45:00 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 1,074.29
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 293.67
SUBSERVICER ADVANCES THIS MONTH 834.95
MASTER SERVICER ADVANCES THIS MONTH 3,186.99
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 83,132.91
(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 3,124,648.12
ACTUAL UPAID PRINCIPAL BALANCE @ 03/31 2,804,135.01
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 12
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 322,592.78
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 175.45
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 300,537.49
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 2,252.65
FSA GUARANTY INSURANCE POLICY 1,846,428.42
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 0.032826189
................................................................................
Run: 04/30/97 14:30:21 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1990-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 1,659,973.33 9.500000 % 1,834.72
I 760920FV5 10,000.00 600.66 0.500000 % 0.56
B 11,825,033.00 4,946,604.40 9.500000 % 4,364.87
S 760920FW3 0.00 0.00 0.135434 % 0.00
- -------------------------------------------------------------------------------
110,000,309.00 6,607,178.39 6,200.15
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 13,140.73 14,975.45 0.00 0.00 1,658,138.61
I 2,752.84 2,753.40 0.00 0.00 600.10
B 39,158.44 43,523.31 0.00 0.00 4,942,239.53
S 750.41 750.41 0.00 0.00 0.00
- -------------------------------------------------------------------------------
55,802.42 62,002.57 0.00 0.00 6,600,978.24
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 16.909985 0.018690 0.133863 0.152553 0.000000 16.891295
I 60.066000 0.056000 275.284000 275.340000 0.000000 60.010000
B 418.316329 0.369120 3.311488 3.680608 0.000000 417.947208
_______________________________________________________________________________
DETERMINATION DATE 21-April-97
DISTRIBUTION DATE 25-April-97
Run: 04/30/97 14:30:21 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 1,942.27
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 691.32
SUBSERVICER ADVANCES THIS MONTH 2,414.34
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 1 258,744.79
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 6,600,978.24
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 370.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 25.13287660 % 74.86712340 %
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 10.61323813
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 280.29
POOL TRADING FACTOR: 6.00087245
................................................................................
Run: 04/22/97 14:45:00 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 23,022,602.37 7.3593 513,648.10
- --------------------------------------------------------------------------------
190,576,742.37 23,022,602.37 513,648.10
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
141,097.59 0.00 654,745.69 0.00 22,508,954.27
141,097.59 0.00 654,745.69 0.00 22,508,954.27
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
120.804890 2.695230 0.740372 0.000000 3.435602 118.109660
Determination Date 21-April-1997
Distribution Date 25-April-1997
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 04/22/97 14:45:00 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 7,652.67
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,914.66
SUBSERVICER ADVANCES THIS MONTH 11,047.66
MASTER SERVICER ADVANCES THIS MONTH 3,807.07
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 997,859.62
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 188,411.87
(D) LOANS IN FORECLOSURE 1 206,739.43
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 22,257,651.05
ACTUAL UPAID PRINCIPAL BALANCE @ 03/31 21,824,659.58
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 465,113.38
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 205,563.79
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 13,774.35
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 31,965.08
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 8.0634%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.3234%
POOL TRADING FACTOR 0.116791014
................................................................................
Run: 04/22/97 14:45:00 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 30,185,623.25 6.6151 256,196.72
- --------------------------------------------------------------------------------
139,233,192.04 30,185,623.25 256,196.72
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
165,448.17 0.00 421,644.89 0.00 29,929,426.53
165,448.17 0.00 421,644.89 0.00 29,929,426.53
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
216.799046 1.840055 1.188281 0.000000 3.028336 214.958991
Determination Date 21-April-1997
Distribution Date 25-April-1997
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 04/22/97 14:45:00 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 9,588.28
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 9,092.67
SUBSERVICER ADVANCES THIS MONTH 24,599.14
MASTER SERVICER ADVANCES THIS MONTH 4,645.32
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,069,648.71
(B) TWO MONTHLY PAYMENTS: 2 479,763.58
(C) THREE OR MORE MONTHLY PAYMENTS: 1 530,615.48
(D) LOANS IN FORECLOSURE 6 1,671,564.75
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 29,696,361.04
ACTUAL UPAID PRINCIPAL BALANCE @ 03/31 29,014,198.29
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 112
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 736,176.99
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 5,269.04
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 189,229.59
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 38,566.86
LOC AMOUNT AVAILABLE 2,788,100.94
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 7.4107%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.6250%
POOL TRADING FACTOR 0.213285069
................................................................................
Run: 04/22/97 14:45:00 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 37,998,772.05 5.8605 80,206.66
S 760920JG4 0.00 0.00 0.5500 0.00
- --------------------------------------------------------------------------------
180,816,953.83 37,998,772.05 80,206.66
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 185,491.29 0.00 265,697.95 0.00 37,918,565.39
S 17,408.10 0.00 17,408.10 0.00 0.00
202,899.39 0.00 283,106.05 0.00 37,918,565.39
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 210.150493 0.443579 1.025851 0.000000 1.469430 209.706914
S 0.000000 0.000000 0.096275 0.000000 0.096275 0.000000
Determination Date 21-April-1997
Distribution Date 25-April-1997
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 04/22/97 14:45:00 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 12,668.07
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 10,188.56
SUBSERVICER ADVANCES THIS MONTH 1,407.10
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 192,524.63
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 37,840,962.08
ACTUAL UPAID PRINCIPAL BALANCE @ 03/31 37,897,414.50
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 149
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 14,384.32
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 63,218.99
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 7.1672%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 5.8967%
POOL TRADING FACTOR 0.209277732
................................................................................
Run: 04/30/97 14:30:22 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 8,734,000.00 930,419.00 10.000000 % 705.59
A-3 760920KA5 62,000,000.00 1,145,381.16 10.000000 % 868.60
A-4 760920KB3 10,000.00 174.80 0.692400 % 0.13
B 10,439,807.67 1,765,461.16 10.000000 % 1,326.09
R 0.00 9.93 10.000000 % 0.01
- -------------------------------------------------------------------------------
122,813,807.67 3,841,446.05 2,900.42
===============================================================================
_______________________________________________________________________________
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 7,753.46 8,459.05 0.00 0.00 929,713.41
A-3 9,544.80 10,413.40 0.00 0.00 1,144,512.56
A-4 2,216.50 2,216.63 0.00 0.00 174.67
B 14,712.22 16,038.31 0.00 0.00 1,764,135.07
R 1.54 1.55 0.00 0.00 9.92
- -------------------------------------------------------------------------------
34,228.52 37,128.94 0.00 0.00 3,838,545.63
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 106.528395 0.080787 0.887733 0.968520 0.000000 106.447608
A-3 18.473890 0.014010 0.153948 0.167958 0.000000 18.459880
A-4 17.480000 0.013000 221.650000 221.663000 0.000000 17.467000
B 169.108590 0.127023 1.409241 1.536264 0.000000 168.981568
_______________________________________________________________________________
DETERMINATION DATE 21-April-97
DISTRIBUTION DATE 25-April-97
Run: 04/30/97 14:30:22 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 1,478.13
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 400.28
SUBSERVICER ADVANCES THIS MONTH 6,896.89
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 483,656.92
(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 3,838,545.63
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 15.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 54.04175570 % 45.95824430 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 54.04157620 % 45.95842380 %
CLASS A-4 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.6924 %
BANKRUPTCY AMOUNT AVAILABLE 489,203.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,524,125.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 11.27918429
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 0.00
POOL TRADING FACTOR: 3.12550006
................................................................................
Run: 04/30/97 14:30:16 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 11,475,914.24 7.064371 % 25,428.13
R 760920KT4 100.00 0.00 7.064371 % 0.00
B 10,120,256.77 6,913,580.49 7.064371 % 10,720.28
- -------------------------------------------------------------------------------
155,696,256.77 18,389,494.73 36,148.41
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 67,531.53 92,959.66 0.00 0.00 11,450,486.11
R 0.00 0.00 0.00 0.00 0.00
B 40,683.89 51,404.17 0.00 0.00 6,902,860.21
- -------------------------------------------------------------------------------
108,215.42 144,363.83 0.00 0.00 18,353,346.32
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 78.831141 0.174673 0.463892 0.638565 0.000000 78.656468
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 683.142794 1.059290 4.020044 5.079334 0.000000 682.083505
_______________________________________________________________________________
DETERMINATION DATE 21-April-97
DISTRIBUTION DATE 25-April-97
Run: 04/30/97 14:30:17 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 6,203.93
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,960.10
SPREAD 3,446.61
SUBSERVICER ADVANCES THIS MONTH 7,584.37
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 420,296.88
(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 18,353,346.32
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 73
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 7,633.43
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 62.40472840 % 37.59527160 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 62.38909190 % 37.61090810 %
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 7.81957708
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 262.14
POOL TRADING FACTOR: 11.78791751
................................................................................
Run: 04/30/97 14:30:17 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 19,577,775.55 6.169233 % 322,194.40
R 760920KR8 100.00 0.00 6.169233 % 0.00
B 9,358,525.99 8,164,428.71 6.169233 % 16,216.62
- -------------------------------------------------------------------------------
120,755,165.99 27,742,204.26 338,411.02
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 99,913.10 422,107.50 0.00 0.00 19,255,581.15
R 0.00 0.00 0.00 0.00 0.00
B 41,666.30 57,882.92 0.00 0.00 8,148,212.09
- -------------------------------------------------------------------------------
141,579.40 479,990.42 0.00 0.00 27,403,793.24
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 175.748507 2.892320 0.896914 3.789234 0.000000 172.856187
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 872.405411 1.732819 4.452228 6.185047 0.000000 870.672593
_______________________________________________________________________________
DETERMINATION DATE 21-April-97
DISTRIBUTION DATE 25-April-97
Run: 04/30/97 14:30:18 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-R14 (POOL # 2016)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 2016
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 9,207.66
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,895.46
SPREAD 5,165.43
SUBSERVICER ADVANCES THIS MONTH 8,826.12
MASTER SERVICER ADVANCES THIS MONTH 1,917.73
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 1,226,602.18
(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 27,403,793.24
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 114
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 266,591.71
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 283,307.98
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 70.57036770 % 29.42963230 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 70.26611600 % 29.73388400 %
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 6.92101038
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 243.55
POOL TRADING FACTOR: 22.69368189
................................................................................
Run: 04/30/97 14:30:23 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 6,781,592.72 9.000000 % 6,069.37
S 760920LY2 10,000.00 960.39 0.699606 % 0.86
R 0.00 0.00 9.000000 % 0.00
- -------------------------------------------------------------------------------
70,625,405.90 6,782,553.11 6,070.23
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 50,859.57 56,928.94 0.00 0.00 6,775,523.35
S 3,954.07 3,954.93 0.00 0.00 959.53
R 7.20 7.20 0.00 0.00 0.00
- -------------------------------------------------------------------------------
54,820.84 60,891.07 0.00 0.00 6,776,482.88
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 160.059328 0.143249 1.200389 1.343638 0.000000 159.916079
S 96.039000 0.086000 395.407000 395.493000 0.000000 95.953000
_______________________________________________________________________________
DETERMINATION DATE 21-April-97
DISTRIBUTION DATE 25-April-97
Run: 04/30/97 14:30:23 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 1,545.69
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 709.10
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 6,776,482.86
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 314.45
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 0.6996 %
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 10.09810014
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 288.34
POOL TRADING FACTOR: 9.59496483
................................................................................
Run: 04/22/97 14:45:00 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 28,484,751.26 6.6117 315,914.24
S 760920ML9 0.00 0.00 0.2500 0.00
- --------------------------------------------------------------------------------
114,708,718.07 28,484,751.26 315,914.24
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 156,358.55 0.00 472,272.79 0.00 28,168,837.02
S 5,912.19 0.00 5,912.19 0.00 0.00
162,270.74 0.00 478,184.98 0.00 28,168,837.02
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 248.322462 2.754056 1.363092 0.000000 4.117148 245.568406
S 0.000000 0.000000 0.051541 0.000000 0.051541 0.000000
Determination Date 21-April-1997
Distribution Date 25-April-1997
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 04/22/97 14:45:00 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 8,915.48
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,883.15
SUBSERVICER ADVANCES THIS MONTH 19,807.39
MASTER SERVICER ADVANCES THIS MONTH 1,565.22
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 1,715,601.29
(B) TWO MONTHLY PAYMENTS: 3 883,946.35
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 2 408,146.65
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 27,779,187.62
ACTUAL UPAID PRINCIPAL BALANCE @ 03/31 27,594,375.16
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 96
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 223,344.19
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 269,026.20
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 1,091.62
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 84,407.58
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 35,124.00
LOC AMOUNT AVAILABLE 14,352,531.85
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 7.3874%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 6.6250%
POOL TRADING FACTOR 0.242171546
................................................................................
Run: 04/22/97 14:45:00 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 14,547,323.05 7.5497 358,018.40
S 760920MN5 0.00 0.00 0.2500 0.00
- --------------------------------------------------------------------------------
56,810,233.31 14,547,323.05 358,018.40
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 89,496.98 0.00 447,515.38 0.00 14,189,304.65
S 2,963.59 0.00 2,963.59 0.00 0.00
92,460.57 0.00 450,478.97 0.00 14,189,304.65
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 256.068708 6.302005 1.575367 0.000000 7.877372 249.766703
S 0.000000 0.000000 0.052166 0.000000 0.052166 0.000000
Determination Date 21-April-1997
Distribution Date 25-April-1997
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 04/22/97 14:45:00 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 3,962.08
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,821.90
SUBSERVICER ADVANCES THIS MONTH 6,370.56
MASTER SERVICER ADVANCES THIS MONTH 1,267.28
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 817,962.42
(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 14,170,919.83
ACTUAL UPAID PRINCIPAL BALANCE @ 03/31 14,018,520.52
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 58
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 167,271.54
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 1,657.36
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 16,727.46
LOC AMOUNT AVAILABLE 14,352,531.85
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 8.3458%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.6018%
POOL TRADING FACTOR 0.249443085
................................................................................
Run: 04/22/97 14:45:00 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 5,201,322.73 8.2500 5,301.41
S 760920MC9 0.00 0.00 0.2500 0.00
- --------------------------------------------------------------------------------
23,305,328.64 5,201,322.73 5,301.41
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 35,758.68 0.00 41,060.09 0.00 5,196,021.32
S 1,083.60 0.00 1,083.60 0.00 0.00
36,842.28 0.00 42,143.69 0.00 5,196,021.32
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 223.181694 0.227476 1.534356 0.000000 1.761832 222.954218
S 0.000000 0.000000 0.046496 0.000000 0.046496 0.000000
Determination Date 21-April-1997
Distribution Date 25-April-1997
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 04/22/97 14:45:00 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 1,826.97
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 516.49
SUBSERVICER ADVANCES THIS MONTH 1,895.91
MASTER SERVICER ADVANCES THIS MONTH 2,540.30
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 141,166.75
(B) TWO MONTHLY PAYMENTS: 1 88,663.49
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 5,189,608.47
ACTUAL UPAID PRINCIPAL BALANCE @ 03/31 4,880,134.41
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 314,145.84
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 1,126.76
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 5,286.09
LOC AMOUNT AVAILABLE 14,352,531.85
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 0.222679051
................................................................................
Run: 04/22/97 14:45:00 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 13,773,753.65 6.6232 17,317.17
S 760920NX2 0.00 0.00 0.2750 0.00
- --------------------------------------------------------------------------------
56,799,660.28 13,773,753.65 17,317.17
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 76,019.17 0.00 93,336.34 0.00 13,756,436.48
S 3,156.38 0.00 3,156.38 0.00 0.00
79,175.55 0.00 96,492.72 0.00 13,756,436.48
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 242.497113 0.304882 1.338374 0.000000 1.643256 242.192232
S 0.000000 0.000000 0.055570 0.000000 0.055570 0.000000
Determination Date 21-April-1997
Distribution Date 25-April-1997
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 04/22/97 14:45:00 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 4,298.89
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,150.12
SUBSERVICER ADVANCES THIS MONTH 5,037.96
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 386,394.98
(B) TWO MONTHLY PAYMENTS: 1 328,232.18
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 13,738,864.05
ACTUAL UPAID PRINCIPAL BALANCE @ 03/31 13,755,954.95
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 53
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 650.90
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 16,921.53
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 0.241882856
................................................................................
Run: 04/22/97 14:45:00 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 21,558,873.85 7.5547 689,301.87
S 760920NY0 0.00 0.00 0.2750 0.00
- --------------------------------------------------------------------------------
79,584,135.22 21,558,873.85 689,301.87
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 133,671.65 0.00 822,973.52 0.00 20,869,571.98
S 4,865.81 0.00 4,865.81 0.00 0.00
138,537.46 0.00 827,839.33 0.00 20,869,571.98
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 270.894115 8.661297 1.679627 0.000000 10.340924 262.232817
S 0.000000 0.000000 0.061140 0.000000 0.061140 0.000000
Determination Date 21-April-1997
Distribution Date 25-April-1997
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 04/22/97 14:45:00 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 5,488.49
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,962.65
SUBSERVICER ADVANCES THIS MONTH 1,897.83
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 241,088.86
(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 20,436,237.83
ACTUAL UPAID PRINCIPAL BALANCE @ 03/31 20,456,944.73
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 407,114.07
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 3,462.38
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 22,757.70
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 8.3632%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.6008%
POOL TRADING FACTOR 0.256787836
................................................................................
Run: 04/30/97 14:30:24 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1991-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 13,008,619.06 6.950000 % 933,184.72
A-7 760920SA7 5,940,500.00 2,891,397.04 18.223109 % 207,416.91
A-8 760920SL3 45,032,000.00 2,233,348.82 9.000000 % 155,058.73
A-9 760920SB5 0.00 0.00 0.098497 % 0.00
R-I 760920SJ8 500.00 24.79 9.000000 % 1.72
R-II 760920SK5 300,629.00 477,699.89 9.000000 % 0.00
M 760920SH2 10,142,260.00 7,785,157.54 9.000000 % 65,820.77
B 20,284,521.53 15,335,329.37 9.000000 % 78,294.20
- -------------------------------------------------------------------------------
405,690,410.53 41,731,576.51 1,439,777.05
===============================================================================
_______________________________________________________________________________
REMAINING
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 73,947.96 1,007,132.68 0.00 0.00 12,075,434.34
A-7 43,096.34 250,513.25 0.00 0.00 2,683,980.13
A-8 16,440.28 171,499.01 0.00 0.00 2,078,290.09
A-9 3,362.02 3,362.02 0.00 0.00 0.00
R-I 0.19 1.91 0.00 0.00 23.07
R-II 0.00 0.00 3,516.48 0.00 481,216.37
M 57,308.63 123,129.40 0.00 0.00 7,719,336.77
B 112,887.46 191,181.66 0.00 0.00 15,205,674.54
- -------------------------------------------------------------------------------
307,042.88 1,746,819.93 3,516.48 0.00 40,243,955.31
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-5 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-6 508.109486 36.449680 2.888367 39.338047 0.000000 471.659805
A-7 486.726208 34.915733 7.254665 42.170398 0.000000 451.810476
A-8 49.594706 3.443301 0.365080 3.808381 0.000000 46.151405
R-I 49.580000 3.440000 0.380000 3.820000 0.000000 46.140000
R-II 1589.001360 0.000000 0.000000 0.000000 11.697075 1600.698436
M 767.595934 6.489754 5.650479 12.140233 0.000000 761.106180
B 756.011393 3.859800 5.565203 9.425003 0.000000 749.619581
_______________________________________________________________________________
DETERMINATION DATE 21-April-97
DISTRIBUTION DATE 25-April-97
Run: 04/30/97 14:30:25 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-S30 (POOL # 4049)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4049
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 11,008.17
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,029.70
SUBSERVICER ADVANCES THIS MONTH 31,978.39
MASTER SERVICER ADVANCES THIS MONTH 17,393.45
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,107,525.43
(B) TWO MONTHLY PAYMENTS: 5 1,201,929.57
(C) THREE OR MORE MONTHLY PAYMENTS: 1 257,728.24
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,262,710.51
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 40,243,955.31
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 160
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 2,019,899.17
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,134,795.37
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 44.59714000 % 18.65531600 % 36.74754380 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 43.03489520 % 19.18135708 % 37.78374770 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.096205 %
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 9.59105173
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 281.50
POOL TRADING FACTOR: 9.91986852
FIXED STRIP INTEREST ON CLASS A-7: 0.00
INVERSE LIBOR INTEREST ON CLASS A-7: 43,096.34
TOTAL INTEREST DISTRIBUTION TO CLASS A-7: 43,096.34
................................................................................
Run: 04/30/97 14:30:26 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-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 7,740,595.43 6.800000 % 10,068.81
A-6 760920TY4 3,789,773.00 2,276,645.93 14.279000 % 2,961.42
A-7 760920UA4 10,000.00 660.65 7590.550000 % 0.86
A-8 760920TZ1 0.00 0.00 0.052457 % 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 3,060,260.55 9.000000 % 3,219.93
B 8,174,757.92 5,223,054.36 9.000000 % 5,495.58
- -------------------------------------------------------------------------------
163,495,140.92 18,301,216.92 21,746.60
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 43,857.44 53,926.25 0.00 0.00 7,730,526.62
A-6 27,086.53 30,047.95 0.00 0.00 2,273,684.51
A-7 4,178.34 4,179.20 0.00 0.00 659.79
A-8 799.91 799.91 0.00 0.00 0.00
R-I 1.90 1.90 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 22,948.85 26,168.78 0.00 0.00 3,057,040.62
B 39,167.61 44,663.19 0.00 0.00 5,217,558.78
- -------------------------------------------------------------------------------
138,040.58 159,787.18 0.00 0.00 18,279,470.32
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-5 600.734114 0.781423 3.403699 4.185122 0.000000 599.952692
A-6 600.734115 0.781424 7.147270 7.928694 0.000000 599.952691
A-7 66.065000 0.086000 417.834000 417.920000 0.000000 65.979000
R-I 0.000000 0.000000 19.000000 19.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 831.777204 0.875175 6.237485 7.112660 0.000000 830.902029
B 638.924652 0.672261 4.791287 5.463548 0.000000 638.252390
_______________________________________________________________________________
DETERMINATION DATE 21-April-97
DISTRIBUTION DATE 25-April-97
Run: 04/30/97 14:30:26 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S1 (POOL # 4051)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4051
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 4,379.01
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,811.70
SUBSERVICER ADVANCES THIS MONTH 17,250.86
MASTER SERVICER ADVANCES THIS MONTH 9,182.87
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 111,693.44
(B) TWO MONTHLY PAYMENTS: 1 183,692.04
(C) THREE OR MORE MONTHLY PAYMENTS: 1 296,152.38
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,169,709.69
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 18,279,470.32
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 1,087,356.01
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,490.49
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 54.73899390 % 16.72162300 % 28.53938280 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 54.73282730 % 16.72390155 % 28.54327120 %
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 9.47946868
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 287.13
POOL TRADING FACTOR: 11.18043644
................................................................................
Run: 04/30/97 14:30:27 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 18,168,000.00 735,275.28 8.000000 % 677,480.42
A-9 760920TP3 6,191,000.00 6,191,000.00 8.000000 % 0.00
A-10 760920TJ7 19,111,442.00 19,111,442.00 8.000000 % 0.00
A-11 760920TD0 30,157,000.00 0.00 6.800000 % 0.00
A-12 760920TK4 24,904,800.00 0.00 0.000000 % 0.00
A-13 760920TE8 6,226,200.00 0.00 0.000000 % 0.00
A-14 760920TL2 36,520,000.00 0.00 6.850000 % 0.00
A-15 760920SX7 17,599,000.00 3,268,605.44 8.000000 % 81,059.88
A-16 760920SY5 0.00 0.00 0.500000 % 0.00
A-17 760920SZ2 10,000.00 603.99 8.000000 % 14.98
A-18 760920UR7 0.00 0.00 0.169479 % 0.00
R-I 760920TR9 38,000.00 4,879.29 8.000000 % 0.00
R-II 760920TS7 702,000.00 1,004,371.38 8.000000 % 0.00
M 760920TQ1 12,177,000.00 10,817,793.08 8.000000 % 10,412.45
B 27,060,001.70 23,067,403.43 8.000000 % 22,203.06
- -------------------------------------------------------------------------------
541,188,443.70 64,201,373.89 791,170.79
===============================================================================
_______________________________________________________________________________
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 4,888.80 682,369.22 0.00 0.00 57,794.86
A-9 41,163.54 41,163.54 0.00 0.00 6,191,000.00
A-10 127,070.69 127,070.69 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 21,732.73 102,792.61 0.00 0.00 3,187,545.56
A-16 26,681.78 26,681.78 0.00 0.00 0.00
A-17 4.02 19.00 0.00 0.00 589.01
A-18 9,043.97 9,043.97 0.00 0.00 0.00
R-I 0.00 0.00 32.53 0.00 4,911.82
R-II 0.00 0.00 6,695.81 0.00 1,011,067.19
M 71,933.16 82,345.61 0.00 0.00 10,807,380.63
B 153,387.23 175,590.29 0.00 0.00 23,045,200.37
- -------------------------------------------------------------------------------
455,905.92 1,247,076.71 6,728.34 0.00 63,416,931.44
===============================================================================
Run: 04/30/97 14:30:27
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 40.470898 37.289763 0.269089 37.558852 0.000000 3.181135
A-9 1000.000000 0.000000 6.648932 6.648932 0.000000 1000.000000
A-10 1000.000000 0.000000 6.648933 6.648933 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-15 185.726771 4.605937 1.234884 5.840821 0.000000 181.120834
A-17 60.399000 1.498000 0.402000 1.900000 0.000000 58.901000
R-I 128.402368 0.000000 0.000000 0.000000 0.856053 129.258421
R-II 1430.728462 0.000000 0.000000 0.000000 9.538191 1440.266652
M 888.379164 0.855092 5.907297 6.762389 0.000000 887.524072
B 852.453880 0.820512 5.668412 6.488924 0.000000 851.633367
_______________________________________________________________________________
DETERMINATION DATE 21-April-97
DISTRIBUTION DATE 25-April-97
Run: 04/30/97 14:30:29 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S2 (POOL # 4052)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4052
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 18,575.21
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,692.69
SUBSERVICER ADVANCES THIS MONTH 27,058.11
MASTER SERVICER ADVANCES THIS MONTH 1,645.06
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 9 2,535,607.66
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 207,484.09
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 660,591.46
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 63,416,931.44
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 240
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 199,366.84
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 722,646.72
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 47.22044960 % 16.84978400 % 35.92976600 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 46.61901760 % 17.04179055 % 36.33919180 %
CLASS A-18 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1674 %
CLASS A-17 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 8.0000 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,916,094.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.14148010
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 289.22
POOL TRADING FACTOR: 11.71808677
................................................................................
Run: 04/30/97 14:30:30 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-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 6,987,640.74 8.080411 % 50,778.77
R 100.00 0.00 8.080411 % 0.00
B 5,302,117.23 4,089,836.16 8.080411 % 24,036.44
- -------------------------------------------------------------------------------
106,042,332.23 11,077,476.90 74,815.21
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 47,010.60 97,789.37 0.00 0.00 6,936,861.97
R 0.00 0.00 0.00 0.00 0.00
B 27,515.10 51,551.54 0.00 0.00 4,065,799.72
- -------------------------------------------------------------------------------
74,525.70 149,340.91 0.00 0.00 11,002,661.69
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 69.363041 0.504057 0.466652 0.970709 0.000000 68.858984
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 771.359060 4.533366 5.189455 9.722821 0.000000 766.825693
_______________________________________________________________________________
DETERMINATION DATE 21-April-97
DISTRIBUTION DATE 25-April-97
Run: 04/30/97 14:30:30 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S4 (POOL # 4054)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4054
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 3,826.87
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,220.33
SUBSERVICER ADVANCES THIS MONTH 15,231.75
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 239,926.33
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 1,076,674.42
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 11,002,661.69
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 60
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 9,711.61
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 63.07971390 % 36.92028610 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 63.04712590 % 36.95287410 %
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 8.62019374
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 112.59
POOL TRADING FACTOR: 10.37572586
PASS THROUGH RATE FOR NEXT DISTRIBUTION: -0.0002
................................................................................
Run: 04/30/97 14:30:31 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 6,312,166.24 7.500000 % 36,447.57
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 0.426299 % 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 4,300,571.75 7.500000 % 24,271.82
- -------------------------------------------------------------------------------
116,500,312.92 10,612,737.99 60,719.39
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 39,448.00 75,895.57 0.00 0.00 6,275,718.67
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 4,421.63 4,421.63 0.00 0.00 0.00
A-12 3,769.87 3,769.87 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 26,876.51 51,148.33 0.00 0.00 4,276,299.93
- -------------------------------------------------------------------------------
74,516.01 135,235.40 0.00 0.00 10,552,018.60
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-5 905.879196 5.230708 5.661309 10.892017 0.000000 900.648489
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 738.255920 4.166614 4.613744 8.780358 0.000000 734.089308
_______________________________________________________________________________
DETERMINATION DATE 21-April-97
DISTRIBUTION DATE 25-April-97
Run: 04/30/97 14:30:32 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S5 (POOL # 4055)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4055
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 2,992.47
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,088.74
SUBSERVICER ADVANCES THIS MONTH 1,046.87
MASTER SERVICER ADVANCES THIS MONTH 2,671.46
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 10,552,018.60
AGGREGATE NUMBER OF 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 214,580.02
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 822.59
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 59.47726450 % 40.52273560 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 59.47410550 % 40.52589450 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.4263 %
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 8.89733976
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 113.58
POOL TRADING FACTOR: 9.05750237
................................................................................
Run: 04/30/97 14:30:33 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-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 29,726,315.78 5.671000 % 465,418.71
A-10 760920VS4 10,124,000.00 9,909,098.19 12.986819 % 155,144.68
A-11 760920VT2 0.00 0.00 1.000000 % 0.00
A-12 760920VU9 0.00 0.00 0.142794 % 0.00
R 760920VX3 100.00 0.00 7.500000 % 0.00
M 760920VW5 10,339,213.00 8,762,546.87 7.500000 % 28,074.91
B 22,976,027.86 19,319,473.48 7.500000 % 54,848.19
- -------------------------------------------------------------------------------
459,500,240.86 67,717,434.32 703,486.49
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 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-9 140,329.81 605,748.52 0.00 0.00 29,260,897.07
A-10 107,123.84 262,268.52 0.00 0.00 9,753,953.51
A-11 56,370.22 56,370.22 0.00 0.00 0.00
A-12 8,049.31 8,049.31 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 54,706.74 82,781.65 0.00 0.00 8,734,471.96
B 120,616.24 175,464.43 0.00 0.00 19,257,574.50
- -------------------------------------------------------------------------------
487,196.16 1,190,682.65 0.00 0.00 67,006,897.04
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED 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-9 978.773033 15.324445 4.620520 19.944965 0.000000 963.448588
A-10 978.773033 15.324445 10.581178 25.905623 0.000000 963.448589
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 847.506176 2.715382 5.291190 8.006572 0.000000 844.790794
B 840.853502 2.387192 5.249655 7.636847 0.000000 838.159434
_______________________________________________________________________________
DETERMINATION DATE 21-April-97
DISTRIBUTION DATE 25-April-97
Run: 04/30/97 14:30:33 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S6 (POOL # 4056)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4056
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 21,731.24
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,989.29
SUBSERVICER ADVANCES THIS MONTH 45,973.79
MASTER SERVICER ADVANCES THIS MONTH 7,050.10
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 13 3,468,961.85
(B) TWO MONTHLY PAYMENTS: 3 427,891.21
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,817,342.88
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 67,006,897.04
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 257
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 868,803.37
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 493,572.80
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 58.53059020 % 12.93986800 % 28.52954140 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 58.22512650 % 13.03518346 % 28.73969000 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1427 %
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 9.15979381
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 290.82
POOL TRADING FACTOR: 14.58255972
................................................................................
Run: 04/30/97 14:30:34 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 28,861,811.48 8.500000 % 1,642,003.57
A-5 760920WY0 30,082,000.00 3,206,902.29 8.500000 % 182,446.79
A-6 760920WW4 0.00 0.00 0.124109 % 0.00
R 760920XA1 539,100.00 0.00 8.500000 % 0.00
M 760920WZ7 7,278,000.00 6,466,610.55 8.500000 % 6,475.68
B 15,364,881.77 12,587,338.88 8.500000 % 12,605.01
- -------------------------------------------------------------------------------
323,459,981.77 51,122,663.20 1,843,531.05
===============================================================================
_______________________________________________________________________________
REMAINING
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-4 201,236.56 1,843,240.13 0.00 0.00 27,219,807.91
A-5 22,359.86 204,806.65 0.00 0.00 3,024,455.50
A-6 5,204.55 5,204.55 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 45,087.90 51,563.58 0.00 0.00 6,460,134.87
B 87,764.15 100,369.16 0.00 0.00 12,574,733.87
- -------------------------------------------------------------------------------
361,653.02 2,205,184.07 0.00 0.00 49,279,132.15
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 911.214608 51.840739 6.353367 58.194106 0.000000 859.373869
A-5 106.605355 6.064982 0.743297 6.808279 0.000000 100.540373
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 888.514777 0.889761 6.195095 7.084856 0.000000 887.625016
B 819.227838 0.820377 5.711998 6.532375 0.000000 818.407460
_______________________________________________________________________________
DETERMINATION DATE 21-April-97
DISTRIBUTION DATE 25-April-97
Run: 04/30/97 14:30:35 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S7 (POOL # 4057)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4057
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 13,373.42
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,294.25
SUBSERVICER ADVANCES THIS MONTH 37,607.47
MASTER SERVICER ADVANCES THIS MONTH 2,557.47
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 1,234,541.72
(B) TWO MONTHLY PAYMENTS: 3 820,853.25
(C) THREE OR MORE MONTHLY PAYMENTS: 2 493,613.05
FORECLOSURES
NUMBER OF LOANS 6
AGGREGATE PRINCIPAL BALANCE 2,108,423.39
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 49,279,132.15
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 191
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 302,693.59
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,792,336.65
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 62.72895770 % 12.64920500 % 24.62183720 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 61.37336860 % 13.10927078 % 25.51736060 %
CLASS A-6 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1260 %
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 9.07277432
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 288.21
POOL TRADING FACTOR: 15.23500121
OPTIMAL PERCENTAGE: NOT APPLICABLE UNTIL CREDIT
SUPPORT DEPLETION DATE
................................................................................
Run: 04/30/97 14:30:35 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 25,351,224.77 7.742467 % 1,658,485.11
S 760920WF1 0.00 0.00 0.150000 % 0.00
R 760920WE4 100.00 0.00 7.742467 % 0.00
B 7,295,556.68 4,849,091.83 7.742467 % 0.00
- -------------------------------------------------------------------------------
108,082,314.68 30,200,316.60 1,658,485.11
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 158,894.19 1,817,379.30 0.00 0.00 23,692,739.66
S 3,667.18 3,667.18 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B 5,959.62 5,959.62 0.00 58,942.77 4,814,582.17
- -------------------------------------------------------------------------------
168,520.99 1,827,006.10 0.00 58,942.77 28,507,321.83
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 251.533539 16.455403 1.576540 18.031943 0.000000 235.078136
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 664.663718 0.000000 0.816882 0.816882 0.000000 659.933488
_______________________________________________________________________________
DETERMINATION DATE 21-April-97
DISTRIBUTION DATE 25-April-97
Run: 04/30/97 14:30:36 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 8,398.09
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,281.70
SUBSERVICER ADVANCES THIS MONTH 6,515.95
MASTER SERVICER ADVANCES THIS MONTH 2,594.14
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 326,533.42
(B) TWO MONTHLY PAYMENTS: 1 307,579.78
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 226,523.62
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 28,507,321.83
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 119
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 357,312.62
REMAINING SUBCLASS INTEREST SHORTFALL 24,433.10
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,478,067.36
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 83.94357290 % 16.05642710 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 83.11106810 % 16.88893190 %
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 8.38355031
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 293.69
POOL TRADING FACTOR: 26.37556562
PASS THROUGH RATE FOR NEXT DISTRIBUTION: 0.1566
TOTAL BALANCE OF CONVERTED LOANS REMAINING IN POOL: 0.00
TOTAL REPURCHASE OF CONVERTING AND CONVERTED
LOANS IN THIS DISTRIBUTION: 0.00
................................................................................
Run: 04/30/97 14:30:37 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 19,387,498.78 8.000000 % 553,958.66
A-6 760920WG9 5,000,000.00 7,412,000.73 8.000000 % 0.00
A-7 760920WH7 20,288,000.00 2,977,723.86 8.000000 % 56,115.99
A-8 760920WJ3 0.00 0.00 0.181848 % 0.00
R 760920WL8 100.00 0.00 8.000000 % 0.00
M 760920WK0 4,908,000.00 4,591,860.63 8.000000 % 5,047.82
B 10,363,398.83 9,695,860.55 8.000000 % 10,658.63
- -------------------------------------------------------------------------------
218,151,398.83 44,064,944.55 625,781.10
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 127,946.70 681,905.36 0.00 0.00 18,833,540.12
A-6 0.00 0.00 48,915.08 0.00 7,460,915.81
A-7 19,651.32 75,767.31 0.00 0.00 2,921,607.87
A-8 6,610.28 6,610.28 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 30,303.72 35,351.54 0.00 0.00 4,586,812.81
B 63,987.29 74,645.92 0.00 0.00 9,685,201.92
- -------------------------------------------------------------------------------
248,499.31 874,280.41 48,915.08 0.00 43,488,078.53
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED 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-5 779.431403 22.270680 5.143813 27.414493 0.000000 757.160723
A-6 1482.400146 0.000000 0.000000 0.000000 9.783016 1492.183162
A-7 146.772667 2.765969 0.968618 3.734587 0.000000 144.006697
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 935.586925 1.028488 6.174352 7.202840 0.000000 934.558437
B 935.586935 1.028488 6.174354 7.202842 0.000000 934.558447
_______________________________________________________________________________
DETERMINATION DATE 21-April-97
DISTRIBUTION DATE 25-April-97
Run: 04/30/97 14:30:38 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S9 (POOL # 4059)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4059
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 13,713.01
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,588.04
SUBSERVICER ADVANCES THIS MONTH 8,166.23
MASTER SERVICER ADVANCES THIS MONTH 1,632.85
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 383,565.72
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 664,889.88
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 43,488,078.53
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 180
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 208,166.20
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 528,425.56
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 67.57576500 % 10.42066600 % 22.00356920 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 67.18177670 % 10.54728782 % 22.27093550 %
CLASS A-8 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1816 %
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 8.68675349
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 285.64
POOL TRADING FACTOR: 19.93481535
OPTIMAL PERCENTAGE: NOT APPLICABLE UNTIL CREDIT
SUPPORT DEPLETION DATE
................................................................................
Run: 04/30/97 14:30:39 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-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 1,747,951.42 8.000000 % 142,114.59
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 0.158706 % 0.00
R 760920WS3 100.00 0.00 8.000000 % 0.00
B 7,347,668.28 5,567,404.88 8.000000 % 40,470.22
- -------------------------------------------------------------------------------
139,954,768.28 18,815,356.30 182,584.81
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 11,615.41 153,730.00 0.00 0.00 1,605,836.83
A-3 76,419.31 76,419.31 0.00 0.00 11,500,000.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 2,480.39 2,480.39 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B 36,996.28 77,466.50 0.00 0.00 5,526,934.66
- -------------------------------------------------------------------------------
127,511.39 310,096.20 0.00 0.00 18,632,771.49
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 41.034613 3.336258 0.272681 3.608939 0.000000 37.698355
A-3 1000.000000 0.000000 6.645157 6.645157 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 757.710428 5.507900 5.035105 10.543005 0.000000 752.202529
_______________________________________________________________________________
DETERMINATION DATE 21-April-97
DISTRIBUTION DATE 25-April-97
Run: 04/30/97 14:30:39 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S10 (POOL # 4060)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4060
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 5,515.19
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,025.50
SUBSERVICER ADVANCES THIS MONTH 9,468.59
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 353,557.31
(B) TWO MONTHLY PAYMENTS: 0 0.00
(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 18,632,771.49
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 89
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 65,447.79
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 70.41031380 % 29.58968620 %
CURRENT PREPAYMENT PERCENTAGE 91.12309420 % 8.87690580 %
PERCENTAGE FOR NEXT DISTRIBUTION 70.33756000 % 29.66244000 %
CLASS A-5 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1592 %
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 8.63702540
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 111.89
POOL TRADING FACTOR: 13.31342384
CLASS A-4 PAC COMPONENT PRINCIPAL: 0.00
CLASS A-4 COMPANION PRINCIPAL: 0.00
................................................................................
Run: 04/30/97 14:30:40 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 23,687,563.36 8.500000 % 848,777.60
A-10 760920XQ6 6,395,000.00 3,901,158.06 8.500000 % 139,787.09
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 0.172358 % 0.00
R 760920XW3 100.00 0.00 8.500000 % 0.00
M 760920XV5 7,292,000.00 6,342,211.48 8.500000 % 6,228.26
B 15,395,727.87 12,770,709.65 8.500000 % 12,541.27
- -------------------------------------------------------------------------------
324,107,827.87 46,701,642.55 1,007,334.22
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 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-9 166,202.22 1,014,979.82 0.00 0.00 22,838,785.76
A-10 27,372.21 167,159.30 0.00 0.00 3,761,370.97
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 6,644.49 6,644.49 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 44,499.71 50,727.97 0.00 0.00 6,335,983.22
B 89,604.84 102,146.11 0.00 0.00 12,758,168.38
- -------------------------------------------------------------------------------
334,323.47 1,341,657.69 0.00 0.00 45,694,308.33
===============================================================================
Run: 04/30/97 14:30:40
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-9 610.032536 21.858810 4.280253 26.139063 0.000000 588.173726
A-10 610.032535 21.858810 4.280252 26.139062 0.000000 588.173725
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 869.749243 0.854122 6.102538 6.956660 0.000000 868.895121
B 829.496972 0.814594 5.820111 6.634705 0.000000 828.682378
_______________________________________________________________________________
DETERMINATION DATE 21-April-97
DISTRIBUTION DATE 25-April-97
Run: 04/30/97 14:30:41 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S11 (POOL # 4061)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4061
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 12,777.84
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,737.96
SUBSERVICER ADVANCES THIS MONTH 28,637.22
MASTER SERVICER ADVANCES THIS MONTH 12,108.49
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 9 2,518,404.12
(B) TWO MONTHLY PAYMENTS: 1 282,058.03
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 707,093.94
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 45,694,308.33
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 179
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 1,480,743.86
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 961,471.64
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 59.07441350 % 13.58027500 % 27.34531150 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 58.21328240 % 13.86602282 % 27.92069480 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1742 %
BANKRUPTCY AMOUNT AVAILABLE 330,694.00
FRAUD AMOUNT AVAILABLE 531,123.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,935,342.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.14287107
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 287.44
POOL TRADING FACTOR: 14.09848958
OPTIMAL PERCENTAGE: NOT APPLICABLE UNTIL CREDIT
SUPPORT DEPLETION DATE
................................................................................
Run: 04/30/97 14:30:42 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 8,560,179.97 7.907203 % 50,524.58
R 760920XF0 100.00 0.00 7.907203 % 0.00
B 5,010,927.54 3,953,666.10 7.907203 % 22,527.72
- -------------------------------------------------------------------------------
105,493,196.54 12,513,846.07 73,052.30
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 56,398.16 106,922.74 0.00 0.00 8,509,655.39
R 0.00 0.00 0.00 0.00 0.00
B 26,048.46 48,576.18 0.00 0.00 3,931,138.38
- -------------------------------------------------------------------------------
82,446.62 155,498.92 0.00 0.00 12,440,793.77
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 85.191035 0.502821 0.561275 1.064096 0.000000 84.688214
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 789.008835 4.495721 5.198329 9.694050 0.000000 784.513116
_______________________________________________________________________________
DETERMINATION DATE 21-April-97
DISTRIBUTION DATE 25-April-97
Run: 04/30/97 14:30:42 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S12 (POOL # 4062)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4062
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 3,132.73
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,314.84
SUBSERVICER ADVANCES THIS MONTH 8,008.70
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 347,651.80
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 452,010.96
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 12,440,793.77
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 61
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,749.25
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 68.40566780 % 31.59433220 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 68.40122540 % 31.59877460 %
BANKRUPTCY AMOUNT AVAILABLE 169,778.00
FRAUD AMOUNT AVAILABLE 163,447.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,701,239.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.33278340
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 115.57
POOL TRADING FACTOR: 11.79298209
................................................................................
Run: 04/22/97 14:45:00 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 27,612,469.21 8.3597 280,105.76
- --------------------------------------------------------------------------------
149,986,318.83 27,612,469.21 280,105.76
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
192,037.96 0.00 472,143.72 0.00 27,332,363.45
192,037.96 0.00 472,143.72 0.00 27,332,363.45
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
184.099919 1.867542 1.280370 0.000000 3.147912 182.232377
Determination Date 21-April-1997
Distribution Date 25-April-1997
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 04/22/97 14:45:00 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 7,851.53
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,117.92
SUBSERVICER ADVANCES THIS MONTH 6,693.77
MASTER SERVICER ADVANCES THIS MONTH 1,704.73
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 396,738.16
(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 26,833,169.40
ACTUAL UPAID PRINCIPAL BALANCE @ 03/31 26,649,616.61
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 215,042.40
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 467,517.49
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 4,631.60
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 27,044.96
FSA GUARANTY INSURANCE POLICY 8,168,929.39
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 308,759.00
SPECIAL HAZARD AMOUNT AVAILABLE 839,388.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.9372%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 8.3597%
POOL TRADING FACTOR 0.178904113
................................................................................
Run: 04/30/97 14:30:43 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-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 16,706,661.65 8.350001 % 640,344.34
S 760920XD5 0.00 0.00 0.150000 % 0.00
R 760920XC7 100.00 0.00 8.350001 % 0.00
B 6,546,994.01 3,372,021.19 8.350001 % 0.00
- -------------------------------------------------------------------------------
93,528,473.01 20,078,682.84 640,344.34
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 114,976.61 755,320.95 0.00 0.00 16,066,317.31
S 2,482.34 2,482.34 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B 0.00 0.00 0.00 98,460.54 3,296,767.17
- -------------------------------------------------------------------------------
117,458.95 757,803.29 0.00 98,460.54 19,363,084.48
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 192.071704 7.361855 1.321853 8.683708 0.000000 184.709848
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 515.048767 0.000000 0.000000 0.000000 0.000000 503.554328
_______________________________________________________________________________
DETERMINATION DATE 21-April-97
DISTRIBUTION DATE 25-April-97
Run: 04/30/97 14:30:43 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S14 (POOL # 4063)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4063
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 7,025.31
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,337.77
SUBSERVICER ADVANCES THIS MONTH 19,441.53
MASTER SERVICER ADVANCES THIS MONTH 5,329.48
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 1 323,866.91
(C) THREE OR MORE MONTHLY PAYMENTS: 1 218,018.40
FORECLOSURES
NUMBER OF LOANS 6
AGGREGATE PRINCIPAL BALANCE 1,848,822.62
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 19,363,084.48
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 88
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 643,197.66
REMAINING SUBCLASS INTEREST SHORTFALL 23,206.53
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 426,943.63
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 83.20596420 % 16.79403580 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 82.97395660 % 17.02604340 %
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 9.08886211
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 268.81
POOL TRADING FACTOR: 20.70287674
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: 04/30/97 14:30:44 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 3,362,977.77 8.000000 % 136,614.22
A-6 760920ZF8 6,450,000.00 4,338,241.36 8.000000 % 176,232.35
A-7 760920ZG6 37,500,000.00 0.00 8.000000 % 0.00
A-8 760920ZH4 10,000,000.00 1,681,488.90 8.000000 % 68,307.11
A-9 760920ZJ0 9,350,000.00 201,778.67 8.000000 % 8,196.85
A-10 760920ZC5 60,000,000.00 4,589,758.57 8.000000 % 186,449.72
A-11 760920ZD3 15,000,000.00 1,147,439.61 8.000000 % 46,612.43
A-12 760920ZB7 0.00 0.00 0.240203 % 0.00
R 760920ZK7 100.00 0.00 8.000000 % 0.00
B 8,345,599.90 6,409,802.23 8.000000 % 37,962.96
- -------------------------------------------------------------------------------
208,639,599.90 21,731,487.11 660,375.64
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 22,057.68 158,671.90 0.00 0.00 3,226,363.55
A-6 28,454.41 204,686.76 0.00 0.00 4,162,009.01
A-7 0.00 0.00 0.00 0.00 0.00
A-8 11,028.84 79,335.95 0.00 0.00 1,613,181.79
A-9 1,323.46 9,520.31 0.00 0.00 193,581.82
A-10 30,104.10 216,553.82 0.00 0.00 4,403,308.85
A-11 7,526.03 54,138.46 0.00 0.00 1,100,827.18
A-12 4,279.70 4,279.70 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B 42,041.71 80,004.67 0.00 0.00 6,371,839.27
- -------------------------------------------------------------------------------
146,815.93 807,191.57 0.00 0.00 21,071,111.47
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-5 171.580498 6.970113 1.125392 8.095505 0.000000 164.610385
A-6 672.595560 27.322845 4.411536 31.734381 0.000000 645.272715
A-7 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-8 168.148890 6.830711 1.102884 7.933595 0.000000 161.318179
A-9 21.580606 0.876668 0.141547 1.018215 0.000000 20.703938
A-10 76.495976 3.107495 0.501735 3.609230 0.000000 73.388481
A-11 76.495974 3.107495 0.501735 3.609230 0.000000 73.388479
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 768.045714 4.548859 5.037590 9.586449 0.000000 763.496854
_______________________________________________________________________________
DETERMINATION DATE 21-April-97
DISTRIBUTION DATE 25-April-97
Run: 04/30/97 14:30:45 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S15 (POOL # 4064)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4064
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 5,562.64
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,312.29
SUBSERVICER ADVANCES THIS MONTH 9,031.04
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 3 493,253.97
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 244,666.86
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 21,071,111.47
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 107
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 531,667.82
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 70.50453940 % 29.49546070 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 69.76030770 % 30.23969230 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2435 %
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 8.68048893
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 111.61
POOL TRADING FACTOR: 10.09928675
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: 04/30/97 14:30:46 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-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 17,624,403.66 6.071000 % 260,635.01
A-9 760920YL6 4,375,000.00 3,738,509.86 18.522427 % 55,286.22
A-10 760920XZ6 23,595,000.00 1,866,437.47 7.270000 % 27,601.44
A-11 760920YA0 6,435,000.00 509,028.38 11.843331 % 7,527.67
A-12 760920YB8 0.00 0.00 0.500000 % 0.00
A-13 760920YC6 0.00 0.00 0.227746 % 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 6,139,721.03 8.750000 % 5,266.01
B 15,327,940.64 11,991,460.97 8.750000 % 10,285.03
- -------------------------------------------------------------------------------
322,682,743.64 41,869,561.37 366,601.38
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 0.00 0.00 0.00 0.00 0.00
A-7 0.00 0.00 0.00 0.00 0.00
A-8 88,732.64 349,367.65 0.00 0.00 17,363,768.65
A-9 57,425.55 112,711.77 0.00 0.00 3,683,223.64
A-10 11,252.70 38,854.14 0.00 0.00 1,838,836.03
A-11 4,999.48 12,527.15 0.00 0.00 501,500.71
A-12 9,843.05 9,843.05 0.00 0.00 0.00
A-13 7,907.85 7,907.85 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 44,551.82 49,817.83 0.00 0.00 6,134,455.02
B 87,013.94 97,298.97 0.00 0.00 11,981,175.94
- -------------------------------------------------------------------------------
311,727.03 678,328.41 0.00 0.00 41,502,959.99
===============================================================================
Run: 04/30/97 14:30:46
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-8 854.516541 12.636849 4.302189 16.939038 0.000000 841.879692
A-9 854.516539 12.636850 13.125840 25.762690 0.000000 841.879689
A-10 79.103093 1.169800 0.476910 1.646710 0.000000 77.933292
A-11 79.103089 1.169801 0.776920 1.946721 0.000000 77.933288
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 845.621366 0.725285 6.136105 6.861390 0.000000 844.896081
B 782.326945 0.670998 5.676819 6.347817 0.000000 781.655946
_______________________________________________________________________________
DETERMINATION DATE 21-April-97
DISTRIBUTION DATE 25-April-97
Run: 04/30/97 14:30:47 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 10,793.85
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,281.35
SUBSERVICER ADVANCES THIS MONTH 39,917.74
MASTER SERVICER ADVANCES THIS MONTH 8,054.05
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,354,390.43
(B) TWO MONTHLY PAYMENTS: 5 1,301,728.97
(C) THREE OR MORE MONTHLY PAYMENTS: 1 580,248.90
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,573,230.35
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 41,502,959.99
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 169
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 974,681.58
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 330,690.02
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 56.69603070 % 14.66392500 % 28.64004440 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 56.35099050 % 14.78076509 % 28.86824440 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2276 %
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 9.42259590
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 295.49
POOL TRADING FACTOR: 12.86184675
LIBOR INDEX: 0.0000
COFI INDEX: 0.0000
TREASURY INDEX: 0.0000
................................................................................
Run: 04/22/97 14:45:00 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 5,554,660.97 8.0000 5,137.30
S 760920YS1 0.00 0.00 0.5605 0.00
- --------------------------------------------------------------------------------
32,200,599.87 5,554,660.97 5,137.30
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 37,030.17 0.00 42,167.47 0.00 5,549,523.67
S 2,594.43 0.00 2,594.43 0.00 0.00
39,624.60 0.00 44,761.90 0.00 5,549,523.67
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 172.501785 0.159541 1.149984 0.000000 1.309525 172.342245
S 0.000000 0.000000 0.080571 0.000000 0.080571 0.000000
Determination Date 21-April-1997
Distribution Date 25-April-1997
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 04/22/97 14:45:00 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 1,625.29
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 530.64
SUBSERVICER ADVANCES THIS MONTH 7,115.80
MASTER SERVICER ADVANCES THIS MONTH 1,976.71
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 327,269.08
(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 5,276,756.79
ACTUAL UPAID PRINCIPAL BALANCE @ 03/31 5,052,479.87
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 234,716.40
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 267,929.09
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 50.10
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 4,787.69
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 0.163871382
................................................................................
Run: 04/22/97 14:45:00 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 6,961,598.68 7.6285 7,706.82
S 760920YU6 0.00 0.00 0.2500 0.00
- --------------------------------------------------------------------------------
63,951,716.07 6,961,598.68 7,706.82
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 44,253.15 0.00 51,959.97 0.00 6,953,891.86
S 1,450.25 0.00 1,450.25 0.00 0.00
45,703.40 0.00 53,410.22 0.00 6,953,891.86
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 108.857105 0.120510 0.691978 0.000000 0.812488 108.736595
S 0.000000 0.000000 0.022677 0.000000 0.022677 0.000000
Determination Date 21-April-1997
Distribution Date 25-April-1997
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 04/22/97 14:45:00 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 1,514.98
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 725.60
SUBSERVICER ADVANCES THIS MONTH 4,066.66
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 276,562.09
(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 6,946,365.83
ACTUAL UPAID PRINCIPAL BALANCE @ 03/31 6,954,495.80
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 200.50
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 7,325.53
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 0.108618912
................................................................................
Run: 04/22/97 14:45:00 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 10,720,405.47 7.7744 698,277.15
S 760920YW2 0.00 0.00 0.2500 0.00
- --------------------------------------------------------------------------------
75,606,730.04 10,720,405.47 698,277.15
================================================================================
- --------------------------------------------------------------------------------
REO LIQUIDATIONS/ REAL ESTATE REMAINING
INTEREST SUBSEQUENT TOTAL OWNED/ PRINCIPAL
DISTRIBUTION RECVS. & EXPS. DISTRIBUTION PRINLOSS BALANCE
- --------------------------------------------------------------------------------
A 66,356.90 0.00 764,634.05 0.00 10,022,128.32
S 2,133.83 0.00 2,133.83 0.00 0.00
68,490.73 0.00 766,767.88 0.00 10,022,128.32
================================================================================
- --------------------------------------------------------------------------------
AMOUNT PER $1,000 UNIT
- --------------------------------------------------------------------------------
BEGINNING REO LIQ./ ENDING
BALANCE PRINCIPAL INTEREST SUBSEQ.RECVS. TOTAL BALANCE
CLASS FACTOR FACTOR FACTOR & EXPENSES DISTRIBUTION FACTOR
A 141.791683 9.235648 0.877659 0.000000 10.113307 132.556035
S 0.000000 0.000000 0.028223 0.000000 0.028223 0.000000
Determination Date 21-April-1997
Distribution Date 25-April-1997
MASTER SERVICER
RESIDENTIAL FUNDING CORPORATION
BOND ADMINISTRATION
10 UNIVERSAL CITY PLAZA, SUITE 2100
UNIVERSAL CITY, CA 91608
(818) 753-3500
Run: 04/22/97 14:45:00 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 2,769.00
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,060.89
SUBSERVICER ADVANCES THIS MONTH 4,516.15
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 262,062.00
(B) TWO MONTHLY PAYMENTS: 1 334,050.61
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
(D) LOANS IN FORECLOSURE 0 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 10,009,607.78
ACTUAL UPAID PRINCIPAL BALANCE @ 03/31 10,019,829.37
AGGREGATE NUMBER LOANS IN THE POOL AS OF THE
DETERMINATION DATE 36
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
TOTAL PAYOFFS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL CURTAILMENTS INCLUDED IN THIS DISTRIBUTION 2,589.25
TOTAL REO LIQUIDATIONS INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
TOTAL SCHEDULED PRINCIPAL INCLUDED IN THIS DISTRIBUTION 9,931.29
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 8.2572%
NEXT PERIOD ADJUSTABLE PASS THRU RATE 7.5506%
POOL TRADING FACTOR 0.132390434
................................................................................
Run: 04/30/97 14:30:47 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S18 (POOL # 4066)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4066
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760920A57 23,863,000.00 0.00 7.400000 % 0.00
A-2 760920A73 38,374,000.00 0.00 7.450000 % 0.00
A-3 760920A99 23,218,000.00 0.00 7.750000 % 0.00
A-4 760920B49 9,500,000.00 5,827,732.08 7.950000 % 379,252.43
A-5 760920B31 41,703.00 291.37 1008.000000 % 18.96
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 0.383933 % 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 5,677,148.40 8.000000 % 32,305.46
- -------------------------------------------------------------------------------
157,858,019.23 16,993,171.85 411,576.85
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 38,338.39 417,590.82 0.00 0.00 5,448,479.65
A-5 243.04 262.00 0.00 0.00 272.41
A-6 36,330.49 36,330.49 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 5,398.80 5,398.80 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 37,582.64 69,888.10 0.00 0.00 5,644,842.94
- -------------------------------------------------------------------------------
117,893.36 529,470.21 0.00 0.00 16,581,595.00
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 613.445482 39.921308 4.035620 43.956928 0.000000 573.524174
A-5 6.986788 0.454644 5.827878 6.282522 0.000000 6.532144
A-6 1000.000000 0.000000 6.619987 6.619987 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 799.165215 4.547599 5.290464 9.838063 0.000000 794.617615
_______________________________________________________________________________
DETERMINATION DATE 21-April-97
DISTRIBUTION DATE 25-April-97
Run: 04/30/97 14:30:48 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S18 (POOL # 4066)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4066
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 4,459.26
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,788.39
SUBSERVICER ADVANCES THIS MONTH 1,729.48
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 142,530.50
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 16,581,595.00
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 314,878.25
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 66.59159070 % 33.40840930 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 65.95717760 % 34.04282240 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3866 %
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 8.82952946
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 116.37
POOL TRADING FACTOR: 10.50411951
................................................................................
Run: 04/30/97 14:30:49 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-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 13,511,792.25 8.500000 % 761,020.27
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 0.167718 % 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 5,496,869.28 8.500000 % 5,295.41
B 12,805,385.16 10,650,484.84 8.500000 % 10,260.13
- -------------------------------------------------------------------------------
320,111,585.16 38,763,146.37 776,575.81
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 95,413.19 856,433.46 0.00 0.00 12,750,771.98
A-7 64,287.68 64,287.68 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 5,401.01 5,401.01 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 38,816.01 44,111.42 0.00 0.00 5,491,573.87
B 75,208.13 85,468.26 0.00 0.00 10,640,224.71
- -------------------------------------------------------------------------------
279,126.02 1,055,701.83 0.00 0.00 37,986,570.56
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 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-6 400.943390 22.582204 2.831252 25.413456 0.000000 378.361186
A-7 1000.000000 0.000000 7.061476 7.061476 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 858.617507 0.827149 6.063107 6.890256 0.000000 857.790358
B 831.719211 0.801235 5.873165 6.674400 0.000000 830.917975
_______________________________________________________________________________
DETERMINATION DATE 21-April-97
DISTRIBUTION DATE 25-April-97
Run: 04/30/97 14:30:50 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S19 (POOL # 4067)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4067
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 9,284.35
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,985.78
SUBSERVICER ADVANCES THIS MONTH 29,648.34
MASTER SERVICER ADVANCES THIS MONTH 6,330.97
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 2,199,432.16
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 3 673,952.73
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 741,239.13
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 37,986,570.56
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 144
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 782,969.70
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 739,233.36
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 58.34354110 % 14.18065800 % 27.47580070 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 57.53289030 % 14.45661924 % 28.01049040 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1682 %
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 9.09120564
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 290.44
POOL TRADING FACTOR: 11.86666535
................................................................................
Run: 04/30/97 14:30:50 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 9,127,629.30 8.100000 % 386,986.13
A-6 760920D70 2,829,000.00 706,671.74 8.100000 % 45,396.44
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 6,757,328.26 8.100000 % 0.00
A-10 760920E53 16,830,000.00 0.00 8.100000 % 0.00
A-11 760920D96 8,130,000.00 1,997,349.73 8.100000 % 30,649.83
A-12 760920F37 10,000,000.00 800,220.27 8.100000 % 12,279.58
A-13 760920E95 0.00 0.00 0.400000 % 0.00
A-14 760920F29 0.00 0.00 0.243606 % 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 7,548,606.54 8.500000 % 7,562.36
B 16,895,592.50 15,049,246.10 8.500000 % 15,076.68
- -------------------------------------------------------------------------------
375,449,692.50 50,614,051.94 497,951.02
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 61,320.37 448,306.50 0.00 0.00 8,740,643.17
A-6 4,747.49 50,143.93 0.00 0.00 661,275.30
A-7 16,996.80 16,996.80 0.00 0.00 2,530,000.00
A-8 40,960.28 40,960.28 0.00 0.00 6,097,000.00
A-9 0.00 0.00 45,396.44 0.00 6,802,724.70
A-10 0.00 0.00 0.00 0.00 0.00
A-11 13,418.40 44,068.23 0.00 0.00 1,966,699.90
A-12 5,375.97 17,655.55 0.00 0.00 787,940.69
A-13 9,294.60 9,294.60 0.00 0.00 0.00
A-14 10,226.35 10,226.35 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 53,216.64 60,779.00 0.00 0.00 7,541,044.18
B 106,095.14 121,171.82 0.00 0.00 15,034,169.42
- -------------------------------------------------------------------------------
321,652.04 819,603.06 45,396.44 0.00 50,161,497.36
===============================================================================
Run: 04/30/97 14:30:50
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-5 237.667733 10.076452 1.596677 11.673129 0.000000 227.591282
A-6 249.795596 16.046815 1.678151 17.724966 0.000000 233.748781
A-7 1000.000000 0.000000 6.718103 6.718103 0.000000 1000.000000
A-8 1000.000000 0.000000 6.718104 6.718104 0.000000 1000.000000
A-9 1457.891750 0.000000 0.000000 0.000000 9.794270 1467.686019
A-10 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-11 245.676474 3.769967 1.650480 5.420447 0.000000 241.906507
A-12 80.022027 1.227958 0.537597 1.765555 0.000000 78.794069
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 893.537706 0.895166 6.299318 7.194484 0.000000 892.642540
B 890.720234 0.892345 6.279455 7.171800 0.000000 889.827890
_______________________________________________________________________________
DETERMINATION DATE 21-April-97
DISTRIBUTION DATE 25-April-97
Run: 04/30/97 14:30:51 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 13,389.91
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,322.73
SUBSERVICER ADVANCES THIS MONTH 27,789.91
MASTER SERVICER ADVANCES THIS MONTH 2,590.92
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,176,494.94
(B) TWO MONTHLY PAYMENTS: 1 89,639.35
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 7
AGGREGATE PRINCIPAL BALANCE 2,138,118.66
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 50,161,497.36
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 188
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 305,726.50
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 401,848.28
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 55.35261100 % 14.91405300 % 29.73333600 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 54.99493680 % 15.03353085 % 29.97153240 %
CLASS A-14 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2446 %
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 9.18953124
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 289.87
POOL TRADING FACTOR: 13.36037780
................................................................................
Run: 04/30/97 14:30:52 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 35,150,624.67 6.672603 % 1,302,876.99
S 760920ZN1 0.00 0.00 0.150000 % 0.00
R 760920ZM3 100.00 0.00 6.672603 % 0.00
B 7,968,810.12 1,924,366.94 6.672603 % 2,233.21
- -------------------------------------------------------------------------------
113,840,137.12 37,074,991.61 1,305,110.20
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 190,224.63 1,493,101.62 0.00 0.00 33,847,747.68
S 4,510.35 4,510.35 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B 10,414.10 12,647.31 0.00 0.00 1,922,133.73
- -------------------------------------------------------------------------------
205,149.08 1,510,259.28 0.00 0.00 35,769,881.41
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 332.013009 12.306242 1.796755 14.102997 0.000000 319.706767
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 241.487363 0.280244 1.306858 1.587102 0.000000 241.207119
_______________________________________________________________________________
DETERMINATION DATE 21-April-97
DISTRIBUTION DATE 25-April-97
Run: 04/30/97 14:30:52 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S21 (POOL # 4069)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4069
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 11,834.83
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,730.47
SUBSERVICER ADVANCES THIS MONTH 13,991.62
MASTER SERVICER ADVANCES THIS MONTH 5,621.09
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 526,959.84
(B) TWO MONTHLY PAYMENTS: 1 235,044.03
(C) THREE OR MORE MONTHLY PAYMENTS: 1 218,403.02
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 1,066,644.42
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 35,769,881.41
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 126
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 2
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 870,925.22
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,262,085.07
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 94.80952830 % 5.19047170 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 94.62639050 % 5.37360950 %
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 7.39055023
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 295.61
POOL TRADING FACTOR: 31.42115102
PASS THROUGH RATE FOR NEXT DISTRIBUTION: 0.1864
TOTAL BALANCE OF CONVERTED LOANS REMAINING IN POOL: 0.00
TOTAL REPURCHASE OF CONVERTING AND CONVERTED
LOANS IN THIS DISTRIBUTION: 0.00
................................................................................
Run: 04/30/97 14:35:06 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 18,410,252.90 8.500000 % 647,022.32
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 3,661,879.00 802,626.52 0.090943 % 17,351.42
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 3,888,552.81 8.500000 % 3,895.36
B 10,804,782.23 9,639,394.14 8.500000 % 9,656.28
- -------------------------------------------------------------------------------
216,050,982.23 35,715,947.77 677,925.38
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 129,230.85 776,253.17 0.00 0.00 17,763,230.58
A-7 20,883.88 20,883.88 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 2,682.37 20,033.79 0.00 0.00 785,275.10
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 27,295.72 31,191.08 0.00 0.00 3,884,657.45
B 67,663.75 77,320.03 0.00 0.00 9,629,737.86
- -------------------------------------------------------------------------------
247,756.57 925,681.95 0.00 0.00 35,038,022.39
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED 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-6 898.061117 31.562064 6.303944 37.866008 0.000000 866.499053
A-7 1000.000000 0.000000 7.019505 7.019505 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-11 219.184337 4.738393 0.732512 5.470905 0.000000 214.445944
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 900.127965 0.901704 6.318454 7.220158 0.000000 899.226262
B 892.141455 0.893702 6.262391 7.156093 0.000000 891.247751
_______________________________________________________________________________
DETERMINATION DATE 21-April-97
DISTRIBUTION DATE 25-April-97
Run: 04/30/97 14:35:06 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S23 (POOL # 4070)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4070
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 8,693.98
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,688.07
SUBSERVICER ADVANCES THIS MONTH 11,210.85
MASTER SERVICER ADVANCES THIS MONTH 5,706.48
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 637,280.14
(B) TWO MONTHLY PAYMENTS: 2 452,834.56
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 322,715.50
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 35,038,022.39
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 140
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 725,556.98
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 642,146.88
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 62.12351120 % 10.88744100 % 26.98904760 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 61.42934340 % 11.08697690 % 27.48367970 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.0915 %
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 8.82967500
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 289.61
POOL TRADING FACTOR: 16.21747887
COFI INDEX USED FOR THIS DISTRIBUTION 0.0000
................................................................................
Run: 04/30/97 14:30:53 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 7,141,862.46 8.000000 % 90,218.52
A-7 760920J90 7,108,000.00 0.00 8.000000 % 0.00
A-8 760920K23 10,000,000.00 1,000,198.92 8.000000 % 12,634.86
A-9 760920K31 37,500,000.00 3,901,946.34 8.000000 % 49,290.76
A-10 760920J74 17,000,000.00 5,839,913.02 8.000000 % 73,771.84
A-11 760920J66 0.00 0.00 0.347287 % 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 6,606,632.68 8.000000 % 35,911.35
- -------------------------------------------------------------------------------
183,771,178.70 24,490,553.42 261,827.33
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 47,568.33 137,786.85 0.00 0.00 7,051,643.94
A-7 0.00 0.00 0.00 0.00 0.00
A-8 6,661.82 19,296.68 0.00 0.00 987,564.06
A-9 25,988.89 75,279.65 0.00 0.00 3,852,655.58
A-10 38,896.70 112,668.54 0.00 0.00 5,766,141.18
A-11 7,081.15 7,081.15 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
B 44,003.43 79,914.78 0.00 0.00 6,570,721.33
- -------------------------------------------------------------------------------
170,200.32 432,027.65 0.00 0.00 24,228,726.09
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-5 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-6 650.324391 8.215127 4.331482 12.546609 0.000000 642.109264
A-7 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-8 100.019892 1.263486 0.666182 1.929668 0.000000 98.756406
A-9 104.051902 1.314420 0.693037 2.007457 0.000000 102.737482
A-10 343.524295 4.339520 2.288041 6.627561 0.000000 339.184775
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 798.869371 4.342374 5.320865 9.663239 0.000000 794.526996
_______________________________________________________________________________
DETERMINATION DATE 21-April-97
DISTRIBUTION DATE 25-April-97
Run: 04/30/97 14:30:53 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S22 (POOL # 4072)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4072
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 6,308.85
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,566.34
SUBSERVICER ADVANCES THIS MONTH 4,390.31
MASTER SERVICER ADVANCES THIS MONTH 2,223.95
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 171,629.79
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 195,920.80
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 24,228,726.09
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 184,088.58
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 128,705.22
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 73.02375100 % 26.97624900 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 72.88045060 % 27.11954940 %
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 8.78444567
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 117.12
POOL TRADING FACTOR: 13.18418169
PAC COMPANION
ENDING A-7 PRINCIPAL COMPONENT: 0.00 0.00
ENDING A-8 PRINCIPAL COMPONENT: 987,564.06 0.00
ENDING A-9 PRINCIPAL COMPONENT: 3,852,655.58 0.00
ENDING A-10 PRINCIPAL COMPONENT: 5,766,141.18 0.00
................................................................................
Run: 04/30/97 14:30:56 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 31,752,419.68 7.578749 % 919,410.37
S 760920H84 0.00 0.00 0.150000 % 0.00
R 760920H76 100.00 0.00 7.578749 % 0.00
B 8,084,552.09 6,470,249.26 7.578749 % 6,764.85
- -------------------------------------------------------------------------------
134,742,525.09 38,222,668.94 926,175.22
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 197,248.37 1,116,658.74 0.00 0.00 30,833,009.31
S 4,699.49 4,699.49 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B 40,193.68 46,958.53 0.00 0.00 6,463,484.41
- -------------------------------------------------------------------------------
242,141.54 1,168,316.76 0.00 0.00 37,296,493.72
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 250.694402 7.259007 1.557332 8.816339 0.000000 243.435395
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 800.322540 0.836765 4.971662 5.808427 0.000000 799.485777
_______________________________________________________________________________
DETERMINATION DATE 21-April-97
DISTRIBUTION DATE 25-April-97
Run: 04/30/97 14:30:56 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S25 (POOL # 4074)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4074
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 11,126.52
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,205.61
SUBSERVICER ADVANCES THIS MONTH 28,946.35
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 1,895,131.29
(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 37,296,493.72
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 126
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 886,212.21
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 83.07222010 % 16.92777990 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 82.66999450 % 17.33000550 %
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 8.27706784
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 293.03
POOL TRADING FACTOR: 27.67982394
PASS THROUGH RATE FOR NEXT DISTRIBUTION: 0.2117
TOTAL BALANCE OF CONVERTED LOANS REMAINING IN POOL: 0.00
TOTAL REPURCHASE OF CONVERTING AND CONVERTED
LOANS IN THIS DISTRIBUTION: 0.00
................................................................................
Run: 04/30/97 14:30:57 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 1,159,726.51 8.500000 % 64,864.22
A-11 760920T24 20,000,000.00 10,542,968.08 8.500000 % 589,674.75
A-12 760920P44 39,837,000.00 21,000,010.98 8.500000 % 1,174,543.65
A-13 760920P77 4,598,000.00 6,743,814.26 8.500000 % 0.00
A-14 760920M62 2,400,000.00 254,185.73 8.500000 % 47,147.21
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 0.092031 % 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 7,702,762.52 8.500000 % 7,161.89
B 17,878,726.36 15,142,238.54 8.500000 % 14,078.98
- -------------------------------------------------------------------------------
376,384,926.36 74,547,706.62 1,897,470.70
===============================================================================
_______________________________________________________________________________
REMAINING
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 8,107.85 72,972.07 0.00 0.00 1,094,862.29
A-11 73,707.77 663,382.52 0.00 0.00 9,953,293.33
A-12 146,814.81 1,321,358.46 0.00 0.00 19,825,467.33
A-13 0.00 0.00 47,147.20 0.00 6,790,961.46
A-14 1,777.06 48,924.27 0.00 0.00 207,038.52
A-15 25,867.35 25,867.35 0.00 0.00 3,700,000.00
A-16 27,964.71 27,964.71 0.00 0.00 4,000,000.00
A-17 30,076.05 30,076.05 0.00 0.00 4,302,000.00
A-18 5,642.85 5,642.85 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 53,851.38 61,013.27 0.00 0.00 7,695,600.63
B 105,862.07 119,941.05 0.00 0.00 15,128,159.56
- -------------------------------------------------------------------------------
479,671.90 2,377,142.60 47,147.20 0.00 72,697,383.12
===============================================================================
Run: 04/30/97 14:30:57
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-10 527.148414 29.483736 3.685386 33.169122 0.000000 497.664677
A-11 527.148404 29.483738 3.685389 33.169127 0.000000 497.664667
A-12 527.148404 29.483737 3.685388 33.169125 0.000000 497.664667
A-13 1466.684267 0.000000 0.000000 0.000000 10.253849 1476.938117
A-14 105.910721 19.644671 0.740442 20.385113 0.000000 86.266050
A-15 1000.000000 0.000000 6.991176 6.991176 0.000000 1000.000000
A-16 1000.000000 0.000000 6.991178 6.991178 0.000000 1000.000000
A-17 1000.000000 0.000000 6.991179 6.991179 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 909.524444 0.845659 6.358647 7.204306 0.000000 908.678785
B 846.941680 0.787471 5.921120 6.708591 0.000000 846.154209
_______________________________________________________________________________
DETERMINATION DATE 21-April-97
DISTRIBUTION DATE 25-April-97
Run: 04/30/97 14:30:58 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S26 (POOL # 4075)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4075
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 19,099.49
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 7,595.89
SUBSERVICER ADVANCES THIS MONTH 21,077.77
MASTER SERVICER ADVANCES THIS MONTH 8,757.33
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 1,651,494.35
(B) TWO MONTHLY PAYMENTS: 1 48,138.90
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 876,789.99
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 72,697,383.12
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 268
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 1,095,601.30
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,781,010.40
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 69.35519270 % 10.33266200 % 20.31214540 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 68.60442670 % 10.58580144 % 20.80977180 %
CLASS A-18 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.0918 %
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 9.03276193
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 295.96
POOL TRADING FACTOR: 19.31463723
................................................................................
Run: 04/30/97 14:30:59 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 6,659,712.03 8.000000 % 778,947.78
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 0.165893 % 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 5,994,940.13 8.000000 % 32,071.90
- -------------------------------------------------------------------------------
157,499,405.19 25,675,652.16 811,019.68
===============================================================================
_______________________________________________________________________________
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 43,884.90 822,832.68 0.00 0.00 5,880,764.25
A-8 85,803.30 85,803.30 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 3,508.49 3,508.49 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
B 39,504.30 71,576.20 0.00 0.00 5,962,868.23
- -------------------------------------------------------------------------------
172,700.99 983,720.67 0.00 0.00 24,864,632.48
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED 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-7 404.010679 47.254779 2.662273 49.917052 0.000000 356.755900
A-8 1000.000000 0.000000 6.589609 6.589609 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 801.312050 4.286880 5.280333 9.567213 0.000000 797.025168
_______________________________________________________________________________
DETERMINATION DATE 21-April-97
DISTRIBUTION DATE 25-April-97
Run: 04/30/97 14:31:00 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S27 (POOL # 4076)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4076
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 7,230.50
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,730.27
SUBSERVICER ADVANCES THIS MONTH 9,174.15
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 443,164.38
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 323,248.17
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 24,864,632.48
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 132
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 673,659.36
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 76.65126440 % 23.34873560 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 76.01867540 % 23.98132460 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1644 %
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 8.62776389
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 118.22
POOL TRADING FACTOR: 15.78712786
................................................................................
Run: 04/30/97 14:31:00 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 42,569,097.65 8.000000 % 916,658.69
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 0.268764 % 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 6,701,344.14 8.000000 % 54,514.92
B 16,432,384.46 14,918,031.14 8.000000 % 7,578.54
- -------------------------------------------------------------------------------
365,162,840.46 69,791,472.93 978,752.15
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 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-10 283,514.06 1,200,172.75 0.00 0.00 41,652,438.96
A-11 37,316.49 37,316.49 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 15,615.77 15,615.77 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 44,631.56 99,146.48 0.00 0.00 6,646,829.22
B 99,355.45 106,933.99 0.00 0.00 14,796,674.12
- -------------------------------------------------------------------------------
480,433.33 1,459,185.48 0.00 0.00 68,698,942.30
===============================================================================
Run: 04/30/97 14:31:00
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-10 898.082229 19.338791 5.981309 25.320100 0.000000 878.743438
A-11 1000.000000 0.000000 6.660091 6.660091 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 917.583081 7.464468 6.111187 13.575655 0.000000 910.118613
B 907.843361 0.461195 6.046319 6.507514 0.000000 900.458126
_______________________________________________________________________________
DETERMINATION DATE 21-April-97
DISTRIBUTION DATE 25-April-97
Run: 04/30/97 14:31:01 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S28 (POOL # 4077)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4077
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 17,210.68
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 7,283.19
SUBSERVICER ADVANCES THIS MONTH 12,820.74
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 925,746.83
(B) TWO MONTHLY PAYMENTS: 1 490,144.53
(C) THREE OR MORE MONTHLY PAYMENTS: 1 197,374.50
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 68,698,942.30
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 524,782.39
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 69.02289870 % 9.60195300 % 21.37514870 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 68.78626860 % 9.67530066 % 21.53843080 %
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 8.69138600
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 292.00
POOL TRADING FACTOR: 18.81323472
................................................................................
Run: 04/30/97 14:31:02 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 17,149,990.27 7.191430 % 19,391.38
S 760920U30 0.00 0.00 0.250000 % 0.00
R 760920U48 100.00 0.00 7.191430 % 0.00
B 6,095,852.88 4,052,739.07 7.191430 % 4,466.41
- -------------------------------------------------------------------------------
116,111,466.88 21,202,729.34 23,857.79
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 102,775.23 122,166.61 0.00 0.00 17,130,598.89
S 4,417.14 4,417.14 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B 24,286.96 28,753.37 0.00 0.00 4,048,272.66
- -------------------------------------------------------------------------------
131,479.33 155,337.12 0.00 0.00 21,178,871.55
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 155.887017 0.176260 0.934189 1.110449 0.000000 155.710756
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 664.835446 0.732696 3.984178 4.716874 0.000000 664.102750
_______________________________________________________________________________
DETERMINATION DATE 21-April-97
DISTRIBUTION DATE 25-April-97
Run: 04/30/97 14:31:02 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S29 (POOL # 4078)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4078
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 7,548.30
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,169.62
SPREAD 2,455.02
SUBSERVICER ADVANCES THIS MONTH 13,380.19
MASTER SERVICER ADVANCES THIS MONTH 3,061.69
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 1,141,901.77
(B) TWO MONTHLY PAYMENTS: 0 0.00
(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 21,178,871.55
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 68
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 402,208.34
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 490.87
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 80.88576710 % 19.11423290 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 80.88532410 % 19.11467590 %
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 8.11903845
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 302.79
POOL TRADING FACTOR: 18.24012057
................................................................................
Run: 04/30/97 14:31:05 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 20,923,030.13 7.500000 % 1,236,142.44
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 5,090,930.11 7.500000 % 148,878.65
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 0.204359 % 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 9,457,606.02 7.500000 % 50,828.83
- -------------------------------------------------------------------------------
261,801,192.58 56,407,566.26 1,435,849.92
===============================================================================
_______________________________________________________________________________
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-4 129,657.45 1,365,799.89 0.00 0.00 19,686,887.69
A-5 129,737.82 129,737.82 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 31,547.87 180,426.52 0.00 0.00 4,942,051.46
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 9,524.51 9,524.51 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
B 58,607.62 109,436.45 0.00 0.00 9,406,777.19
- -------------------------------------------------------------------------------
359,075.27 1,794,925.19 0.00 0.00 54,971,716.34
===============================================================================
Run: 04/30/97 14:31:05
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-4 855.083172 50.518715 5.298845 55.817560 0.000000 804.564457
A-5 1000.000000 0.000000 6.196877 6.196877 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-8 339.395341 9.925243 2.103191 12.028434 0.000000 329.470097
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 801.424622 4.307166 4.966330 9.273496 0.000000 797.117457
_______________________________________________________________________________
DETERMINATION DATE 21-April-97
DISTRIBUTION DATE 25-April-97
Run: 04/30/97 14:31:06 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S31 (POOL # 4080)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4080
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 13,398.15
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,121.51
SUBSERVICER ADVANCES THIS MONTH 2,783.90
MASTER SERVICER ADVANCES THIS MONTH 2,261.58
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 240,077.78
(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 54,971,716.34
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 240
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 197,766.87
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,132,693.86
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 83.23344430 % 16.76655570 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 82.88796890 % 17.11203110 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2059 %
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 8.11895100
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 119.53
POOL TRADING FACTOR: 20.99750417
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: 148,878.65 N/A 0.00
CLASS A-8 ENDING BAL: 4,942,051.46 N/A 0.00
................................................................................
Run: 04/30/97 14:31:06 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 57,760,412.92 7.750000 % 407,112.42
A-11 760920U55 2,522,000.00 0.00 7.750000 % 0.00
A-12 760920U63 2,475,000.00 2,140,357.02 7.750000 % 63,390.28
A-13 760920U89 10,958,000.00 10,958,000.00 7.750000 % 0.00
A-14 760920W46 6,968,000.00 9,824,642.98 7.750000 % 0.00
A-15 760920V54 23,788,000.00 0.00 7.750000 % 0.00
A-16 760920W53 16,332,000.00 8,964,749.18 7.750000 % 45,234.34
A-17 760920W38 0.00 0.00 0.322111 % 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 7,893,559.10 7.750000 % 26,232.64
B 20,436,665.48 18,745,032.50 7.750000 % 24,800.76
- -------------------------------------------------------------------------------
430,245,573.48 116,286,753.70 566,770.44
===============================================================================
_______________________________________________________________________________
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 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-10 372,680.07 779,792.49 0.00 0.00 57,353,300.50
A-11 0.00 0.00 0.00 0.00 0.00
A-12 13,809.95 77,200.23 0.00 0.00 2,076,966.74
A-13 70,702.89 70,702.89 0.00 0.00 10,958,000.00
A-14 0.00 0.00 63,390.28 0.00 9,888,033.26
A-15 0.00 0.00 0.00 0.00 0.00
A-16 57,842.10 103,076.44 0.00 0.00 8,919,514.84
A-17 31,184.57 31,184.57 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 50,930.60 77,163.24 0.00 0.00 7,867,326.46
B 120,946.14 145,746.90 0.00 37,494.55 18,682,737.17
- -------------------------------------------------------------------------------
718,096.32 1,284,866.76 63,390.28 37,494.55 115,745,878.97
===============================================================================
Run: 04/30/97 14:31:06
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-10 879.140545 6.196442 5.672365 11.868807 0.000000 872.944103
A-11 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-12 864.790715 25.612234 5.579778 31.192012 0.000000 839.178481
A-13 1000.000000 0.000000 6.452171 6.452171 0.000000 1000.000000
A-14 1409.965985 0.000000 0.000000 0.000000 9.097342 1419.063327
A-15 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-16 548.907003 2.769675 3.541642 6.311317 0.000000 546.137328
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 917.225597 3.048213 5.918097 8.966310 0.000000 914.177384
B 917.225587 1.213542 5.918097 7.131639 0.000000 914.177373
_______________________________________________________________________________
DETERMINATION DATE 21-April-97
DISTRIBUTION DATE 25-April-97
Run: 04/30/97 14:31:07 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S32 (POOL # 4081)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4081
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 34,892.90
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 12,309.01
SUBSERVICER ADVANCES THIS MONTH 25,023.91
MASTER SERVICER ADVANCES THIS MONTH 4,634.16
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,343,358.68
(B) TWO MONTHLY PAYMENTS: 1 476,652.68
(C) THREE OR MORE MONTHLY PAYMENTS: 1 739,770.57
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 680,269.19
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 115,745,878.97
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 429
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 569,952.62
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 154,419.22
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 77.09232500 % 6.78801200 % 16.11966270 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 77.06176340 % 6.79706831 % 16.14116830 %
CLASS A-17 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3218 %
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 8.55976028
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 294.60
POOL TRADING FACTOR: 26.90228235
................................................................................
Run: 04/30/97 14:31:08 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 8,676,166.88 8.000000 % 329,993.62
A-8 7609204H8 36,700,000.00 22,065,676.69 8.000000 % 172,645.67
A-9 7609204J4 15,000,000.00 13,965,618.18 8.000000 % 109,269.41
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 0.169035 % 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 6,788,638.99 8.000000 % 6,799.45
B 15,322,642.27 13,199,761.80 8.000000 % 13,220.78
- -------------------------------------------------------------------------------
322,581,934.27 98,195,862.54 631,928.93
===============================================================================
_______________________________________________________________________________
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 0.00 0.00 0.00 0.00 0.00
A-7 57,596.00 387,589.62 0.00 0.00 8,346,173.26
A-8 146,481.13 319,126.80 0.00 0.00 21,893,031.02
A-9 92,709.58 201,978.99 0.00 0.00 13,856,348.77
A-10 212,429.30 212,429.30 0.00 0.00 32,000,000.00
A-11 9,957.62 9,957.62 0.00 0.00 1,500,000.00
A-12 0.00 0.00 0.00 0.00 0.00
A-13 13,773.53 13,773.53 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 45,065.80 51,865.25 0.00 0.00 6,781,839.54
B 87,625.53 100,846.31 0.00 0.00 13,186,541.02
- -------------------------------------------------------------------------------
665,638.49 1,297,567.42 0.00 0.00 97,563,933.61
===============================================================================
Run: 04/30/97 14:31:08
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-7 735.268380 27.965561 4.881017 32.846578 0.000000 707.302819
A-8 601.244596 4.704242 3.991311 8.695553 0.000000 596.540355
A-9 931.041212 7.284627 6.180639 13.465266 0.000000 923.756585
A-10 1000.000000 0.000000 6.638416 6.638416 0.000000 1000.000000
A-11 1000.000000 0.000000 6.638413 6.638413 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 935.191204 0.936681 6.208187 7.144868 0.000000 934.254524
B 861.454674 0.862828 5.718694 6.581522 0.000000 860.591848
_______________________________________________________________________________
DETERMINATION DATE 21-April-97
DISTRIBUTION DATE 25-April-97
Run: 04/30/97 14:31:10 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S33 (POOL # 4082)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4082
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 25,515.48
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 10,404.74
SUBSERVICER ADVANCES THIS MONTH 58,844.52
MASTER SERVICER ADVANCES THIS MONTH 4,855.19
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 14 4,262,042.19
(B) TWO MONTHLY PAYMENTS: 1 417,814.95
(C) THREE OR MORE MONTHLY PAYMENTS: 1 206,625.39
FORECLOSURES
NUMBER OF LOANS 9
AGGREGATE PRINCIPAL BALANCE 2,669,184.25
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 97,563,933.61
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 376
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 637,128.43
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 533,576.69
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 79.64435540 % 6.91336600 % 13.44227900 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 79.53303050 % 6.95117477 % 13.51579480 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1697 %
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 8.60952036
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 295.99
POOL TRADING FACTOR: 30.24469855
................................................................................
Run: 04/30/97 14:31:11 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 31,446,502.82 7.500000 % 1,312,732.03
A-7 7609203P1 15,000,000.00 10,617,123.03 7.500000 % 443,211.05
A-8 7609204B1 7,005,400.00 7,034,217.09 7.500000 % 44,321.10
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 15,051,572.00 7.500000 % 0.00
A-12 7609203Y2 0.00 0.00 0.279331 % 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 11,058,405.05 7.500000 % 11,898.39
B 16,042,796.83 14,842,431.27 7.500000 % 15,969.84
- -------------------------------------------------------------------------------
427,807,906.83 160,588,251.26 1,828,132.41
===============================================================================
_______________________________________________________________________________
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-6 195,280.19 1,508,012.22 0.00 0.00 30,133,770.79
A-7 65,931.46 509,142.51 0.00 0.00 10,173,911.98
A-8 33,295.79 77,616.89 10,386.12 0.00 7,000,282.11
A-9 189,638.46 189,638.46 0.00 0.00 30,538,000.00
A-10 248,396.70 248,396.70 0.00 0.00 40,000,000.00
A-11 0.00 0.00 93,469.03 0.00 15,145,041.03
A-12 37,141.29 37,141.29 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 68,671.78 80,570.17 0.00 0.00 11,046,506.66
B 92,170.28 108,140.12 0.00 0.00 14,826,461.43
- -------------------------------------------------------------------------------
930,525.95 2,758,658.36 103,855.15 0.00 158,863,974.00
===============================================================================
Run: 04/30/97 14:31:11
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-6 707.808202 29.547403 4.395431 33.942834 0.000000 678.260799
A-7 707.808202 29.547403 4.395431 33.942834 0.000000 678.260799
A-8 1004.113554 6.326705 4.752875 11.079580 1.482588 999.269436
A-9 1000.000000 0.000000 6.209917 6.209917 0.000000 1000.000000
A-10 1000.000000 0.000000 6.209918 6.209918 0.000000 1000.000000
A-11 1387.510209 0.000000 0.000000 0.000000 8.616325 1396.126534
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 939.929346 1.011325 5.836883 6.848208 0.000000 938.918021
B 925.177288 0.995451 5.745275 6.740726 0.000000 924.181836
_______________________________________________________________________________
DETERMINATION DATE 21-April-97
DISTRIBUTION DATE 25-April-97
Run: 04/30/97 14:31:12 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 44,712.34
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 16,877.30
SUBSERVICER ADVANCES THIS MONTH 26,916.42
MASTER SERVICER ADVANCES THIS MONTH 5,291.65
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 1,241,706.74
(B) TWO MONTHLY PAYMENTS: 2 451,835.30
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 7
AGGREGATE PRINCIPAL BALANCE 1,899,232.68
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 158,863,974.00
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 606
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 716,850.80
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,551,490.95
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 83.87127570 % 6.88618600 % 9.24253870 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 83.71376000 % 6.95343720 % 9.33280280 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2775 %
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 8.24094922
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 294.66
POOL TRADING FACTOR: 37.13441745
COMPONENTS
ACCRUAL NON-ACCRUAL
CLASS A-8 PRINCIPAL DISTRIBUTION: 0.00 44,321.10
CLASS A-8 ENDING BALANCE: 1,682,890.91 5,317,391.20
................................................................................
Run: 04/30/97 14:31:13 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-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 20,779,912.01 6.500000 % 935,041.69
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 6.450000 % 0.00
A-8 7609202Z0 6,810,000.00 1,200,000.00 8.283333 % 0.00
A-9 7609203C0 37,200,000.00 15,000,000.00 7.000000 % 0.00
A-10 7609203A4 20,000.00 5,140.40 2775.250000 % 168.89
A-11 7609203B2 0.00 0.00 0.446780 % 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 4,710,929.64 7.000000 % 26,330.68
- -------------------------------------------------------------------------------
146,754,518.99 48,175,982.05 961,541.26
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 111,528.94 1,046,570.63 0.00 0.00 19,844,870.32
A-6 18,099.68 18,099.68 0.00 0.00 3,680,000.00
A-7 14,912.42 14,912.42 0.00 0.00 2,800,000.00
A-8 8,207.61 8,207.61 0.00 0.00 1,200,000.00
A-9 86,700.14 86,700.14 0.00 0.00 15,000,000.00
A-10 11,779.58 11,948.47 0.00 0.00 4,971.51
A-11 17,772.75 17,772.75 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
B 27,229.21 53,559.89 0.00 0.00 4,684,599.01
- -------------------------------------------------------------------------------
296,230.33 1,257,771.59 0.00 0.00 47,214,440.84
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-5 999.034231 44.953927 5.361968 50.315895 0.000000 954.080304
A-6 1000.000000 0.000000 4.918391 4.918391 0.000000 1000.000000
A-7 176.211454 0.000000 0.938478 0.938478 0.000000 176.211454
A-8 176.211454 0.000000 1.205229 1.205229 0.000000 176.211454
A-9 403.225806 0.000000 2.330649 2.330649 0.000000 403.225807
A-10 257.020000 8.444500 588.979000 597.423500 0.000000 248.575500
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 797.878578 4.459563 4.611744 9.071307 0.000000 793.419024
_______________________________________________________________________________
DETERMINATION DATE 21-April-97
DISTRIBUTION DATE 25-April-97
Run: 04/30/97 14:31:13 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S35 (POOL # 4084)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4084
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 11,863.10
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,140.68
SUBSERVICER ADVANCES THIS MONTH 4,772.84
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 407,316.49
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 47,214,440.84
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 692,272.90
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 90.22141440 % 9.77858560 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 90.07803770 % 9.92196230 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.4496 %
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 7.87308451
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 119.79
POOL TRADING FACTOR: 32.17239317
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: 04/30/97 14:31:14 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 19,196,204.08 5.700000 % 1,157,010.41
A-3 7609204R6 19,990,000.00 12,406,068.71 6.400000 % 246,640.75
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 0.346810 % 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 8,218,677.20 7.000000 % 45,649.85
- -------------------------------------------------------------------------------
260,444,078.54 102,080,949.99 1,449,301.01
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 90,853.95 1,247,864.36 0.00 0.00 18,039,193.67
A-3 65,927.68 312,568.43 0.00 0.00 12,159,427.96
A-4 215,917.95 215,917.95 0.00 0.00 38,524,000.00
A-5 103,605.12 103,605.12 0.00 0.00 17,825,000.00
A-6 34,356.79 34,356.79 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 34,898.76 34,898.76 0.00 0.00 0.00
A-12 29,396.09 29,396.09 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
B 47,769.81 93,419.66 0.00 0.00 8,173,027.35
- -------------------------------------------------------------------------------
622,726.15 2,072,027.16 0.00 0.00 100,631,648.98
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 350.468371 21.123736 1.658736 22.782472 0.000000 329.344635
A-3 620.613742 12.338207 3.298033 15.636240 0.000000 608.275536
A-4 1000.000000 0.000000 5.604765 5.604765 0.000000 1000.000000
A-5 1000.000000 0.000000 5.812349 5.812349 0.000000 1000.000000
A-6 1000.000000 0.000000 5.812348 5.812348 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 788.886086 4.381792 4.585280 8.967072 0.000000 784.504294
_______________________________________________________________________________
DETERMINATION DATE 21-April-97
DISTRIBUTION DATE 25-April-97
Run: 04/30/97 14:31:15 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S36 (POOL # 4085)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4085
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 24,591.56
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 11,557.38
SUBSERVICER ADVANCES THIS MONTH 19,010.97
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 680,517.46
(B) TWO MONTHLY PAYMENTS: 1 270,139.45
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 738,286.77
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 100,631,648.98
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 447
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 882,302.27
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 91.94886290 % 8.05113710 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 91.87827350 % 8.12172650 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3480 %
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 7.76345610
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 120.49
POOL TRADING FACTOR: 38.63848606
................................................................................
Run: 04/30/97 14:31:16 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 6,231,649.84 7.650000 % 1,404,969.94
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 8,706,417.47 7.650000 % 154,550.50
A-12 7609206G8 0.00 0.00 0.350000 % 0.00
A-13 7609206H6 0.00 0.00 0.104882 % 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 8,671,854.28 8.000000 % 8,505.83
B 16,935,768.50 15,609,339.89 8.000000 % 15,310.51
- -------------------------------------------------------------------------------
376,350,379.50 112,134,913.48 1,583,336.78
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 0.00 0.00 0.00 0.00 0.00
A-7 0.00 0.00 0.00 0.00 0.00
A-8 39,484.53 1,444,454.47 0.00 0.00 4,826,679.90
A-9 324,986.28 324,986.28 0.00 0.00 51,291,000.00
A-10 137,016.54 137,016.54 0.00 0.00 21,624,652.00
A-11 55,164.96 209,715.46 0.00 0.00 8,551,866.97
A-12 25,467.75 25,467.75 0.00 0.00 0.00
A-13 9,741.02 9,741.02 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 57,459.83 65,965.66 0.00 0.00 8,663,348.45
B 103,427.71 118,738.22 0.00 0.00 15,594,029.38
- -------------------------------------------------------------------------------
752,748.62 2,336,085.40 0.00 0.00 110,551,576.70
===============================================================================
Run: 04/30/97 14:31:16
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-8 237.930963 53.643234 1.507561 55.150795 0.000000 184.287729
A-9 1000.000000 0.000000 6.336127 6.336127 0.000000 1000.000000
A-10 1000.000000 0.000000 6.336127 6.336127 0.000000 1000.000000
A-11 798.607363 14.176344 5.060077 19.236421 0.000000 784.431019
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 921.678861 0.904033 6.107057 7.011090 0.000000 920.774828
B 921.678865 0.904033 6.107058 7.011091 0.000000 920.774831
_______________________________________________________________________________
DETERMINATION DATE 21-April-97
DISTRIBUTION DATE 25-April-97
Run: 04/30/97 14:31:17 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 27,717.25
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 11,720.21
SUBSERVICER ADVANCES THIS MONTH 44,612.49
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 2,918,863.51
(B) TWO MONTHLY PAYMENTS: 2 543,089.31
(C) THREE OR MORE MONTHLY PAYMENTS: 2 941,377.49
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,383,940.14
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 110,551,576.70
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 404
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,473,348.64
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 78.34644590 % 7.73341100 % 13.92014260 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 78.05786350 % 7.83647661 % 14.10565990 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1041 %
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 8.52647750
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 298.02
POOL TRADING FACTOR: 29.37464201
................................................................................
Run: 04/30/97 14:31:18 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-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 17,114,186.28 7.500000 % 1,618,622.95
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 9,902,939.46 7.500000 % 0.00
A-9 7609206B9 9,248,000.00 12,755,938.06 7.500000 % 0.00
A-10 7609205S3 0.00 0.00 0.200372 % 0.00
R 7609206D5 100.00 0.00 7.500000 % 0.00
M 7609206C7 9,625,924.00 9,127,937.39 7.500000 % 9,760.75
B 18,182,304.74 17,241,663.10 7.500000 % 18,436.97
- -------------------------------------------------------------------------------
427,814,328.74 188,681,664.29 1,646,820.67
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 106,541.47 1,725,164.42 0.00 0.00 15,495,563.33
A-6 287,498.24 287,498.24 0.00 0.00 46,182,000.00
A-7 475,347.60 475,347.60 0.00 0.00 76,357,000.00
A-8 52,821.93 52,821.93 8,827.14 0.00 9,911,766.60
A-9 0.00 0.00 79,409.93 0.00 12,835,347.99
A-10 31,381.02 31,381.02 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 56,824.43 66,585.18 0.00 0.00 9,118,176.64
B 107,335.06 125,772.03 0.00 0.00 17,223,226.13
- -------------------------------------------------------------------------------
1,117,749.75 2,764,570.42 88,237.07 0.00 187,123,080.69
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED 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-5 244.425523 23.117241 1.521630 24.638871 0.000000 221.308283
A-6 1000.000000 0.000000 6.225331 6.225331 0.000000 1000.000000
A-7 1000.000000 0.000000 6.225331 6.225331 0.000000 1000.000000
A-8 1040.990167 0.000000 5.552605 5.552605 0.927903 1041.918070
A-9 1379.318562 0.000000 0.000000 0.000000 8.586714 1387.905276
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 948.266098 1.014007 5.903270 6.917277 0.000000 947.252091
B 948.266094 1.014007 5.903270 6.917277 0.000000 947.252088
_______________________________________________________________________________
DETERMINATION DATE 21-April-97
DISTRIBUTION DATE 25-April-97
Run: 04/30/97 14:31:18 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S38 (POOL # 4087)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4087
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 52,287.35
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 20,320.96
SUBSERVICER ADVANCES THIS MONTH 21,531.94
MASTER SERVICER ADVANCES THIS MONTH 7,097.26
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,244,330.03
(B) TWO MONTHLY PAYMENTS: 3 963,414.65
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 716,826.09
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 187,123,080.69
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 710
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 951,555.36
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,356,821.21
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 86.02429090 % 4.83774500 % 9.13796430 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 85.92295370 % 4.87282307 % 9.20422330 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2011 %
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 8.16169202
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 296.97
POOL TRADING FACTOR: 43.73932057
COMPONENTS
ACCRUAL NON-ACCRUAL
CLASS A-8 PRINCIPAL DISTRIBUTION: 0.00 0.00
CLASS A-8 ENDING BALANCE: 1,426,766.60 8,485,000.00
................................................................................
Run: 04/30/97 14:31:19 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-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 20,104,001.39 7.500000 % 873,671.65
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 0.153561 % 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 6,937,943.11 7.500000 % 37,401.31
- -------------------------------------------------------------------------------
183,802,829.51 46,606,944.50 911,072.96
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 0.00 0.00 0.00 0.00 0.00
A-7 124,675.58 998,347.23 0.00 0.00 19,230,329.74
A-8 121,332.95 121,332.95 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 5,917.94 5,917.94 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 43,025.86 80,427.17 0.00 0.00 6,900,541.80
- -------------------------------------------------------------------------------
294,952.33 1,206,025.29 0.00 0.00 45,695,871.54
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 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-7 672.847197 29.240324 4.172682 33.413006 0.000000 643.606872
A-8 1000.000000 0.000000 6.201531 6.201531 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 794.648790 4.283821 4.928038 9.211859 0.000000 790.364970
_______________________________________________________________________________
DETERMINATION DATE 21-April-97
DISTRIBUTION DATE 25-April-97
Run: 04/30/97 14:31:20 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S39 (POOL # 4088)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4088
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 13,957.68
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,938.62
SUBSERVICER ADVANCES THIS MONTH 8,432.92
MASTER SERVICER ADVANCES THIS MONTH 2,584.45
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 184,468.81
(B) TWO MONTHLY PAYMENTS: 1 290,321.29
(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 45,695,871.54
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 198
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 226,692.63
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 659,822.59
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 85.11392840 % 14.88607160 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 84.89898200 % 15.10101800 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1541 %
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 8.14331241
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 121.10
POOL TRADING FACTOR: 24.86135369
................................................................................
Run: 04/30/97 14:31:21 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-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 37,517,049.44 7.957037 % 466,516.15
R 7609206F0 100.00 0.00 7.957037 % 0.00
B 11,237,146.51 8,430,411.50 7.957037 % 7,865.07
- -------------------------------------------------------------------------------
187,272,146.51 45,947,460.94 474,381.22
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 247,757.16 714,273.31 0.00 0.00 37,050,533.29
R 0.00 0.00 0.00 0.00 0.00
B 55,673.22 63,538.29 0.00 0.00 8,422,546.43
- -------------------------------------------------------------------------------
303,430.38 777,811.60 0.00 0.00 45,473,079.72
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 213.122792 2.650134 1.407432 4.057566 0.000000 210.472658
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 750.227070 0.699918 4.954390 5.654308 0.000000 749.527153
_______________________________________________________________________________
DETERMINATION DATE 21-April-97
DISTRIBUTION DATE 25-April-97
Run: 04/30/97 14:31:21 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S40 (POOL # 4089)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4089
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 14,290.68
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,726.44
SUBSERVICER ADVANCES THIS MONTH 21,685.24
MASTER SERVICER ADVANCES THIS MONTH 5,357.68
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 1,368,469.01
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,508,317.02
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 45,473,079.72
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 157
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 697,432.08
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 431,515.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 81.65206230 % 18.34793770 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 81.47795030 % 18.52204970 %
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 8.46527680
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 304.13
POOL TRADING FACTOR: 24.28181690
TOTAL BALANCE OF CONVERTED LOANS REMAINING IN POOL: 0.00
TOTAL REPURCHASE OF CONVERTING AND CONVERTED
LOANS IN THIS DISTRIBUTION: 0.00
................................................................................
Run: 04/30/97 14:31:22 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 12,112,287.98 7.000000 % 524,223.33
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 0.399620 % 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 5,074,561.49 7.000000 % 28,149.85
- -------------------------------------------------------------------------------
156,959,931.35 57,086,849.47 552,373.18
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 0.00 0.00 0.00 0.00 0.00
A-7 0.00 0.00 0.00 0.00 0.00
A-8 70,556.42 594,779.75 0.00 0.00 11,588,064.65
A-9 82,135.23 82,135.23 0.00 0.00 14,100,000.00
A-10 56,504.38 56,504.38 0.00 0.00 9,700,000.00
A-11 93,785.62 93,785.62 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 18,984.35 18,984.35 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
B 29,560.31 57,710.16 0.00 0.00 5,046,411.64
- -------------------------------------------------------------------------------
351,526.31 903,899.49 0.00 0.00 56,534,476.29
===============================================================================
Run: 04/30/97 14:31:22
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-8 865.163427 37.444524 5.039744 42.484268 0.000000 827.718904
A-9 1000.000000 0.000000 5.825194 5.825194 0.000000 1000.000000
A-10 1000.000000 0.000000 5.825194 5.825194 0.000000 1000.000000
A-11 1000.000000 0.000000 5.825194 5.825194 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 808.188720 4.483223 4.707857 9.191080 0.000000 803.705497
_______________________________________________________________________________
DETERMINATION DATE 21-April-97
DISTRIBUTION DATE 25-April-97
Run: 04/30/97 14:31:23 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S41 (POOL # 4090)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4090
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 15,358.66
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,251.77
SUBSERVICER ADVANCES THIS MONTH 6,873.94
MASTER SERVICER ADVANCES THIS MONTH 2,596.04
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 208,905.70
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 406,301.26
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 56,534,476.29
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 259
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 230,765.11
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 235,698.26
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 91.11080480 % 8.88919520 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 91.07374480 % 8.92625520 %
CLASS A-17 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.400191 %
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 7.85002973
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 120.76
POOL TRADING FACTOR: 36.01841298
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: 04/30/97 14:31:23 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-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 30,670,247.13 7.956967 % 731,852.85
M 760944AB4 5,352,000.00 4,244,496.40 7.956967 % 96,675.91
R 760944AC2 100.00 0.00 7.956967 % 0.00
B 8,362,385.57 6,117,350.75 7.956967 % 150,578.28
- -------------------------------------------------------------------------------
133,787,485.57 41,032,094.28 979,107.04
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 201,675.41 933,528.26 0.00 0.00 29,938,394.28
M 27,910.13 124,586.04 0.00 0.00 4,147,820.49
R 0.00 0.00 0.00 0.00 0.00
B 40,225.27 190,803.55 0.00 0.00 5,966,772.47
- -------------------------------------------------------------------------------
269,810.81 1,248,917.85 0.00 0.00 40,052,987.24
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 255.430006 6.095066 1.679607 7.774673 0.000000 249.334940
M 793.067339 18.063511 5.214897 23.278408 0.000000 775.003829
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 731.531774 18.006617 4.810264 22.816881 0.000000 713.525156
_______________________________________________________________________________
DETERMINATION DATE 21-April-97
DISTRIBUTION DATE 25-April-97
Run: 04/30/97 14:31:24 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S42 (POOL # 4091)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4091
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 13,306.78
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,264.67
SUBSERVICER ADVANCES THIS MONTH 15,394.15
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 1,055,271.65
(B) TWO MONTHLY PAYMENTS: 1 392,475.15
(C) THREE OR MORE MONTHLY PAYMENTS: 1 261,011.35
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 314,175.52
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 40,052,987.24
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 941,012.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 74.74696980 % 10.34433300 % 14.90869730 %
PREPAYMENT PERCENT 74.74696980 % 0.00000000 % 25.25303020 %
NEXT DISTRIBUTION 74.74696980 % 10.35583305 % 14.89719710 %
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 8.47535993
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 306.75
POOL TRADING FACTOR: 29.93776815
TOTAL BALANCE OF CONVERTED LOANS REMAINING IN POOL: 0.00
TOTAL REPURCHASE OF CONVERTING AND CONVERTED
LOANS IN THIS DISTRIBUTION: 0.00
................................................................................
Run: 04/30/97 14:31:24 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-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 22,500,000.00 494,915.74 7.000000 % 328,705.41
A-4 760944AZ1 11,666,667.00 0.00 8.000000 % 0.00
A-5 760944BA5 5,000,000.00 3,463,616.45 8.000000 % 197,223.25
A-6 760944BH0 45,000,000.00 989,831.53 8.500000 % 657,410.82
A-7 760944BB3 15,000,000.00 15,000,000.00 8.000000 % 0.00
A-8 760944BC1 4,612,500.00 4,612,500.00 8.000000 % 0.00
A-9 760944BD9 38,895,833.00 38,895,833.00 8.000000 % 0.00
A-10 760944AW8 23,100,000.00 23,100,000.00 8.000000 % 0.00
A-11 760944AX6 15,000,000.00 15,000,000.00 8.000000 % 0.00
A-12 760944AY4 1,225,000.00 1,225,000.00 8.000000 % 0.00
A-13 760944AD0 0.00 0.00 0.154761 % 0.00
R 760944BF4 100.00 0.00 8.000000 % 0.00
M 760944BE7 9,408,500.00 8,783,001.86 8.000000 % 8,481.94
B 16,938,486.28 15,724,348.58 8.000000 % 15,185.36
- -------------------------------------------------------------------------------
376,347,086.28 127,289,047.16 1,207,006.78
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 2,873.13 331,578.54 0.00 0.00 166,210.33
A-4 0.00 0.00 0.00 0.00 0.00
A-5 22,979.74 220,202.99 0.00 0.00 3,266,393.20
A-6 6,977.59 664,388.41 0.00 0.00 332,420.71
A-7 99,519.11 99,519.11 0.00 0.00 15,000,000.00
A-8 30,602.13 30,602.13 0.00 0.00 4,612,500.00
A-9 258,058.59 258,058.59 0.00 0.00 38,895,833.00
A-10 154,000.00 154,000.00 0.00 0.00 23,100,000.00
A-11 99,519.11 99,519.11 0.00 0.00 15,000,000.00
A-12 8,127.40 8,127.40 0.00 0.00 1,225,000.00
A-13 16,337.20 16,337.20 0.00 0.00 0.00
R 114.82 114.82 0.00 0.00 0.00
M 58,271.78 66,753.72 0.00 0.00 8,774,519.92
B 104,324.86 119,510.22 0.00 0.00 15,709,163.22
- -------------------------------------------------------------------------------
861,705.46 2,068,712.24 0.00 0.00 126,082,040.38
===============================================================================
Run: 04/30/97 14:31:24
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 21.996255 14.609129 0.127695 14.736824 0.000000 7.387126
A-4 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-5 692.723290 39.444650 4.595948 44.040598 0.000000 653.278640
A-6 21.996256 14.609129 0.155058 14.764187 0.000000 7.387127
A-7 1000.000000 0.000000 6.634607 6.634607 0.000000 1000.000000
A-8 1000.000000 0.000000 6.634608 6.634608 0.000000 1000.000000
A-9 1000.000000 0.000000 6.634608 6.634608 0.000000 1000.000000
A-10 1000.000000 0.000000 6.666667 6.666667 0.000000 1000.000000
A-11 1000.000000 0.000000 6.634607 6.634607 0.000000 1000.000000
A-12 1000.000000 0.000000 6.634612 6.634612 0.000000 1000.000000
R 0.000000 0.000000 1148.200000 1148.200000 0.000000 0.000000
M 933.517762 0.901519 6.193525 7.095044 0.000000 932.616243
B 928.320767 0.896499 6.159044 7.055543 0.000000 927.424267
_______________________________________________________________________________
DETERMINATION DATE 21-April-97
DISTRIBUTION DATE 25-April-97
Run: 04/30/97 14:31:25 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S43 (POOL # 4092)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4092
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 30,962.92
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 13,381.25
SUBSERVICER ADVANCES THIS MONTH 40,947.50
MASTER SERVICER ADVANCES THIS MONTH 2,478.80
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 2,113,110.00
(B) TWO MONTHLY PAYMENTS: 2 651,645.32
(C) THREE OR MORE MONTHLY PAYMENTS: 3 991,220.05
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,344,498.91
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 126,082,040.38
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 451
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 324,912.77
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,084,080.88
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 80.74669350 % 6.90004500 % 12.35326130 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 80.58114930 % 6.95937335 % 12.45947730 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1547 %
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 8.57414127
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 299.85
POOL TRADING FACTOR: 33.50153222
AMOUNT PAID FROM SPECIAL RESERVE ACCT FOR A-10 SHORTFALL 740.56
AMOUNT PAID TO CLASS R FROM EARNINGS ON RESERVE ACCOUNT 114.82
AMOUNT ON DEPOSIT IN SPECIAL RESERVE ACCOUNT 64,485.36
................................................................................
Run: 04/30/97 14:31:26 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-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 3,875,833.96 7.500000 % 339,627.01
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 1,401,970.45 7.500000 % 37,736.34
A-11 760944AJ7 4,175,000.00 4,175,000.00 7.500000 % 0.00
A-12 760944AE8 0.00 0.00 0.144324 % 0.00
R 760944AU2 100.00 0.00 7.500000 % 0.00
M 760944AT5 3,008,033.00 2,883,895.53 7.500000 % 3,110.75
B 5,682,302.33 5,396,201.48 7.500000 % 5,820.67
- -------------------------------------------------------------------------------
133,690,335.33 64,049,801.42 386,294.77
===============================================================================
_______________________________________________________________________________
REMAINING
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 24,216.84 363,843.85 0.00 0.00 3,536,206.95
A-6 26,167.31 26,167.31 0.00 0.00 4,188,000.00
A-7 68,892.24 68,892.24 0.00 0.00 11,026,000.00
A-8 119,171.21 119,171.21 0.00 0.00 19,073,000.00
A-9 75,164.78 75,164.78 0.00 0.00 12,029,900.00
A-10 8,759.74 46,496.08 0.00 0.00 1,364,234.11
A-11 26,086.08 26,086.08 0.00 0.00 4,175,000.00
A-12 7,701.02 7,701.02 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 18,019.05 21,129.80 0.00 0.00 2,880,784.78
B 33,716.33 39,537.00 0.00 0.00 5,390,380.81
- -------------------------------------------------------------------------------
407,894.60 794,189.37 0.00 0.00 63,663,506.65
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-5 259.966058 22.779999 1.624310 24.404309 0.000000 237.186059
A-6 1000.000000 0.000000 6.248164 6.248164 0.000000 1000.000000
A-7 1000.000000 0.000000 6.248163 6.248163 0.000000 1000.000000
A-8 1000.000000 0.000000 6.248163 6.248163 0.000000 1000.000000
A-9 1000.000000 0.000000 6.248163 6.248163 0.000000 1000.000000
A-10 168.404859 4.532894 1.052221 5.585115 0.000000 163.871965
A-11 1000.000000 0.000000 6.248163 6.248163 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 958.731347 1.034148 5.990310 7.024458 0.000000 957.697200
B 949.650541 1.024347 5.933572 6.957919 0.000000 948.626190
_______________________________________________________________________________
DETERMINATION DATE 21-April-97
DISTRIBUTION DATE 25-April-97
Run: 04/30/97 14:31:27 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S44 (POOL # 4093)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4093
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 17,616.45
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,764.28
SUBSERVICER ADVANCES THIS MONTH 6,306.59
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 495,296.96
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 374,740.07
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 63,663,506.65
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 240
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 317,206.71
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 87.07240800 % 4.50258300 % 8.42500890 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 87.00799560 % 4.52501744 % 8.46698700 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1433 %
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 8.09877788
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 298.96
POOL TRADING FACTOR: 47.62012639
................................................................................
Run: 04/30/97 14:31:28 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 39,347,043.81 7.865035 % 383,224.81
R 760944CB2 100.00 0.00 7.865035 % 0.00
B 3,851,896.47 3,178,490.43 7.865035 % 16,747.65
- -------------------------------------------------------------------------------
154,075,839.47 42,525,534.24 399,972.46
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 257,357.52 640,582.33 0.00 0.00 38,963,819.00
R 0.00 0.00 0.00 0.00 0.00
B 20,789.58 37,537.23 0.00 0.00 3,161,742.78
- -------------------------------------------------------------------------------
278,147.10 678,119.56 0.00 0.00 42,125,561.78
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 261.922762 2.551025 1.713160 4.264185 0.000000 259.371736
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 825.175457 4.347897 5.397232 9.745129 0.000000 820.827560
_______________________________________________________________________________
DETERMINATION DATE 21-April-97
DISTRIBUTION DATE 25-April-97
Run: 04/30/97 14:31:28 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S1 (POOL # 4094)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4094
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 9,101.41
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,463.81
SUBSERVICER ADVANCES THIS MONTH 9,255.12
MASTER SERVICER ADVANCES THIS MONTH 2,015.73
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 189,138.73
(B) TWO MONTHLY PAYMENTS: 1 288,567.35
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 356,258.17
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 42,125,561.78
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 219
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 176,788.87
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 175,902.92
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 92.52568960 % 7.47431040 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 92.49447930 % 7.50552070 %
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 8.24638276
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 123.60
POOL TRADING FACTOR: 27.34079654
................................................................................
Run: 04/30/97 14:31:29 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S2 (POOL # 4095)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4095
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944CC0 51,176,000.00 0.00 8.000000 % 0.00
A-2 760944CD8 101,367,845.00 0.00 8.000000 % 0.00
A-3 760944CE6 44,286,923.00 0.00 8.000000 % 0.00
A-4 760944CF3 31,377,195.00 29,010,703.91 8.000000 % 1,170,198.23
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 0.235394 % 0.00
R 760944CM8 100.00 0.00 8.000000 % 0.00
M-1 760944CJ5 6,417,561.00 6,018,170.02 8.000000 % 26,457.03
M-2 760944CK2 4,813,170.00 4,601,035.34 8.000000 % 20,227.03
M-3 760944CL0 3,208,780.00 3,100,954.72 8.000000 % 13,632.39
B-1 4,813,170.00 4,760,192.39 8.000000 % 0.00
B-2 1,604,363.09 845,274.77 8.000000 % 0.00
- -------------------------------------------------------------------------------
320,878,029.09 89,510,211.15 1,230,514.68
===============================================================================
_______________________________________________________________________________
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-4 192,410.61 1,362,608.84 0.00 0.00 27,840,505.68
A-5 273,081.67 273,081.67 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 17,468.22 17,468.22 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 39,914.91 66,371.94 0.00 0.00 5,991,712.99
M-2 30,515.91 50,742.94 0.00 0.00 4,580,808.31
M-3 20,566.77 34,199.16 0.00 0.00 3,087,322.33
B-1 61,820.44 61,820.44 0.00 0.00 4,760,192.39
B-2 0.00 0.00 0.00 0.00 820,632.06
- -------------------------------------------------------------------------------
635,778.53 1,866,293.21 0.00 0.00 88,255,053.76
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 924.579266 37.294546 6.132180 43.426726 0.000000 887.284720
A-5 1000.000000 0.000000 6.632401 6.632401 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-1 937.765924 4.122599 6.219639 10.342238 0.000000 933.643325
M-2 955.926207 4.202434 6.340086 10.542520 0.000000 951.723773
M-3 966.396799 4.248465 6.409529 10.657994 0.000000 962.148334
B-1 988.993198 0.000000 12.844018 12.844018 0.000000 988.993198
B-2 526.860020 0.000000 0.000000 0.000000 0.000000 511.500212
_______________________________________________________________________________
DETERMINATION DATE 21-April-97
DISTRIBUTION DATE 25-April-97
Run: 04/30/97 14:31:30 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 23,983.65
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 10,269.14
SUBSERVICER ADVANCES THIS MONTH 26,127.31
MASTER SERVICER ADVANCES THIS MONTH 5,150.82
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,475,920.56
(B) TWO MONTHLY PAYMENTS: 3 586,199.07
(C) THREE OR MORE MONTHLY PAYMENTS: 1 236,974.73
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,015,497.02
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 88,255,053.76
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 367
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 628,545.54
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 861,653.37
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 78.40958370 % 15.32803900 % 6.26237730 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 78.19879170 % 15.47769000 % 6.32351830 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2346 %
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 8.68527660
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 294.53
POOL TRADING FACTOR: 27.50423705
................................................................................
Run: 04/30/97 14:31:31 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-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 5,134,022.58 7.500000 % 113,592.02
A-4 760944BV9 37,600,000.00 18,674,392.19 7.500000 % 92,359.87
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 0.180544 % 0.00
R 760944BZ0 100.00 0.00 7.500000 % 0.00
M 760944BY3 2,674,000.00 2,566,461.92 7.500000 % 2,706.72
B-1 3,744,527.00 3,593,936.37 7.500000 % 3,790.35
B-2 534,817.23 513,308.92 7.500000 % 541.35
- -------------------------------------------------------------------------------
106,963,444.23 49,482,121.98 212,990.31
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 31,985.89 145,577.91 0.00 0.00 5,020,430.56
A-4 116,344.84 208,704.71 0.00 0.00 18,582,032.32
A-5 62,301.81 62,301.81 0.00 0.00 10,000,000.00
A-6 56,071.63 56,071.63 0.00 0.00 9,000,000.00
A-7 7,421.14 7,421.14 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 15,989.53 18,696.25 0.00 0.00 2,563,755.20
B-1 22,390.87 26,181.22 0.00 0.00 3,590,146.02
B-2 3,198.01 3,739.36 0.00 0.00 512,767.57
- -------------------------------------------------------------------------------
315,703.72 528,694.03 0.00 0.00 49,269,131.67
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED 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-3 479.815194 10.616077 2.989336 13.605413 0.000000 469.199118
A-4 496.659367 2.456380 3.094278 5.550658 0.000000 494.202987
A-5 1000.000000 0.000000 6.230181 6.230181 0.000000 1000.000000
A-6 1000.000000 0.000000 6.230181 6.230181 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 959.783815 1.012236 5.979630 6.991866 0.000000 958.771578
B-1 959.783804 1.012237 5.979626 6.991863 0.000000 958.771567
B-2 959.783812 1.012234 5.979632 6.991866 0.000000 958.771598
_______________________________________________________________________________
DETERMINATION DATE 21-April-97
DISTRIBUTION DATE 25-April-97
Run: 04/30/97 14:31:31 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S3 (POOL # 4096)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4096
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 14,210.65
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,160.55
SUBSERVICER ADVANCES THIS MONTH 8,889.12
MASTER SERVICER ADVANCES THIS MONTH 3,910.44
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,199,125.61
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 49,269,131.67
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 188
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 525,490.47
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 160,803.93
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 86.51289200 % 5.18664500 % 8.30046310 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 86.46887300 % 5.20357293 % 8.32755410 %
CLASS A-7 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1796 %
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 8.15295375
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 298.16
POOL TRADING FACTOR: 46.06165408
................................................................................
Run: 04/30/97 14:31:33 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 34,262,132.22 7.883990 % 580,227.08
R 760944BR8 100.00 0.00 7.883990 % 0.00
B 7,272,473.94 5,486,013.71 7.883990 % 5,121.50
- -------------------------------------------------------------------------------
121,207,887.94 39,748,145.93 585,348.58
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 222,929.49 803,156.57 0.00 0.00 33,681,905.14
R 0.00 0.00 0.00 0.00 0.00
B 35,695.21 40,816.71 0.00 0.00 5,480,892.21
- -------------------------------------------------------------------------------
258,624.70 843,973.28 0.00 0.00 39,162,797.35
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 300.715652 5.092601 1.956632 7.049233 0.000000 295.623051
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 754.353162 0.704229 4.908264 5.612493 0.000000 753.648931
_______________________________________________________________________________
DETERMINATION DATE 21-April-97
DISTRIBUTION DATE 25-April-97
Run: 04/30/97 14:31:33 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S4 (POOL # 4097)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4097
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 12,636.86
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,170.35
SUBSERVICER ADVANCES THIS MONTH 12,960.09
MASTER SERVICER ADVANCES THIS MONTH 1,410.11
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,032,821.29
(B) TWO MONTHLY PAYMENTS: 2 359,602.41
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 336,044.84
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 39,162,797.35
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 146
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 188,745.41
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 548,241.50
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 86.19806390 % 13.80193610 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 86.00485010 % 13.99514990 %
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 8.40164297
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 305.20
POOL TRADING FACTOR: 32.31043624
TOTAL BALANCE OF CONVERTED LOANS REMAINING IN POOL: 0.00
TOTAL REPURCHASE OF CONVERTING AND CONVERTED
LOANS IN THIS DISTRIBUTION: 0.00
................................................................................
Run: 04/30/97 14:31:34 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 43,989,159.41 6.903146 % 1,127,704.56
R 760944BK3 100.00 0.00 6.903146 % 0.00
B 11,897,842.91 9,942,489.03 6.903146 % 0.00
- -------------------------------------------------------------------------------
153,520,242.91 53,931,648.44 1,127,704.56
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 251,066.24 1,378,770.80 0.00 0.00 42,861,454.85
R 0.00 0.00 0.00 0.00 0.00
B 0.00 0.00 0.00 0.00 9,575,007.00
- -------------------------------------------------------------------------------
251,066.24 1,378,770.80 0.00 0.00 52,436,461.85
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 310.608989 7.962761 1.772787 9.735548 0.000000 302.646228
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 835.654757 0.000000 0.000000 0.000000 0.000000 804.768316
_______________________________________________________________________________
DETERMINATION DATE 21-April-97
DISTRIBUTION DATE 25-April-97
Run: 04/30/97 14:31:35 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S5 (POOL # 4098)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4098
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 15,671.83
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,773.55
SPREAD 10,641.42
SUBSERVICER ADVANCES THIS MONTH 24,738.92
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 1,099,150.91
(B) TWO MONTHLY PAYMENTS: 3 718,988.53
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,620,665.98
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 52,436,461.85
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 180
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 745,332.56
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 81.56464840 % 18.43535160 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 81.73979200 % 18.26020800 %
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 7.63512623
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 306.16
POOL TRADING FACTOR: 34.15605711
................................................................................
Run: 04/30/97 14:31:36 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-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 1,548,992.86 8.000000 % 436,124.87
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 26,395,693.87 8.000000 % 970,729.55
A-6 760944EU8 23,596,900.00 23,596,900.00 8.000000 % 0.00
A-7 760944EW4 5,326,000.00 7,350,954.07 8.000000 % 0.00
A-8 760944ER5 18,394,000.00 75,986.94 8.000000 % 75,986.94
A-9 760944EX2 7,607,000.00 7,607,000.00 8.000000 % 80,330.89
A-10 760944EV6 40,000,000.00 11,819,525.27 8.000000 % 240,479.71
A-11 760944EF1 2,607,000.00 582,045.93 8.000000 % 48,904.60
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 0.226322 % 0.00
R 760944FB9 100.00 0.00 8.000000 % 0.00
M-1 760944EY0 9,677,910.00 9,193,837.31 8.000000 % 64,986.73
M-2 760944EZ7 4,032,382.00 3,864,711.16 8.000000 % 0.00
M-3 760944FA1 2,419,429.00 2,340,146.21 8.000000 % 0.00
B-1 5,000,153.00 4,932,222.55 8.000000 % 0.00
B-2 1,451,657.66 837,195.19 8.000000 % 0.00
- -------------------------------------------------------------------------------
322,590,531.66 109,817,211.36 1,917,543.29
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 10,305.18 446,430.05 0.00 0.00 1,112,867.99
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-5 175,605.91 1,146,335.46 0.00 0.00 25,424,964.32
A-6 156,986.03 156,986.03 0.00 0.00 23,596,900.00
A-7 0.00 0.00 48,904.60 0.00 7,399,858.67
A-8 505.53 76,492.47 0.00 0.00 0.00
A-9 50,608.03 130,938.92 0.00 0.00 7,526,669.11
A-10 78,633.23 319,112.94 0.00 0.00 11,579,045.56
A-11 3,872.25 52,776.85 0.00 0.00 533,141.33
A-12 25,846.22 25,846.22 0.00 0.00 3,885,000.00
A-13 38,499.89 38,499.89 0.00 0.00 5,787,000.00
A-14 20,668.66 20,668.66 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 61,164.98 126,151.71 0.00 0.00 9,128,850.58
M-2 0.00 0.00 0.00 0.00 3,864,711.16
M-3 0.00 0.00 0.00 0.00 2,340,146.21
B-1 0.00 0.00 0.00 0.00 4,932,222.55
B-2 0.00 0.00 0.00 253,854.12 663,003.81
- -------------------------------------------------------------------------------
622,695.91 2,540,239.20 48,904.60 253,854.12 107,774,381.29
===============================================================================
Run: 04/30/97 14:31:36
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 29.417215 8.282529 0.195708 8.478237 0.000000 21.134685
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-5 682.711995 25.107455 4.541963 29.649418 0.000000 657.604540
A-6 1000.000000 0.000000 6.652824 6.652824 0.000000 1000.000000
A-7 1380.201665 0.000000 0.000000 0.000000 9.182238 1389.383904
A-8 4.131072 4.131072 0.027483 4.158555 0.000000 0.000000
A-9 1000.000000 10.560128 6.652824 17.212952 0.000000 989.439873
A-10 295.488132 6.011993 1.965831 7.977824 0.000000 289.476139
A-11 223.262727 18.758957 1.485328 20.244285 0.000000 204.503771
A-12 1000.000000 0.000000 6.652824 6.652824 0.000000 1000.000000
A-13 1000.000000 0.000000 6.652824 6.652824 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 949.981691 6.714955 6.320061 13.035016 0.000000 943.266736
M-2 958.418910 0.000000 0.000000 0.000000 0.000000 958.418910
M-3 967.230785 0.000000 0.000000 0.000000 0.000000 967.230785
B-1 986.414326 0.000000 0.000000 0.000000 0.000000 986.414326
B-2 576.716683 0.000000 0.000000 0.000000 0.000000 456.721876
_______________________________________________________________________________
DETERMINATION DATE 21-April-97
DISTRIBUTION DATE 25-April-97
Run: 04/30/97 14:31:38 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S6 (POOL # 4099)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4099
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 33,031.59
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 11,436.86
SUBSERVICER ADVANCES THIS MONTH 30,549.63
MASTER SERVICER ADVANCES THIS MONTH 683.11
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 1,925,131.35
(B) TWO MONTHLY PAYMENTS: 2 564,563.17
(C) THREE OR MORE MONTHLY PAYMENTS: 1 312,132.66
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,123,817.66
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 107,774,381.29
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 412
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 87,706.25
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 802,007.44
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 80.72423060 % 14.02211400 % 5.25365530 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 80.58078920 % 14.22760007 % 5.19161070 %
CLASS A-14 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2232 %
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 8.71339973
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 296.41
POOL TRADING FACTOR: 33.40903427
................................................................................
Run: 04/30/97 14:31:39 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 3,675,078.69 6.400000 % 111,485.77
A-4 760944DE5 0.00 0.00 3.600000 % 0.00
A-5 760944DR6 28,033,649.00 0.00 6.500000 % 0.00
A-6 760944DW5 56,309,467.00 26,250,563.66 7.150000 % 796,327.00
A-7 760944DY1 1,986,000.00 925,841.10 7.500000 % 28,085.96
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 3,925,841.11 7.500000 % 28,085.96
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 0.325893 % 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 2,798,684.46 7.500000 % 14,579.10
M-2 760944EB0 6,051,700.00 5,119,895.48 7.500000 % 26,670.91
B 1,344,847.83 877,148.52 7.500000 % 4,569.29
- -------------------------------------------------------------------------------
268,959,047.83 74,655,053.02 1,009,803.99
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 19,538.62 131,024.39 0.00 0.00 3,563,592.92
A-4 10,990.48 10,990.48 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 155,916.48 952,243.48 0.00 0.00 25,454,236.66
A-7 5,768.27 33,854.23 0.00 0.00 897,755.14
A-8 193,650.02 193,650.02 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 24,459.15 52,545.11 0.00 0.00 3,897,755.15
A-12 0.00 0.00 0.00 0.00 0.00
A-13 0.00 0.00 0.00 0.00 0.00
A-14 20,210.71 20,210.71 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 17,436.63 32,015.73 0.00 0.00 2,784,105.36
M-2 31,898.46 58,569.37 0.00 0.00 5,093,224.57
B 5,464.87 10,034.16 0.00 0.00 872,579.23
- -------------------------------------------------------------------------------
485,333.69 1,495,137.68 0.00 0.00 73,645,249.03
===============================================================================
Run: 04/30/97 14:31:39
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 87.173140 2.644451 0.463458 3.107909 0.000000 84.528689
A-5 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-6 466.183842 14.141974 2.768921 16.910895 0.000000 452.041868
A-7 466.183837 14.141974 2.904466 17.046440 0.000000 452.041863
A-8 1000.000000 0.000000 6.230295 6.230295 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-11 104.786897 0.749659 0.652853 1.402512 0.000000 104.037239
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-1 832.322516 4.335792 5.185615 9.521407 0.000000 827.986724
M-2 846.025989 4.407176 5.270992 9.678168 0.000000 841.618813
B 652.228825 3.397604 4.063582 7.461186 0.000000 648.831199
_______________________________________________________________________________
DETERMINATION DATE 21-April-97
DISTRIBUTION DATE 25-April-97
Run: 04/30/97 14:31:40 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S7 (POOL # 4100)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4100
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 16,991.31
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 8,358.00
SUBSERVICER ADVANCES THIS MONTH 8,972.62
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 593,120.90
(B) TWO MONTHLY PAYMENTS: 1 93,682.64
(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 73,645,249.03
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 324
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 620,905.83
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 88.21817400 % 10.60689100 % 1.17493520 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 88.11884100 % 10.69631787 % 1.18484120 %
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 8.22528710
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 124.06
POOL TRADING FACTOR: 27.38158453
................................................................................
Run: 04/30/97 14:31:41 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 29,561,814.57 7.826244 % 63,756.67
R 760944DC9 100.00 0.00 7.826244 % 0.00
B 6,746,402.77 5,188,515.79 7.826244 % 4,973.63
- -------------------------------------------------------------------------------
112,439,802.77 34,750,330.36 68,730.30
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 192,603.68 256,360.35 0.00 0.00 29,498,057.90
R 0.00 0.00 0.00 0.00 0.00
B 33,804.66 38,778.29 0.00 0.00 5,183,542.16
- -------------------------------------------------------------------------------
226,408.34 295,138.64 0.00 0.00 34,681,600.06
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 279.694310 0.603223 1.822288 2.425511 0.000000 279.091086
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 769.078866 0.737225 5.010770 5.747995 0.000000 768.341639
_______________________________________________________________________________
DETERMINATION DATE 21-April-97
DISTRIBUTION DATE 25-April-97
Run: 04/30/97 14:31:41 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 9,996.18
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,817.21
SUBSERVICER ADVANCES THIS MONTH 5,024.03
MASTER SERVICER ADVANCES THIS MONTH 2,227.70
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 219,652.84
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 463,286.20
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 34,681,600.06
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 301,897.90
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 35,419.16
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 85.06916130 % 14.93083880 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 85.05391290 % 14.94608710 %
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 8.30121339
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 307.97
POOL TRADING FACTOR: 30.84459347
................................................................................
Run: 04/30/97 14:31:42 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 7,930,636.37 6.000000 % 1,917,057.99
A-4 760944EL8 10,000.00 2,677.00 2969.500000 % 647.11
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 6.500000 % 0.00
A-8 760944EJ3 15,077,940.00 1,425,914.27 8.166665 % 0.00
A-9 760944EK0 0.00 0.00 0.214876 % 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 3,606,513.19 7.000000 % 19,228.65
B-2 677,492.20 554,709.68 7.000000 % 2,957.51
- -------------------------------------------------------------------------------
135,502,292.20 71,297,583.81 1,939,891.26
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 39,033.11 1,956,091.10 0.00 0.00 6,013,578.38
A-4 6,520.87 7,167.98 0.00 0.00 2,029.89
A-5 192,935.09 192,935.09 0.00 0.00 33,600,000.00
A-6 119,723.11 119,723.11 0.00 0.00 20,850,000.00
A-7 17,740.16 17,740.16 0.00 0.00 3,327,133.30
A-8 9,552.39 9,552.39 0.00 0.00 1,425,914.27
A-9 12,567.11 12,567.11 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
B-1 20,709.01 39,937.66 0.00 0.00 3,587,284.54
B-2 3,185.25 6,142.76 0.00 0.00 551,752.17
- -------------------------------------------------------------------------------
421,966.10 2,361,857.36 0.00 0.00 69,357,692.55
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 444.293354 107.398207 2.186729 109.584936 0.000000 336.895147
A-4 267.700000 64.711000 652.087000 716.798000 0.000000 202.989000
A-5 1000.000000 0.000000 5.742116 5.742116 0.000000 1000.000000
A-6 1000.000000 0.000000 5.742116 5.742116 0.000000 1000.000000
A-7 94.569568 0.000000 0.504242 0.504242 0.000000 94.569568
A-8 94.569568 0.000000 0.633534 0.633534 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-1 818.768886 4.365385 4.701464 9.066849 0.000000 814.403501
B-2 818.769102 4.365393 4.701471 9.066864 0.000000 814.403723
_______________________________________________________________________________
DETERMINATION DATE 21-April-97
DISTRIBUTION DATE 25-April-97
Run: 04/30/97 14:31:43 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S9 (POOL # 4102)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4102
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 16,877.62
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 7,613.88
SUBSERVICER ADVANCES THIS MONTH 3,767.40
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 243,296.84
(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 69,357,692.55
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 315
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,559,757.84
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 94.16358500 % 5.83641500 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 94.03233220 % 5.96766780 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2118 %
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 7.62555387
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 123.36
POOL TRADING FACTOR: 51.18562308
................................................................................
Run: 04/30/97 14:31:43 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 18,662,339.58 8.150000 % 240,891.15
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 2,616,420.48 8.500000 % 24,089.12
A-10 760944FD5 0.00 0.00 0.146546 % 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 3,091,862.39 8.500000 % 2,690.06
M-2 760944CY2 2,016,155.00 1,881,679.29 8.500000 % 1,637.15
M-3 760944EE4 1,344,103.00 1,265,152.01 8.500000 % 1,100.74
B-1 2,016,155.00 1,982,564.84 8.500000 % 0.00
B-2 672,055.59 116,223.96 8.500000 % 0.00
- -------------------------------------------------------------------------------
134,410,378.59 37,118,106.55 270,408.22
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 126,550.22 367,441.37 0.00 0.00 18,421,448.43
A-6 5,434.67 5,434.67 0.00 0.00 0.00
A-7 51,113.36 51,113.36 0.00 0.00 7,500,864.00
A-8 1,941.77 1,941.77 0.00 0.00 1,000.00
A-9 18,504.00 42,593.12 0.00 0.00 2,592,331.36
A-10 4,525.82 4,525.82 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 21,866.45 24,556.51 0.00 0.00 3,089,172.33
M-2 13,307.72 14,944.87 0.00 0.00 1,880,042.14
M-3 17,892.80 18,993.54 0.00 0.00 1,264,051.27
B-1 7,723.91 7,723.91 0.00 0.00 1,982,564.84
B-2 0.00 0.00 0.00 0.00 114,397.92
- -------------------------------------------------------------------------------
268,860.72 539,268.94 0.00 0.00 36,845,872.29
===============================================================================
Run: 04/30/97 14:31:43
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-5 905.675026 11.690340 6.141426 17.831766 0.000000 893.984686
A-7 1000.000000 0.000000 6.814330 6.814330 0.000000 1000.000000
A-8 1000.000000 0.000000 1941.770000 1941.770000 0.000000 1000.000000
A-9 501.923535 4.621159 3.549733 8.170892 0.000000 497.302376
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-1 920.126213 0.800551 6.507370 7.307921 0.000000 919.325662
M-2 933.300907 0.812016 6.600544 7.412560 0.000000 932.488891
M-3 941.261205 0.818940 13.312075 14.131015 0.000000 940.442265
B-1 983.339495 0.000000 3.831010 3.831010 0.000000 983.339495
B-2 172.938015 0.000000 0.000000 0.000000 0.000000 170.220919
_______________________________________________________________________________
DETERMINATION DATE 21-April-97
DISTRIBUTION DATE 25-April-97
Run: 04/30/97 14:31:44 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S10 (POOL # 4103)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4103
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 9,450.68
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,865.03
SUBSERVICER ADVANCES THIS MONTH 21,530.92
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 1,655,622.69
(B) TWO MONTHLY PAYMENTS: 1 296,980.30
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 743,530.67
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 36,845,872.29
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 148
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 239,939.80
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 77.53796390 % 16.80768300 % 5.65435310 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 77.39169140 % 16.91713441 % 5.69117420 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1475 %
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 9.07876552
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 300.99
POOL TRADING FACTOR: 27.41296667
................................................................................
Run: 05/01/97 10:56:12 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 28,865,116.41 7.470000 % 174,902.49
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 63,901,946.84 174,902.49
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 179,021.72 353,924.21 0.00 0.00 28,690,213.92
A-2 217,298.73 217,298.73 0.00 0.00 35,036,830.43
S-1 2,567.03 2,567.03 0.00 0.00 0.00
S-2 12,390.02 12,390.02 0.00 0.00 0.00
S-3 1,638.42 1,638.42 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
- -------------------------------------------------------------------------------
412,915.92 587,818.41 0.00 0.00 63,727,044.35
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 872.374166 5.285980 5.410473 10.696453 0.000000 867.088187
A-2 1000.000000 0.000000 6.202009 6.202009 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
_______________________________________________________________________________
DETERMINATION DATE 25-April-97
DISTRIBUTION DATE 30-April-97
Run: 05/01/97 10:56:13 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 1,597.55
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 63,727,044.35
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 0
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 3,199,275.08
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: 93.54438081
................................................................................
Run: 04/30/97 14:31:45 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 9,351,075.28 10.000000 % 64,154.35
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 32,876,602.60 7.250000 % 513,234.80
A-6 7609208K7 48,625,000.00 8,219,150.61 6.500000 % 128,308.70
A-7 7609208L5 0.00 0.00 3.500000 % 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 0.164444 % 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 8,166,964.21 8.000000 % 7,807.71
M-2 7609208S0 5,252,983.00 4,981,069.45 8.000000 % 4,761.96
M-3 7609208T8 3,501,988.00 3,351,288.75 8.000000 % 3,203.87
B-1 5,252,983.00 5,134,940.89 8.000000 % 0.00
B-2 1,750,995.34 1,037,569.68 8.000000 % 0.00
- -------------------------------------------------------------------------------
350,198,858.34 125,533,661.47 721,471.39
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 77,659.87 141,814.22 0.00 0.00 9,286,920.93
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-5 197,952.07 711,186.87 0.00 0.00 32,363,367.80
A-6 44,368.57 172,677.27 0.00 0.00 8,090,841.91
A-7 23,890.76 23,890.76 0.00 0.00 0.00
A-8 43,161.80 43,161.80 0.00 0.00 6,663,000.00
A-9 230,610.84 230,610.84 0.00 0.00 35,600,000.00
A-10 65,762.96 65,762.96 0.00 0.00 10,152,000.00
A-11 17,144.07 17,144.07 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 54,260.75 62,068.46 0.00 0.00 8,159,156.50
M-2 33,093.88 37,855.84 0.00 0.00 4,976,307.49
M-3 22,265.74 25,469.61 0.00 0.00 3,348,084.88
B-1 46,910.71 46,910.71 0.00 0.00 5,134,940.89
B-2 0.00 0.00 0.00 0.00 1,031,668.69
- -------------------------------------------------------------------------------
857,082.02 1,578,553.41 0.00 0.00 124,806,289.09
===============================================================================
Run: 04/30/97 14:31:45
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-1 316.406418 2.170750 2.627728 4.798478 0.000000 314.235668
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-5 554.898100 8.662483 3.341076 12.003559 0.000000 546.235616
A-6 169.031375 2.638739 0.912464 3.551203 0.000000 166.392636
A-8 1000.000000 0.000000 6.477833 6.477833 0.000000 1000.000000
A-9 1000.000000 0.000000 6.477833 6.477833 0.000000 1000.000000
A-10 1000.000000 0.000000 6.477833 6.477833 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-1 932.837380 0.891803 6.197708 7.089511 0.000000 931.945577
M-2 948.236354 0.906525 6.300017 7.206542 0.000000 947.329830
M-3 956.967514 0.914872 6.358029 7.272901 0.000000 956.052642
B-1 977.528557 0.000000 8.930299 8.930299 0.000000 977.528557
B-2 592.559932 0.000000 0.000000 0.000000 0.000000 589.189855
_______________________________________________________________________________
DETERMINATION DATE 21-April-97
DISTRIBUTION DATE 25-April-97
Run: 04/30/97 14:31:46 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S11 (POOL # 4104)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4104
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 37,484.35
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 13,234.45
SUBSERVICER ADVANCES THIS MONTH 55,814.61
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 15 3,975,801.38
(B) TWO MONTHLY PAYMENTS: 4 1,087,798.86
(C) THREE OR MORE MONTHLY PAYMENTS: 2 907,467.73
FORECLOSURES
NUMBER OF LOANS 6
AGGREGATE PRINCIPAL BALANCE 1,293,617.17
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 124,806,289.09
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 481
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 607,360.75
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 81.93963860 % 13.14334500 % 4.91701630 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 81.85174910 % 13.20730629 % 4.94094460 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1639 %
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 8.64842977
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 300.08
POOL TRADING FACTOR: 35.63869102
................................................................................
Run: 04/30/97 14:31:47 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 9,403,408.72 7.500000 % 622,827.62
A-6 760944GG7 20,505,000.00 8,762,811.11 7.000000 % 580,398.13
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 1,078,205.57 7.500000 % 154,667.47
A-10 760944GA0 3,403,000.00 3,403,000.00 7.500000 % 0.00
A-11 760944GD4 29,995,000.00 29,995,000.00 7.500000 % 0.00
A-12 760944GT9 18,350,000.00 24,746,794.43 7.500000 % 0.00
A-13 760944GH5 23,529,000.00 1,752,562.25 6.450000 % 116,079.63
A-14 760944GU6 0.00 0.00 3.550000 % 0.00
A-15 760944GV4 0.00 0.00 0.162481 % 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 7,754,774.40 7.500000 % 21,838.29
M-2 760944GX0 3,698,106.00 3,529,179.59 7.500000 % 9,938.55
M-3 760944GY8 2,218,863.00 2,124,566.17 7.500000 % 0.00
B-1 4,437,728.00 4,318,634.31 7.500000 % 0.00
B-2 1,479,242.76 1,204,355.55 7.500000 % 0.00
- -------------------------------------------------------------------------------
295,848,488.76 131,225,292.10 1,505,749.69
===============================================================================
_______________________________________________________________________________
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 58,414.56 681,242.18 0.00 0.00 8,780,581.10
A-6 50,806.12 631,204.25 0.00 0.00 8,182,412.98
A-7 143,821.68 143,821.68 0.00 0.00 23,152,000.00
A-8 62,120.63 62,120.63 0.00 0.00 10,000,000.00
A-9 6,697.88 161,365.35 0.00 0.00 923,538.10
A-10 21,139.65 21,139.65 0.00 0.00 3,403,000.00
A-11 186,330.82 186,330.82 0.00 0.00 29,995,000.00
A-12 0.00 0.00 154,667.47 0.00 24,901,461.90
A-13 9,362.84 125,442.47 0.00 0.00 1,636,482.62
A-14 5,153.18 5,153.18 0.00 0.00 0.00
A-15 17,683.93 17,683.93 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 48,237.98 70,076.27 0.00 0.00 7,732,936.11
M-2 21,952.99 31,891.54 0.00 0.00 3,519,241.04
M-3 9,115.10 9,115.10 0.00 0.00 2,124,566.17
B-1 0.00 0.00 0.00 0.00 4,318,634.31
B-2 0.00 0.00 0.00 0.00 1,182,819.21
- -------------------------------------------------------------------------------
640,837.36 2,146,587.05 154,667.47 0.00 129,852,673.54
===============================================================================
Run: 04/30/97 14:31:47
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-5 427.349969 28.305200 2.654725 30.959925 0.000000 399.044769
A-6 427.349969 28.305200 2.477743 30.782943 0.000000 399.044769
A-7 1000.000000 0.000000 6.212063 6.212063 0.000000 1000.000000
A-8 1000.000000 0.000000 6.212063 6.212063 0.000000 1000.000000
A-9 144.241548 20.691300 0.896037 21.587337 0.000000 123.550248
A-10 1000.000000 0.000000 6.212063 6.212063 0.000000 1000.000000
A-11 1000.000000 0.000000 6.212063 6.212063 0.000000 1000.000000
A-12 1348.599152 0.000000 0.000000 0.000000 8.428745 1357.027897
A-13 74.485199 4.933471 0.397928 5.331399 0.000000 69.551729
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 953.102479 2.684040 5.928701 8.612741 0.000000 950.418438
M-2 954.320831 2.687470 5.936279 8.623749 0.000000 951.633360
M-3 957.502185 0.000000 4.108005 4.108005 0.000000 957.502185
B-1 973.163364 0.000000 0.000000 0.000000 0.000000 973.163364
B-2 814.170319 0.000000 0.000000 0.000000 0.000000 799.611289
_______________________________________________________________________________
DETERMINATION DATE 21-April-97
DISTRIBUTION DATE 25-April-97
Run: 04/30/97 14:31:48 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 47,724.89
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 13,890.06
SUBSERVICER ADVANCES THIS MONTH 21,197.56
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,171,975.11
(B) TWO MONTHLY PAYMENTS: 2 614,705.37
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,123,025.68
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 129,852,673.54
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 496
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,003,073.88
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 85.57327650 % 10.21793900 % 4.20878460 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 85.46183430 % 10.30147702 % 4.23668870 %
CLASS A-15 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1626 %
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 8.22707148
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 297.79
POOL TRADING FACTOR: 43.89161293
................................................................................
Run: 04/30/97 14:31:49 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 2,279,440.69 6.500000 % 283,923.04
A-6 760944FK9 0.00 0.00 2.000000 % 0.00
A-7 760944FN3 6,666,667.00 1,823,552.74 6.250000 % 227,138.45
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 0.276989 % 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 1,899,492.03 7.500000 % 9,993.56
M-2 760944FW3 4,582,565.00 3,815,831.38 7.500000 % 20,075.75
B-1 458,256.00 381,705.02 7.500000 % 2,008.22
B-2 917,329.35 668,489.30 7.500000 % 3,517.04
- -------------------------------------------------------------------------------
183,302,633.35 60,368,512.16 546,656.06
===============================================================================
_______________________________________________________________________________
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 12,323.90 296,246.94 0.00 0.00 1,995,517.65
A-6 3,791.97 3,791.97 0.00 0.00 0.00
A-7 9,479.92 236,618.37 0.00 0.00 1,596,414.29
A-8 202,745.46 202,745.46 0.00 0.00 32,500,001.00
A-9 65,042.14 65,042.14 0.00 0.00 12,000,000.00
A-10 39,925.26 39,925.26 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 1,084.04 1,084.04 0.00 0.00 200,000.00
A-15 13,908.46 13,908.46 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 11,849.65 21,843.21 0.00 0.00 1,889,498.47
M-2 23,804.39 43,880.14 0.00 0.00 3,795,755.63
B-1 2,381.20 4,389.42 0.00 0.00 379,696.80
B-2 4,170.26 7,687.30 0.00 0.00 664,972.26
- -------------------------------------------------------------------------------
390,506.65 937,162.71 0.00 0.00 59,821,856.10
===============================================================================
Run: 04/30/97 14:31:49
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-5 124.902721 15.557659 0.675292 16.232951 0.000000 109.345063
A-7 273.532897 34.070766 1.421988 35.492754 0.000000 239.462132
A-8 1000.000000 0.000000 6.238322 6.238322 0.000000 1000.000000
A-9 1000.000000 0.000000 5.420178 5.420178 0.000000 1000.000000
A-10 120.000000 0.000000 0.998132 0.998132 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 5.420200 5.420200 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-1 829.008402 4.361558 5.171624 9.533182 0.000000 824.646844
M-2 832.684617 4.380898 5.194556 9.575454 0.000000 828.303719
B-1 832.951494 4.382310 5.196222 9.578532 0.000000 828.569184
B-2 728.734233 3.833999 4.546077 8.380076 0.000000 724.900233
_______________________________________________________________________________
DETERMINATION DATE 21-April-97
DISTRIBUTION DATE 25-April-97
Run: 04/30/97 14:31:50 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S13 (POOL # 4106)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4106
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 16,086.96
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,457.47
SUBSERVICER ADVANCES THIS MONTH 12,412.17
MASTER SERVICER ADVANCES THIS MONTH 3,839.50
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 1,002,986.81
(B) TWO MONTHLY PAYMENTS: 1 90,986.25
(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 59,821,856.10
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 277
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 340,619.84
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 229,046.82
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 88.79296920 % 9.46739200 % 1.73963920 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 88.75005960 % 9.50364043 % 1.74630000 %
CLASS A-15 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2771 %
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 8.22568617
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 124.29
POOL TRADING FACTOR: 32.63556830
................................................................................
Run: 04/30/97 14:31:50 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 21,984,574.32 7.500000 % 634,703.46
A-7 760944HD3 36,855,000.00 24,832,704.61 7.000000 % 716,930.13
A-8 760944HW1 29,999,000.00 4,966,163.49 10.000190 % 143,375.13
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 19,916,016.36 7.500000 % 575,003.35
A-16 760944HM3 0.00 0.00 0.295830 % 0.00
R 760944HV3 1,000.00 0.00 7.500000 % 0.00
M-1 760944HS0 13,271,500.00 12,616,348.85 7.500000 % 13,100.06
M-2 760944HT8 6,032,300.00 5,751,157.85 7.500000 % 5,971.66
M-3 760944HU5 3,619,400.00 3,476,851.67 7.500000 % 3,610.15
B-1 4,825,900.00 4,670,638.05 7.500000 % 4,849.71
B-2 2,413,000.00 2,358,480.75 7.500000 % 0.00
B-3 2,412,994.79 1,822,991.94 7.500000 % 0.00
- -------------------------------------------------------------------------------
482,582,094.79 207,512,927.89 2,097,543.65
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 136,632.87 771,336.33 0.00 0.00 21,349,870.86
A-7 144,044.91 860,975.04 0.00 0.00 24,115,774.48
A-8 41,153.34 184,528.47 0.00 0.00 4,822,788.36
A-9 592,694.20 592,694.20 0.00 0.00 95,366,000.00
A-10 51,994.21 51,994.21 0.00 0.00 8,366,000.00
A-11 8,607.70 8,607.70 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-15 123,776.89 698,780.24 0.00 0.00 19,341,013.01
A-16 50,870.18 50,870.18 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 78,409.88 91,509.94 0.00 0.00 12,603,248.79
M-2 35,743.12 41,714.78 0.00 0.00 5,745,186.19
M-3 21,608.43 25,218.58 0.00 0.00 3,473,241.52
B-1 44,420.12 49,269.83 0.00 0.00 4,665,788.34
B-2 14,937.04 14,937.04 0.00 0.00 2,358,480.75
B-3 0.00 0.00 0.00 0.00 1,818,650.14
- -------------------------------------------------------------------------------
1,344,892.89 3,442,436.54 0.00 0.00 205,411,042.44
===============================================================================
Run: 04/30/97 14:31:50
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-6 673.794726 19.452723 4.187596 23.640319 0.000000 654.342003
A-7 673.794726 19.452724 3.908422 23.361146 0.000000 654.342002
A-8 165.544301 4.779330 1.371824 6.151154 0.000000 160.764971
A-9 1000.000000 0.000000 6.214942 6.214942 0.000000 1000.000000
A-10 1000.000000 0.000000 6.214943 6.214943 0.000000 1000.000000
A-11 1000.000000 0.000000 6.214946 6.214946 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-15 673.771655 19.452734 4.187452 23.640186 0.000000 654.318922
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 950.634732 0.987082 5.908140 6.895222 0.000000 949.647650
M-2 953.393871 0.989947 5.925289 6.915236 0.000000 952.403924
M-3 960.615480 0.997444 5.970169 6.967613 0.000000 959.618036
B-1 967.827359 1.004934 9.204526 10.209460 0.000000 966.822425
B-2 977.406030 0.000000 6.190236 6.190236 0.000000 977.406030
B-3 755.489381 0.000000 0.000000 0.000000 0.000000 753.690040
_______________________________________________________________________________
DETERMINATION DATE 21-April-97
DISTRIBUTION DATE 25-April-97
Run: 04/30/97 14:31:52 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S14 (POOL # 4107)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4107
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 59,471.11
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 21,888.41
SUBSERVICER ADVANCES THIS MONTH 61,029.76
MASTER SERVICER ADVANCES THIS MONTH 7,965.73
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 12 3,375,361.17
(B) TWO MONTHLY PAYMENTS: 4 1,010,382.90
(C) THREE OR MORE MONTHLY PAYMENTS: 2 809,279.61
FORECLOSURES
NUMBER OF LOANS 10
AGGREGATE PRINCIPAL BALANCE 2,941,312.84
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 205,411,042.44
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 743
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 1,052,457.21
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,886,416.44
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 85.20744250 % 10.52674600 % 4.26581170 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 85.07159330 % 10.62341938 % 4.30498730 %
CLASS A-16 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2948 %
BANKRUPTCY AMOUNT AVAILABLE 245,792.00
FRAUD AMOUNT AVAILABLE 2,273,284.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,730,871.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.26775524
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 301.00
POOL TRADING FACTOR: 42.56499457
................................................................................
Run: 04/30/97 14:31:52 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 9,039,781.77 5.600000 % 1,118,182.06
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 12,920,735.02 6.500000 % 847,322.05
A-11 760944JE9 0.00 0.00 2.000000 % 0.00
A-12 760944JN9 2,200,013.00 638,975.50 7.500000 % 24,820.96
A-13 760944JP4 9,999,984.00 2,904,394.26 9.500000 % 112,821.02
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 6.621000 % 0.00
A-17 760944JT6 11,027,260.00 2,328,663.67 8.061200 % 0.00
A-18 760944JU3 4,711,421.00 0.00 0.000000 % 0.00
A-19 760944JV1 0.00 0.00 0.310285 % 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 4,812,274.16 7.000000 % 25,048.04
M-2 760944JK5 5,050,288.00 4,300,614.17 7.000000 % 22,384.83
B-1 1,442,939.00 1,272,509.96 7.000000 % 6,623.45
B-2 721,471.33 273,168.58 7.000000 % 1,421.84
- -------------------------------------------------------------------------------
288,587,914.33 125,161,149.41 2,158,624.25
===============================================================================
_______________________________________________________________________________
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 41,955.88 1,160,137.94 0.00 0.00 7,921,599.71
A-4 51,213.01 51,213.01 0.00 0.00 10,298,695.00
A-5 222,116.91 222,116.91 0.00 0.00 40,000,000.00
A-6 67,126.66 67,126.66 0.00 0.00 11,700,000.00
A-7 7,375.94 7,375.94 0.00 0.00 0.00
A-8 102,991.30 102,991.30 0.00 0.00 18,141,079.00
A-9 2,313.30 2,313.30 0.00 0.00 10,000.00
A-10 69,606.11 916,928.16 0.00 0.00 12,073,412.97
A-11 21,417.27 21,417.27 0.00 0.00 0.00
A-12 3,971.85 28,792.81 0.00 0.00 614,154.54
A-13 22,867.88 135,688.90 0.00 0.00 2,791,573.24
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 35,779.58 35,779.58 0.00 0.00 6,520,258.32
A-17 15,557.99 15,557.99 0.00 0.00 2,328,663.67
A-18 0.00 0.00 0.00 0.00 0.00
A-19 32,186.73 32,186.73 0.00 0.00 0.00
R-I 0.05 0.05 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 27,918.70 52,966.74 0.00 0.00 4,787,226.12
M-2 24,950.28 47,335.11 0.00 0.00 4,278,229.34
B-1 7,382.54 14,005.99 0.00 0.00 1,265,886.51
B-2 1,584.81 3,006.65 0.00 0.00 271,746.74
- -------------------------------------------------------------------------------
758,316.79 2,916,941.04 0.00 0.00 123,002,525.16
===============================================================================
Run: 04/30/97 14:31:52
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-3 381.116944 47.142524 1.768859 48.911383 0.000000 333.974420
A-4 1000.000000 0.000000 4.972767 4.972767 0.000000 1000.000000
A-5 1000.000000 0.000000 5.552923 5.552923 0.000000 1000.000000
A-6 1000.000000 0.000000 5.737321 5.737321 0.000000 1000.000000
A-8 1000.000000 0.000000 5.677242 5.677242 0.000000 1000.000000
A-9 1000.000000 0.000000 231.330000 231.330000 0.000000 1000.000000
A-10 406.483695 26.656579 2.189794 28.846373 0.000000 379.827116
A-12 290.441693 11.282188 1.805376 13.087564 0.000000 279.159505
A-13 290.439891 11.282120 2.286792 13.568912 0.000000 279.157771
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 0.911212 0.911212 0.000000 166.053934
A-17 211.173371 0.000000 1.410866 1.410866 0.000000 211.173371
A-18 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-I 0.000000 0.000000 0.500000 0.500000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 833.725021 4.339565 4.836906 9.176471 0.000000 829.385456
M-2 851.558202 4.432387 4.940368 9.372755 0.000000 847.125815
B-1 881.887564 4.590249 5.116322 9.706571 0.000000 877.297315
B-2 378.627076 1.970764 2.196622 4.167386 0.000000 376.656325
_______________________________________________________________________________
DETERMINATION DATE 21-April-97
DISTRIBUTION DATE 25-April-97
Run: 04/30/97 14:31:54 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S15 (POOL # 4108)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4108
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 34,026.41
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 13,612.67
SUBSERVICER ADVANCES THIS MONTH 21,469.36
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 1,721,770.51
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 251,328.71
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 123,002,525.16
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 540
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,507,156.56
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 91.48412510 % 7.28092400 % 1.23495070 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 91.37977960 % 7.37013768 % 1.25008270 %
CLASS A-19 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3103 %
BANKRUPTCY AMOUNT AVAILABLE 225,000.00
FRAUD AMOUNT AVAILABLE 715,923.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,765,716.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.76317008
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 125.80
POOL TRADING FACTOR: 42.62220247
................................................................................
Run: 05/01/97 10:56:15 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 28,330,065.05 7.470000 % 67,372.05
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 52,398,585.63 67,372.05
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 175,484.34 242,856.39 0.00 0.00 28,262,693.00
A-2 149,087.15 149,087.15 0.00 0.00 24,068,520.58
S-1 3,806.45 3,806.45 0.00 0.00 0.00
S-2 6,387.29 6,387.29 0.00 0.00 0.00
S-3 3,386.11 3,386.11 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
- -------------------------------------------------------------------------------
338,151.34 405,523.39 0.00 0.00 52,331,213.58
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 888.006302 2.111778 5.500559 7.612337 0.000000 885.894524
A-2 1000.000000 0.000000 6.194280 6.194280 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
_______________________________________________________________________________
DETERMINATION DATE 25-April-97
DISTRIBUTION DATE 30-April-97
Run: 05/01/97 10:56:16 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 1,309.96
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
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 52,331,213.58
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 0
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 4,235,853.90
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 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: 93.49597714
................................................................................
Run: 04/30/97 14:31:54 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-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 15,781,409.08 7.000000 % 894,704.58
A-2 760944KV9 20,040,000.00 10,625,831.27 7.000000 % 244,961.47
A-3 760944KS6 30,024,000.00 15,919,658.61 6.000000 % 367,002.15
A-4 760944LF3 10,008,000.00 5,306,552.85 10.000000 % 122,334.05
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 0.240820 % 0.00
R 760944LE6 333,970.00 0.00 7.000000 % 0.00
M-1 760944LB2 5,917,999.88 5,688,878.12 7.000000 % 6,398.42
M-2 760944LC0 2,689,999.61 2,585,853.36 7.000000 % 0.00
M-3 760944LD8 1,613,999.76 1,551,512.02 7.000000 % 0.00
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 1,075,999.84 896,503.16 7.000000 % 0.00
- -------------------------------------------------------------------------------
215,199,968.62 151,570,046.65 1,635,400.67
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 91,461.86 986,166.44 0.00 0.00 14,886,704.50
A-2 61,582.49 306,543.96 0.00 0.00 10,380,869.80
A-3 79,082.65 446,084.80 0.00 0.00 15,552,656.46
A-4 43,934.80 166,268.85 0.00 0.00 5,184,218.80
A-5 129,420.32 129,420.32 0.00 0.00 22,331,000.00
A-6 105,919.38 105,919.38 0.00 0.00 18,276,000.00
A-7 196,439.99 196,439.99 0.00 0.00 33,895,000.00
A-8 81,369.45 81,369.45 0.00 0.00 14,040,000.00
A-9 9,041.05 9,041.05 0.00 0.00 1,560,000.00
A-10 30,220.49 30,220.49 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 66,093.76 72,492.18 0.00 0.00 5,682,479.70
M-2 23,246.95 23,246.95 0.00 0.00 2,585,853.36
M-3 0.00 0.00 0.00 0.00 1,551,512.02
B-1 0.00 0.00 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 0.00 887,341.46
- -------------------------------------------------------------------------------
917,813.19 2,553,213.86 0.00 0.00 149,925,484.28
===============================================================================
Run: 04/30/97 14:31:54
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-1 314.583764 17.834880 1.823184 19.658064 0.000000 296.748884
A-2 530.231101 12.223626 3.072979 15.296605 0.000000 518.007475
A-3 530.231102 12.223626 2.633981 14.857607 0.000000 518.007476
A-4 530.231100 12.223626 4.389968 16.613594 0.000000 518.007474
A-5 1000.000000 0.000000 5.795545 5.795545 0.000000 1000.000000
A-6 1000.000000 0.000000 5.795545 5.795545 0.000000 1000.000000
A-7 1000.000000 0.000000 5.795545 5.795545 0.000000 1000.000000
A-8 1000.000000 0.000000 5.795545 5.795545 0.000000 1000.000000
A-9 1000.000000 0.000000 5.795545 5.795545 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 961.283919 1.081179 11.168260 12.249439 0.000000 960.202740
M-2 961.283916 0.000000 8.641990 8.641990 0.000000 961.283916
M-3 961.283922 0.000000 0.000000 0.000000 0.000000 961.283922
B-1 963.316956 0.000000 0.000000 0.000000 0.000000 963.316956
B-2 965.418722 0.000000 0.000000 0.000000 0.000000 965.418722
B-3 833.181499 0.000000 0.000000 0.000000 0.000000 824.666907
_______________________________________________________________________________
DETERMINATION DATE 21-April-97
DISTRIBUTION DATE 25-April-97
Run: 04/30/97 14:31:55 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S16 (POOL # 4109)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4109
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 33,938.99
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 15,841.81
SUBSERVICER ADVANCES THIS MONTH 16,697.19
MASTER SERVICER ADVANCES THIS MONTH 3,400.66
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 2,105,848.12
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 213,787.48
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 149,925,484.28
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 535
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 496,076.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,474,087.81
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 90.87247440 % 6.48297200 % 2.64455370 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 90.78273130 % 6.54981715 % 2.66745150 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2391 %
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 7.63606370
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 300.19
POOL TRADING FACTOR: 69.66798613
................................................................................
Run: 04/30/97 14:31:56 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 8,498,365.43 5.650000 % 555,209.19
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 16,203,789.92 6.350000 % 299,791.57
A-8 760944KE7 0.00 0.00 12.600000 % 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 6,808,040.85 7.000000 % 43,382.65
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 0.140471 % 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 3,422,814.61 7.000000 % 18,046.47
M-2 760944KM9 2,343,800.00 1,975,181.06 7.000000 % 10,413.96
M-3 760944MF2 1,171,900.00 993,947.25 7.000000 % 5,240.50
B-1 1,406,270.00 1,219,917.40 7.000000 % 4,904.40
B-2 351,564.90 139,283.40 7.000000 % 0.00
- -------------------------------------------------------------------------------
234,376,334.90 105,255,339.92 936,988.74
===============================================================================
_______________________________________________________________________________
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 39,947.91 595,157.10 0.00 0.00 7,943,156.24
A-4 37,468.99 37,468.99 0.00 0.00 7,444,000.00
A-5 150,713.92 150,713.92 0.00 0.00 28,305,000.00
A-6 71,579.38 71,579.38 0.00 0.00 12,746,000.00
A-7 85,605.28 385,396.85 0.00 0.00 15,903,998.35
A-8 42,465.61 42,465.61 0.00 0.00 0.00
A-9 85,790.75 85,790.75 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 39,648.83 83,031.48 0.00 0.00 6,764,658.20
A-14 14,623.45 14,623.45 0.00 0.00 2,768,000.00
A-15 0.00 0.00 0.00 0.00 0.00
A-16 12,301.03 12,301.03 0.00 0.00 0.00
R-I 3.17 3.17 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 19,933.87 37,980.34 0.00 0.00 3,404,768.14
M-2 11,503.11 21,917.07 0.00 0.00 1,964,767.10
M-3 5,788.58 11,029.08 0.00 0.00 988,706.75
B-1 10,177.63 15,082.03 0.00 0.00 1,215,013.00
B-2 0.00 0.00 0.00 0.00 137,021.54
- -------------------------------------------------------------------------------
627,551.51 1,564,540.25 0.00 0.00 104,316,089.32
===============================================================================
Run: 04/30/97 14:31:56
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-3 399.302985 26.086980 1.876987 27.963967 0.000000 373.216005
A-4 1000.000000 0.000000 5.033448 5.033448 0.000000 1000.000000
A-5 1000.000000 0.000000 5.324639 5.324639 0.000000 1000.000000
A-6 1000.000000 0.000000 5.615831 5.615831 0.000000 1000.000000
A-7 345.688226 6.395690 1.826285 8.221975 0.000000 339.292536
A-9 1000.000000 0.000000 5.823824 5.823824 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-13 198.023294 1.261857 1.153253 2.415110 0.000000 196.761437
A-14 461.333333 0.000000 2.437242 2.437242 0.000000 461.333333
A-15 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-I 0.000000 0.000000 31.730000 31.730000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 834.507170 4.399861 4.860023 9.259884 0.000000 830.107309
M-2 842.725941 4.443195 4.907889 9.351084 0.000000 838.282746
M-3 848.150226 4.471798 4.939483 9.411281 0.000000 843.678428
B-1 867.484480 3.487524 7.237323 10.724847 0.000000 863.996957
B-2 396.181189 0.000000 0.000000 0.000000 0.000000 389.747498
_______________________________________________________________________________
DETERMINATION DATE 21-April-97
DISTRIBUTION DATE 25-April-97
Run: 04/30/97 14:31:57 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S17 (POOL # 4110)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4110
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 30,151.27
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 11,371.32
SUBSERVICER ADVANCES THIS MONTH 9,021.08
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 262,339.02
(B) TWO MONTHLY PAYMENTS: 0 0.00
(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 104,316,089.32
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 384,301.53
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.63586650 % 6.07279700 % 1.29133670 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.60873700 % 6.09516905 % 1.29609400 %
CLASS A-16 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1407 %
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 7.60928962
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 126.74
POOL TRADING FACTOR: 44.50794461
................................................................................
Run: 04/30/97 14:31:58 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-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 5,743,779.38 7.500000 % 206,230.18
A-3 760944LY2 81,356,000.00 16,091,873.07 6.250000 % 384,962.10
A-4 760944LN6 40,678,000.00 8,045,936.53 10.000000 % 192,481.05
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 0.132357 % 0.00
R 760944LX4 1,000.00 0.00 7.500000 % 0.00
M-1 760944LU0 13,767,600.00 13,097,475.10 7.500000 % 14,244.17
M-2 760944LV8 6,257,900.00 5,972,788.24 7.500000 % 6,495.71
M-3 760944LW6 3,754,700.00 3,597,914.67 7.500000 % 3,912.91
B-1 5,757,200.00 5,595,753.50 7.500000 % 6,085.67
B-2 2,753,500.00 2,690,855.48 7.500000 % 0.00
B-3 2,753,436.49 2,181,063.26 7.500000 % 0.00
- -------------------------------------------------------------------------------
500,624,336.49 250,042,439.23 814,411.79
===============================================================================
_______________________________________________________________________________
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 35,851.80 242,081.98 0.00 0.00 5,537,549.20
A-3 83,702.53 468,664.63 0.00 0.00 15,706,910.97
A-4 66,962.02 259,443.07 0.00 0.00 7,853,455.48
A-5 415,657.19 415,657.19 0.00 0.00 66,592,000.00
A-6 328,115.26 328,115.26 0.00 0.00 52,567,000.00
A-7 333,564.40 333,564.40 0.00 0.00 53,440,000.00
A-8 90,044.91 90,044.91 0.00 0.00 14,426,000.00
A-9 27,543.07 27,543.07 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 81,752.46 95,996.63 0.00 0.00 13,083,230.93
M-2 37,281.24 43,776.95 0.00 0.00 5,966,292.53
M-3 22,457.64 26,370.55 0.00 0.00 3,594,001.76
B-1 50,580.35 56,666.02 0.00 0.00 5,589,667.83
B-2 20,055.74 20,055.74 0.00 0.00 2,690,855.48
B-3 0.00 0.00 0.00 0.00 2,175,764.79
- -------------------------------------------------------------------------------
1,593,568.61 2,407,980.40 0.00 0.00 249,222,728.97
===============================================================================
Run: 04/30/97 14:31:58
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 80.689191 2.897142 0.503650 3.400792 0.000000 77.792049
A-3 197.795775 4.731822 1.028843 5.760665 0.000000 193.063953
A-4 197.795775 4.731822 1.646148 6.377970 0.000000 193.063953
A-5 1000.000000 0.000000 6.241849 6.241849 0.000000 1000.000000
A-6 1000.000000 0.000000 6.241849 6.241849 0.000000 1000.000000
A-7 1000.000000 0.000000 6.241849 6.241849 0.000000 1000.000000
A-8 1000.000000 0.000000 6.241849 6.241849 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 951.325946 1.034615 5.938033 6.972648 0.000000 950.291331
M-2 954.439707 1.038002 5.957468 6.995470 0.000000 953.401705
M-3 958.242914 1.042137 5.981208 7.023345 0.000000 957.200778
B-1 971.957462 1.057054 8.785582 9.842636 0.000000 970.900408
B-2 977.249130 0.000000 7.283726 7.283726 0.000000 977.249130
B-3 792.124049 0.000000 0.000000 0.000000 0.000000 790.199737
_______________________________________________________________________________
DETERMINATION DATE 21-April-97
DISTRIBUTION DATE 25-April-97
Run: 04/30/97 14:31:59 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S18 (POOL # 4111)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4111
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 65,183.57
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 26,400.28
SUBSERVICER ADVANCES THIS MONTH 31,586.72
MASTER SERVICER ADVANCES THIS MONTH 7,507.24
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 2,686,544.77
(B) TWO MONTHLY PAYMENTS: 1 314,514.62
(C) THREE OR MORE MONTHLY PAYMENTS: 1 527,420.42
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 779,608.93
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 249,222,728.97
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 885
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 1,000,439.38
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 547,776.43
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 86.74790950 % 9.06573200 % 4.18635820 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 86.71878220 % 9.08565816 % 4.19555960 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1314 %
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 8.07079438
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 299.56
POOL TRADING FACTOR: 49.78238388
................................................................................
Run: 04/30/97 14:30:18 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 27,242,512.08 6.921637 % 525,128.38
A-2 760944LJ5 5,265,582.31 1,738,802.05 6.921637 % 33,517.26
S-1 760944LK2 0.00 0.00 0.090000 % 0.00
S-2 760944LG1 0.00 0.00 0.143600 % 0.00
- -------------------------------------------------------------------------------
87,763,582.31 28,981,314.13 558,645.64
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 156,934.72 682,063.10 0.00 0.00 26,717,383.70
A-2 10,016.64 43,533.90 0.00 0.00 1,705,284.79
S-1 2,170.82 2,170.82 0.00 0.00 0.00
S-2 3,463.67 3,463.67 0.00 0.00 0.00
- -------------------------------------------------------------------------------
172,585.85 731,231.49 0.00 0.00 28,422,668.49
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 330.220273 6.365347 1.902285 8.267632 0.000000 323.854926
A-2 330.220277 6.365347 1.902285 8.267632 0.000000 323.854930
_______________________________________________________________________________
DETERMINATION DATE 21-April-97
DISTRIBUTION DATE 25-April-97
Run: 04/30/97 14:30:19 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 7,898.16
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 10,397.91
SUBSERVICER ADVANCES THIS MONTH 8,728.17
MASTER SERVICER ADVANCES THIS MONTH 1,961.84
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 3 1,193,306.28
(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 28,422,668.48
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 289,942.85
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 529,179.03
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 100.00000000 % 0.00000000 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 100.00000000 % 0.00000000 %
LETTER OF CREDIT - TOTAL AVAILABLE AMOUNT 7,667,674.06
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 7.91318509
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 308.63
POOL TRADING FACTOR: 32.38549263
................................................................................
Run: 04/30/97 14:32:00 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-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 1,603,878.75 5.249810 % 522,176.98
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 28,186,393.94 6.450000 % 609,272.26
A-10 760944NK0 0.00 0.00 2.050000 % 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 6.021000 % 0.00
A-14 760944NP9 13,505,000.00 3,526,465.71 8.898851 % 0.00
A-15 760944NQ7 0.00 0.00 0.094128 % 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 3,290,226.74 7.000000 % 17,155.55
M-2 760944NW4 1,958,800.00 1,645,113.38 7.000000 % 8,577.78
M-3 760944NX2 1,305,860.00 1,102,397.33 7.000000 % 5,748.00
B-1 1,567,032.00 1,322,876.82 7.000000 % 6,275.17
B-2 783,516.00 661,438.41 7.000000 % 0.00
B-3 914,107.69 685,751.06 7.000000 % 0.00
- -------------------------------------------------------------------------------
261,172,115.69 142,234,534.04 1,169,205.74
===============================================================================
_______________________________________________________________________________
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 7,010.08 529,187.06 0.00 0.00 1,081,701.77
A-5 104,709.47 104,709.47 0.00 0.00 21,873,000.00
A-6 62,788.44 62,788.44 0.00 0.00 12,561,000.00
A-7 138,432.72 138,432.72 0.00 0.00 23,816,000.00
A-8 104,859.18 104,859.18 0.00 0.00 18,040,000.00
A-9 151,358.48 760,630.74 0.00 0.00 27,577,121.68
A-10 48,106.19 48,106.19 0.00 0.00 0.00
A-11 75,446.33 75,446.33 0.00 0.00 12,499,498.87
A-12 14,111.21 14,111.21 0.00 0.00 2,400,000.00
A-13 45,217.48 45,217.48 0.00 0.00 9,020,493.03
A-14 26,126.49 26,126.49 0.00 0.00 3,526,465.71
A-15 11,146.37 11,146.37 0.00 0.00 0.00
R-I 2.66 2.66 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 19,174.82 36,330.37 0.00 0.00 3,273,071.19
M-2 9,587.41 18,165.19 0.00 0.00 1,636,535.60
M-3 6,544.62 12,292.62 0.00 0.00 1,096,649.33
B-1 23,087.37 29,362.54 0.00 0.00 1,316,601.65
B-2 0.00 0.00 0.00 0.00 661,438.41
B-3 0.00 0.00 0.00 0.00 678,104.26
- -------------------------------------------------------------------------------
847,709.32 2,016,915.06 0.00 0.00 141,057,681.50
===============================================================================
Run: 04/30/97 14:32:00
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-4 202.050737 65.781932 0.883104 66.665036 0.000000 136.268805
A-5 1000.000000 0.000000 4.787156 4.787156 0.000000 1000.000000
A-6 1000.000000 0.000000 4.998682 4.998682 0.000000 1000.000000
A-7 1000.000000 0.000000 5.812593 5.812593 0.000000 1000.000000
A-8 1000.000000 0.000000 5.812593 5.812593 0.000000 1000.000000
A-9 792.264495 17.125454 4.254391 21.379845 0.000000 775.139042
A-11 337.824294 0.000000 2.039090 2.039090 0.000000 337.824294
A-12 1000.000000 0.000000 5.879671 5.879671 0.000000 1000.000000
A-13 261.122971 0.000000 1.308944 1.308944 0.000000 261.122971
A-14 261.122970 0.000000 1.934579 1.934579 0.000000 261.122970
R-I 0.000000 0.000000 26.600000 26.600000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 839.857755 4.379097 4.894532 9.273629 0.000000 835.478658
M-2 839.857760 4.379099 4.894532 9.273631 0.000000 835.478660
M-3 844.192586 4.401697 5.011732 9.413429 0.000000 839.790889
B-1 844.192601 4.004494 14.733184 18.737678 0.000000 840.188107
B-2 844.192601 0.000000 0.000000 0.000000 0.000000 844.192601
B-3 750.186294 0.000000 0.000000 0.000000 0.000000 741.820977
_______________________________________________________________________________
DETERMINATION DATE 21-April-97
DISTRIBUTION DATE 25-April-97
Run: 04/30/97 14:32:01 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S20 (POOL # 4112)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4112
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 38,772.43
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 15,285.91
SUBSERVICER ADVANCES THIS MONTH 11,256.61
MASTER SERVICER ADVANCES THIS MONTH 2,421.41
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 577,922.45
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 406,936.52
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 98,591.81
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 141,057,681.50
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 567
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 227,956.78
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 435,228.24
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.87785550 % 4.24491700 % 1.87722790 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.85896580 % 4.25801421 % 1.88302000 %
CLASS A-15 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.0933 %
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 7.54645146
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 127.64
POOL TRADING FACTOR: 54.00947231
................................................................................
Run: 04/30/97 14:32:01 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-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 8,390,501.81 6.500000 % 432,685.40
A-4 760944QX9 38,099,400.00 3,356,197.23 10.000000 % 173,073.98
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 0.078678 % 0.00
R 760944QL5 1,000.00 0.00 7.500000 % 0.00
M-1 760944QH4 7,403,017.00 7,093,123.42 7.500000 % 7,185.31
M-2 760944QJ0 3,365,008.00 3,232,110.72 7.500000 % 3,274.12
M-3 760944QK7 2,692,006.00 2,597,098.94 7.500000 % 2,630.85
B-1 2,422,806.00 2,347,416.79 7.500000 % 2,377.93
B-2 1,480,605.00 1,444,643.76 7.500000 % 111.40
B-3 1,480,603.82 1,335,051.11 7.500000 % 0.00
- -------------------------------------------------------------------------------
269,200,605.82 146,803,703.78 621,338.99
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 45,339.88 478,025.28 0.00 0.00 7,957,816.41
A-4 27,901.44 200,975.42 0.00 0.00 3,183,123.25
A-5 384,428.60 384,428.60 0.00 0.00 61,656,000.00
A-6 56,240.20 56,240.20 0.00 0.00 9,020,000.00
A-7 231,632.33 231,632.33 0.00 0.00 37,150,000.00
A-8 57,247.54 57,247.54 0.00 0.00 9,181,560.00
A-9 9,602.15 9,602.15 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 44,226.02 51,411.33 0.00 0.00 7,085,938.11
M-2 20,152.39 23,426.51 0.00 0.00 3,228,836.60
M-3 16,193.06 18,823.91 0.00 0.00 2,594,468.09
B-1 14,636.27 17,014.20 0.00 0.00 2,345,038.86
B-2 20,035.98 20,147.38 0.00 0.00 1,444,532.36
B-3 0.00 0.00 0.00 0.00 1,332,346.69
- -------------------------------------------------------------------------------
927,635.86 1,548,974.85 0.00 0.00 146,179,660.37
===============================================================================
Run: 04/30/97 14:32:01
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-3 209.549852 10.806167 1.132348 11.938515 0.000000 198.743685
A-4 88.090553 4.542696 0.732333 5.275029 0.000000 83.547858
A-5 1000.000000 0.000000 6.235056 6.235056 0.000000 1000.000000
A-6 1000.000000 0.000000 6.235055 6.235055 0.000000 1000.000000
A-7 1000.000000 0.000000 6.235056 6.235056 0.000000 1000.000000
A-8 1000.000000 0.000000 6.235056 6.235056 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 958.139556 0.970592 5.974054 6.944646 0.000000 957.168964
M-2 960.506103 0.972990 5.988809 6.961799 0.000000 959.533113
M-3 964.744856 0.977282 6.015239 6.992521 0.000000 963.767573
B-1 968.883514 0.981478 6.041041 7.022519 0.000000 967.902036
B-2 975.711793 0.075240 13.532293 13.607533 0.000000 975.636554
B-3 901.693682 0.000000 0.000000 0.000000 0.000000 899.867116
_______________________________________________________________________________
DETERMINATION DATE 21-April-97
DISTRIBUTION DATE 25-April-97
Run: 04/30/97 14:32:02 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S21 (POOL # 4113)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4113
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 39,252.20
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 15,467.02
SUBSERVICER ADVANCES THIS MONTH 27,510.32
MASTER SERVICER ADVANCES THIS MONTH 1,593.08
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 1,350,466.03
(B) TWO MONTHLY PAYMENTS: 1 232,086.77
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 2,162,895.01
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 146,179,660.37
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 517
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 214,281.41
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 475,331.71
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 87.70504810 % 8.80245700 % 3.49249480 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 87.66506870 % 8.83108003 % 3.50385130 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.0787 %
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 8.02545703
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 305.54
POOL TRADING FACTOR: 54.30138611
................................................................................
Run: 04/30/97 14:32:03 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-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 6,045,274.63 7.000000 % 398,615.10
A-2 760944PP7 20,000,000.00 13,376,083.67 7.000000 % 111,816.03
A-3 760944PQ5 20,000,000.00 14,058,190.38 7.000000 % 100,301.62
A-4 760944PR3 44,814,000.00 33,173,507.98 7.000000 % 196,499.10
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 12,217,025.22 7.000000 % 46,978.43
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 6.221000 % 0.00
A-13 760944PM4 9,750,000.00 1,837,004.63 8.817662 % 0.00
A-14 760944PN2 0.00 0.00 0.209877 % 0.00
R 760944QA9 100.00 0.00 7.000000 % 0.00
M-1 760944PX0 8,667,030.00 8,293,517.07 7.000000 % 9,383.35
M-2 760944PY8 4,333,550.00 4,160,384.70 7.000000 % 4,707.09
M-3 760944PZ5 2,600,140.00 2,496,240.42 7.000000 % 2,824.27
B-1 2,773,475.00 2,668,204.80 7.000000 % 3,018.83
B-2 1,560,100.00 1,504,091.74 7.000000 % 1,701.74
B-3 1,733,428.45 1,611,496.25 7.000000 % 1,823.27
- -------------------------------------------------------------------------------
346,680,823.45 268,767,365.64 877,668.83
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 35,217.83 433,832.93 0.00 0.00 5,646,659.53
A-2 77,924.77 189,740.80 0.00 0.00 13,264,267.64
A-3 81,898.51 182,200.13 0.00 0.00 13,957,888.76
A-4 193,258.21 389,757.31 0.00 0.00 32,977,008.88
A-5 152,924.08 152,924.08 0.00 0.00 26,250,000.00
A-6 174,380.06 174,380.06 0.00 0.00 29,933,000.00
A-7 71,172.47 118,150.90 0.00 0.00 12,170,046.79
A-8 218,462.97 218,462.97 0.00 0.00 37,500,000.00
A-9 250,836.26 250,836.26 0.00 0.00 43,057,000.00
A-10 15,729.33 15,729.33 0.00 0.00 2,700,000.00
A-11 137,486.03 137,486.03 0.00 0.00 23,600,000.00
A-12 22,191.96 22,191.96 0.00 0.00 4,286,344.15
A-13 13,480.69 13,480.69 0.00 0.00 1,837,004.63
A-14 46,945.06 46,945.06 0.00 0.00 0.00
R 0.01 0.01 0.00 0.00 0.00
M-1 48,315.37 57,698.72 0.00 0.00 8,284,133.72
M-2 24,237.07 28,944.16 0.00 0.00 4,155,677.61
M-3 14,542.29 17,366.56 0.00 0.00 2,493,416.15
B-1 15,544.11 18,562.94 0.00 0.00 2,665,185.97
B-2 8,762.36 10,464.10 0.00 0.00 1,502,390.00
B-3 9,388.05 11,211.32 0.00 0.00 1,609,672.98
- -------------------------------------------------------------------------------
1,612,697.49 2,490,366.32 0.00 0.00 267,889,696.81
===============================================================================
Run: 04/30/97 14:32:03
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-1 203.825976 13.439937 1.187425 14.627362 0.000000 190.386039
A-2 668.804184 5.590802 3.896239 9.487041 0.000000 663.213382
A-3 702.909519 5.015081 4.094926 9.110007 0.000000 697.894438
A-4 740.248761 4.384770 4.312452 8.697222 0.000000 735.863991
A-5 1000.000000 0.000000 5.825679 5.825679 0.000000 1000.000000
A-6 1000.000000 0.000000 5.825679 5.825679 0.000000 1000.000000
A-7 814.468348 3.131895 4.744831 7.876726 0.000000 811.336453
A-8 1000.000000 0.000000 5.825679 5.825679 0.000000 1000.000000
A-9 1000.000000 0.000000 5.825679 5.825679 0.000000 1000.000000
A-10 1000.000000 0.000000 5.825678 5.825678 0.000000 1000.000000
A-11 1000.000000 0.000000 5.825679 5.825679 0.000000 1000.000000
A-12 188.410732 0.000000 0.975471 0.975471 0.000000 188.410732
A-13 188.410731 0.000000 1.382635 1.382635 0.000000 188.410731
R 0.000000 0.000000 0.100000 0.100000 0.000000 0.000000
M-1 956.904161 1.082649 5.574617 6.657266 0.000000 955.821512
M-2 960.040775 1.086197 5.592890 6.679087 0.000000 958.954578
M-3 960.040775 1.086199 5.592887 6.679086 0.000000 958.954576
B-1 962.043934 1.088465 5.604561 6.693026 0.000000 960.955469
B-2 964.099571 1.090789 5.616537 6.707326 0.000000 963.008782
B-3 929.658360 1.051817 5.415891 6.467708 0.000000 928.606531
_______________________________________________________________________________
DETERMINATION DATE 21-April-97
DISTRIBUTION DATE 25-April-97
Run: 04/30/97 14:32:04 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S22 (POOL # 4114)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4114
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 69,609.38
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 28,805.24
SUBSERVICER ADVANCES THIS MONTH 28,389.49
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 2,452,989.76
(B) TWO MONTHLY PAYMENTS: 2 507,137.93
(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 267,889,696.81
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 935
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 573,583.26
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.28554590 % 5.56248400 % 2.15196990 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.26902840 % 5.57439411 % 2.15657750 %
CLASS A-14 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2098 %
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 7.64599731
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 302.07
POOL TRADING FACTOR: 77.27271850
................................................................................
Run: 04/30/97 14:32:05 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-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 6,201,485.06 5.500000 % 393,300.71
A-3 760944MH8 12,946,000.00 5,366,594.01 6.700000 % 157,320.28
A-4 760944MJ4 0.00 0.00 2.300000 % 0.00
A-5 760944MV7 22,700,000.00 12,737,746.79 6.500000 % 135,867.52
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 6.880000 % 0.00
A-12 760944MP0 2,692,308.00 1,989,305.77 5.794244 % 0.00
A-13 760944MQ8 15,531,578.00 11,476,048.76 6.750000 % 0.00
A-14 760944MR6 7,168,422.00 5,296,638.91 5.958314 % 0.00
A-15 760944MS4 5,000,000.00 3,694,424.61 6.500000 % 0.00
A-16 760944MT2 2,307,692.00 1,705,118.82 6.499981 % 0.00
A-17 760944MU9 0.00 0.00 0.272371 % 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 2,276,335.04 6.500000 % 12,054.61
M-2 760944NA2 1,368,000.00 1,136,920.91 6.500000 % 6,020.70
M-3 760944NB0 912,000.00 757,947.26 6.500000 % 4,013.80
B-1 729,800.00 606,524.02 6.500000 % 3,211.92
B-2 547,100.00 454,685.26 6.500000 % 2,407.84
B-3 547,219.77 454,784.75 6.500000 % 2,408.39
- -------------------------------------------------------------------------------
182,383,319.77 120,475,984.58 716,605.77
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 28,405.00 421,705.71 0.00 0.00 5,808,184.35
A-3 29,944.01 187,264.29 0.00 0.00 5,209,273.73
A-4 10,279.29 10,279.29 0.00 0.00 0.00
A-5 68,951.29 204,818.81 0.00 0.00 12,601,879.27
A-6 54,077.33 54,077.33 0.00 0.00 11,100,000.00
A-7 88,180.16 88,180.16 0.00 0.00 16,290,000.00
A-8 68,947.24 68,947.24 0.00 0.00 12,737,000.00
A-9 39,515.97 39,515.97 0.00 0.00 7,300,000.00
A-10 82,279.82 82,279.82 0.00 0.00 15,200,000.00
A-11 21,167.60 21,167.60 0.00 0.00 3,694,424.61
A-12 9,599.20 9,599.20 0.00 0.00 1,989,305.77
A-13 64,510.82 64,510.82 0.00 0.00 11,476,048.76
A-14 26,282.11 26,282.11 0.00 0.00 5,296,638.91
A-15 19,998.46 19,998.46 0.00 0.00 3,694,424.61
A-16 9,230.03 9,230.03 0.00 0.00 1,705,118.82
A-17 27,327.31 27,327.31 0.00 0.00 0.00
R-I 0.18 0.18 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 12,322.14 24,376.75 0.00 0.00 2,264,280.43
M-2 6,154.32 12,175.02 0.00 0.00 1,130,900.21
M-3 4,102.88 8,116.68 0.00 0.00 753,933.46
B-1 3,283.20 6,495.12 0.00 0.00 603,312.10
B-2 2,461.28 4,869.12 0.00 0.00 452,277.42
B-3 2,461.82 4,870.21 0.00 0.00 452,376.36
- -------------------------------------------------------------------------------
679,481.46 1,396,087.23 0.00 0.00 119,759,378.81
===============================================================================
Run: 04/30/97 14:32:05
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-2 246.579923 15.638199 1.129423 16.767622 0.000000 230.941724
A-3 414.536846 12.152038 2.312993 14.465031 0.000000 402.384808
A-5 561.134220 5.985353 3.037502 9.022855 0.000000 555.148867
A-6 1000.000000 0.000000 4.871832 4.871832 0.000000 1000.000000
A-7 1000.000000 0.000000 5.413147 5.413147 0.000000 1000.000000
A-8 1000.000000 0.000000 5.413146 5.413146 0.000000 1000.000000
A-9 1000.000000 0.000000 5.413147 5.413147 0.000000 1000.000000
A-10 1000.000000 0.000000 5.413146 5.413146 0.000000 1000.000000
A-11 738.884922 0.000000 4.233520 4.233520 0.000000 738.884922
A-12 738.884916 0.000000 3.565417 3.565417 0.000000 738.884916
A-13 738.884919 0.000000 4.153526 4.153526 0.000000 738.884920
A-14 738.884919 0.000000 3.666373 3.666373 0.000000 738.884919
A-15 738.884922 0.000000 3.999692 3.999692 0.000000 738.884922
A-16 738.884921 0.000000 3.999680 3.999680 0.000000 738.884921
R-I 0.000000 0.000000 1.800000 1.800000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 831.082526 4.401099 4.498773 8.899872 0.000000 826.681428
M-2 831.082537 4.401096 4.498772 8.899868 0.000000 826.681440
M-3 831.082522 4.401096 4.498772 8.899868 0.000000 826.681425
B-1 831.082516 4.401096 4.498767 8.899863 0.000000 826.681420
B-2 831.082544 4.401097 4.498775 8.899872 0.000000 826.681448
B-3 831.082455 4.401102 4.498778 8.899880 0.000000 826.681317
_______________________________________________________________________________
DETERMINATION DATE 21-April-97
DISTRIBUTION DATE 25-April-97
Run: 04/30/97 14:32:06 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S23 (POOL # 4115)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4115
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 23,982.33
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 12,991.38
SUBSERVICER ADVANCES THIS MONTH 2,093.81
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 213,249.52
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 119,759,378.81
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 460
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 78,610.46
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 95.27939340 % 3.46226900 % 1.25833710 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 95.27629480 % 3.46454210 % 1.25916310 %
CLASS A-17 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2724 %
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 7.13643927
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 128.05
POOL TRADING FACTOR: 65.66355901
................................................................................
Run: 04/30/97 14:32:07 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-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 11,051,742.36 6.500000 % 734,954.40
A-5 760944QB7 30,000,000.00 12,744,098.46 7.050000 % 158,501.08
A-6 760944PG7 48,041,429.00 48,041,429.00 6.500000 % 0.00
A-7 760944QY7 55,044,571.00 25,931,205.65 10.000000 % 322,511.95
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 0.124327 % 0.00
R 760944QW1 100.00 0.00 7.500000 % 0.00
M-1 760944QT8 6,864,500.00 6,554,022.52 7.500000 % 6,708.62
M-2 760944QU5 3,432,150.00 3,301,053.35 7.500000 % 3,378.92
M-3 760944QV3 2,059,280.00 1,988,626.93 7.500000 % 2,035.53
B-1 2,196,565.00 2,145,804.45 7.500000 % 2,196.42
B-2 1,235,568.00 1,208,247.63 7.500000 % 0.00
B-3 1,372,850.89 982,675.49 7.500000 % 0.00
- -------------------------------------------------------------------------------
274,570,013.89 131,038,905.84 1,230,286.92
===============================================================================
_______________________________________________________________________________
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 59,576.74 794,531.14 0.00 0.00 10,316,787.96
A-5 74,512.80 233,013.88 0.00 0.00 12,585,597.38
A-6 258,977.45 258,977.45 0.00 0.00 48,041,429.00
A-7 215,057.89 537,569.84 0.00 0.00 25,608,693.70
A-8 93,860.57 93,860.57 0.00 0.00 15,090,000.00
A-9 12,440.10 12,440.10 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 13,511.34 13,511.34 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 40,766.35 47,474.97 0.00 0.00 6,547,313.90
M-2 20,532.72 23,911.64 0.00 0.00 3,297,674.43
M-3 12,369.36 14,404.89 0.00 0.00 1,986,591.40
B-1 13,347.01 15,543.43 0.00 0.00 2,143,608.03
B-2 15,870.27 15,870.27 0.00 0.00 1,208,247.63
B-3 0.00 0.00 0.00 0.00 980,432.89
- -------------------------------------------------------------------------------
830,822.60 2,061,109.52 0.00 0.00 129,806,376.32
===============================================================================
Run: 04/30/97 14:32:07
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-4 413.303753 27.485206 2.228001 29.713207 0.000000 385.818548
A-5 424.803282 5.283369 2.483760 7.767129 0.000000 419.519913
A-6 1000.000000 0.000000 5.390711 5.390711 0.000000 1000.000000
A-7 471.094700 5.859106 3.906977 9.766083 0.000000 465.235594
A-8 1000.000000 0.000000 6.220051 6.220051 0.000000 1000.000000
A-9 1000.000000 0.000000 6.220050 6.220050 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-1 954.770562 0.977292 5.938721 6.916013 0.000000 953.793270
M-2 961.803345 0.984491 5.982466 6.966957 0.000000 960.818854
M-3 965.690401 0.988467 6.006643 6.995110 0.000000 964.701935
B-1 976.890941 0.999934 6.076310 7.076244 0.000000 975.891007
B-2 977.888412 0.000000 12.844514 12.844514 0.000000 977.888413
B-3 715.791859 0.000000 0.000000 0.000000 0.000000 714.158323
_______________________________________________________________________________
DETERMINATION DATE 21-April-97
DISTRIBUTION DATE 25-April-97
Run: 04/30/97 14:32:08 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S27 (POOL # 4116)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4116
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 38,223.23
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 13,680.31
SUBSERVICER ADVANCES THIS MONTH 19,532.18
MASTER SERVICER ADVANCES THIS MONTH 7,258.48
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 1,630,640.37
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,048,176.08
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 129,806,376.32
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 462
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 979,480.82
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,098,399.72
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 87.65219360 % 9.03831000 % 3.30949620 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 87.54770860 % 9.11479086 % 3.33750060 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1238 %
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 8.10529461
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 303.08
POOL TRADING FACTOR: 47.27623912
................................................................................
Run: 04/30/97 14:32:09 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-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 19,167,439.49 7.000000 % 538,571.15
A-2 760944RC4 15,690,000.00 0.00 7.000000 % 0.00
A-3 760944RD2 16,985,000.00 6,850,507.60 7.000000 % 536,802.88
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 76,269,460.32 7.000000 % 806,530.53
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 0.190025 % 0.00
R 760944RP5 1,000.00 0.00 7.000000 % 0.00
M-1 760944RL4 9,349,300.00 8,957,726.42 7.000000 % 9,959.59
M-2 760944RM2 4,674,600.00 4,507,152.69 7.000000 % 5,011.25
M-3 760944RN0 3,739,700.00 3,627,323.55 7.000000 % 4,033.01
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 1,512,004.90 7.000000 % 0.00
- -------------------------------------------------------------------------------
373,968,498.07 282,315,213.16 1,900,908.41
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 111,477.57 650,048.72 0.00 0.00 18,628,868.34
A-2 0.00 0.00 0.00 0.00 0.00
A-3 39,842.46 576,645.34 0.00 0.00 6,313,704.72
A-4 71,269.10 71,269.10 0.00 0.00 12,254,000.00
A-5 42,607.92 42,607.92 0.00 0.00 7,326,000.00
A-6 427,748.37 427,748.37 0.00 0.00 73,547,000.00
A-7 49,726.69 49,726.69 0.00 0.00 8,550,000.00
A-8 443,582.17 1,250,112.70 0.00 0.00 75,462,929.79
A-9 192,253.26 192,253.26 0.00 0.00 33,056,000.00
A-10 133,994.52 133,994.52 0.00 0.00 23,039,000.00
A-11 44,572.77 44,572.77 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 52,098.01 62,057.60 0.00 0.00 8,947,766.83
M-2 26,213.54 31,224.79 0.00 0.00 4,502,141.44
M-3 21,096.47 25,129.48 0.00 0.00 3,623,290.54
B-1 35,772.53 35,772.53 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 1,506,263.79
- -------------------------------------------------------------------------------
1,692,255.38 3,593,163.79 0.00 0.00 280,408,563.64
===============================================================================
Run: 04/30/97 14:32:09
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-1 425.215509 11.947804 2.473048 14.420852 0.000000 413.267705
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 403.326912 31.604526 2.345744 33.950270 0.000000 371.722386
A-4 1000.000000 0.000000 5.815987 5.815987 0.000000 1000.000000
A-5 1000.000000 0.000000 5.815987 5.815987 0.000000 1000.000000
A-6 1000.000000 0.000000 5.815987 5.815987 0.000000 1000.000000
A-7 1000.000000 0.000000 5.815987 5.815987 0.000000 1000.000000
A-8 662.809249 7.009043 3.854890 10.863933 0.000000 655.800207
A-9 1000.000000 0.000000 5.815987 5.815987 0.000000 1000.000000
A-10 1000.000000 0.000000 5.815987 5.815987 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 958.117337 1.065277 5.572397 6.637674 0.000000 957.052061
M-2 964.179329 1.072017 5.607654 6.679671 0.000000 963.107312
M-3 969.950410 1.078431 5.641220 6.719651 0.000000 968.871979
B-1 975.948763 0.000000 12.754040 12.754040 0.000000 975.948763
B-2 977.815080 0.000000 0.000000 0.000000 0.000000 977.815080
B-3 808.516368 0.000000 0.000000 0.000000 0.000000 805.446417
_______________________________________________________________________________
DETERMINATION DATE 21-April-97
DISTRIBUTION DATE 25-April-97
Run: 04/30/97 14:32:10 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S24 (POOL # 4117)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4117
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 63,739.56
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 29,891.91
SUBSERVICER ADVANCES THIS MONTH 15,758.76
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 877,853.79
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 6
AGGREGATE PRINCIPAL BALANCE 1,394,693.67
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 280,408,563.64
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 977
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,592,759.33
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.11668210 % 6.05429700 % 1.82902050 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.07190380 % 6.08868666 % 1.83940960 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1893 %
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 7.58615647
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 304.08
POOL TRADING FACTOR: 74.98186748
................................................................................
Run: 04/30/97 14:32:11 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 53,922,842.92 6.500000 % 514,211.24
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 6.650000 % 0.00
A-5 760944RU4 8,250,000.00 5,094,651.59 6.110000 % 0.00
A-6 760944RV2 5,000,000.00 4,389,672.93 6.500000 % 2,186.70
A-7 760944RW0 0.00 0.00 0.297112 % 0.00
R 760944SA7 100.00 0.00 6.500000 % 0.00
M-1 760944RX8 2,337,700.00 1,958,579.33 6.500000 % 10,103.28
M-2 760944RY6 779,000.00 652,664.29 6.500000 % 3,366.75
M-3 760944RZ3 779,100.00 652,748.06 6.500000 % 3,367.18
B-1 701,100.00 587,397.86 6.500000 % 3,030.08
B-2 389,500.00 326,332.13 6.500000 % 1,683.38
B-3 467,420.45 391,615.69 6.500000 % 2,020.13
- -------------------------------------------------------------------------------
155,801,920.45 97,635,599.01 539,968.74
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 291,973.49 806,184.73 0.00 0.00 53,408,631.68
A-2 28,156.20 28,156.20 0.00 0.00 5,200,000.00
A-3 60,714.50 60,714.50 0.00 0.00 11,213,000.00
A-4 73,378.15 73,378.15 0.00 0.00 13,246,094.21
A-5 25,930.63 25,930.63 0.00 0.00 5,094,651.59
A-6 23,768.56 25,955.26 0.00 0.00 4,387,486.23
A-7 24,164.94 24,164.94 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 10,605.03 20,708.31 0.00 0.00 1,948,476.05
M-2 3,533.95 6,900.70 0.00 0.00 649,297.54
M-3 3,534.41 6,901.59 0.00 0.00 649,380.88
B-1 3,180.56 6,210.64 0.00 0.00 584,367.78
B-2 1,766.97 3,450.35 0.00 0.00 324,648.75
B-3 2,120.46 4,140.59 0.00 0.00 389,595.56
- -------------------------------------------------------------------------------
552,827.85 1,092,796.59 0.00 0.00 97,095,630.27
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 543.385327 5.181753 2.942243 8.123996 0.000000 538.203574
A-2 1000.000000 0.000000 5.414654 5.414654 0.000000 1000.000000
A-3 1000.000000 0.000000 5.414653 5.414653 0.000000 1000.000000
A-4 617.533530 0.000000 3.420893 3.420893 0.000000 617.533530
A-5 617.533526 0.000000 3.143107 3.143107 0.000000 617.533526
A-6 877.934586 0.437340 4.753712 5.191052 0.000000 877.497246
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 837.823215 4.321889 4.536523 8.858412 0.000000 833.501326
M-2 837.823222 4.321887 4.536521 8.858408 0.000000 833.501335
M-3 837.823206 4.321884 4.536529 8.858413 0.000000 833.501322
B-1 837.823221 4.321894 4.536528 8.858422 0.000000 833.501327
B-2 837.823184 4.321900 4.536508 8.858408 0.000000 833.501284
B-3 837.823185 4.321869 4.536515 8.858384 0.000000 833.501316
_______________________________________________________________________________
DETERMINATION DATE 21-April-97
DISTRIBUTION DATE 25-April-97
Run: 04/30/97 14:32:12 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 22,408.32
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 10,376.00
SUBSERVICER ADVANCES THIS MONTH 2,032.74
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 194,108.93
(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 97,095,630.27
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 401
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 36,318.13
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 95.32000890 % 3.34303400 % 1.33695670 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 95.31825840 % 3.34428487 % 1.33745680 %
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 7.19764933
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 129.86
POOL TRADING FACTOR: 62.31991877
................................................................................
Run: 04/30/97 14:32:13 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 15,624,052.98 7.050000 % 1,091,631.68
A-4 760944SE9 24,745,827.00 24,745,827.00 7.250000 % 0.00
A-5 760944SF6 47,058,123.00 6,608,640.21 6.500000 % 245,617.13
A-6 760944SG4 0.00 0.00 3.000000 % 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 0.079787 % 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 9,914,851.94 7.500000 % 10,613.28
M-2 760944SP4 5,640,445.00 5,429,331.75 7.500000 % 5,811.79
M-3 760944SQ2 3,760,297.00 3,647,514.50 7.500000 % 3,904.45
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 1,213,369.96 7.500000 % 0.00
- -------------------------------------------------------------------------------
376,029,704.99 215,721,844.07 1,357,578.33
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 91,712.95 1,183,344.63 0.00 0.00 14,532,421.30
A-4 149,378.41 149,378.41 0.00 0.00 24,745,827.00
A-5 35,766.24 281,383.37 0.00 0.00 6,363,023.08
A-6 16,507.50 16,507.50 0.00 0.00 0.00
A-7 341,349.76 341,349.76 0.00 0.00 54,662,626.00
A-8 226,229.89 226,229.89 0.00 0.00 36,227,709.00
A-9 214,484.87 214,484.87 0.00 0.00 34,346,901.00
A-10 122,553.36 122,553.36 0.00 0.00 19,625,291.00
A-11 14,330.98 14,330.98 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 61,914.92 72,528.20 0.00 0.00 9,904,238.66
M-2 33,904.35 39,716.14 0.00 0.00 5,423,519.96
M-3 22,777.51 26,681.96 0.00 0.00 3,643,610.05
B-1 35,764.28 35,764.28 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 1,208,136.46
- -------------------------------------------------------------------------------
1,366,675.02 2,724,253.35 0.00 0.00 214,359,032.24
===============================================================================
Run: 04/30/97 14:32:13
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-3 315.426181 22.038405 1.851547 23.889952 0.000000 293.387776
A-4 1000.000000 0.000000 6.036509 6.036509 0.000000 1000.000000
A-5 140.435695 5.219442 0.760044 5.979486 0.000000 135.216253
A-7 1000.000000 0.000000 6.244664 6.244664 0.000000 1000.000000
A-8 1000.000000 0.000000 6.244665 6.244665 0.000000 1000.000000
A-9 1000.000000 0.000000 6.244664 6.244664 0.000000 1000.000000
A-10 1000.000000 0.000000 6.244665 6.244665 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-1 958.807500 1.026348 5.987431 7.013779 0.000000 957.781152
M-2 962.571526 1.030378 6.010935 7.041313 0.000000 961.541148
M-3 970.007023 1.038336 6.057370 7.095706 0.000000 968.968688
B-1 976.417009 0.000000 12.681370 12.681370 0.000000 976.417009
B-2 980.790874 0.000000 0.000000 0.000000 0.000000 980.790874
B-3 645.357722 0.000000 0.000000 0.000000 0.000000 642.574169
_______________________________________________________________________________
DETERMINATION DATE 21-April-97
DISTRIBUTION DATE 25-April-97
Run: 04/30/97 14:32:14 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 51,860.19
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 23,312.78
SUBSERVICER ADVANCES THIS MONTH 24,949.99
MASTER SERVICER ADVANCES THIS MONTH 6,525.14
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 9 1,890,783.89
(B) TWO MONTHLY PAYMENTS: 1 253,121.91
(C) THREE OR MORE MONTHLY PAYMENTS: 1 542,959.23
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 753,374.49
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 214,359,032.24
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 735
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 2
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 902,813.26
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,131,894.02
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 88.92981980 % 8.80379000 % 2.26639020 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 88.87136520 % 8.85027725 % 2.27835750 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.0787 %
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 7.99397484
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 302.01
POOL TRADING FACTOR: 57.00587730
................................................................................
Run: 05/01/97 10:56:17 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 36,848,673.56 6.970000 % 99,742.83
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 66,869,986.68 99,742.83
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 231,075.15 330,817.98 0.00 0.00 36,748,930.73
A-2 188,225.30 188,225.30 0.00 0.00 30,021,313.12
S 14,427.71 14,427.71 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
- -------------------------------------------------------------------------------
433,728.16 533,470.99 0.00 0.00 66,770,243.85
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 907.221346 2.455687 5.689114 8.144801 0.000000 904.765659
A-2 1000.000000 0.000000 6.269722 6.269722 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
_______________________________________________________________________________
DETERMINATION DATE 25-April-97
DISTRIBUTION DATE 30-April-97
Run: 05/01/97 10:56:18 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 1,671.75
SUBSERVICER ADVANCES THIS MONTH 0.00
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 66,770,243.85
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 0
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 4,435,012.19
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 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: 94.52389157
................................................................................
Run: 04/30/97 14:32:15 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 13,112,290.53 9.860000 % 235,295.68
A-2 760944SZ2 24,926,000.00 0.00 6.350000 % 0.00
A-3 760944TA6 25,850,000.00 10,768,078.19 6.350000 % 1,035,301.01
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 6.321000 % 0.00
A-9 760944TH1 1,757,369.00 1,757,369.00 8.901190 % 0.00
A-10 760944TC2 0.00 0.00 0.104604 % 0.00
R 760944TM0 100.00 0.00 7.000000 % 0.00
M-1 760944TJ7 5,350,000.00 5,147,305.97 7.000000 % 5,633.03
M-2 760944TK4 3,210,000.00 3,088,383.59 7.000000 % 3,379.82
M-3 760944TL2 2,141,000.00 2,059,884.49 7.000000 % 2,254.27
B-1 1,070,000.00 1,029,461.19 7.000000 % 1,126.61
B-2 642,000.00 617,676.71 7.000000 % 675.96
B-3 963,170.23 862,925.39 7.000000 % 944.36
- -------------------------------------------------------------------------------
214,013,270.23 164,342,006.06 1,284,610.74
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 107,432.57 342,728.25 0.00 0.00 12,876,994.85
A-2 0.00 0.00 0.00 0.00 0.00
A-3 56,818.85 1,092,119.86 0.00 0.00 9,732,777.18
A-4 247,609.77 247,609.77 0.00 0.00 46,926,000.00
A-5 226,852.28 226,852.28 0.00 0.00 39,000,000.00
A-6 24,942.11 24,942.11 0.00 0.00 4,288,000.00
A-7 178,945.74 178,945.74 0.00 0.00 30,764,000.00
A-8 25,845.62 25,845.62 0.00 0.00 4,920,631.00
A-9 12,998.45 12,998.45 0.00 0.00 1,757,369.00
A-10 14,284.84 14,284.84 0.00 0.00 0.00
R 0.02 0.02 0.00 0.00 0.00
M-1 29,940.46 35,573.49 0.00 0.00 5,141,672.94
M-2 17,964.28 21,344.10 0.00 0.00 3,085,003.77
M-3 11,981.78 14,236.05 0.00 0.00 2,057,630.22
B-1 5,988.09 7,114.70 0.00 0.00 1,028,334.58
B-2 3,592.85 4,268.81 0.00 0.00 617,000.75
B-3 5,019.42 5,963.78 0.00 0.00 861,981.03
- -------------------------------------------------------------------------------
970,217.13 2,254,827.87 0.00 0.00 163,057,395.32
===============================================================================
Run: 04/30/97 14:32:15
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-1 590.510720 10.596518 4.838215 15.434733 0.000000 579.914202
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 416.560085 40.050329 2.198021 42.248350 0.000000 376.509756
A-4 1000.000000 0.000000 5.276601 5.276601 0.000000 1000.000000
A-5 1000.000000 0.000000 5.816725 5.816725 0.000000 1000.000000
A-6 1000.000000 0.000000 5.816723 5.816723 0.000000 1000.000000
A-7 1000.000000 0.000000 5.816725 5.816725 0.000000 1000.000000
A-8 1000.000000 0.000000 5.252501 5.252501 0.000000 1000.000000
A-9 1000.000000 0.000000 7.396540 7.396540 0.000000 1000.000000
R 0.000000 0.000000 0.200000 0.200000 0.000000 0.000000
M-1 962.113265 1.052903 5.596348 6.649251 0.000000 961.060363
M-2 962.113268 1.052903 5.596349 6.649252 0.000000 961.060365
M-3 962.113260 1.052905 5.596348 6.649253 0.000000 961.060355
B-1 962.113262 1.052907 5.596346 6.649253 0.000000 961.060355
B-2 962.113255 1.052897 5.596340 6.649237 0.000000 961.060358
B-3 895.921991 0.980471 5.211332 6.191803 0.000000 894.941520
_______________________________________________________________________________
DETERMINATION DATE 21-April-97
DISTRIBUTION DATE 25-April-97
Run: 04/30/97 14:32:16 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S28 (POOL # 4120)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4120
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 48,390.38
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 17,439.35
SUBSERVICER ADVANCES THIS MONTH 17,944.68
MASTER SERVICER ADVANCES THIS MONTH 2,069.37
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 2,069,708.66
(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 163,057,395.32
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 574
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 289,721.27
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,104,760.50
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.20793410 % 6.26472500 % 1.52734130 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.15514070 % 6.30716988 % 1.53768940 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1047 %
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 7.58426499
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 305.01
POOL TRADING FACTOR: 76.19031995
................................................................................
Run: 04/30/97 14:32:17 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S29 (POOL # 4121)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4121
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944UE6 63,826,000.00 27,521,776.10 6.038793 % 981,776.69
A-2 760944UF3 47,547,000.00 30,099,062.37 6.400000 % 471,845.33
A-3 760944UG1 0.00 0.00 2.600000 % 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 22,202,390.16 7.000000 % 276,477.52
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 0.120254 % 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 3,283,913.43 7.000000 % 16,845.81
M-2 760944UR7 1,948,393.00 1,641,954.14 7.000000 % 8,422.89
M-3 760944US5 1,298,929.00 1,094,636.40 7.000000 % 5,615.26
B-1 909,250.00 766,245.21 7.000000 % 3,930.68
B-2 389,679.00 328,391.17 7.000000 % 1,684.58
B-3 649,465.07 547,318.74 7.000000 % 2,807.64
- -------------------------------------------------------------------------------
259,785,708.07 133,233,687.72 1,769,406.40
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 137,861.25 1,119,637.94 0.00 0.00 26,539,999.41
A-2 159,789.61 631,634.94 0.00 0.00 29,627,217.04
A-3 64,914.54 64,914.54 0.00 0.00 0.00
A-4 105,313.97 105,313.97 0.00 0.00 22,048,000.00
A-5 44,025.64 44,025.64 0.00 0.00 8,492,000.00
A-6 88,305.09 88,305.09 0.00 0.00 15,208,000.00
A-7 0.00 0.00 0.00 0.00 0.00
A-8 128,917.95 405,395.47 0.00 0.00 21,925,912.64
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 13,290.10 13,290.10 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 19,068.01 35,913.82 0.00 0.00 3,267,067.62
M-2 9,533.99 17,956.88 0.00 0.00 1,633,531.25
M-3 6,356.00 11,971.26 0.00 0.00 1,089,021.14
B-1 4,449.19 8,379.87 0.00 0.00 762,314.53
B-2 1,906.80 3,591.38 0.00 0.00 326,706.59
B-3 3,177.99 5,985.63 0.00 0.00 544,511.10
- -------------------------------------------------------------------------------
786,910.13 2,556,316.53 0.00 0.00 131,464,281.32
===============================================================================
Run: 04/30/97 14:32:17
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S29 (POOL # 4121)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4121
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 431.200077 15.382081 2.159954 17.542035 0.000000 415.817996
A-2 633.038096 9.923767 3.360666 13.284433 0.000000 623.114330
A-4 1000.000000 0.000000 4.776577 4.776577 0.000000 1000.000000
A-5 1000.000000 0.000000 5.184366 5.184366 0.000000 1000.000000
A-6 1000.000000 0.000000 5.806489 5.806489 0.000000 1000.000000
A-7 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-8 341.964547 4.258348 1.985614 6.243962 0.000000 337.706198
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-1 842.722278 4.322994 4.893258 9.216252 0.000000 838.399283
M-2 842.722254 4.322993 4.893258 9.216251 0.000000 838.399260
M-3 842.722274 4.322992 4.893262 9.216254 0.000000 838.399281
B-1 842.722255 4.322991 4.893253 9.216244 0.000000 838.399263
B-2 842.722266 4.322994 4.893258 9.216252 0.000000 838.399272
B-3 842.722365 4.322988 4.893258 9.216246 0.000000 838.399361
_______________________________________________________________________________
DETERMINATION DATE 21-April-97
DISTRIBUTION DATE 25-April-97
Run: 04/30/97 14:32:18 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S29 (POOL # 4121)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4121
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 31,052.71
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 14,491.73
SUBSERVICER ADVANCES THIS MONTH 15,928.56
MASTER SERVICER ADVANCES THIS MONTH 2,836.66
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,309,662.79
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 228,812.95
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 131,464,281.32
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 567
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 265,739.48
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,085,944.69
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.24885760 % 4.51875500 % 1.23238740 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.20135100 % 4.55608166 % 1.24256730 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1200 %
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 7.52638666
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 129.25
POOL TRADING FACTOR: 50.60489366
................................................................................
Run: 04/30/97 14:32:19 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 15,319,049.21 7.500000 % 260,345.28
A-3 760944SW9 49,628,000.00 45,060,086.16 6.200000 % 765,790.39
A-4 760944SX7 41,944,779.00 38,852,263.37 6.400000 % 518,446.46
A-5 760944SY5 446,221.00 413,321.90 291.400000 % 5,515.39
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 14,115,219.56 7.500000 % 172,478.43
A-11 760944TR9 3,400,000.00 3,400,000.00 7.500000 % 0.00
A-12 760944TS7 0.00 0.00 0.034384 % 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 8,513,833.18 7.500000 % 8,968.95
M-2 760944TY4 4,823,973.00 4,643,908.22 7.500000 % 4,892.15
M-3 760944TZ1 3,215,982.00 3,095,938.82 7.500000 % 3,261.44
B-1 1,929,589.00 1,857,563.09 7.500000 % 1,956.86
B-2 803,995.00 773,984.20 7.500000 % 815.36
B-3 1,286,394.99 998,138.63 7.500000 % 1,051.47
- -------------------------------------------------------------------------------
321,598,232.99 194,811,306.34 1,743,522.18
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 95,441.20 355,786.48 0.00 0.00 15,058,703.93
A-3 232,074.01 997,864.40 0.00 0.00 44,294,295.77
A-4 206,556.60 725,003.06 0.00 0.00 38,333,816.91
A-5 100,050.84 105,566.23 0.00 0.00 407,806.51
A-6 186,384.38 186,384.38 0.00 0.00 32,053,000.00
A-7 69,541.82 69,541.82 0.00 0.00 11,162,000.00
A-8 84,295.01 84,295.01 0.00 0.00 13,530,000.00
A-9 6,373.52 6,373.52 0.00 0.00 1,023,000.00
A-10 87,941.06 260,419.49 0.00 0.00 13,942,741.13
A-11 21,182.78 21,182.78 0.00 0.00 3,400,000.00
A-12 5,564.36 5,564.36 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 53,043.14 62,012.09 0.00 0.00 8,504,864.23
M-2 28,932.62 33,824.77 0.00 0.00 4,639,016.07
M-3 19,288.41 22,549.85 0.00 0.00 3,092,677.38
B-1 11,573.05 13,529.91 0.00 0.00 1,855,606.23
B-2 4,822.10 5,637.46 0.00 0.00 773,168.84
B-3 6,218.62 7,270.09 0.00 0.00 912,530.98
- -------------------------------------------------------------------------------
1,219,283.52 2,962,805.70 0.00 0.00 192,983,227.98
===============================================================================
Run: 04/30/97 14:32:19
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-2 298.908277 5.079908 1.862267 6.942175 0.000000 293.828369
A-3 907.956923 15.430612 4.676272 20.106884 0.000000 892.526311
A-4 926.271739 12.360214 4.924489 17.284703 0.000000 913.911524
A-5 926.271735 12.360221 224.218134 236.578355 0.000000 913.911515
A-6 1000.000000 0.000000 5.814881 5.814881 0.000000 1000.000000
A-7 1000.000000 0.000000 6.230229 6.230229 0.000000 1000.000000
A-8 1000.000000 0.000000 6.230230 6.230230 0.000000 1000.000000
A-9 1000.000000 0.000000 6.230225 6.230225 0.000000 1000.000000
A-10 529.254577 6.467133 3.297378 9.764511 0.000000 522.787444
A-11 1000.000000 0.000000 6.230229 6.230229 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-1 962.672929 1.014134 5.997674 7.011808 0.000000 961.658796
M-2 962.672930 1.014133 5.997675 7.011808 0.000000 961.658797
M-3 962.672932 1.014135 5.997673 7.011808 0.000000 961.658797
B-1 962.672927 1.014133 5.997676 7.011809 0.000000 961.658794
B-2 962.672902 1.014136 5.997674 7.011810 0.000000 961.658767
B-3 775.919245 0.817377 4.834161 5.651538 0.000000 709.370751
_______________________________________________________________________________
DETERMINATION DATE 21-April-97
DISTRIBUTION DATE 25-April-97
Run: 04/30/97 14:32:21 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S30 (POOL # 4122)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4122
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 45,230.64
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 20,536.57
SUBSERVICER ADVANCES THIS MONTH 36,592.88
MASTER SERVICER ADVANCES THIS MONTH 9,405.51
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 11 3,028,474.12
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,996,394.71
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 192,983,227.98
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 686
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 1,286,899.95
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,325,827.24
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 89.79352560 % 8.34329400 % 1.86318030 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 89.75151160 % 8.41345533 % 1.83503310 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.0347 %
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 7.94120605
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 304.19
POOL TRADING FACTOR: 60.00755234
................................................................................
Run: 04/30/97 14:32:22 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S33 (POOL # 4123)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4123
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A 760944ST6 154,051,000.00 49,581,135.93 7.762951 % 413,881.62
M 760944SU3 3,678,041.61 3,433,000.59 7.762951 % 3,185.82
R 760944SV1 100.00 0.00 7.762951 % 0.00
B-1 4,494,871.91 4,056,279.50 7.762951 % 3,764.22
B-2 1,225,874.16 0.00 7.762951 % 0.00
- -------------------------------------------------------------------------------
163,449,887.68 57,070,416.02 420,831.66
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 319,773.24 733,654.86 0.00 0.00 49,167,254.31
M 22,141.11 25,326.93 0.00 0.00 3,429,814.77
R 0.00 0.00 0.00 0.00 0.00
B-1 26,160.96 29,925.18 0.00 0.00 4,052,515.28
B-2 0.00 0.00 0.00 0.00 0.00
- -------------------------------------------------------------------------------
368,075.31 788,906.97 0.00 0.00 56,649,584.36
===============================================================================
Run: 04/30/97 14:32:22
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S33 (POOL # 4123)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4123
___________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 321.848842 2.686653 2.075762 4.762415 0.000000 319.162189
M 933.377312 0.866173 6.019810 6.885983 0.000000 932.511139
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B-1 902.423825 0.837448 5.820177 6.657625 0.000000 901.586377
B-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
_______________________________________________________________________________
DETERMINATION DATE 21-April-97
DISTRIBUTION DATE 25-April-97
Run: 04/30/97 14:32:22 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S33 (POOL # 4123)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4123
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 14,847.18
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,932.73
SUBSERVICER ADVANCES THIS MONTH 39,435.23
MASTER SERVICER ADVANCES THIS MONTH 11,909.96
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,416,565.44
(B) TWO MONTHLY PAYMENTS: 1 245,953.70
(C) THREE OR MORE MONTHLY PAYMENTS: 1 721,791.52
FORECLOSURES
NUMBER OF LOANS 9
AGGREGATE PRINCIPAL BALANCE 2,950,796.98
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 56,649,584.36
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 196
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 1,625,015.07
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 367,870.44
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 86.87712370 % 6.01537700 % 7.10749940 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 86.79190650 % 6.05443943 % 7.15365400 %
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 8.27538704
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 312.37
POOL TRADING FACTOR: 34.65868663
................................................................................
Run: 04/30/97 14:32:23 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 93,237,000.00 221,571.69 7.000000 % 221,571.69
A-2 760944VV7 41,000,000.00 26,065,575.23 7.000000 % 328,816.86
A-3 760944VW5 145,065,000.00 145,065,000.00 7.000000 % 1,014,807.36
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 1,256,523.21 0.000000 % 1,791.90
A-9 760944WC8 0.00 0.00 0.252118 % 0.00
R 760944WG9 100.00 0.00 7.000000 % 0.00
M-1 760944WD6 9,616,700.00 9,235,858.94 7.000000 % 10,058.86
M-2 760944WE4 7,479,800.00 7,183,584.57 7.000000 % 7,823.71
M-3 760944WF1 4,274,200.00 4,104,932.93 7.000000 % 4,470.72
B-1 2,564,500.00 2,462,940.56 7.000000 % 2,682.41
B-2 854,800.00 820,948.18 7.000000 % 894.10
B-3 1,923,420.54 995,835.74 7.000000 % 1,084.59
- -------------------------------------------------------------------------------
427,416,329.03 317,303,771.05 1,594,002.20
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 1,290.64 222,862.33 0.00 0.00 0.00
A-2 151,829.84 480,646.70 0.00 0.00 25,736,758.37
A-3 844,991.71 1,859,799.07 0.00 0.00 144,050,192.64
A-4 210,425.16 210,425.16 0.00 0.00 36,125,000.00
A-5 281,069.76 281,069.76 0.00 0.00 48,253,000.00
A-6 161,227.90 161,227.90 0.00 0.00 27,679,000.00
A-7 45,632.40 45,632.40 0.00 0.00 7,834,000.00
A-8 0.00 1,791.90 0.00 0.00 1,254,731.31
A-9 66,568.80 66,568.80 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 53,798.12 63,856.98 0.00 0.00 9,225,800.08
M-2 41,843.79 49,667.50 0.00 0.00 7,175,760.86
M-3 23,910.89 28,381.61 0.00 0.00 4,100,462.21
B-1 14,346.42 17,028.83 0.00 0.00 2,460,258.15
B-2 4,781.95 5,676.05 0.00 0.00 820,054.08
B-3 5,800.66 6,885.25 0.00 0.00 994,751.15
- -------------------------------------------------------------------------------
1,907,518.04 3,501,520.24 0.00 0.00 315,709,768.85
===============================================================================
Run: 04/30/97 14:32:23
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 2.376435 2.376435 0.013843 2.390278 0.000000 0.000000
A-2 635.745737 8.019923 3.703167 11.723090 0.000000 627.725814
A-3 1000.000000 6.995536 5.824918 12.820454 0.000000 993.004465
A-4 1000.000000 0.000000 5.824918 5.824918 0.000000 1000.000000
A-5 1000.000000 0.000000 5.824918 5.824918 0.000000 1000.000000
A-6 1000.000000 0.000000 5.824918 5.824918 0.000000 1000.000000
A-7 1000.000000 0.000000 5.824917 5.824917 0.000000 1000.000000
A-8 832.240127 1.186839 0.000000 1.186839 0.000000 831.053288
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 960.397947 1.045978 5.594239 6.640217 0.000000 959.351969
M-2 960.397948 1.045979 5.594239 6.640218 0.000000 959.351969
M-3 960.397953 1.045978 5.594238 6.640216 0.000000 959.351975
B-1 960.397957 1.045978 5.594237 6.640215 0.000000 959.351979
B-2 960.397964 1.045976 5.594233 6.640209 0.000000 959.351989
B-3 517.742074 0.563876 3.015804 3.579680 0.000000 517.178188
_______________________________________________________________________________
DETERMINATION DATE 21-April-97
DISTRIBUTION DATE 25-April-97
Run: 04/30/97 14:32:24 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S31 (POOL # 4125)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4125
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 75,710.70
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 33,590.84
SUBSERVICER ADVANCES THIS MONTH 46,404.03
MASTER SERVICER ADVANCES THIS MONTH 1,678.81
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 14 3,942,118.93
(B) TWO MONTHLY PAYMENTS: 4 831,511.56
(C) THREE OR MORE MONTHLY PAYMENTS: 1 288,698.36
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 1,634,224.69
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 315,709,768.85
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,099
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 242,746.29
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,248,423.57
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.18285340 % 6.46836800 % 1.34877830 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.15194180 % 6.49394639 % 1.35411180 %
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 7.63617187
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 306.09
POOL TRADING FACTOR: 73.86469524
................................................................................
Run: 04/30/97 14:32:25 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S32 (POOL # 4126)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4126
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944UZ9 88,476,000.00 24,619,387.73 6.500000 % 1,500,451.13
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 % 0.00
A-6 760944VG0 64,049,000.00 54,184,378.31 6.500000 % 0.00
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 0.251647 % 0.00
R 760944VM7 100.00 0.00 6.500000 % 0.00
M 760944VL9 10,156,500.00 8,562,737.46 6.500000 % 43,614.58
B 781,392.32 600,385.44 6.500000 % 3,058.09
- -------------------------------------------------------------------------------
312,503,992.32 207,304,255.69 1,547,123.80
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 133,152.86 1,633,603.99 0.00 0.00 23,118,936.60
A-2 201,735.39 201,735.39 0.00 0.00 37,300,000.00
A-3 94,550.62 94,550.62 0.00 0.00 17,482,000.00
A-4 27,691.29 27,691.29 0.00 0.00 5,120,000.00
A-5 137,219.91 137,219.91 0.00 0.00 25,371,366.75
A-6 293,053.80 293,053.80 0.00 0.00 54,184,378.31
A-7 184,233.62 184,233.62 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 43,406.97 43,406.97 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 46,311.18 89,925.76 0.00 0.00 8,519,122.88
B 3,247.14 6,305.23 0.00 0.00 597,327.35
- -------------------------------------------------------------------------------
1,164,602.78 2,711,726.58 0.00 0.00 205,757,131.89
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 278.260633 16.958849 1.504960 18.463809 0.000000 261.301784
A-2 1000.000000 0.000000 5.408455 5.408455 0.000000 1000.000000
A-3 1000.000000 0.000000 5.408456 5.408456 0.000000 1000.000000
A-4 1000.000000 0.000000 5.408455 5.408455 0.000000 1000.000000
A-5 676.569780 0.000000 3.659198 3.659198 0.000000 676.569780
A-6 845.983205 0.000000 4.575463 4.575463 0.000000 845.983205
A-7 1000.000000 0.000000 5.408455 5.408455 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 843.079551 4.294253 4.559758 8.854011 0.000000 838.785298
B 768.353393 3.913617 4.155608 8.069225 0.000000 764.439776
_______________________________________________________________________________
DETERMINATION DATE 21-April-97
DISTRIBUTION DATE 25-April-97
Run: 04/30/97 14:32:25 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 47,540.63
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 22,223.61
SUBSERVICER ADVANCES THIS MONTH 10,824.32
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 1 235,799.08
(C) THREE OR MORE MONTHLY PAYMENTS: 1 508,307.16
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 568,718.55
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 205,757,131.89
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 835
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 491,212.79
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 95.57986740 % 4.13051700 % 0.28961560 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 95.56931510 % 4.14037793 % 0.29030700 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2514 %
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 7.15197444
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 131.28
POOL TRADING FACTOR: 65.84144105
................................................................................
Run: 04/30/97 14:32:26 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-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 31,973,424.90 5.400000 % 1,015,621.10
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 5.971000 % 0.00
A-9 760944WY0 8,653,500.00 7,320,688.44 9.401002 % 0.00
A-10 760944WU8 8,704,536.00 8,704,536.00 7.000000 % 0.00
A-11 760944WV6 3,108,764.00 3,108,764.00 7.000000 % 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 0.150736 % 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 5,139,775.34 7.000000 % 5,666.93
M-2 760944WQ7 3,209,348.00 3,083,849.26 7.000000 % 3,400.14
M-3 760944WR5 2,139,566.00 2,055,900.13 7.000000 % 2,266.76
B-1 1,390,718.00 1,336,335.19 7.000000 % 1,473.40
B-2 320,935.00 308,385.13 7.000000 % 340.01
B-3 962,805.06 665,346.56 7.000000 % 733.59
- -------------------------------------------------------------------------------
213,956,513.06 172,976,891.75 1,029,501.93
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 143,398.00 1,159,019.10 0.00 0.00 30,957,803.80
A-2 97,341.66 97,341.66 0.00 0.00 18,171,000.00
A-3 25,051.55 25,051.55 0.00 0.00 4,309,000.00
A-4 194,743.59 194,743.59 0.00 0.00 33,496,926.28
A-5 2,605.85 2,605.85 0.00 0.00 448,220.39
A-6 133,699.46 133,699.46 0.00 0.00 26,829,850.30
A-7 74,277.48 74,277.48 0.00 0.00 8,943,283.44
A-8 84,710.25 84,710.25 0.00 0.00 17,081,606.39
A-9 57,159.21 57,159.21 0.00 0.00 7,320,688.44
A-10 50,606.21 50,606.21 0.00 0.00 8,704,536.00
A-11 18,073.66 18,073.66 0.00 0.00 3,108,764.00
A-12 0.00 0.00 0.00 0.00 0.00
A-13 50,788.75 50,788.75 0.00 0.00 0.00
A-14 21,655.39 21,655.39 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 29,881.49 35,548.42 0.00 0.00 5,134,108.41
M-2 17,928.80 21,328.94 0.00 0.00 3,080,449.12
M-3 11,952.54 14,219.30 0.00 0.00 2,053,633.37
B-1 7,769.15 9,242.55 0.00 0.00 1,334,861.79
B-2 1,792.88 2,132.89 0.00 0.00 308,045.12
B-3 3,868.18 4,601.77 0.00 0.00 664,612.97
- -------------------------------------------------------------------------------
1,027,304.10 2,056,806.03 0.00 0.00 171,947,389.82
===============================================================================
Run: 04/30/97 14:32:26
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-1 540.539042 17.169973 2.424270 19.594243 0.000000 523.369069
A-2 1000.000000 0.000000 5.356979 5.356979 0.000000 1000.000000
A-3 1000.000000 0.000000 5.813773 5.813773 0.000000 1000.000000
A-4 963.172558 0.000000 5.599668 5.599668 0.000000 963.172558
A-5 912.872485 0.000000 5.307230 5.307230 0.000000 912.872485
A-6 918.909163 0.000000 4.579141 4.579141 0.000000 918.909164
A-7 918.909164 0.000000 7.631901 7.631901 0.000000 918.909164
A-8 845.980060 0.000000 4.195342 4.195342 0.000000 845.980060
A-9 845.980059 0.000000 6.605328 6.605328 0.000000 845.980059
A-10 1000.000000 0.000000 5.813775 5.813775 0.000000 1000.000000
A-11 1000.000000 0.000000 5.813777 5.813777 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-1 960.895875 1.059449 5.586431 6.645880 0.000000 959.836426
M-2 960.895877 1.059449 5.586431 6.645880 0.000000 959.836428
M-3 960.895869 1.059449 5.586432 6.645881 0.000000 959.836420
B-1 960.895875 1.059453 5.586431 6.645884 0.000000 959.836423
B-2 960.895914 1.059436 5.586427 6.645863 0.000000 959.836478
B-3 691.050128 0.761930 4.017615 4.779545 0.000000 690.288198
_______________________________________________________________________________
DETERMINATION DATE 21-April-97
DISTRIBUTION DATE 25-April-97
Run: 04/30/97 14:32:27 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S34 (POOL # 4127)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4127
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 37,277.03
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 18,259.31
SUBSERVICER ADVANCES THIS MONTH 23,252.42
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 2,144,543.69
(B) TWO MONTHLY PAYMENTS: 1 225,913.12
(C) THREE OR MORE MONTHLY PAYMENTS: 3 884,263.43
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 171,947,389.82
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 588
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 838,783.79
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.72180720 % 5.94271600 % 1.33547720 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.68630320 % 5.97170501 % 1.34199180 %
CLASS A-14 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1508 %
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 7.53547274
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 306.91
POOL TRADING FACTOR: 80.36557867
................................................................................
Run: 04/30/97 14:32:28 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-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 45,407,830.39 8.116058 % 1,584,108.36
M 760944VP0 3,025,700.00 2,808,756.59 8.116058 % 19,352.27
R 760944VQ8 100.00 0.00 8.116058 % 0.00
B-1 3,429,100.00 2,531,260.71 8.116058 % 17,440.32
B-2 941,300.03 0.00 8.116058 % 0.00
- -------------------------------------------------------------------------------
134,473,200.03 50,747,847.69 1,620,900.95
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 300,948.38 1,885,056.74 0.00 0.00 43,823,722.03
M 18,615.53 37,967.80 0.00 0.00 2,789,404.32
R 0.00 0.00 0.00 0.00 0.00
B-1 16,776.37 34,216.69 0.00 0.00 2,513,820.39
B-2 0.00 0.00 0.00 0.00 0.00
- -------------------------------------------------------------------------------
336,340.28 1,957,241.23 0.00 0.00 49,126,946.74
===============================================================================
Run: 04/30/97 14:32:28
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 357.325326 12.465736 2.368236 14.833972 0.000000 344.859589
M 928.299762 6.395965 6.152471 12.548436 0.000000 921.903798
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B-1 738.170572 5.085976 4.892354 9.978330 0.000000 733.084597
B-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
_______________________________________________________________________________
DETERMINATION DATE 21-April-97
DISTRIBUTION DATE 25-April-97
Run: 04/30/97 14:32:29 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S38 (POOL # 4128)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4128
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 13,139.83
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,158.83
SUBSERVICER ADVANCES THIS MONTH 31,364.24
MASTER SERVICER ADVANCES THIS MONTH 4,426.46
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,629,621.05
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 200,949.18
FORECLOSURES
NUMBER OF LOANS 6
AGGREGATE PRINCIPAL BALANCE 2,394,483.89
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 49,126,946.74
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 620,582.04
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,271,249.50
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 307,525.80
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 89.47735220 % 5.53473000 % 4.98791740 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 89.20505940 % 5.67795173 % 5.11698890 %
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 8.58347584
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 315.25
POOL TRADING FACTOR: 36.53289037
................................................................................
Run: 04/30/97 14:32:30 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S41 (POOL # 4129)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4129
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944WZ7 27,102,000.00 13,407,528.29 6.846881 % 424,628.12
A-2 760944XA1 25,550,000.00 25,550,000.00 6.846881 % 0.00
A-3 760944XB9 15,000,000.00 12,216,993.73 6.846881 % 86,293.41
A-4 32,700,000.00 32,700,000.00 6.846881 % 0.00
A-5 760944XC7 0.00 0.00 0.050800 % 0.00
R 760944XD5 100.00 0.00 6.846881 % 0.00
B-1 2,684,092.00 2,573,393.40 6.846881 % 2,860.69
B-2 1,609,940.00 1,543,542.10 6.846881 % 1,715.86
B-3 1,341,617.00 1,286,285.39 6.846881 % 1,429.89
B-4 536,646.00 514,513.42 6.846881 % 571.95
B-5 375,652.00 360,159.20 6.846881 % 400.37
B-6 429,317.20 411,611.05 6.846881 % 457.56
- -------------------------------------------------------------------------------
107,329,364.20 90,564,026.58 518,357.85
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 76,471.57 501,099.69 0.00 0.00 12,982,900.17
A-2 145,727.73 145,727.73 0.00 0.00 25,550,000.00
A-3 69,681.21 155,974.62 0.00 0.00 12,130,700.32
A-4 186,508.68 186,508.68 0.00 0.00 32,700,000.00
A-5 3,832.47 3,832.47 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B-1 14,677.68 17,538.37 0.00 0.00 2,570,532.71
B-2 8,803.79 10,519.65 0.00 0.00 1,541,826.24
B-3 7,336.49 8,766.38 0.00 0.00 1,284,855.50
B-4 2,934.60 3,506.55 0.00 0.00 513,941.47
B-5 2,054.21 2,454.58 0.00 0.00 359,758.83
B-6 2,347.67 2,805.23 0.00 0.00 336,781.41
- -------------------------------------------------------------------------------
520,376.10 1,038,733.95 0.00 0.00 89,971,296.65
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 494.706232 15.667778 2.821621 18.489399 0.000000 479.038454
A-2 1000.000000 0.000000 5.703629 5.703629 0.000000 1000.000000
A-3 814.466249 5.752894 4.645414 10.398308 0.000000 808.713355
A-4 1000.000000 0.000000 5.703629 5.703629 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B-1 958.757524 1.065794 5.468397 6.534191 0.000000 957.691730
B-2 958.757531 1.065791 5.468396 6.534187 0.000000 957.691740
B-3 958.757522 1.065796 5.468394 6.534190 0.000000 957.691726
B-4 958.757579 1.065786 5.468409 6.534195 0.000000 957.691793
B-5 958.757573 1.065800 5.468386 6.534186 0.000000 957.691773
B-6 958.757418 1.065785 5.468381 6.534166 0.000000 957.691632
_______________________________________________________________________________
DETERMINATION DATE 21-April-97
DISTRIBUTION DATE 25-April-97
Run: 04/30/97 14:32:30 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 18,439.34
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 9,577.96
SUBSERVICER ADVANCES THIS MONTH 6,320.98
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 903,068.90
(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 89,971,296.65
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 33,160.61
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 92.61350800 % 7.38649200 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 92.65577310 % 7.34422690 %
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 7.26811071
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 309.21
POOL TRADING FACTOR: 83.82728932
................................................................................
Run: 04/30/97 14:32:31 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-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 3,125,029.30 7.088504 % 53,271.32
A-2 760944XF0 25,100,000.00 6,014,214.88 7.088504 % 514,805.14
A-3 760944XG8 29,000,000.00 6,948,694.47 5.998504 % 594,794.78
A-4 760944ZC5 0.00 0.00 1.090000 % 0.00
A-5 760944XH6 52,129,000.00 52,129,000.00 7.088504 % 0.00
A-6 760944XJ2 35,266,000.00 35,266,000.00 7.088504 % 0.00
A-7 760944XK9 41,282,000.00 41,282,000.00 7.088504 % 0.00
R-I 760944XL7 100.00 0.00 7.088504 % 0.00
R-II 760944XQ6 210,347.00 0.00 7.088504 % 0.00
M-1 760944XM5 5,029,000.00 4,844,840.30 7.088504 % 5,313.98
M-2 760944XN3 3,520,000.00 3,391,099.22 7.088504 % 3,719.47
M-3 760944XP8 2,012,000.00 1,938,321.47 7.088504 % 2,126.02
B-1 760944B80 1,207,000.00 1,162,800.21 7.088504 % 1,275.40
B-2 760944B98 402,000.00 387,278.92 7.088504 % 424.78
B-3 905,558.27 660,177.51 7.088504 % 724.10
- -------------------------------------------------------------------------------
201,163,005.27 157,149,456.28 1,176,454.99
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 18,385.56 71,656.88 0.00 0.00 3,071,757.98
A-2 35,383.57 550,188.71 0.00 0.00 5,499,409.74
A-3 34,595.07 629,389.85 0.00 0.00 6,353,899.69
A-4 6,286.34 6,286.34 0.00 0.00 0.00
A-5 306,691.72 306,691.72 0.00 0.00 52,129,000.00
A-6 207,481.25 207,481.25 0.00 0.00 35,266,000.00
A-7 242,875.32 242,875.32 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 28,503.76 33,817.74 0.00 0.00 4,839,526.32
M-2 19,950.93 23,670.40 0.00 0.00 3,387,379.75
M-3 11,403.77 13,529.79 0.00 0.00 1,936,195.45
B-1 6,841.13 8,116.53 0.00 0.00 1,161,524.81
B-2 2,278.49 2,703.27 0.00 0.00 386,854.14
B-3 3,884.03 4,608.13 0.00 0.00 409,550.20
- -------------------------------------------------------------------------------
924,560.94 2,101,015.93 0.00 0.00 155,723,098.08
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 612.750843 10.445357 3.605012 14.050369 0.000000 602.305486
A-2 239.610155 20.510165 1.409704 21.919869 0.000000 219.099990
A-3 239.610154 20.510165 1.192933 21.703098 0.000000 219.099989
A-5 1000.000000 0.000000 5.883323 5.883323 0.000000 1000.000000
A-6 1000.000000 0.000000 5.883322 5.883322 0.000000 1000.000000
A-7 1000.000000 0.000000 5.883323 5.883323 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-1 963.380453 1.056667 5.667878 6.724545 0.000000 962.323786
M-2 963.380460 1.056668 5.667878 6.724546 0.000000 962.323793
M-3 963.380452 1.056670 5.667878 6.724548 0.000000 962.323782
B-1 963.380456 1.056669 5.667879 6.724548 0.000000 962.323786
B-2 963.380398 1.056667 5.667886 6.724553 0.000000 962.323731
B-3 729.028194 0.799617 4.289111 5.088728 0.000000 452.262669
_______________________________________________________________________________
DETERMINATION DATE 21-April-97
DISTRIBUTION DATE 25-April-97
Run: 04/30/97 14:32:32 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S35 (POOL # 4130)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4130
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 32,599.34
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 16,537.59
SUBSERVICER ADVANCES THIS MONTH 17,370.97
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 1,596,589.69
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 2 450,061.39
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 440,884.31
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 155,723,098.08
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 553
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,044,720.08
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.11927430 % 6.47425800 % 1.40646790 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.21629240 % 6.52639309 % 1.25731450 %
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 7.46414165
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 308.17
POOL TRADING FACTOR: 77.41139971
................................................................................
Run: 04/30/97 14:32:32 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-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 6,046,000.00 860,020.02 4.450000 % 772,666.98
A-3 760944XS2 17,312,000.00 17,312,000.00 5.065000 % 0.00
A-4 760944YL6 53,021,000.00 34,372,075.34 6.250000 % 618,154.54
A-5 760944YM4 24,343,000.00 18,667,494.73 6.150000 % 845,602.09
A-6 760944YN2 0.00 0.00 2.350000 % 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 29,803,465.44 7.000000 % 94,631.31
A-12 760944YX0 16,300,192.00 11,995,104.41 6.200000 % 0.00
A-13 760944YY8 8,444,808.00 6,214,427.03 5.404600 % 0.00
A-14 760944YZ5 0.00 0.00 0.208618 % 0.00
R-I 760944YT9 100.00 0.00 6.500000 % 0.00
R-II 760944YU6 100.00 0.00 6.500000 % 0.00
M 760944YS1 8,291,600.00 7,027,465.16 6.500000 % 35,456.43
B 777,263.95 439,849.62 6.500000 % 2,219.23
- -------------------------------------------------------------------------------
259,085,063.95 176,135,901.75 2,368,730.58
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 3,172.68 775,839.66 0.00 0.00 87,353.04
A-3 72,691.64 72,691.64 0.00 0.00 17,312,000.00
A-4 178,091.65 796,246.19 0.00 0.00 33,753,920.80
A-5 95,174.13 940,776.22 0.00 0.00 17,821,892.64
A-6 36,367.35 36,367.35 0.00 0.00 0.00
A-7 23,174.83 23,174.83 0.00 0.00 4,877,000.00
A-8 39,745.39 39,745.39 0.00 0.00 7,400,000.00
A-9 139,645.96 139,645.96 0.00 0.00 26,000,000.00
A-10 58,364.91 58,364.91 0.00 0.00 11,167,000.00
A-11 172,950.80 267,582.11 0.00 0.00 29,708,834.13
A-12 61,652.90 61,652.90 0.00 0.00 11,995,104.41
A-13 27,843.41 27,843.41 0.00 0.00 6,214,427.03
A-14 30,461.85 30,461.85 0.00 0.00 0.00
R-I 1.79 1.79 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 37,867.78 73,324.21 0.00 0.00 6,992,008.73
B 2,370.16 4,589.39 0.00 0.00 437,630.39
- -------------------------------------------------------------------------------
979,577.23 3,348,307.81 0.00 0.00 173,767,171.17
===============================================================================
Run: 04/30/97 14:32:32
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-2 142.246116 127.798045 0.524757 128.322802 0.000000 14.448072
A-3 1000.000000 0.000000 4.198916 4.198916 0.000000 1000.000000
A-4 648.272861 11.658674 3.358889 15.017563 0.000000 636.614187
A-5 766.852678 34.736971 3.909712 38.646683 0.000000 732.115706
A-7 1000.000000 0.000000 4.751862 4.751862 0.000000 1000.000000
A-8 1000.000000 0.000000 5.370999 5.370999 0.000000 1000.000000
A-9 1000.000000 0.000000 5.370998 5.370998 0.000000 1000.000000
A-10 1000.000000 0.000000 5.226552 5.226552 0.000000 1000.000000
A-11 744.993512 2.365487 4.323230 6.688717 0.000000 742.628025
A-12 735.887308 0.000000 3.782342 3.782342 0.000000 735.887308
A-13 735.887309 0.000000 3.297104 3.297104 0.000000 735.887309
R-I 0.000000 0.000000 17.930000 17.930000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 847.540301 4.276187 4.567005 8.843192 0.000000 843.264114
B 565.894790 2.855169 3.049350 5.904519 0.000000 563.039608
_______________________________________________________________________________
DETERMINATION DATE 21-April-97
DISTRIBUTION DATE 25-April-97
Run: 04/30/97 14:32:33 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S36 (POOL # 4131)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4131
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 42,685.53
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 19,203.66
SUBSERVICER ADVANCES THIS MONTH 19,008.25
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 1,411,944.51
(B) TWO MONTHLY PAYMENTS: 1 204,699.92
(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 173,767,171.17
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 743
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,480,053.11
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 95.76048110 % 3.98979700 % 0.24972170 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 95.72437130 % 4.02378003 % 0.25184870 %
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 7.12662028
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 132.13
POOL TRADING FACTOR: 67.06954408
................................................................................
Run: 04/30/97 14:32:34 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 7,056,723.22 7.000000 % 1,281,076.74
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 6.400000 % 0.00
A-7 760944ZK7 0.00 0.00 3.100000 % 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 0.124354 % 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 6,417,625.88 7.000000 % 6,880.90
M-2 760944ZS0 4,012,200.00 3,850,460.38 7.000000 % 4,128.41
M-3 760944ZT8 2,674,800.00 2,566,973.59 7.000000 % 2,752.28
B-1 1,604,900.00 1,540,203.33 7.000000 % 1,651.39
B-2 534,900.00 513,337.14 7.000000 % 550.39
B-3 1,203,791.32 815,521.48 7.000000 % 874.39
- -------------------------------------------------------------------------------
267,484,931.32 219,583,785.02 1,297,914.50
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 41,106.53 1,322,183.27 0.00 0.00 5,775,646.48
A-2 149,814.24 149,814.24 0.00 0.00 29,037,000.00
A-3 195,107.50 195,107.50 0.00 0.00 36,634,000.00
A-4 103,367.72 103,367.72 0.00 0.00 18,679,000.00
A-5 249,525.47 249,525.47 0.00 0.00 43,144,000.00
A-6 114,835.84 114,835.84 0.00 0.00 21,561,940.00
A-7 55,623.61 55,623.61 0.00 0.00 0.00
A-8 99,027.69 99,027.69 0.00 0.00 17,000,000.00
A-9 122,328.32 122,328.32 0.00 0.00 21,000,000.00
A-10 56,894.32 56,894.32 0.00 0.00 9,767,000.00
A-11 22,723.25 22,723.25 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 37,383.68 44,264.58 0.00 0.00 6,410,744.98
M-2 22,429.54 26,557.95 0.00 0.00 3,846,331.97
M-3 14,953.02 17,705.30 0.00 0.00 2,564,221.31
B-1 8,971.93 10,623.32 0.00 0.00 1,538,551.94
B-2 2,990.27 3,540.66 0.00 0.00 512,786.75
B-3 4,750.55 5,624.94 0.00 0.00 723,742.12
- -------------------------------------------------------------------------------
1,301,833.48 2,599,747.98 0.00 0.00 218,194,965.55
===============================================================================
Run: 04/30/97 14:32:34
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-1 130.815720 23.748271 0.762022 24.510293 0.000000 107.067449
A-2 1000.000000 0.000000 5.159426 5.159426 0.000000 1000.000000
A-3 1000.000000 0.000000 5.325858 5.325858 0.000000 1000.000000
A-4 1000.000000 0.000000 5.533900 5.533900 0.000000 1000.000000
A-5 1000.000000 0.000000 5.783550 5.783550 0.000000 1000.000000
A-6 1000.000000 0.000000 5.325858 5.325858 0.000000 1000.000000
A-8 1000.000000 0.000000 5.825158 5.825158 0.000000 1000.000000
A-9 1000.000000 0.000000 5.825158 5.825158 0.000000 1000.000000
A-10 1000.000000 0.000000 5.825158 5.825158 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-1 959.688043 1.028966 5.590334 6.619300 0.000000 958.659077
M-2 959.688046 1.028964 5.590334 6.619298 0.000000 958.659082
M-3 959.688048 1.028967 5.590332 6.619299 0.000000 958.659081
B-1 959.688037 1.028968 5.590336 6.619304 0.000000 958.659069
B-2 959.688054 1.028959 5.590335 6.619294 0.000000 958.659095
B-3 677.460841 0.726363 3.946315 4.672678 0.000000 601.218922
_______________________________________________________________________________
DETERMINATION DATE 21-April-97
DISTRIBUTION DATE 25-April-97
Run: 04/30/97 14:32:35 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S37 (POOL # 4132)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4132
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 52,760.67
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 23,052.28
SUBSERVICER ADVANCES THIS MONTH 37,079.13
MASTER SERVICER ADVANCES THIS MONTH 1,744.10
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 12 3,366,078.29
(B) TWO MONTHLY PAYMENTS: 2 510,873.66
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,460,148.31
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 218,194,965.55
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 771
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 242,450.12
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 767,919.31
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.84823250 % 5.84517700 % 1.30659100 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.85209030 % 5.87607428 % 1.27183540 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1241 %
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 7.53856665
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 308.49
POOL TRADING FACTOR: 81.57280654
................................................................................
Run: 04/30/97 14:32:36 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-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 60,952,295.24 6.250000 % 451,224.38
A-2 760944ZB7 0.00 0.00 2.750000 % 0.00
A-3 760944ZD3 59,980,000.00 35,480,424.14 5.500000 % 601,632.50
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 6.080000 % 0.00
A-10 760944ZW1 11,262,000.00 11,262,000.00 10.219837 % 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 4,302,096.20 0.000000 % 14,317.65
A-16 760944A40 0.00 0.00 0.077925 % 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 6,919,596.95 7.000000 % 7,716.76
M-2 760944B49 4,801,400.00 4,612,744.41 7.000000 % 5,144.15
M-3 760944B56 3,200,900.00 3,075,130.92 7.000000 % 3,429.40
B-1 1,920,600.00 1,845,136.17 7.000000 % 2,057.70
B-2 640,200.00 615,045.40 7.000000 % 685.90
B-3 1,440,484.07 1,102,022.99 7.000000 % 1,228.98
- -------------------------------------------------------------------------------
320,088,061.92 257,207,514.43 1,087,437.42
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 316,917.52 768,141.90 0.00 0.00 60,501,070.86
A-2 139,443.71 139,443.71 0.00 0.00 0.00
A-3 162,340.79 763,973.29 0.00 0.00 34,878,791.64
A-4 200,070.62 200,070.62 0.00 0.00 34,356,514.27
A-5 63,107.83 63,107.83 0.00 0.00 10,837,000.00
A-6 14,820.47 14,820.47 0.00 0.00 2,545,000.00
A-7 37,153.09 37,153.09 0.00 0.00 6,380,000.00
A-8 40,219.17 40,219.17 0.00 0.00 6,906,514.27
A-9 199,361.50 199,361.50 0.00 0.00 39,415,000.00
A-10 95,749.31 95,749.31 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 97,768.52 97,768.52 0.00 0.00 16,789,000.00
A-15 0.00 14,317.65 0.00 0.00 4,287,778.55
A-16 16,673.80 16,673.80 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 40,295.36 48,012.12 0.00 0.00 6,911,880.19
M-2 26,861.71 32,005.86 0.00 0.00 4,607,600.26
M-3 17,907.61 21,337.01 0.00 0.00 3,071,701.52
B-1 10,744.90 12,802.60 0.00 0.00 1,843,078.47
B-2 3,581.63 4,267.53 0.00 0.00 614,359.50
B-3 6,417.49 7,646.47 0.00 0.00 1,100,794.00
- -------------------------------------------------------------------------------
1,489,435.03 2,576,872.45 0.00 0.00 256,120,077.00
===============================================================================
Run: 04/30/97 14:32:36
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-1 757.604286 5.608477 3.939115 9.547592 0.000000 751.995810
A-3 591.537582 10.030552 2.706582 12.737134 0.000000 581.507030
A-4 803.491996 0.000000 4.679029 4.679029 0.000000 803.491996
A-5 1000.000000 0.000000 5.823367 5.823367 0.000000 1000.000000
A-6 1000.000000 0.000000 5.823367 5.823367 0.000000 1000.000000
A-7 1000.000000 0.000000 5.823368 5.823368 0.000000 1000.000000
A-8 451.140785 0.000000 2.627159 2.627159 0.000000 451.140785
A-9 1000.000000 0.000000 5.058011 5.058011 0.000000 1000.000000
A-10 1000.000000 0.000000 8.501981 8.501981 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 5.823368 5.823368 0.000000 1000.000000
A-15 857.387885 2.853441 0.000000 2.853441 0.000000 854.534444
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-1 960.708210 1.071385 5.594558 6.665943 0.000000 959.636824
M-2 960.708212 1.071385 5.594558 6.665943 0.000000 959.636827
M-3 960.708213 1.071386 5.594555 6.665941 0.000000 959.636827
B-1 960.708201 1.071384 5.594554 6.665938 0.000000 959.636817
B-2 960.708216 1.071384 5.594549 6.665933 0.000000 959.636832
B-3 765.036569 0.853172 4.455093 5.308265 0.000000 764.183390
_______________________________________________________________________________
DETERMINATION DATE 21-April-97
DISTRIBUTION DATE 25-April-97
Run: 04/30/97 14:32:37 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S39 (POOL # 4133)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4133
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 69,755.79
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 27,312.93
SUBSERVICER ADVANCES THIS MONTH 18,496.87
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 844,717.09
(B) TWO MONTHLY PAYMENTS: 1 203,522.09
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,679,762.68
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 256,120,077.00
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 919
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 800,437.25
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.81562370 % 5.77586400 % 1.40851260 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.79305550 % 5.69700827 % 1.41293710 %
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 7.41175578
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 308.33
POOL TRADING FACTOR: 80.01550432
................................................................................
Run: 04/30/97 14:32:38 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 6,495,881.57 6.000000 % 796,049.07
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 5.871000 % 0.00
A-9 760944YF9 3,770,880.00 3,530,467.90 5.332393 % 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 5.971000 % 0.00
A-12 760944XX1 987,000.00 987,000.00 6.049714 % 0.00
A-13 760944XY9 0.00 0.00 0.376687 % 0.00
R 760944YK8 109,869.00 0.00 6.000000 % 0.00
M-1 760944YH5 2,008,172.00 1,698,271.43 6.000000 % 8,662.49
M-2 760944YJ1 3,132,748.00 2,649,303.11 6.000000 % 13,513.49
B 481,961.44 407,585.25 6.000000 % 2,079.00
- -------------------------------------------------------------------------------
160,653,750.44 119,437,757.12 820,304.05
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 32,463.47 828,512.54 0.00 0.00 5,699,832.50
A-2 116,867.63 116,867.63 0.00 0.00 23,385,000.00
A-3 176,663.28 176,663.28 0.00 0.00 35,350,000.00
A-4 18,001.16 18,001.16 0.00 0.00 3,602,000.00
A-5 50,600.16 50,600.16 0.00 0.00 10,125,000.00
A-6 72,319.68 72,319.68 0.00 0.00 14,471,035.75
A-7 24,464.00 24,464.00 0.00 0.00 4,895,202.95
A-8 42,248.84 42,248.84 0.00 0.00 8,639,669.72
A-9 15,680.50 15,680.50 0.00 0.00 3,530,467.90
A-10 10,434.48 10,434.48 0.00 0.00 1,509,339.44
A-11 8,414.98 8,414.98 0.00 0.00 1,692,000.00
A-12 4,973.45 4,973.45 0.00 0.00 987,000.00
A-13 37,473.82 37,473.82 0.00 0.00 0.00
R 0.01 0.01 0.00 0.00 0.00
M-1 8,487.19 17,149.68 0.00 0.00 1,689,608.94
M-2 13,240.02 26,753.51 0.00 0.00 2,635,789.62
B 2,036.94 4,115.94 0.00 0.00 405,506.25
- -------------------------------------------------------------------------------
634,369.61 1,454,673.66 0.00 0.00 118,617,453.07
===============================================================================
Run: 04/30/97 14:32:38
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-1 186.518551 22.857239 0.932135 23.789374 0.000000 163.661312
A-2 1000.000000 0.000000 4.997547 4.997547 0.000000 1000.000000
A-3 1000.000000 0.000000 4.997547 4.997547 0.000000 1000.000000
A-4 1000.000000 0.000000 4.997546 4.997546 0.000000 1000.000000
A-5 1000.000000 0.000000 4.997547 4.997547 0.000000 1000.000000
A-6 578.841430 0.000000 2.892787 2.892787 0.000000 578.841430
A-7 916.361466 0.000000 4.579558 4.579558 0.000000 916.361466
A-8 936.245093 0.000000 4.578331 4.578331 0.000000 936.245093
A-9 936.245094 0.000000 4.158313 4.158313 0.000000 936.245094
A-10 936.245093 0.000000 6.472521 6.472521 0.000000 936.245093
A-11 1000.000000 0.000000 4.973392 4.973392 0.000000 1000.000000
A-12 1000.000000 0.000000 5.038956 5.038956 0.000000 1000.000000
R 0.000000 0.000000 0.000091 0.000091 0.000000 0.000000
M-1 845.680265 4.313620 4.226326 8.539946 0.000000 841.366646
M-2 845.680249 4.313622 4.226328 8.539950 0.000000 841.366628
B 845.680206 4.313623 4.226334 8.539957 0.000000 841.366583
_______________________________________________________________________________
DETERMINATION DATE 21-April-97
DISTRIBUTION DATE 25-April-97
Run: 04/30/97 14:32:38 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S42 (POOL # 4134)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4134
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 23,749.27
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 12,648.38
SUBSERVICER ADVANCES THIS MONTH 23,195.09
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,891,109.01
(B) TWO MONTHLY PAYMENTS: 1 226,856.89
(C) THREE OR MORE MONTHLY PAYMENTS: 1 151,379.85
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 118,617,453.07
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 462
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 211,079.55
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.01871310 % 0.34125300 % 3.64003360 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.01162840 % 0.34186053 % 3.64651110 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3767 %
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 6.74039963
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 133.39
POOL TRADING FACTOR: 73.83422593
................................................................................
Run: 04/30/97 14:32:39 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 81,788,469.94 6.150000 % 1,193,897.16
A-2 760944C30 0.00 0.00 1.350000 % 0.00
A-3 760944C48 30,006,995.00 10,581,757.71 4.750000 % 447,714.28
A-4 760944C55 0.00 0.00 1.350000 % 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 41,958,620.94 6.750000 % 0.00
A-11 760944D47 4,850,379.00 4,139,808.35 0.000000 % 38,837.82
A-12 760944D54 0.00 0.00 0.134789 % 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 10,398,584.36 6.750000 % 11,922.75
M-2 760944E20 6,487,300.00 6,238,958.30 6.750000 % 7,153.43
M-3 760944E38 4,325,000.00 4,159,433.77 6.750000 % 4,769.10
B-1 2,811,100.00 2,703,487.67 6.750000 % 3,099.75
B-2 865,000.00 831,886.76 6.750000 % 953.82
B-3 1,730,037.55 1,358,148.47 6.750000 % 523.56
- -------------------------------------------------------------------------------
432,489,516.55 356,527,287.59 1,708,871.67
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 418,429.18 1,612,326.34 0.00 0.00 80,594,572.78
A-2 31,689.27 31,689.27 0.00 0.00 0.00
A-3 41,812.50 489,526.78 0.00 0.00 10,134,043.43
A-4 60,161.11 60,161.11 0.00 0.00 0.00
A-5 309,010.34 309,010.34 0.00 0.00 59,913,758.57
A-6 33,933.13 33,933.13 0.00 0.00 6,579,267.84
A-7 132,041.54 132,041.54 0.00 0.00 24,049,823.12
A-8 316,582.93 316,582.93 0.00 0.00 56,380,504.44
A-9 255,177.58 255,177.58 0.00 0.00 45,444,777.35
A-10 0.00 0.00 235,602.41 0.00 42,194,223.35
A-11 0.00 38,837.82 0.00 0.00 4,100,970.53
A-12 39,976.23 39,976.23 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 58,389.23 70,311.98 0.00 0.00 10,386,661.61
M-2 35,032.46 42,185.89 0.00 0.00 6,231,804.87
M-3 23,355.69 28,124.79 0.00 0.00 4,154,664.67
B-1 15,180.39 18,280.14 0.00 0.00 2,700,387.92
B-2 4,671.14 5,624.96 0.00 0.00 830,932.94
B-3 7,626.16 8,149.72 0.00 0.00 1,329,700.32
- -------------------------------------------------------------------------------
1,783,068.88 3,491,940.55 235,602.41 0.00 355,026,093.74
===============================================================================
Run: 04/30/97 14:32:39
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-1 603.435448 8.808575 3.087171 11.895746 0.000000 594.626873
A-3 352.643032 14.920330 1.393425 16.313755 0.000000 337.722702
A-5 963.750404 0.000000 4.970625 4.970625 0.000000 963.750404
A-6 966.588862 0.000000 4.985264 4.985264 0.000000 966.588862
A-7 973.681464 0.000000 5.345836 5.345836 0.000000 973.681465
A-8 990.697237 0.000000 5.562877 5.562877 0.000000 990.697237
A-9 984.076044 0.000000 5.525699 5.525699 0.000000 984.076044
A-10 1095.553955 0.000000 0.000000 0.000000 6.151660 1101.705615
A-11 853.502036 8.007172 0.000000 8.007172 0.000000 845.494863
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-1 961.718785 1.102682 5.400160 6.502842 0.000000 960.616103
M-2 961.718789 1.102682 5.400160 6.502842 0.000000 960.616107
M-3 961.718791 1.102682 5.400160 6.502842 0.000000 960.616109
B-1 961.718783 1.102682 5.400160 6.502842 0.000000 960.616101
B-2 961.718798 1.102682 5.400162 6.502844 0.000000 960.616116
B-3 785.039880 0.302629 4.408089 4.710718 0.000000 768.596219
_______________________________________________________________________________
DETERMINATION DATE 21-April-97
DISTRIBUTION DATE 25-April-97
Run: 04/30/97 14:32:40 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S40 (POOL # 4135)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4135
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 105,054.46
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 37,585.74
SUBSERVICER ADVANCES THIS MONTH 41,621.61
MASTER SERVICER ADVANCES THIS MONTH 1,724.21
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 14 3,427,084.36
(B) TWO MONTHLY PAYMENTS: 4 1,008,370.53
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 7
AGGREGATE PRINCIPAL BALANCE 1,764,696.20
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 355,026,093.74
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,313
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 246,112.03
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 866,902.30
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.70958790 % 5.90173500 % 1.38867670 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.69526440 % 5.85115616 % 1.38520180 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1352 %
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 7.28690644
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 307.76
POOL TRADING FACTOR: 82.08894786
................................................................................
Run: 04/30/97 14:32:41 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 11,434,737.34 6.500000 % 697,345.84
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 25,713,684.17 6.500000 % 28,662.78
A-11 760944G28 0.00 0.00 0.336247 % 0.00
R 760944G36 5,463,000.00 34,740.04 6.500000 % 0.00
M-1 760944G44 6,675,300.00 6,428,709.95 6.500000 % 7,166.02
M-2 760944G51 4,005,100.00 3,857,148.90 6.500000 % 4,299.52
M-3 760944G69 2,670,100.00 2,571,464.70 6.500000 % 2,866.39
B-1 1,735,600.00 1,671,485.78 6.500000 % 1,863.19
B-2 534,100.00 514,369.99 6.500000 % 573.36
B-3 1,068,099.02 781,324.84 6.500000 % 870.93
- -------------------------------------------------------------------------------
267,002,299.02 222,805,665.71 743,648.03
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 61,820.18 759,166.02 0.00 0.00 10,737,391.50
A-2 133,428.70 133,428.70 0.00 0.00 16,042,000.00
A-3 172,191.65 172,191.65 0.00 0.00 34,794,000.00
A-4 181,248.11 181,248.11 0.00 0.00 36,624,000.00
A-5 151,802.23 151,802.23 0.00 0.00 30,674,000.00
A-6 68,617.38 68,617.38 0.00 0.00 12,692,000.00
A-7 175,263.04 175,263.04 0.00 0.00 32,418,000.00
A-8 15,764.91 15,764.91 0.00 0.00 2,916,000.00
A-9 19,668.30 19,668.30 0.00 0.00 3,638,000.00
A-10 139,017.17 167,679.95 0.00 0.00 25,685,021.39
A-11 62,312.46 62,312.46 0.00 0.00 0.00
R 3.00 3.00 187.82 0.00 34,927.86
M-1 34,755.85 41,921.87 0.00 0.00 6,421,543.93
M-2 20,853.09 25,152.61 0.00 0.00 3,852,849.38
M-3 13,902.24 16,768.63 0.00 0.00 2,568,598.31
B-1 9,036.63 10,899.82 0.00 0.00 1,669,622.59
B-2 2,780.86 3,354.22 0.00 0.00 513,796.63
B-3 4,224.12 5,095.05 0.00 0.00 780,453.91
- -------------------------------------------------------------------------------
1,266,689.92 2,010,337.95 187.82 0.00 222,062,205.50
===============================================================================
Run: 04/30/97 14:32:41
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-1 236.484548 14.421977 1.278518 15.700495 0.000000 222.062571
A-2 1000.000000 0.000000 8.317460 8.317460 0.000000 1000.000000
A-3 1000.000000 0.000000 4.948889 4.948889 0.000000 1000.000000
A-4 1000.000000 0.000000 4.948889 4.948889 0.000000 1000.000000
A-5 1000.000000 0.000000 4.948889 4.948889 0.000000 1000.000000
A-6 1000.000000 0.000000 5.406349 5.406349 0.000000 1000.000000
A-7 1000.000000 0.000000 5.406350 5.406350 0.000000 1000.000000
A-8 1000.000000 0.000000 5.406348 5.406348 0.000000 1000.000000
A-9 1000.000000 0.000000 5.406350 5.406350 0.000000 1000.000000
A-10 963.059332 1.073512 5.206636 6.280148 0.000000 961.985820
R 6.359151 0.000000 0.000549 0.000549 0.034380 6.393531
M-1 963.059331 1.073513 5.206635 6.280148 0.000000 961.985818
M-2 963.059324 1.073511 5.206634 6.280145 0.000000 961.985813
M-3 963.059324 1.073514 5.206636 6.280150 0.000000 961.985810
B-1 963.059334 1.073513 5.206632 6.280145 0.000000 961.985821
B-2 963.059333 1.073507 5.206628 6.280135 0.000000 961.985827
B-3 731.509743 0.815402 3.954802 4.770204 0.000000 730.694341
_______________________________________________________________________________
DETERMINATION DATE 21-April-97
DISTRIBUTION DATE 25-April-97
Run: 04/30/97 14:32:42 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S43 (POOL # 4136)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4136
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 58,231.44
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 23,498.41
SUBSERVICER ADVANCES THIS MONTH 23,455.58
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 9 2,531,689.67
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 978,422.15
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 222,062,205.50
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 812
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 495,101.04
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.89762040 % 5.77064500 % 1.33173480 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.88178520 % 5.78351079 % 1.33470400 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3361 %
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 7.27538912
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 309.71
POOL TRADING FACTOR: 83.16864923
................................................................................
Run: 04/30/97 14:32:43 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 8,288,591.84 6.500000 % 52,805.87
A-2 760944G85 50,000,000.00 35,098,922.44 6.375000 % 459,776.01
A-3 760944G93 16,984,000.00 13,983,787.13 6.300000 % 92,572.22
A-4 760944H27 0.00 0.00 2.700000 % 0.00
A-5 760944H35 85,916,000.00 71,820,538.47 6.100000 % 434,918.55
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 5.971000 % 0.00
A-10 760944H84 5,731,923.00 5,041,226.65 7.482414 % 0.00
A-11 760944H92 5,000,000.00 4,397,500.33 6.171000 % 0.00
A-12 760944J25 1,923,077.00 1,691,346.35 7.355400 % 0.00
A-13 760944J33 0.00 0.00 0.315330 % 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 5,780,675.62 6.500000 % 6,570.47
M-2 760944J74 3,601,003.00 3,466,963.91 6.500000 % 3,940.65
M-3 760944J82 2,400,669.00 2,311,309.57 6.500000 % 2,627.10
B-1 760944J90 1,560,435.00 1,502,351.36 6.500000 % 1,707.61
B-2 760944K23 480,134.00 462,262.11 6.500000 % 525.42
B-3 760944K31 960,268.90 805,106.36 6.500000 % 915.12
- -------------------------------------------------------------------------------
240,066,876.90 202,872,860.33 1,056,359.02
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 44,761.35 97,567.22 0.00 0.00 8,235,785.97
A-2 185,901.55 645,677.56 0.00 0.00 34,639,146.43
A-3 73,193.81 165,766.03 0.00 0.00 13,891,214.91
A-4 31,368.78 31,368.78 0.00 0.00 0.00
A-5 363,988.39 798,906.94 0.00 0.00 71,385,619.92
A-6 78,186.98 78,186.98 0.00 0.00 14,762,000.00
A-7 99,571.76 99,571.76 0.00 0.00 18,438,000.00
A-8 30,566.01 30,566.01 0.00 0.00 5,660,000.00
A-9 46,444.86 46,444.86 0.00 0.00 9,362,278.19
A-10 31,339.14 31,339.14 0.00 0.00 5,041,226.65
A-11 22,546.05 22,546.05 0.00 0.00 4,397,500.33
A-12 10,335.89 10,335.89 0.00 0.00 1,691,346.35
A-13 53,149.30 53,149.30 0.00 0.00 0.00
R-I 1.19 1.19 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 31,217.70 37,788.17 0.00 0.00 5,774,105.15
M-2 18,722.84 22,663.49 0.00 0.00 3,463,023.26
M-3 12,481.89 15,108.99 0.00 0.00 2,308,682.47
B-1 8,113.24 9,820.85 0.00 0.00 1,500,643.75
B-2 2,496.38 3,021.80 0.00 0.00 461,736.69
B-3 4,347.86 5,262.98 0.00 0.00 804,191.24
- -------------------------------------------------------------------------------
1,148,734.97 2,205,093.99 0.00 0.00 201,816,501.31
===============================================================================
Run: 04/30/97 14:32:43
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-1 828.859184 5.280587 4.476135 9.756722 0.000000 823.578597
A-2 701.978449 9.195520 3.718031 12.913551 0.000000 692.782929
A-3 823.350632 5.450555 4.309574 9.760129 0.000000 817.900077
A-5 835.939039 5.062137 4.236561 9.298698 0.000000 830.876902
A-6 1000.000000 0.000000 5.296503 5.296503 0.000000 1000.000000
A-7 1000.000000 0.000000 5.400356 5.400356 0.000000 1000.000000
A-8 1000.000000 0.000000 5.400355 5.400355 0.000000 1000.000000
A-9 879.500065 0.000000 4.363068 4.363068 0.000000 879.500065
A-10 879.500065 0.000000 5.467474 5.467474 0.000000 879.500065
A-11 879.500066 0.000000 4.509210 4.509210 0.000000 879.500066
A-12 879.500067 0.000000 5.374663 5.374663 0.000000 879.500067
R-I 0.000000 0.000000 11.870000 11.870000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 962.777288 1.094318 5.199339 6.293657 0.000000 961.682970
M-2 962.777290 1.094320 5.199340 6.293660 0.000000 961.682970
M-3 962.777280 1.094320 5.199338 6.293658 0.000000 961.682960
B-1 962.777277 1.094317 5.199345 6.293662 0.000000 961.682960
B-2 962.777287 1.094320 5.199340 6.293660 0.000000 961.682968
B-3 838.417614 0.952973 4.527753 5.480726 0.000000 837.464631
_______________________________________________________________________________
DETERMINATION DATE 21-April-97
DISTRIBUTION DATE 25-April-97
Run: 04/30/97 14:32:44 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S44 (POOL # 4137)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4137
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 52,147.84
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 21,798.10
SUBSERVICER ADVANCES THIS MONTH 8,251.46
MASTER SERVICER ADVANCES THIS MONTH 3,957.01
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 873,206.21
(B) TWO MONTHLY PAYMENTS: 1 236,436.59
(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 201,816,501.31
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 753
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 559,205.69
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 825,768.16
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.93711890 % 5.69763200 % 1.36524910 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.90821990 % 5.72094492 % 1.37083520 %
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 7.25151940
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 307.68
POOL TRADING FACTOR: 84.06678335
................................................................................
Run: 04/30/97 14:32:44 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 46,873,834.33 8.148833 % 914,143.05
M-1 760944E61 2,987,500.00 2,821,364.12 8.148833 % 2,317.61
M-2 760944E79 1,991,700.00 1,880,940.91 8.148833 % 1,545.10
R 760944E53 100.00 0.00 8.148833 % 0.00
B-1 863,100.00 815,102.72 8.148833 % 669.57
B-2 332,000.00 313,537.34 8.148833 % 257.56
B-3 796,572.42 31,631.75 8.148833 % 25.97
- -------------------------------------------------------------------------------
132,777,672.42 52,736,411.17 918,958.86
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 315,893.80 1,230,036.85 0.00 0.00 45,959,691.28
M-1 19,013.84 21,331.45 0.00 0.00 2,819,046.51
M-2 12,676.10 14,221.20 0.00 0.00 1,879,395.81
R 0.00 0.00 0.00 0.00 0.00
B-1 5,493.17 6,162.74 0.00 0.00 814,433.15
B-2 2,113.01 2,370.57 0.00 0.00 313,279.78
B-3 213.17 239.14 0.00 0.00 31,605.78
- -------------------------------------------------------------------------------
355,403.09 1,274,361.95 0.00 0.00 51,817,452.31
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 372.586153 7.266251 2.510946 9.777197 0.000000 365.319902
M-1 944.389664 0.775769 6.364465 7.140234 0.000000 943.613895
M-2 944.389672 0.775769 6.364463 7.140232 0.000000 943.613903
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B-1 944.389665 0.775773 6.364465 7.140238 0.000000 943.613892
B-2 944.389578 0.775783 6.364488 7.140271 0.000000 943.613795
B-3 39.709823 0.032602 0.267609 0.300211 0.000000 39.677221
_______________________________________________________________________________
DETERMINATION DATE 21-April-97
DISTRIBUTION DATE 25-April-97
Run: 04/30/97 14:32:45 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 14,155.61
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,494.58
SUBSERVICER ADVANCES THIS MONTH 33,082.39
MASTER SERVICER ADVANCES THIS MONTH 1,779.35
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 1,576,758.88
(B) TWO MONTHLY PAYMENTS: 1 223,292.39
(C) THREE OR MORE MONTHLY PAYMENTS: 2 653,109.95
FORECLOSURES
NUMBER OF LOANS 6
AGGREGATE PRINCIPAL BALANCE 1,887,143.81
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 51,817,452.31
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 233,811.66
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 875,638.55
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 88.88324650 % 8.91661900 % 2.20013420 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 88.69538970 % 9.06729704 % 2.23731320 %
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 8.59869767
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 317.20
POOL TRADING FACTOR: 39.02572727
................................................................................
Run: 04/30/97 14:32:45 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 18,626,623.75 6.500000 % 347,233.63
A-2 760944M39 10,308,226.00 4,810,181.87 5.200000 % 194,463.05
A-3 760944M47 53,602,774.00 25,012,945.16 6.750000 % 1,011,207.84
A-4 760944M54 19,600,000.00 14,373,025.69 6.500000 % 184,875.45
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 21,738,870.47 6.500000 % 901,180.93
A-8 760944M96 122,726,000.00 97,174,517.47 6.500000 % 1,329,311.66
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 64,416,249.60 6.500000 % 0.00
A-16 760944N95 1,000,000.00 1,233,988.12 6.500000 % 0.00
A-17 760944P28 2,791,590.78 2,374,019.16 0.000000 % 3,513.54
A-18 760944P36 0.00 0.00 0.378891 % 0.00
R 760944P44 100.00 0.00 6.500000 % 0.00
M-1 760944P51 13,235,200.00 12,733,229.89 6.500000 % 14,231.16
M-2 760944P69 5,294,000.00 5,093,215.01 6.500000 % 5,692.38
M-3 760944P77 5,294,000.00 5,093,215.01 6.500000 % 5,692.38
B-1 2,382,300.00 2,291,946.74 6.500000 % 2,561.57
B-2 794,100.00 763,982.23 6.500000 % 853.86
B-3 2,117,643.10 1,172,432.12 6.500000 % 1,310.37
- -------------------------------------------------------------------------------
529,391,833.88 439,956,342.29 4,002,127.82
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 100,494.19 447,727.82 0.00 0.00 18,279,390.12
A-2 20,761.48 215,224.53 0.00 0.00 4,615,718.82
A-3 140,139.99 1,151,347.83 0.00 0.00 24,001,737.32
A-4 77,545.22 262,420.67 0.00 0.00 14,188,150.24
A-5 67,974.01 67,974.01 0.00 0.00 12,599,000.00
A-6 240,172.32 240,172.32 0.00 0.00 44,516,000.00
A-7 117,285.36 1,018,466.29 0.00 0.00 20,837,689.54
A-8 524,275.09 1,853,586.75 0.00 0.00 95,845,205.81
A-9 101,870.68 101,870.68 0.00 0.00 19,481,177.00
A-10 72,583.23 72,583.23 0.00 0.00 10,930,823.00
A-11 124,504.41 124,504.41 0.00 0.00 25,000,000.00
A-12 91,772.20 91,772.20 0.00 0.00 17,010,000.00
A-13 70,153.67 70,153.67 0.00 0.00 13,003,000.00
A-14 110,644.04 110,644.04 0.00 0.00 20,507,900.00
A-15 0.00 0.00 347,537.97 0.00 64,763,787.57
A-16 0.00 0.00 6,657.60 0.00 1,240,645.72
A-17 0.00 3,513.54 0.00 0.00 2,370,505.62
A-18 138,362.23 138,362.23 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 68,698.21 82,929.37 0.00 0.00 12,718,998.73
M-2 27,478.87 33,171.25 0.00 0.00 5,087,522.63
M-3 27,478.87 33,171.25 0.00 0.00 5,087,522.63
B-1 12,365.49 14,927.06 0.00 0.00 2,289,385.17
B-2 4,121.83 4,975.69 0.00 0.00 763,128.37
B-3 6,325.53 7,635.90 0.00 0.00 1,171,121.75
- -------------------------------------------------------------------------------
2,145,006.92 6,147,134.74 354,195.57 0.00 436,308,410.04
===============================================================================
Run: 04/30/97 14:32:45
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-1 620.887458 11.574454 3.349806 14.924260 0.000000 609.313004
A-2 466.635275 18.864842 2.014069 20.878911 0.000000 447.770433
A-3 466.635275 18.864842 2.614417 21.479259 0.000000 447.770433
A-4 733.317637 9.432421 3.956389 13.388810 0.000000 723.885216
A-5 1000.000000 0.000000 5.395191 5.395191 0.000000 1000.000000
A-6 1000.000000 0.000000 5.395191 5.395191 0.000000 1000.000000
A-7 556.536455 23.071118 3.002621 26.073739 0.000000 533.465337
A-8 791.800576 10.831541 4.271915 15.103456 0.000000 780.969035
A-9 1000.000000 0.000000 5.229185 5.229185 0.000000 1000.000000
A-10 1000.000000 0.000000 6.640235 6.640235 0.000000 1000.000000
A-11 1000.000000 0.000000 4.980176 4.980176 0.000000 1000.000000
A-12 1000.000000 0.000000 5.395191 5.395191 0.000000 1000.000000
A-13 1000.000000 0.000000 5.395191 5.395191 0.000000 1000.000000
A-14 1000.000000 0.000000 5.395191 5.395191 0.000000 1000.000000
A-15 1108.007802 0.000000 0.000000 0.000000 5.977914 1113.985716
A-16 1233.988120 0.000000 0.000000 0.000000 6.657600 1240.645720
A-17 850.418040 1.258616 0.000000 1.258616 0.000000 849.159424
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 962.073100 1.075251 5.190568 6.265819 0.000000 960.997849
M-2 962.073104 1.075251 5.190569 6.265820 0.000000 960.997852
M-3 962.073104 1.075251 5.190569 6.265820 0.000000 960.997852
B-1 962.073097 1.075251 5.190568 6.265819 0.000000 960.997847
B-2 962.073076 1.075255 5.190568 6.265823 0.000000 960.997821
B-3 553.649536 0.618782 2.987043 3.605825 0.000000 553.030749
_______________________________________________________________________________
DETERMINATION DATE 21-April-97
DISTRIBUTION DATE 25-April-97
Run: 04/30/97 14:32:46 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S45 (POOL # 4139)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4139
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 101,056.43
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 46,941.50
SUBSERVICER ADVANCES THIS MONTH 53,709.71
MASTER SERVICER ADVANCES THIS MONTH 648.85
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 17 5,753,300.99
(B) TWO MONTHLY PAYMENTS: 2 434,956.13
(C) THREE OR MORE MONTHLY PAYMENTS: 3 677,340.11
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 883,882.68
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 436,308,410.04
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,555
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 93,825.47
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 3,155,959.08
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.79590550 % 5.23779400 % 0.96630070 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.75079270 % 5.24721584 % 0.97332710 %
CLASS A-18 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3777 %
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 7.24442595
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 310.03
POOL TRADING FACTOR: 82.41691354
................................................................................
Run: 04/30/97 14:32:47 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 7,283,168.14 6.500000 % 162,355.73
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 73,898,068.96 5.650000 % 1,647,329.12
A-9 760944S58 43,941,000.00 31,406,250.49 6.350000 % 700,105.32
A-10 760944S66 0.00 0.00 2.150000 % 0.00
A-11 760944S74 16,684,850.00 16,614,005.06 6.121000 % 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 6.331066 % 0.00
A-14 760944T24 10,093,055.55 10,050,199.79 6.500000 % 0.00
A-15 760944T32 1,121,450.62 1,116,688.87 9.000000 % 0.00
A-16 760944T40 2,760,493.83 2,748,772.60 5.484375 % 0.00
A-17 760944T57 78,019,000.00 50,756,365.84 6.500000 % 1,493,385.02
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 34,451,178.59 6.500000 % 598,108.18
A-24 760944U48 0.00 0.00 0.233451 % 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 15,545,860.68 6.500000 % 17,520.44
M-2 760944U89 5,867,800.00 5,652,987.74 6.500000 % 6,371.01
M-3 760944U97 5,867,800.00 5,652,987.74 6.500000 % 6,371.01
B-1 2,640,500.00 2,543,834.85 6.500000 % 2,866.94
B-2 880,200.00 847,977.04 6.500000 % 955.68
B-3 2,347,160.34 2,102,813.60 6.500000 % 2,369.89
- -------------------------------------------------------------------------------
586,778,060.34 501,194,669.10 4,637,738.34
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 39,290.55 201,646.28 0.00 0.00 7,120,812.41
A-2 27,998.53 27,998.53 0.00 0.00 5,190,000.00
A-3 16,178.72 16,178.72 0.00 0.00 2,999,000.00
A-4 172,426.80 172,426.80 0.00 0.00 31,962,221.74
A-5 266,579.41 266,579.41 0.00 0.00 49,415,000.00
A-6 12,753.09 12,753.09 0.00 0.00 2,364,000.00
A-7 63,344.26 63,344.26 0.00 0.00 11,741,930.42
A-8 346,526.13 1,993,855.25 0.00 0.00 72,250,739.84
A-9 165,517.63 865,622.95 0.00 0.00 30,706,145.17
A-10 56,041.40 56,041.40 0.00 0.00 0.00
A-11 84,401.69 84,401.69 0.00 0.00 16,614,005.06
A-12 23,441.09 23,441.09 0.00 0.00 3,227,863.84
A-13 30,045.95 30,045.95 0.00 0.00 5,718,138.88
A-14 54,217.87 54,217.87 0.00 0.00 10,050,199.79
A-15 8,341.22 8,341.22 0.00 0.00 1,116,688.87
A-16 12,511.82 12,511.82 0.00 0.00 2,748,772.60
A-17 273,815.68 1,767,200.70 0.00 0.00 49,262,980.82
A-18 251,177.53 251,177.53 0.00 0.00 46,560,000.00
A-19 194,446.79 194,446.79 0.00 0.00 36,044,000.00
A-20 21,605.80 21,605.80 0.00 0.00 4,005,000.00
A-21 13,556.89 13,556.89 0.00 0.00 2,513,000.00
A-22 209,224.80 209,224.80 0.00 0.00 38,783,354.23
A-23 185,853.99 783,962.17 0.00 0.00 33,853,070.41
A-24 97,108.23 97,108.23 0.00 0.00 0.00
R-I 0.72 0.72 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 83,865.36 101,385.80 0.00 0.00 15,528,340.24
M-2 30,496.21 36,867.22 0.00 0.00 5,646,616.73
M-3 30,496.21 36,867.22 0.00 0.00 5,646,616.73
B-1 13,723.25 16,590.19 0.00 0.00 2,540,967.91
B-2 4,574.59 5,530.27 0.00 0.00 847,021.36
B-3 11,344.06 13,713.95 0.00 0.00 2,100,443.71
- -------------------------------------------------------------------------------
2,800,906.27 7,438,644.61 0.00 0.00 496,556,930.76
===============================================================================
Run: 04/30/97 14:32:47
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-1 714.736815 15.932849 3.855795 19.788644 0.000000 698.803966
A-2 1000.000000 0.000000 5.394707 5.394707 0.000000 1000.000000
A-3 1000.000000 0.000000 5.394705 5.394705 0.000000 1000.000000
A-4 976.571901 0.000000 5.268319 5.268319 0.000000 976.571901
A-5 1000.000000 0.000000 5.394706 5.394706 0.000000 1000.000000
A-6 1000.000000 0.000000 5.394708 5.394708 0.000000 1000.000000
A-7 995.753937 0.000000 5.371800 5.371800 0.000000 995.753937
A-8 714.736817 15.932849 3.351576 19.284425 0.000000 698.803968
A-9 714.736817 15.932849 3.766815 19.699664 0.000000 698.803968
A-11 995.753936 0.000000 5.058582 5.058582 0.000000 995.753936
A-12 995.753936 0.000000 7.231271 7.231271 0.000000 995.753936
A-13 995.753935 0.000000 5.232187 5.232187 0.000000 995.753935
A-14 995.753936 0.000000 5.371799 5.371799 0.000000 995.753936
A-15 995.753937 0.000000 7.437884 7.437884 0.000000 995.753937
A-16 995.753937 0.000000 4.532457 4.532457 0.000000 995.753937
A-17 650.564168 19.141299 3.509603 22.650902 0.000000 631.422869
A-18 1000.000000 0.000000 5.394706 5.394706 0.000000 1000.000000
A-19 1000.000000 0.000000 5.394706 5.394706 0.000000 1000.000000
A-20 1000.000000 0.000000 5.394707 5.394707 0.000000 1000.000000
A-21 1000.000000 0.000000 5.394704 5.394704 0.000000 1000.000000
A-22 997.770883 0.000000 5.382681 5.382681 0.000000 997.770883
A-23 759.338298 13.182900 4.096407 17.279307 0.000000 746.155398
R-I 0.000000 0.000000 1.440000 1.440000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 963.391339 1.085758 5.197214 6.282972 0.000000 962.305581
M-2 963.391346 1.085758 5.197214 6.282972 0.000000 962.305588
M-3 963.391346 1.085758 5.197214 6.282972 0.000000 962.305588
B-1 963.391346 1.085756 5.197216 6.282972 0.000000 962.305590
B-2 963.391320 1.085753 5.197217 6.282970 0.000000 962.305567
B-3 895.896869 1.009692 4.833100 5.842792 0.000000 894.887185
_______________________________________________________________________________
DETERMINATION DATE 21-April-97
DISTRIBUTION DATE 25-April-97
Run: 04/30/97 14:32:49 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S47 (POOL # 4140)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4140
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 115,434.26
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 52,665.81
SUBSERVICER ADVANCES THIS MONTH 61,753.87
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 24 6,417,675.18
(B) TWO MONTHLY PAYMENTS: 4 886,951.07
(C) THREE OR MORE MONTHLY PAYMENTS: 1 543,143.41
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,349,464.03
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 496,556,930.76
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,771
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 4,072,883.72
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.54612820 % 5.35756600 % 1.09630570 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.49319190 % 5.40151029 % 1.10529780 %
CLASS A-24 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2339 %
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 7.13657437
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 310.76
POOL TRADING FACTOR: 84.62431783
................................................................................
Run: 04/30/97 14:32:49 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 2,948,170.75 6.500000 % 156,174.33
A-2 760944K56 85,878,000.00 45,653,903.94 6.500000 % 896,038.28
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 6.450000 % 0.00
A-10 760944L55 7,049,337.00 6,418,799.63 6.608135 % 0.00
A-11 760944L63 0.00 0.00 0.159638 % 0.00
R 760944L71 100.00 0.00 6.500000 % 0.00
M-1 760944L89 3,099,138.00 2,649,902.24 6.500000 % 13,146.64
M-2 760944L97 3,305,815.00 2,826,620.35 6.500000 % 14,023.37
B 826,454.53 575,254.05 6.500000 % 2,853.94
- -------------------------------------------------------------------------------
206,613,407.53 151,443,394.30 1,082,236.56
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 15,937.81 172,112.14 0.00 0.00 2,791,996.42
A-2 246,805.00 1,142,843.28 0.00 0.00 44,757,865.66
A-3 70,061.76 70,061.76 0.00 0.00 12,960,000.00
A-4 14,920.56 14,920.56 0.00 0.00 2,760,000.00
A-5 121,526.99 121,526.99 0.00 0.00 23,954,120.07
A-6 59,767.37 59,767.37 0.00 0.00 9,581,648.02
A-7 28,522.05 28,522.05 0.00 0.00 5,276,000.00
A-8 118,562.10 118,562.10 0.00 0.00 21,931,576.52
A-9 74,605.06 74,605.06 0.00 0.00 13,907,398.73
A-10 35,277.30 35,277.30 0.00 0.00 6,418,799.63
A-11 20,107.11 20,107.11 0.00 0.00 0.00
R 1.06 1.06 0.00 0.00 0.00
M-1 14,325.37 27,472.01 0.00 0.00 2,636,755.60
M-2 15,280.71 29,304.08 0.00 0.00 2,812,596.98
B 3,109.82 5,963.76 0.00 0.00 572,400.11
- -------------------------------------------------------------------------------
838,810.07 1,921,046.63 0.00 0.00 150,361,157.74
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 296.030801 15.681728 1.600342 17.282070 0.000000 280.349073
A-2 531.613498 10.433851 2.873903 13.307754 0.000000 521.179646
A-3 1000.000000 0.000000 5.406000 5.406000 0.000000 1000.000000
A-4 1000.000000 0.000000 5.406000 5.406000 0.000000 1000.000000
A-5 905.295543 0.000000 4.592857 4.592857 0.000000 905.295543
A-6 905.295542 0.000000 5.646955 5.646955 0.000000 905.295542
A-7 1000.000000 0.000000 5.405999 5.405999 0.000000 1000.000000
A-8 946.060587 0.000000 5.114403 5.114403 0.000000 946.060587
A-9 910.553663 0.000000 4.884588 4.884588 0.000000 910.553663
A-10 910.553663 0.000000 5.004343 5.004343 0.000000 910.553663
R 0.000000 0.000000 10.610000 10.610000 0.000000 0.000000
M-1 855.044932 4.242031 4.622372 8.864403 0.000000 850.802901
M-2 855.044928 4.242031 4.622373 8.864404 0.000000 850.802897
B 696.050453 3.453233 3.762845 7.216078 0.000000 692.597220
_______________________________________________________________________________
DETERMINATION DATE 21-April-97
DISTRIBUTION DATE 25-April-97
Run: 04/30/97 14:32:50 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S48 (POOL # 4141)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4141
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 34,188.44
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 16,189.27
SUBSERVICER ADVANCES THIS MONTH 6,774.24
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 484,688.72
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 192,892.02
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 150,361,157.74
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 587
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 330,898.62
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.00393490 % 3.61621800 % 0.37984760 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 95.99514080 % 3.62417573 % 0.38068350 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1590 %
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 7.05546166
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 134.37
POOL TRADING FACTOR: 72.77415321
................................................................................
Run: 04/30/97 14:32:51 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 6,293,277.39 6.000000 % 827,231.57
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 33,544,029.22 6.000000 % 99,208.77
A-5 760944Q43 10,500,000.00 2,872,593.02 6.000000 % 280,358.26
A-6 760944Q50 25,817,000.00 17,343,918.37 6.000000 % 110,518.34
A-7 760944Q68 11,470,000.00 11,470,000.00 6.000000 % 0.00
A-8 760944Q76 13,328,000.00 16,183,840.61 6.000000 % 0.00
A-9 760944Q84 0.00 0.00 0.238118 % 0.00
R 760944Q92 100.00 0.00 6.000000 % 0.00
M-1 760944R26 1,938,400.00 1,652,066.07 6.000000 % 8,462.41
M-2 760944R34 775,500.00 660,945.72 6.000000 % 3,385.58
M-3 760944R42 387,600.00 330,345.05 6.000000 % 1,692.13
B-1 542,700.00 462,534.18 6.000000 % 2,369.25
B-2 310,100.00 264,293.06 6.000000 % 1,353.79
B-3 310,260.75 264,430.04 6.000000 % 1,354.50
- -------------------------------------------------------------------------------
155,046,660.75 115,799,272.73 1,335,934.60
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 31,302.45 858,534.02 0.00 0.00 5,466,045.82
A-2 113,440.89 113,440.89 0.00 0.00 22,807,000.00
A-3 8,207.02 8,207.02 0.00 0.00 1,650,000.00
A-4 166,846.35 266,055.12 0.00 0.00 33,444,820.45
A-5 14,288.14 294,646.40 0.00 0.00 2,592,234.76
A-6 86,267.79 196,786.13 0.00 0.00 17,233,400.03
A-7 57,051.21 57,051.21 0.00 0.00 11,470,000.00
A-8 0.00 0.00 80,497.62 0.00 16,264,338.23
A-9 22,858.51 22,858.51 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 8,217.29 16,679.70 0.00 0.00 1,643,603.66
M-2 3,287.51 6,673.09 0.00 0.00 657,560.14
M-3 1,643.12 3,335.25 0.00 0.00 328,652.92
B-1 2,300.62 4,669.87 0.00 0.00 460,164.93
B-2 1,314.59 2,668.38 0.00 0.00 262,939.27
B-3 1,315.26 2,669.76 0.00 0.00 263,075.54
- -------------------------------------------------------------------------------
518,340.75 1,854,275.35 80,497.62 0.00 114,543,835.75
===============================================================================
Run: 04/30/97 14:32:51
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-1 226.605120 29.786532 1.127123 30.913655 0.000000 196.818588
A-2 1000.000000 0.000000 4.973951 4.973951 0.000000 1000.000000
A-3 1000.000000 0.000000 4.973952 4.973952 0.000000 1000.000000
A-4 895.988814 2.649948 4.456604 7.106552 0.000000 893.338866
A-5 273.580288 26.700787 1.360775 28.061562 0.000000 246.879501
A-6 671.802238 4.280836 3.341511 7.622347 0.000000 667.521402
A-7 1000.000000 0.000000 4.973950 4.973950 0.000000 1000.000000
A-8 1214.273755 0.000000 0.000000 0.000000 6.039737 1220.313493
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 852.283363 4.365668 4.239213 8.604881 0.000000 847.917695
M-2 852.283327 4.365674 4.239213 8.604887 0.000000 847.917653
M-3 852.283411 4.365660 4.239216 8.604876 0.000000 847.917750
B-1 852.283361 4.365672 4.239211 8.604883 0.000000 847.917689
B-2 852.283328 4.365656 4.239245 8.604901 0.000000 847.917672
B-3 852.283249 4.365683 4.239208 8.604891 0.000000 847.917566
_______________________________________________________________________________
DETERMINATION DATE 21-April-97
DISTRIBUTION DATE 25-April-97
Run: 04/30/97 14:32:52 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S49 (POOL # 4142)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4142
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 25,798.20
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 13,027.59
SUBSERVICER ADVANCES THIS MONTH 11,829.82
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 898,651.04
(B) TWO MONTHLY PAYMENTS: 1 54,858.99
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 241,247.85
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 114,543,835.75
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 500
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 662,276.03
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.86128070 % 2.28270600 % 0.85601340 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.84313310 % 2.29590419 % 0.86096270 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2380 %
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 6.63170672
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 134.57
POOL TRADING FACTOR: 73.87700915
................................................................................
Run: 04/30/97 14:32:53 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 47,074,347.39 5.750000 % 2,005,519.21
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 6.950000 % 0.00
A-14 760944Z43 22,295,600.00 21,279,253.46 6.259092 % 0.00
A-15 760944Z50 15,911,200.00 15,185,886.80 7.050000 % 0.00
A-16 760944Z68 5,303,800.00 5,062,025.89 5.850011 % 0.00
A-17 760944Z76 29,322,000.00 23,859,932.18 6.250000 % 891,341.87
A-18 760944Z84 0.00 0.00 2.750000 % 0.00
A-19 760944Z92 49,683,000.00 47,845,914.06 6.750000 % 52,721.65
A-20 7609442A5 5,593,279.30 4,640,070.96 0.000000 % 11,761.63
A-21 7609442B3 0.00 0.00 0.158748 % 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 14,117,448.15 6.750000 % 15,556.08
M-2 7609442F4 5,330,500.00 5,133,398.63 6.750000 % 5,656.52
M-3 7609442G2 5,330,500.00 5,133,398.63 6.750000 % 5,656.52
B-1 2,665,200.00 2,566,651.17 6.750000 % 2,828.21
B-2 799,500.00 769,937.59 6.750000 % 848.40
B-3 1,865,759.44 1,643,374.03 6.750000 % 1,810.84
- -------------------------------------------------------------------------------
533,047,438.74 455,974,048.09 2,993,700.93
===============================================================================
_______________________________________________________________________________
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-3 225,074.90 2,230,594.11 0.00 0.00 45,068,828.18
A-4 63,351.55 63,351.55 0.00 0.00 11,287,000.00
A-5 86,718.13 86,718.13 0.00 0.00 20,857,631.08
A-6 30,351.35 30,351.35 0.00 0.00 0.00
A-7 204,662.80 204,662.80 0.00 0.00 37,443,000.00
A-8 115,056.56 115,056.56 0.00 0.00 20,499,000.00
A-9 13,302.31 13,302.31 0.00 0.00 2,370,000.00
A-10 269,521.23 269,521.23 0.00 0.00 48,019,128.22
A-11 116,369.95 116,369.95 0.00 0.00 20,733,000.00
A-12 270,665.02 270,665.02 0.00 0.00 48,222,911.15
A-13 301,846.33 301,846.33 0.00 0.00 52,230,738.70
A-14 110,749.73 110,749.73 0.00 0.00 21,279,253.46
A-15 89,023.40 89,023.40 0.00 0.00 15,185,886.80
A-16 24,623.85 24,623.85 0.00 0.00 5,062,025.89
A-17 124,000.70 1,015,342.57 0.00 0.00 22,968,590.31
A-18 54,560.31 54,560.31 0.00 0.00 0.00
A-19 268,549.01 321,270.66 0.00 0.00 47,793,192.41
A-20 0.00 11,761.63 0.00 0.00 4,628,309.33
A-21 60,189.69 60,189.69 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 79,238.26 94,794.34 0.00 0.00 14,101,892.07
M-2 28,812.68 34,469.20 0.00 0.00 5,127,742.11
M-3 28,812.68 34,469.20 0.00 0.00 5,127,742.11
B-1 14,406.07 17,234.28 0.00 0.00 2,563,822.96
B-2 4,321.50 5,169.90 0.00 0.00 769,089.19
B-3 9,223.93 11,034.77 0.00 0.00 1,511,505.32
- -------------------------------------------------------------------------------
2,593,431.95 5,587,132.88 0.00 0.00 452,850,289.29
===============================================================================
Run: 04/30/97 14:32:53
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-3 792.978024 33.783424 3.791438 37.574862 0.000000 759.194599
A-4 1000.000000 0.000000 5.612789 5.612789 0.000000 1000.000000
A-5 839.172443 0.000000 3.488961 3.488961 0.000000 839.172443
A-7 1000.000000 0.000000 5.465983 5.465983 0.000000 1000.000000
A-8 1000.000000 0.000000 5.612789 5.612789 0.000000 1000.000000
A-9 1000.000000 0.000000 5.612789 5.612789 0.000000 1000.000000
A-10 992.376792 0.000000 5.570001 5.570001 0.000000 992.376792
A-11 1000.000000 0.000000 5.612789 5.612789 0.000000 1000.000000
A-12 983.117799 0.000000 5.518033 5.518033 0.000000 983.117799
A-13 954.414928 0.000000 5.515653 5.515653 0.000000 954.414928
A-14 954.414928 0.000000 4.967336 4.967336 0.000000 954.414928
A-15 954.414928 0.000000 5.595015 5.595015 0.000000 954.414928
A-16 954.414927 0.000000 4.642681 4.642681 0.000000 954.414927
A-17 813.721171 30.398399 4.228930 34.627329 0.000000 783.322772
A-19 963.023852 1.061161 5.405249 6.466410 0.000000 961.962692
A-20 829.579699 2.102815 0.000000 2.102815 0.000000 827.476885
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-1 963.023851 1.061160 5.405250 6.466410 0.000000 961.962691
M-2 963.023850 1.061161 5.405249 6.466410 0.000000 961.962688
M-3 963.023850 1.061161 5.405249 6.466410 0.000000 961.962688
B-1 963.023852 1.061162 5.405249 6.466411 0.000000 961.962690
B-2 963.023877 1.061163 5.405253 6.466416 0.000000 961.962714
B-3 880.807029 0.970565 4.943783 5.914348 0.000000 810.128727
_______________________________________________________________________________
DETERMINATION DATE 21-April-97
DISTRIBUTION DATE 25-April-97
Run: 04/30/97 14:32:54 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S1 (POOL # 4143)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4143
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 99,920.54
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 48,145.73
SUBSERVICER ADVANCES THIS MONTH 35,818.18
MASTER SERVICER ADVANCES THIS MONTH 1,838.06
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 13 3,504,695.92
(B) TWO MONTHLY PAYMENTS: 4 1,005,170.32
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 667,223.50
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 452,850,289.29
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,590
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 266,609.98
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,192,806.30
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.49390700 % 5.40270500 % 1.10338750 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.48497060 % 5.37868184 % 1.08080770 %
CLASS A-21 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1583 %
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 7.22840037
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 312.52
POOL TRADING FACTOR: 84.95496955
................................................................................
Run: 04/30/97 14:32:55 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 16,261,174.65 10.500000 % 150,027.96
A-2 760944V96 67,648,000.00 29,214,963.05 6.625000 % 1,400,260.92
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 0.125743 % 0.00
R 760944X37 267,710.00 21,474.78 7.000000 % 165.11
M-1 760944X45 7,801,800.00 7,537,405.37 7.000000 % 8,055.52
M-2 760944X52 2,600,600.00 2,512,468.45 7.000000 % 2,685.17
M-3 760944X60 2,600,600.00 2,512,468.45 7.000000 % 2,685.17
B-1 1,300,350.00 1,256,282.53 7.000000 % 1,342.64
B-2 390,100.00 376,879.93 7.000000 % 402.79
B-3 910,233.77 800,753.19 7.000000 % 855.80
- -------------------------------------------------------------------------------
260,061,393.77 216,656,870.40 1,566,481.08
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 141,899.78 291,927.74 0.00 0.00 16,111,146.69
A-2 160,853.94 1,561,114.86 0.00 0.00 27,814,702.13
A-3 112,231.77 112,231.77 0.00 0.00 20,384,000.00
A-4 289,983.44 289,983.44 0.00 0.00 52,668,000.00
A-5 272,562.85 272,562.85 0.00 0.00 49,504,000.00
A-6 58,634.87 58,634.87 0.00 0.00 10,079,000.00
A-7 112,179.41 112,179.41 0.00 0.00 19,283,000.00
A-8 6,108.41 6,108.41 0.00 0.00 1,050,000.00
A-9 18,587.00 18,587.00 0.00 0.00 3,195,000.00
A-10 22,641.09 22,641.09 0.00 0.00 0.00
R 124.93 290.04 0.00 0.00 21,309.67
M-1 43,849.07 51,904.59 0.00 0.00 7,529,349.85
M-2 14,616.36 17,301.53 0.00 0.00 2,509,783.28
M-3 14,616.36 17,301.53 0.00 0.00 2,509,783.28
B-1 7,308.45 8,651.09 0.00 0.00 1,254,939.89
B-2 2,192.51 2,595.30 0.00 0.00 376,477.14
B-3 4,658.40 5,514.20 0.00 0.00 799,897.39
- -------------------------------------------------------------------------------
1,283,048.64 2,849,529.72 0.00 0.00 215,090,389.32
===============================================================================
Run: 04/30/97 14:32:55
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-1 797.937811 7.361890 6.963039 14.324929 0.000000 790.575921
A-2 431.867358 20.699221 2.377808 23.077029 0.000000 411.168137
A-3 1000.000000 0.000000 5.505876 5.505876 0.000000 1000.000000
A-4 1000.000000 0.000000 5.505875 5.505875 0.000000 1000.000000
A-5 1000.000000 0.000000 5.505875 5.505875 0.000000 1000.000000
A-6 1000.000000 0.000000 5.817529 5.817529 0.000000 1000.000000
A-7 1000.000000 0.000000 5.817529 5.817529 0.000000 1000.000000
A-8 1000.000000 0.000000 5.817533 5.817533 0.000000 1000.000000
A-9 1000.000000 0.000000 5.817527 5.817527 0.000000 1000.000000
R 80.216578 0.616749 0.466662 1.083411 0.000000 79.599828
M-1 966.111073 1.032521 5.620379 6.652900 0.000000 965.078552
M-2 966.111071 1.032519 5.620380 6.652899 0.000000 965.078551
M-3 966.111071 1.032519 5.620380 6.652899 0.000000 965.078551
B-1 966.111070 1.032522 5.620371 6.652893 0.000000 965.078548
B-2 966.111074 1.032530 5.620379 6.652909 0.000000 965.078544
B-3 879.722568 0.940198 5.117806 6.058004 0.000000 878.782370
_______________________________________________________________________________
DETERMINATION DATE 21-April-97
DISTRIBUTION DATE 25-April-97
Run: 04/30/97 14:32:55 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 44,245.66
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 23,464.35
SUBSERVICER ADVANCES THIS MONTH 20,298.18
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 1,955,626.52
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 532,339.80
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 426,702.41
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 215,090,389.32
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 828
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,334,931.44
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.07833720 % 5.79826600 % 1.12339650 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.03537880 % 5.83425250 % 1.13036870 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1261 %
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 7.49685646
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 311.11
POOL TRADING FACTOR: 82.70754309
................................................................................
Run: 04/30/97 14:32:56 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 205,549,492.00 147,116,349.17 6.738976 % 1,597,560.20
A-2 7609442W7 76,450,085.00 94,036,577.05 6.738976 % 0.00
A-3 7609442R8 0.00 0.00 0.186000 % 0.00
R 7609442S6 100.00 0.00 6.738976 % 0.00
M-1 7609442T4 8,228,000.00 7,953,025.55 6.738976 % 8,572.74
M-2 7609442U1 2,992,100.00 2,892,105.98 6.738976 % 3,117.46
M-3 7609442V9 1,496,000.00 1,446,004.65 6.738976 % 1,558.68
B-1 2,244,050.00 2,169,055.32 6.738976 % 2,338.07
B-2 1,047,225.00 1,012,227.42 6.738976 % 1,091.10
B-3 1,196,851.02 1,156,853.04 6.738976 % 1,247.01
- -------------------------------------------------------------------------------
299,203,903.02 257,782,198.18 1,615,485.26
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 825,841.14 2,423,401.34 0.00 0.00 145,518,788.97
A-2 0.00 0.00 526,946.96 0.00 94,563,524.01
A-3 39,869.61 39,869.61 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 44,565.88 53,138.62 0.00 0.00 7,944,452.81
M-2 16,206.32 19,323.78 0.00 0.00 2,888,988.52
M-3 8,102.88 9,661.56 0.00 0.00 1,444,445.97
B-1 12,154.60 14,492.67 0.00 0.00 2,166,717.25
B-2 5,672.16 6,763.26 0.00 0.00 1,011,136.32
B-3 6,482.58 7,729.59 0.00 0.00 1,155,606.03
- -------------------------------------------------------------------------------
958,895.17 2,574,380.43 526,946.96 0.00 256,693,659.88
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 715.722271 7.772144 4.017724 11.789868 0.000000 707.950127
A-2 1230.038882 0.000000 0.000000 0.000000 6.892693 1236.931575
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 966.580645 1.041898 5.416368 6.458266 0.000000 965.538747
M-2 966.580656 1.041897 5.416370 6.458267 0.000000 965.538759
M-3 966.580648 1.041898 5.416364 6.458262 0.000000 965.538750
B-1 966.580656 1.041897 5.416368 6.458265 0.000000 965.538758
B-2 966.580649 1.041896 5.416372 6.458268 0.000000 965.538752
B-3 966.580653 1.041901 5.416363 6.458264 0.000000 965.538743
_______________________________________________________________________________
DETERMINATION DATE 21-April-97
DISTRIBUTION DATE 25-April-97
Run: 04/30/97 14:32:57 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S3 (POOL # 4145)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4145
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 56,319.12
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 25,955.40
SUBSERVICER ADVANCES THIS MONTH 24,894.23
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 13 3,261,629.31
(B) TWO MONTHLY PAYMENTS: 0 0.00
(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 256,693,659.88
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 951
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 810,669.22
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.54910000 % 4.76803100 % 1.68286860 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.52872720 % 4.78308942 % 1.68818330 %
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 7.31340985
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 313.30
POOL TRADING FACTOR: 85.79221637
................................................................................
Run: 05/01/97 10:56:19 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 25,931,205.65 6.350000 % 322,511.95
A-2 7609442N7 0.00 0.00 3.650000 % 0.00
R 7609442P2 100.00 0.00 10.000000 % 0.00
- -------------------------------------------------------------------------------
36,569,304.65 25,931,205.65 322,511.95
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 136,561.76 459,073.71 0.00 0.00 25,608,693.70
A-2 78,496.13 78,496.13 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
- -------------------------------------------------------------------------------
215,057.89 537,569.84 0.00 0.00 25,608,693.70
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 709.099525 8.819222 3.734338 12.553560 0.000000 700.280303
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
_______________________________________________________________________________
DETERMINATION DATE 25-April-97
DISTRIBUTION DATE 30-April-97
Run: 05/01/97 10:56:19 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 25,608,693.70
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 979,480.82
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 283,228.06
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: 70.02783877
................................................................................
Run: 04/30/97 14:32:58 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-S5 (POOL # 4146)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4146
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 7609443B2 103,633,000.00 81,800,378.56 6.500000 % 1,236,904.19
A-2 7609443C0 22,306,000.00 11,552,619.29 6.500000 % 609,221.47
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 24,658,256.85 6.500000 % 60,685.15
A-9 7609443K2 0.00 0.00 0.533532 % 0.00
R 7609443L0 100.00 0.00 6.500000 % 0.00
M-1 7609443M8 6,635,000.00 6,415,981.76 6.500000 % 15,790.04
M-2 7609443N6 3,317,000.00 3,207,507.39 6.500000 % 7,893.83
M-3 7609443P1 1,990,200.00 1,924,504.45 6.500000 % 4,736.30
B-1 1,326,800.00 1,283,002.95 6.500000 % 3,157.53
B-2 398,000.00 384,862.22 6.500000 % 947.16
B-3 928,851.36 755,778.35 6.500000 % 1,860.01
- -------------------------------------------------------------------------------
265,366,951.36 231,314,891.82 1,941,195.68
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 441,952.91 1,678,857.10 0.00 0.00 80,563,474.37
A-2 62,416.75 671,638.22 0.00 0.00 10,943,397.82
A-3 173,111.83 173,111.83 0.00 0.00 32,041,000.00
A-4 243,040.56 243,040.56 0.00 0.00 44,984,000.00
A-5 56,729.63 56,729.63 0.00 0.00 10,500,000.00
A-6 58,172.19 58,172.19 0.00 0.00 10,767,000.00
A-7 5,618.93 5,618.93 0.00 0.00 1,040,000.00
A-8 133,224.18 193,909.33 0.00 0.00 24,597,571.70
A-9 102,582.00 102,582.00 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 34,664.41 50,454.45 0.00 0.00 6,400,191.72
M-2 17,329.59 25,223.42 0.00 0.00 3,199,613.56
M-3 10,397.76 15,134.06 0.00 0.00 1,919,768.15
B-1 6,931.84 10,089.37 0.00 0.00 1,279,845.42
B-2 2,079.34 3,026.50 0.00 0.00 383,915.06
B-3 4,083.34 5,943.35 0.00 0.00 733,933.85
- -------------------------------------------------------------------------------
1,352,335.26 3,293,530.94 0.00 0.00 229,353,711.65
===============================================================================
Run: 04/30/97 14:32:58
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-S5 (POOL # 4146)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4146
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 789.327517 11.935428 4.264596 16.200024 0.000000 777.392089
A-2 517.915327 27.312000 2.798205 30.110205 0.000000 490.603327
A-3 1000.000000 0.000000 5.402822 5.402822 0.000000 1000.000000
A-4 1000.000000 0.000000 5.402822 5.402822 0.000000 1000.000000
A-5 1000.000000 0.000000 5.402822 5.402822 0.000000 1000.000000
A-6 1000.000000 0.000000 5.402823 5.402823 0.000000 1000.000000
A-7 1000.000000 0.000000 5.402817 5.402817 0.000000 1000.000000
A-8 966.990465 2.379810 5.224478 7.604288 0.000000 964.610655
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 966.990469 2.379810 5.224478 7.604288 0.000000 964.610659
M-2 966.990470 2.379810 5.224477 7.604287 0.000000 964.610660
M-3 966.990478 2.379811 5.224480 7.604291 0.000000 964.610667
B-1 966.990466 2.379809 5.224480 7.604289 0.000000 964.610657
B-2 966.990503 2.379799 5.224472 7.604271 0.000000 964.610704
B-3 813.669853 2.002484 4.396118 6.398602 0.000000 790.152097
_______________________________________________________________________________
DETERMINATION DATE 21-April-97
DISTRIBUTION DATE 25-April-97
Run: 04/30/97 14:32:58 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S5 (POOL # 4146)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4146
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 53,353.18
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 24,436.43
SUBSERVICER ADVANCES THIS MONTH 30,803.27
MASTER SERVICER ADVANCES THIS MONTH 1,871.66
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 10 3,469,769.67
(B) TWO MONTHLY PAYMENTS: 2 483,988.75
(C) THREE OR MORE MONTHLY PAYMENTS: 1 250,591.48
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 332,373.57
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 229,353,711.65
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 816
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 259,930.12
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,272,236.46
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.95990590 % 4.99232600 % 1.04776810 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.93196310 % 5.02262350 % 1.04541340 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.5325 %
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 7.43584313
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 312.71
POOL TRADING FACTOR: 86.42889044
................................................................................
Run: 04/30/97 14:32:59 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 54,573,122.24 7.977947 % 2,176,951.23
M-1 7609442K3 3,625,500.00 3,094,176.16 7.977947 % 123,428.35
M-2 7609442L1 2,416,900.00 2,062,698.76 7.977947 % 82,282.16
R 7609442J6 100.00 0.00 7.977947 % 0.00
B-1 886,200.00 756,325.70 7.977947 % 30,170.24
B-2 322,280.00 275,049.26 7.977947 % 10,971.86
B-3 805,639.55 378,781.56 7.977947 % 15,109.79
- -------------------------------------------------------------------------------
161,126,619.55 61,140,153.68 2,438,913.63
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 359,202.68 2,536,153.91 0.00 0.00 52,396,171.01
M-1 20,366.01 143,794.36 0.00 0.00 2,970,747.81
M-2 13,576.78 95,858.94 0.00 0.00 1,980,416.60
R 0.00 0.00 0.00 0.00 0.00
B-1 4,978.17 35,148.41 0.00 0.00 726,155.46
B-2 1,810.39 12,782.25 0.00 0.00 264,077.40
B-3 2,493.14 17,602.93 0.00 0.00 328,636.84
- -------------------------------------------------------------------------------
402,427.17 2,841,340.80 0.00 0.00 58,666,205.12
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 356.523958 14.221933 2.346656 16.568589 0.000000 342.302025
M-1 853.448120 34.044504 5.617435 39.661939 0.000000 819.403616
M-2 853.448119 34.044503 5.617436 39.661939 0.000000 819.403616
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B-1 853.448093 34.044505 5.617434 39.661939 0.000000 819.403588
B-2 853.448120 34.044495 5.617444 39.661939 0.000000 819.403624
B-3 470.162568 18.755025 3.094635 21.849660 0.000000 407.920440
_______________________________________________________________________________
DETERMINATION DATE 21-April-97
DISTRIBUTION DATE 25-April-97
Run: 04/30/97 14:33:00 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 16,158.68
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,395.71
SUBSERVICER ADVANCES THIS MONTH 11,922.68
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 807,348.66
(B) TWO MONTHLY PAYMENTS: 0 0.00
(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 58,666,205.12
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 2,092,341.93
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 89.25905310 % 8.43451400 % 2.30643270 %
PREPAYMENT PERCENT 89.25905310 % 0.00000000 % 10.74094690 %
NEXT DISTRIBUTION 89.31235780 % 8.43955119 % 2.24809100 %
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 8.42309622
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 320.41
POOL TRADING FACTOR: 36.41000183
................................................................................
Run: 05/01/97 10:56:21 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-MZ1 (POOL # 8022)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 8022
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 7609443Q9 49,500,000.00 44,386,704.95 6.470000 % 162,281.31
A-2 7609443R7 61,308,403.22 61,308,403.22 6.470000 % 0.00
A-3 7609443S5 5,000,000.00 6,065,694.09 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
- -------------------------------------------------------------------------------
115,808,503.22 111,760,802.26 162,281.31
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 238,712.91 400,994.22 0.00 0.00 44,224,423.64
A-2 329,718.26 329,718.26 0.00 0.00 61,308,403.22
A-3 0.00 0.00 32,621.47 0.00 6,098,315.56
S-1 14,650.45 14,650.45 0.00 0.00 0.00
S-2 5,094.59 5,094.59 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
- -------------------------------------------------------------------------------
588,176.21 750,457.52 32,621.47 0.00 111,631,142.42
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 896.701110 3.278410 4.822483 8.100893 0.000000 893.422700
A-2 1000.000000 0.000000 5.378027 5.378027 0.000000 1000.000000
A-3 1213.138818 0.000000 0.000000 0.000000 6.524294 1219.663112
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
_______________________________________________________________________________
DETERMINATION DATE 25-April-97
DISTRIBUTION DATE 30-April-97
Run: 05/01/97 10:56:21 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 2,794.02
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 111,631,142.42
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 0
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 1,091,743.89
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: 96.39287213
................................................................................
Run: 04/30/97 14:33:01 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 46,750,690.87 5.500000 % 835,371.09
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 28,042,276.33 6.250000 % 334,148.44
A-9 7609445W4 0.00 0.00 2.750000 % 0.00
A-10 7609445X2 43,420,000.00 35,476,695.13 6.500000 % 243,507.44
A-11 7609445Y0 66,266,000.00 66,266,000.00 6.500000 % 0.00
A-12 7609445Z7 32,444,000.00 39,396,615.16 6.500000 % 0.00
A-13 7609446A1 4,623,000.00 5,613,689.81 6.500000 % 0.00
A-14 7609446B9 478,414.72 387,792.22 0.000000 % 523.53
A-15 7609446C7 0.00 0.00 0.501314 % 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 11,316,847.58 6.500000 % 12,131.03
M-2 7609446G8 4,252,700.00 4,115,014.95 6.500000 % 4,411.07
M-3 7609446H6 4,252,700.00 4,115,014.95 6.500000 % 4,411.07
B-1 2,126,300.00 2,057,459.08 6.500000 % 2,205.48
B-2 638,000.00 617,344.18 6.500000 % 661.76
B-3 1,488,500.71 1,410,619.60 6.500000 % 1,512.10
- -------------------------------------------------------------------------------
425,269,315.43 368,791,697.20 1,438,883.01
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 214,011.77 1,049,382.86 0.00 0.00 45,915,319.78
A-3 208,070.05 208,070.05 0.00 0.00 41,665,000.00
A-4 52,487.77 52,487.77 0.00 0.00 10,090,000.00
A-5 39,731.32 39,731.32 0.00 0.00 7,344,000.00
A-6 243,844.66 243,844.66 0.00 0.00 45,072,637.34
A-7 103,082.86 103,082.86 0.00 0.00 19,054,000.00
A-8 145,874.78 480,023.22 0.00 0.00 27,708,127.89
A-9 64,184.90 64,184.90 0.00 0.00 0.00
A-10 191,930.25 435,437.69 0.00 0.00 35,233,187.69
A-11 358,501.55 358,501.55 0.00 0.00 66,266,000.00
A-12 0.00 0.00 213,137.17 0.00 39,609,752.33
A-13 0.00 0.00 30,370.28 0.00 5,644,060.09
A-14 0.00 523.53 0.00 0.00 387,268.69
A-15 153,878.48 153,878.48 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 61,224.57 73,355.60 0.00 0.00 11,304,716.55
M-2 22,262.38 26,673.45 0.00 0.00 4,110,603.88
M-3 22,262.38 26,673.45 0.00 0.00 4,110,603.88
B-1 11,130.93 13,336.41 0.00 0.00 2,055,253.60
B-2 3,339.86 4,001.62 0.00 0.00 616,682.42
B-3 7,631.51 9,143.61 0.00 0.00 1,409,107.50
- -------------------------------------------------------------------------------
1,903,450.02 3,342,333.03 243,507.45 0.00 367,596,321.64
===============================================================================
Run: 04/30/97 14:33:01
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-2 812.843447 14.524404 3.720973 18.245377 0.000000 798.319043
A-3 1000.000000 0.000000 4.993881 4.993881 0.000000 1000.000000
A-4 1000.000000 0.000000 5.201959 5.201959 0.000000 1000.000000
A-5 1000.000000 0.000000 5.410038 5.410038 0.000000 1000.000000
A-6 991.980926 0.000000 5.366654 5.366654 0.000000 991.980926
A-7 1000.000000 0.000000 5.410038 5.410038 0.000000 1000.000000
A-8 558.789182 6.658466 2.906799 9.565265 0.000000 552.130717
A-10 817.058847 5.608186 4.420319 10.028505 0.000000 811.450661
A-11 1000.000000 0.000000 5.410038 5.410038 0.000000 1000.000000
A-12 1214.295869 0.000000 0.000000 0.000000 6.569386 1220.865255
A-13 1214.295871 0.000000 0.000000 0.000000 6.569388 1220.865259
A-14 810.577526 1.094302 0.000000 1.094302 0.000000 809.483224
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 967.624093 1.037239 5.234883 6.272122 0.000000 966.586854
M-2 967.624086 1.037240 5.234881 6.272121 0.000000 966.586846
M-3 967.624086 1.037240 5.234881 6.272121 0.000000 966.586846
B-1 967.624079 1.037238 5.234882 6.272120 0.000000 966.586841
B-2 967.624107 1.037241 5.234890 6.272131 0.000000 966.586865
B-3 947.678151 1.015861 5.126978 6.142839 0.000000 946.662296
_______________________________________________________________________________
DETERMINATION DATE 21-April-97
DISTRIBUTION DATE 25-April-97
Run: 04/30/97 14:33:02 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S7 (POOL # 4148)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4148
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 72,409.81
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 38,596.41
SUBSERVICER ADVANCES THIS MONTH 49,736.60
MASTER SERVICER ADVANCES THIS MONTH 14,941.57
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 13 4,252,300.89
(B) TWO MONTHLY PAYMENTS: 3 516,102.24
(C) THREE OR MORE MONTHLY PAYMENTS: 1 605,367.91
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 1,809,983.88
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 367,596,321.64
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,296
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 5
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 2,114,121.09
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 800,016.05
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.58521990 % 5.30582800 % 1.10895210 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.57124570 % 5.31178447 % 1.11136790 %
CLASS A-15 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.5010 %
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 7.35614279
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 314.30
POOL TRADING FACTOR: 86.43847753
................................................................................
Run: 04/30/97 14:33:02 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-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 14,868,702.08 6.000000 % 633,345.34
A-2 7609445A2 54,914,000.00 30,709,863.96 6.000000 % 477,195.76
A-3 7609445B0 15,096,000.00 9,556,040.57 6.000000 % 232,836.98
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 6.260000 % 0.00
A-8 7609445G9 3,452,000.00 3,156,682.26 5.554339 % 0.00
A-9 7609445H7 0.00 0.00 0.323461 % 0.00
R 7609445J3 100.00 0.00 6.000000 % 0.00
M-1 7609445K0 775,800.00 670,404.19 6.000000 % 3,242.08
M-2 7609445L8 2,868,200.00 2,478,542.52 6.000000 % 11,986.26
B 620,201.82 535,944.73 6.000000 % 2,591.84
- -------------------------------------------------------------------------------
155,035,301.82 120,165,075.37 1,361,198.26
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 74,101.82 707,447.16 0.00 0.00 14,235,356.74
A-2 153,050.13 630,245.89 0.00 0.00 30,232,668.20
A-3 47,624.87 280,461.85 0.00 0.00 9,323,203.59
A-4 31,013.84 31,013.84 0.00 0.00 6,223,000.00
A-5 46,106.74 46,106.74 0.00 0.00 9,251,423.55
A-6 185,911.97 185,911.97 0.00 0.00 37,303,669.38
A-7 28,134.59 28,134.59 0.00 0.00 5,410,802.13
A-8 14,563.57 14,563.57 0.00 0.00 3,156,682.26
A-9 32,285.24 32,285.24 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 3,341.12 6,583.20 0.00 0.00 667,162.11
M-2 12,352.42 24,338.68 0.00 0.00 2,466,556.26
B 2,671.01 5,262.85 0.00 0.00 533,352.89
- -------------------------------------------------------------------------------
631,157.32 1,992,355.58 0.00 0.00 118,803,877.11
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 870.125356 37.063749 4.336483 41.400232 0.000000 833.061607
A-2 559.235604 8.689874 2.787088 11.476962 0.000000 550.545730
A-3 633.018056 15.423753 3.154801 18.578554 0.000000 617.594303
A-4 1000.000000 0.000000 4.983744 4.983744 0.000000 1000.000000
A-5 972.298849 0.000000 4.845690 4.845690 0.000000 972.298849
A-6 967.268303 0.000000 4.820618 4.820618 0.000000 967.268303
A-7 914.450250 0.000000 4.754874 4.754874 0.000000 914.450250
A-8 914.450249 0.000000 4.218879 4.218879 0.000000 914.450249
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 864.145643 4.179015 4.306677 8.485692 0.000000 859.966628
M-2 864.145638 4.179018 4.306680 8.485698 0.000000 859.966620
B 864.145691 4.179027 4.306679 8.485706 0.000000 859.966664
_______________________________________________________________________________
DETERMINATION DATE 21-April-97
DISTRIBUTION DATE 25-April-97
Run: 04/30/97 14:33:03 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 25,027.30
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 13,120.11
SUBSERVICER ADVANCES THIS MONTH 3,540.37
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 339,331.01
(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 118,803,877.11
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 496
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 780,078.54
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.93347550 % 2.62051700 % 0.44600710 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.91334040 % 2.63772399 % 0.44893560 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3233 %
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 6.69907742
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 137.59
POOL TRADING FACTOR: 76.63020984
................................................................................
Run: 04/30/97 14:33:04 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 9,463,958.15 6.500000 % 152,149.59
A-2 7609443X4 70,702,000.00 36,631,464.05 6.500000 % 502,257.27
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 28,539,166.40 6.500000 % 30,902.97
A-9 7609444E5 0.00 0.00 0.445134 % 0.00
R 7609444F2 100.00 0.00 6.500000 % 0.00
M-1 7609444G0 8,605,600.00 8,325,310.19 6.500000 % 9,014.87
M-2 7609444H8 3,129,000.00 3,027,086.50 6.500000 % 3,277.81
M-3 7609444J4 3,129,000.00 3,027,086.50 6.500000 % 3,277.81
B-1 1,251,600.00 1,210,834.60 6.500000 % 1,311.12
B-2 625,800.00 605,417.30 6.500000 % 655.56
B-3 1,251,647.88 1,128,178.80 6.500000 % 1,221.62
- -------------------------------------------------------------------------------
312,906,747.88 266,885,502.49 704,068.62
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 51,220.32 203,369.91 0.00 0.00 9,311,808.56
A-2 198,254.81 700,512.08 0.00 0.00 36,129,206.78
A-3 60,686.38 60,686.38 0.00 0.00 11,213,000.00
A-4 442,464.54 442,464.54 0.00 0.00 81,754,000.00
A-5 342,924.35 342,924.35 0.00 0.00 63,362,000.00
A-6 95,242.93 95,242.93 0.00 0.00 17,598,000.00
A-7 5,412.15 5,412.15 0.00 0.00 1,000,000.00
A-8 154,458.12 185,361.09 0.00 0.00 28,508,263.43
A-9 98,917.09 98,917.09 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 45,057.79 54,072.66 0.00 0.00 8,316,295.32
M-2 16,383.03 19,660.84 0.00 0.00 3,023,808.69
M-3 16,383.03 19,660.84 0.00 0.00 3,023,808.69
B-1 6,553.22 7,864.34 0.00 0.00 1,209,523.48
B-2 3,276.60 3,932.16 0.00 0.00 604,761.74
B-3 6,105.87 7,327.49 0.00 0.00 1,126,957.18
- -------------------------------------------------------------------------------
1,543,340.23 2,247,408.85 0.00 0.00 266,181,433.87
===============================================================================
Run: 04/30/97 14:33:04
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-1 478.340063 7.690149 2.588846 10.278995 0.000000 470.649915
A-2 518.110719 7.103862 2.804091 9.907953 0.000000 511.006857
A-3 1000.000000 0.000000 5.412145 5.412145 0.000000 1000.000000
A-4 1000.000000 0.000000 5.412145 5.412145 0.000000 1000.000000
A-5 1000.000000 0.000000 5.412145 5.412145 0.000000 1000.000000
A-6 1000.000000 0.000000 5.412145 5.412145 0.000000 1000.000000
A-7 1000.000000 0.000000 5.412150 5.412150 0.000000 1000.000000
A-8 967.429369 1.047558 5.235868 6.283426 0.000000 966.381811
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 967.429370 1.047559 5.235869 6.283428 0.000000 966.381812
M-2 967.429370 1.047558 5.235868 6.283426 0.000000 966.381812
M-3 967.429370 1.047558 5.235868 6.283426 0.000000 966.381812
B-1 967.429370 1.047555 5.235874 6.283429 0.000000 966.381815
B-2 967.429370 1.047555 5.235858 6.283413 0.000000 966.381815
B-3 901.354780 0.976009 4.878265 5.854274 0.000000 900.378771
_______________________________________________________________________________
DETERMINATION DATE 21-April-97
DISTRIBUTION DATE 25-April-97
Run: 04/30/97 14:33:05 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 55,871.42
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 28,099.50
SUBSERVICER ADVANCES THIS MONTH 29,083.71
MASTER SERVICER ADVANCES THIS MONTH 1,454.89
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,836,125.97
(B) TWO MONTHLY PAYMENTS: 2 886,834.25
(C) THREE OR MORE MONTHLY PAYMENTS: 1 343,135.56
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,204,742.90
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 266,181,433.87
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 941
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 211,242.65
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 415,077.90
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.50885910 % 5.38788500 % 1.10325610 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.49873700 % 5.39628647 % 1.10497650 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.4454 %
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 7.32204233
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 314.22
POOL TRADING FACTOR: 85.06733577
................................................................................
Run: 04/30/97 14:33:06 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 24,177,287.40 6.000000 % 1,605,139.48
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 6.071000 % 0.00
A-8 7609444S4 5,178,948.00 4,846,170.25 7.429032 % 0.00
A-9 7609444T2 16,947,000.00 16,947,000.00 6.500000 % 0.00
A-10 7609444U9 0.00 0.00 0.193700 % 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 785,000.00 680,881.63 6.500000 % 3,262.94
M-2 7609444Y1 2,903,500.00 2,518,394.66 6.500000 % 12,068.73
B 627,984.63 544,691.92 6.500000 % 2,610.29
- -------------------------------------------------------------------------------
156,939,684.63 118,536,566.11 1,623,081.44
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 120,491.20 1,725,630.68 0.00 0.00 22,572,147.92
A-3 151,147.49 151,147.49 0.00 0.00 28,657,000.00
A-4 25,537.06 25,537.06 0.00 0.00 4,730,000.00
A-5 13,611.34 13,611.34 0.00 0.00 0.00
A-6 134,623.56 134,623.56 0.00 0.00 24,935,106.59
A-7 52,947.74 52,947.74 0.00 0.00 10,500,033.66
A-8 29,903.87 29,903.87 0.00 0.00 4,846,170.25
A-9 91,496.12 91,496.12 0.00 0.00 16,947,000.00
A-10 19,071.18 19,071.18 0.00 0.00 0.00
R-I 1.88 1.88 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 3,676.05 6,938.99 0.00 0.00 677,618.69
M-2 13,596.70 25,665.43 0.00 0.00 2,506,325.93
B 2,940.79 5,551.08 0.00 0.00 542,081.63
- -------------------------------------------------------------------------------
659,044.98 2,282,126.42 0.00 0.00 116,913,484.67
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 825.980916 54.837193 4.116402 58.953595 0.000000 771.143723
A-3 1000.000000 0.000000 5.274365 5.274365 0.000000 1000.000000
A-4 1000.000000 0.000000 5.398956 5.398956 0.000000 1000.000000
A-6 974.560564 0.000000 5.261610 5.261610 0.000000 974.560564
A-7 935.744141 0.000000 4.718607 4.718607 0.000000 935.744141
A-8 935.744141 0.000000 5.774121 5.774121 0.000000 935.744142
A-9 1000.000000 0.000000 5.398957 5.398957 0.000000 1000.000000
R-I 0.000000 0.000000 18.810000 18.810000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 867.365134 4.156611 4.682866 8.839477 0.000000 863.208522
M-2 867.365132 4.156614 4.682866 8.839480 0.000000 863.208517
B 867.365050 4.156614 4.682853 8.839467 0.000000 863.208436
_______________________________________________________________________________
DETERMINATION DATE 21-April-97
DISTRIBUTION DATE 25-April-97
Run: 04/30/97 14:33:06 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S10 (POOL # 4151)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4151
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 26,983.45
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 12,516.04
SUBSERVICER ADVANCES THIS MONTH 14,396.18
MASTER SERVICER ADVANCES THIS MONTH 2,496.62
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 786,031.32
(B) TWO MONTHLY PAYMENTS: 1 377,148.06
(C) THREE OR MORE MONTHLY PAYMENTS: 1 264,146.41
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 116,913,484.67
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 512
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 241,863.53
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,055,026.89
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.84150780 % 2.69897800 % 0.45951380 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.81300560 % 2.72333395 % 0.46366050 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1941 %
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 7.09250252
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 136.69
POOL TRADING FACTOR: 74.49580706
................................................................................
Run: 04/30/97 14:33:07 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-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 167,000,000.00 120,704,827.29 6.991680 % 1,167,033.72
A-2 760947LS8 99,787,000.00 72,124,386.80 6.991680 % 697,334.10
A-3 7609446Y9 100,000,000.00 122,515,341.97 6.991680 % 0.00
A-4 7609446Z6 0.00 0.00 0.133000 % 0.00
R 7609447A0 100.00 0.00 6.991680 % 0.00
M-1 7609447B8 10,702,300.00 10,363,436.11 6.991680 % 11,010.07
M-2 7609447C6 3,891,700.00 3,768,478.18 6.991680 % 4,003.61
M-3 7609447D4 3,891,700.00 3,768,478.18 6.991680 % 4,003.61
B-1 1,751,300.00 1,695,849.06 6.991680 % 1,801.66
B-2 778,400.00 753,753.73 6.991680 % 800.78
B-3 1,362,164.15 1,319,034.37 6.991680 % 1,401.35
- -------------------------------------------------------------------------------
389,164,664.15 337,013,585.69 1,887,388.90
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 702,148.51 1,869,182.23 0.00 0.00 119,537,793.57
A-2 419,552.65 1,116,886.75 0.00 0.00 71,427,052.70
A-3 0.00 0.00 712,680.41 0.00 123,228,022.38
A-4 37,292.53 37,292.53 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 60,284.84 71,294.91 0.00 0.00 10,352,426.04
M-2 21,921.50 25,925.11 0.00 0.00 3,764,474.57
M-3 21,921.50 25,925.11 0.00 0.00 3,764,474.57
B-1 9,864.87 11,666.53 0.00 0.00 1,694,047.40
B-2 4,384.64 5,185.42 0.00 0.00 752,952.95
B-3 7,672.92 9,074.27 0.00 0.00 1,317,633.02
- -------------------------------------------------------------------------------
1,285,043.96 3,172,432.86 712,680.41 0.00 335,838,877.20
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 722.783397 6.988226 4.204482 11.192708 0.000000 715.795171
A-2 722.783397 6.988226 4.204482 11.192708 0.000000 715.795171
A-3 1225.153420 0.000000 0.000000 0.000000 7.126804 1232.280224
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 968.337284 1.028757 5.632886 6.661643 0.000000 967.308526
M-2 968.337277 1.028756 5.632885 6.661641 0.000000 967.308521
M-3 968.337277 1.028756 5.632885 6.661641 0.000000 967.308521
B-1 968.337269 1.028756 5.632884 6.661640 0.000000 967.308514
B-2 968.337269 1.028751 5.632888 6.661639 0.000000 967.308518
B-3 968.337311 1.028760 5.632882 6.661642 0.000000 967.308551
_______________________________________________________________________________
DETERMINATION DATE 21-April-97
DISTRIBUTION DATE 25-April-97
Run: 04/30/97 14:33:08 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 63,981.14
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 22,808.48
SUBSERVICER ADVANCES THIS MONTH 35,426.61
MASTER SERVICER ADVANCES THIS MONTH 2,237.49
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 18 4,009,417.43
(B) TWO MONTHLY PAYMENTS: 1 243,063.99
(C) THREE OR MORE MONTHLY PAYMENTS: 2 252,975.54
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 635,063.27
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 335,838,877.20
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,326
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 291,731.32
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 816,666.73
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.57028010 % 5.31147500 % 1.11824490 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.55464480 % 5.32439107 % 1.12096410 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 3,588,571.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,330,185.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.43291546
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 314.33
POOL TRADING FACTOR: 86.29737182
................................................................................
Run: 04/30/97 14:33:09 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 17,017,016.70 6.500000 % 565,623.71
A-2 760947AB7 16,923,000.00 16,923,000.00 6.500000 % 0.00
A-3 760947AC5 28,000,000.00 15,826,794.53 6.500000 % 260,152.57
A-4 760947AD3 73,800,000.00 70,033,487.53 6.500000 % 86,310.05
A-5 760947AE1 13,209,000.00 15,952,324.69 6.500000 % 0.00
A-6 760947AF8 1,749,506.64 1,300,213.16 0.000000 % 8,572.24
A-7 760947AG6 0.00 0.00 0.045000 % 0.00
A-8 760947AH4 0.00 0.00 0.215714 % 0.00
R 760947AJ0 100.00 0.00 6.500000 % 0.00
M-1 760947AK7 909,200.00 792,573.42 6.500000 % 3,767.00
M-2 760947AL5 2,907,400.00 2,534,456.56 6.500000 % 12,045.95
B 726,864.56 633,626.80 6.500000 % 3,011.55
- -------------------------------------------------------------------------------
181,709,071.20 141,013,493.39 939,483.07
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 92,070.57 657,694.28 0.00 0.00 16,451,392.99
A-2 91,561.89 91,561.89 0.00 0.00 16,923,000.00
A-3 85,630.87 345,783.44 0.00 0.00 15,566,641.96
A-4 378,916.20 465,226.25 0.00 0.00 69,947,177.48
A-5 0.00 0.00 86,310.06 0.00 16,038,634.75
A-6 0.00 8,572.24 0.00 0.00 1,291,640.92
A-7 5,281.99 5,281.99 0.00 0.00 0.00
A-8 25,319.96 25,319.96 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 4,288.22 8,055.22 0.00 0.00 788,806.42
M-2 13,712.68 25,758.63 0.00 0.00 2,522,410.61
B 3,428.22 6,439.77 0.00 0.00 630,615.25
- -------------------------------------------------------------------------------
700,210.60 1,639,693.67 86,310.06 0.00 140,160,320.38
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 391.339727 13.007628 2.117344 15.124972 0.000000 378.332099
A-2 1000.000000 0.000000 5.410500 5.410500 0.000000 1000.000000
A-3 565.242662 9.291163 3.058245 12.349408 0.000000 555.951499
A-4 948.963246 1.169513 5.134366 6.303879 0.000000 947.793733
A-5 1207.686024 0.000000 0.000000 0.000000 6.534186 1214.220210
A-6 743.188468 4.899804 0.000000 4.899804 0.000000 738.288664
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 871.726155 4.143203 4.716476 8.859679 0.000000 867.582952
M-2 871.726133 4.143204 4.716475 8.859679 0.000000 867.582930
B 871.726089 4.143207 4.716477 8.859684 0.000000 867.582882
_______________________________________________________________________________
DETERMINATION DATE 21-April-97
DISTRIBUTION DATE 25-April-97
Run: 04/30/97 14:33:09 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 26,551.25
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 10,044.34
SUBSERVICER ADVANCES THIS MONTH 16,493.80
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 1,399,229.44
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 224,200.40
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 140,160,320.38
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 606
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 182,713.58
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 97.16515370 % 2.38132700 % 0.45351940 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 97.16146770 % 2.36244967 % 0.45410910 %
CLASS A-8 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2158 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,569,156.00
SPECIAL HAZARD AMOUNT AVAILABLE 896,783.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.00706991
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 137.96
POOL TRADING FACTOR: 77.13446525
................................................................................
Run: 04/30/97 14:33:10 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-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 205,217,561.00 130,257,574.21 7.000000 % 2,916,743.05
A-2 760947AS0 49,338,300.00 49,338,300.00 7.000000 % 0.00
A-3 760947AT8 12,500,000.00 8,819,079.68 7.000000 % 143,227.06
A-4 760947BA8 100,000,000.00 121,860,691.11 7.000000 % 0.00
A-5 760947AU5 2,381,928.79 2,154,752.15 0.000000 % 8,772.94
A-6 760947AV3 0.00 0.00 0.356873 % 0.00
R 760947AW1 100.00 0.00 7.000000 % 0.00
M-1 760947AX9 11,822,000.00 11,454,976.07 7.000000 % 11,613.91
M-2 760947AY7 3,940,650.00 3,818,309.18 7.000000 % 3,871.29
M-3 760947AZ4 3,940,700.00 3,818,357.64 7.000000 % 3,871.34
B-1 2,364,500.00 2,291,092.09 7.000000 % 2,322.88
B-2 788,200.00 763,729.67 7.000000 % 774.33
B-3 1,773,245.53 1,603,701.73 7.000000 % 1,625.94
- -------------------------------------------------------------------------------
394,067,185.32 336,180,563.53 3,092,822.74
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 759,680.73 3,676,423.78 0.00 0.00 127,340,831.16
A-2 287,747.99 287,747.99 0.00 0.00 49,338,300.00
A-3 51,434.13 194,661.19 0.00 0.00 8,675,852.62
A-4 0.00 0.00 710,708.91 0.00 122,571,400.02
A-5 0.00 8,772.94 0.00 0.00 2,145,979.21
A-6 99,957.77 99,957.77 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 66,807.05 78,420.96 0.00 0.00 11,443,362.16
M-2 22,268.92 26,140.21 0.00 0.00 3,814,437.89
M-3 22,269.20 26,140.54 0.00 0.00 3,814,486.30
B-1 13,361.97 15,684.85 0.00 0.00 2,288,769.21
B-2 4,454.18 5,228.51 0.00 0.00 762,955.34
B-3 9,353.02 10,978.96 0.00 0.00 1,602,075.79
- -------------------------------------------------------------------------------
1,337,334.96 4,430,157.70 710,708.91 0.00 333,798,449.70
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 634.729180 14.212931 3.701831 17.914762 0.000000 620.516249
A-2 1000.000000 0.000000 5.832142 5.832142 0.000000 1000.000000
A-3 705.526374 11.458165 4.114730 15.572895 0.000000 694.068210
A-4 1218.606911 0.000000 0.000000 0.000000 7.107089 1225.714000
A-5 904.624924 3.683124 0.000000 3.683124 0.000000 900.941799
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 968.954159 0.982398 5.651078 6.633476 0.000000 967.971761
M-2 968.954152 0.982399 5.651078 6.633477 0.000000 967.971753
M-3 968.954155 0.982399 5.651077 6.633476 0.000000 967.971756
B-1 968.954151 0.982398 5.651076 6.633474 0.000000 967.971753
B-2 968.954161 0.982403 5.651078 6.633481 0.000000 967.971758
B-3 904.387860 0.916934 5.274521 6.191455 0.000000 903.470931
_______________________________________________________________________________
DETERMINATION DATE 21-April-97
DISTRIBUTION DATE 25-April-97
Run: 04/30/97 14:33:11 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S13 (POOL # 4154)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4154
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 57,582.31
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 16,248.76
SUBSERVICER ADVANCES THIS MONTH 65,585.16
MASTER SERVICER ADVANCES THIS MONTH 3,623.69
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 21 5,086,799.03
(B) TWO MONTHLY PAYMENTS: 2 574,540.11
(C) THREE OR MORE MONTHLY PAYMENTS: 2 405,161.50
FORECLOSURES
NUMBER OF LOANS 11
AGGREGATE PRINCIPAL BALANCE 2,995,345.74
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 333,798,449.70
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,260
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 464,722.07
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,041,067.25
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.88972120 % 5.71561900 % 1.39465970 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.84609980 % 5.71371328 % 1.40321590 %
CLASS A-6 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3579 %
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 7.59977262
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 314.77
POOL TRADING FACTOR: 84.70597455
................................................................................
Run: 04/30/97 14:33:12 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-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 150,068,000.00 115,510,033.92 6.500000 % 853,979.03
A-2 760947BC4 1,321,915.43 1,056,216.39 0.000000 % 7,500.99
A-3 760947BD2 0.00 0.00 0.308171 % 0.00
R 760947BE0 100.00 0.00 6.500000 % 0.00
M-1 760947BF7 1,168,000.00 1,020,759.15 6.500000 % 4,941.63
M-2 760947BG5 2,491,000.00 2,176,978.59 6.500000 % 10,539.04
B 622,704.85 544,205.20 6.500000 % 2,634.57
- -------------------------------------------------------------------------------
155,671,720.28 120,308,193.25 879,595.26
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 625,405.12 1,479,384.15 0.00 0.00 114,656,054.89
A-2 0.00 7,500.99 0.00 0.00 1,048,715.40
A-3 30,882.71 30,882.71 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 5,526.69 10,468.32 0.00 0.00 1,015,817.52
M-2 11,786.80 22,325.84 0.00 0.00 2,166,439.55
B 2,946.49 5,581.06 0.00 0.00 541,570.63
- -------------------------------------------------------------------------------
676,547.81 1,556,143.07 0.00 0.00 119,428,597.99
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 769.717954 5.690614 4.167478 9.858092 0.000000 764.027340
A-2 799.004510 5.674334 0.000000 5.674334 0.000000 793.330175
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 873.937628 4.230848 4.731755 8.962603 0.000000 869.706781
M-2 873.937611 4.230847 4.731754 8.962601 0.000000 869.706764
B 873.937629 4.230817 4.731760 8.962577 0.000000 869.706780
_______________________________________________________________________________
DETERMINATION DATE 21-April-97
DISTRIBUTION DATE 25-April-97
Run: 04/30/97 14:33:13 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S14 (POOL # 4155)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4155
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 23,143.30
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,516.70
SUBSERVICER ADVANCES THIS MONTH 9,215.87
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 275,585.30
(B) TWO MONTHLY PAYMENTS: 1 351,827.43
(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 119,428,597.99
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 524
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 297,125.89
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.86215440 % 2.68149700 % 0.45634900 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.85434080 % 2.66456872 % 0.45748540 %
CLASS A-3 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3076 %
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 7.04705341
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 137.62
POOL TRADING FACTOR: 76.71823615
................................................................................
Run: 04/30/97 14:33:14 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-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 12,316,602.53 7.750000 % 813,097.80
A-2 760947BS9 40,324,000.00 28,228,205.77 7.750000 % 0.00
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 % 0.00
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 26,415,801.64 7.750000 % 0.00
A-8 760947BY6 15,537,000.00 7,504,600.66 7.750000 % 495,426.75
A-9 760947BZ3 2,074,847.12 1,917,008.48 0.000000 % 2,429.37
A-10 760947CE9 0.00 0.00 0.318664 % 0.00
R 760947CA7 355,000.00 37,534.93 7.750000 % 379.28
M-1 760947CB5 4,463,000.00 4,340,755.74 7.750000 % 4,042.47
M-2 760947CC3 2,028,600.00 1,973,035.44 7.750000 % 1,837.45
M-3 760947CD1 1,623,000.00 1,578,545.04 7.750000 % 1,470.07
B-1 974,000.00 947,321.55 7.750000 % 882.22
B-2 324,600.00 315,709.00 7.750000 % 294.01
B-3 730,456.22 710,448.61 7.750000 % 661.63
- -------------------------------------------------------------------------------
162,292,503.34 124,443,192.05 1,320,521.05
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 79,496.42 892,594.22 0.00 0.00 11,503,504.73
A-2 182,196.47 182,196.47 0.00 0.00 28,228,205.77
A-3 41,953.68 41,953.68 0.00 0.00 6,500,000.00
A-4 17,269.33 17,269.33 0.00 0.00 2,675,584.35
A-5 99,210.77 99,210.77 0.00 0.00 15,371,000.00
A-6 87,851.25 87,851.25 0.00 0.00 13,611,038.31
A-7 0.00 0.00 170,498.47 0.00 26,586,300.11
A-8 48,437.78 543,864.53 0.00 0.00 7,009,173.91
A-9 0.00 2,429.37 0.00 0.00 1,914,579.11
A-10 33,026.24 33,026.24 0.00 0.00 0.00
R 242.26 621.54 0.00 0.00 37,155.65
M-1 28,017.03 32,059.50 0.00 0.00 4,336,713.27
M-2 12,734.78 14,572.23 0.00 0.00 1,971,197.99
M-3 10,188.58 11,658.65 0.00 0.00 1,577,074.97
B-1 6,114.41 6,996.63 0.00 0.00 946,439.33
B-2 2,037.71 2,331.72 0.00 0.00 315,414.99
B-3 4,585.52 5,247.15 0.00 0.00 653,555.16
- -------------------------------------------------------------------------------
653,362.23 1,973,883.28 170,498.47 0.00 123,236,937.65
===============================================================================
Run: 04/30/97 14:33:14
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-1 473.715482 31.272992 3.057555 34.330547 0.000000 442.442490
A-2 700.034862 0.000000 4.518313 4.518313 0.000000 700.034862
A-3 1000.000000 0.000000 6.454412 6.454412 0.000000 1000.000000
A-4 535.116870 0.000000 3.453866 3.453866 0.000000 535.116870
A-5 1000.000000 0.000000 6.454412 6.454412 0.000000 1000.000000
A-6 698.467610 0.000000 4.508198 4.508198 0.000000 698.467610
A-7 1228.641937 0.000000 0.000000 0.000000 7.930161 1236.572098
A-8 483.014781 31.886899 3.117576 35.004475 0.000000 451.127883
A-9 923.927581 1.170867 0.000000 1.170867 0.000000 922.756714
R 105.732197 1.068394 0.682423 1.750817 0.000000 104.663803
M-1 972.609397 0.905774 6.277623 7.183397 0.000000 971.703623
M-2 972.609406 0.905772 6.277620 7.183392 0.000000 971.703633
M-3 972.609390 0.905773 6.277622 7.183395 0.000000 971.703617
B-1 972.609394 0.905770 6.277628 7.183398 0.000000 971.703624
B-2 972.609365 0.905761 6.277603 7.183364 0.000000 971.703604
B-3 972.609433 0.905776 6.277611 7.183387 0.000000 894.721877
_______________________________________________________________________________
DETERMINATION DATE 21-April-97
DISTRIBUTION DATE 25-April-97
Run: 04/30/97 14:33:14 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S15 (POOL # 4156)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4156
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 24,019.85
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,723.56
SUBSERVICER ADVANCES THIS MONTH 14,322.18
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 886,478.30
(B) TWO MONTHLY PAYMENTS: 1 309,511.73
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 682,586.42
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 123,236,937.65
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 474
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 862,803.19
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 91.94799420 % 6.44134700 % 1.61065910 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 91.92202010 % 6.39823285 % 1.57877700 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3177 %
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 8.24958722
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 314.32
POOL TRADING FACTOR: 75.93507717
................................................................................
Run: 04/30/97 14:35:07 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-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 21,010,737.06 6.500000 % 103,591.72
A-II 760947BJ9 22,971,650.00 17,758,183.04 7.000000 % 83,234.12
A-II 760947BK6 31,478,830.00 22,102,962.03 7.500000 % 334,576.72
IO 760947BL4 0.00 0.00 0.335675 % 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 1,040,530.00 924,042.19 7.037858 % 4,125.63
M-2 760947BQ3 1,539,985.00 1,367,582.99 7.037858 % 6,105.94
B 332,976.87 295,699.96 7.037858 % 1,320.23
- -------------------------------------------------------------------------------
83,242,471.87 63,459,207.27 532,954.36
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-I 113,754.29 217,346.01 0.00 0.00 20,907,145.34
A-II 103,540.36 186,774.48 0.00 0.00 17,674,948.92
A-III 138,078.12 472,654.84 0.00 0.00 21,768,385.31
IO 17,742.97 17,742.97 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 5,416.83 9,542.46 0.00 0.00 919,916.56
M-2 8,016.91 14,122.85 0.00 0.00 1,361,477.05
B 1,733.43 3,053.66 0.00 0.00 294,379.73
- -------------------------------------------------------------------------------
388,282.91 921,237.27 0.00 0.00 62,926,252.91
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-I 811.905614 4.003034 4.395740 8.398774 0.000000 807.902580
A-II 773.047780 3.623341 4.507311 8.130652 0.000000 769.424439
A-II 702.153226 10.628626 4.386380 15.015006 0.000000 691.524600
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 888.049542 3.964934 5.205835 9.170769 0.000000 884.084608
M-2 888.049552 3.964935 5.205838 9.170773 0.000000 884.084618
B 888.049551 3.964934 5.205843 9.170777 0.000000 884.084618
_______________________________________________________________________________
DETERMINATION DATE 21-April-97
DISTRIBUTION DATE 25-April-97
Run: 04/30/97 14:35:08 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 11,390.39
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,566.19
SUBSERVICER ADVANCES THIS MONTH 10,887.77
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 704,085.75
(B) TWO MONTHLY PAYMENTS: 1 50,258.33
(C) THREE OR MORE MONTHLY PAYMENTS: 1 288,006.71
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 62,926,252.90
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 309
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 248,882.39
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 95.92285310 % 3.61117800 % 0.46596860 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 95.90667930 % 3.62550367 % 0.46781700 %
CLASS IO - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3349 %
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 7.62385800
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 140.36
POOL TRADING FACTOR: 75.59392638
Run: 04/30/97 14:35:08 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 4,597.13
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,222.93
SUBSERVICER ADVANCES THIS MONTH 2,703.18
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 268,054.73
(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 21,729,694.46
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 106
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 4,129.89
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.21535030 % 3.35211300 % 0.43253610 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 0.00000000 % 3.35275023 % 0.00000000 %
BANKRUPTCY AMOUNT AVAILABLE 0.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.04528072
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 138.41
POOL TRADING FACTOR: 81.02925031
Run: 04/30/97 14:35:08 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 3,147.10
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,011.56
SUBSERVICER ADVANCES THIS MONTH 3,443.19
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 50,258.33
(C) THREE OR MORE MONTHLY PAYMENTS: 1 288,006.71
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 18,410,194.41
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 86
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 4,982.39
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.00739380 % 3.53629300 % 0.45631320 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 0.00000000 % 3.53725021 % 0.00000000 %
BANKRUPTCY AMOUNT AVAILABLE 0.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.44951780
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 141.86
POOL TRADING FACTOR: 77.33808939
Run: 04/30/97 14:35:09 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 3,646.16
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,265.41
SUBSERVICER ADVANCES THIS MONTH 4,741.40
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 436,031.02
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 22,786,364.03
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 117
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 239,770.11
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 95.57902900 % 3.91570900 % 0.50526150 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 0.00000000 % 3.95691256 % 0.00000000 %
BANKRUPTCY AMOUNT AVAILABLE 0.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.31646272
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 141.01
POOL TRADING FACTOR: 69.85278754
................................................................................
Run: 04/30/97 14:33:15 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-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 9,851,927.82 8.000000 % 389,497.00
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 27,403,041.91 8.000000 % 983,548.99
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 2,364,461.34 0.000000 % 3,556.79
A-12 760947CW9 0.00 0.00 0.330606 % 0.00
R 760947CS8 100.00 0.00 8.000000 % 0.00
M-1 760947CT6 5,660,500.00 5,532,617.94 8.000000 % 4,862.86
M-2 760947CU3 2,572,900.00 2,514,773.00 8.000000 % 2,210.34
M-3 760947CV1 2,058,400.00 2,011,896.63 8.000000 % 1,768.34
B-1 1,029,200.00 1,005,948.27 8.000000 % 884.17
B-2 617,500.00 603,549.43 8.000000 % 530.49
B-3 926,311.44 771,099.02 8.000000 % 677.76
- -------------------------------------------------------------------------------
205,832,763.60 144,462,315.36 1,387,536.74
===============================================================================
_______________________________________________________________________________
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 65,659.09 455,156.09 0.00 0.00 9,462,430.82
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 6,872.86 6,872.86 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-7 182,630.13 1,166,179.12 0.00 0.00 26,419,492.92
A-8 13,995.65 13,995.65 0.00 0.00 2,100,000.00
A-9 90,411.87 90,411.87 0.00 0.00 13,566,000.00
A-10 338,141.46 338,141.46 0.00 0.00 50,737,000.00
A-11 0.00 3,556.79 0.00 0.00 2,360,904.55
A-12 39,787.75 39,787.75 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 36,872.65 41,735.51 0.00 0.00 5,527,755.08
M-2 16,759.94 18,970.28 0.00 0.00 2,512,562.66
M-3 13,408.47 15,176.81 0.00 0.00 2,010,128.29
B-1 6,704.23 7,588.40 0.00 0.00 1,005,064.10
B-2 4,022.41 4,552.90 0.00 0.00 603,018.94
B-3 5,139.06 5,816.82 0.00 0.00 770,421.26
- -------------------------------------------------------------------------------
986,863.90 2,374,400.64 0.00 0.00 143,074,778.62
===============================================================================
Run: 04/30/97 14:33:15
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-2 341.440626 13.498891 2.275563 15.774454 0.000000 327.941735
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 6.872860 6.872860 0.000000 1000.000000
A-6 1000.000000 0.000000 6.666667 6.666667 0.000000 1000.000000
A-7 549.743052 19.731358 3.663814 23.395172 0.000000 530.011694
A-8 1000.000000 0.000000 6.664595 6.664595 0.000000 1000.000000
A-9 1000.000000 0.000000 6.664593 6.664593 0.000000 1000.000000
A-10 1000.000000 0.000000 6.664593 6.664593 0.000000 1000.000000
A-11 851.183290 1.280410 0.000000 1.280410 0.000000 849.902880
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 977.407992 0.859087 6.514027 7.373114 0.000000 976.548906
M-2 977.407983 0.859085 6.514027 7.373112 0.000000 976.548898
M-3 977.408001 0.859085 6.514025 7.373110 0.000000 976.548917
B-1 977.407958 0.859085 6.514021 7.373106 0.000000 976.548873
B-2 977.407984 0.859093 6.514024 7.373117 0.000000 976.548891
B-3 832.440351 0.731665 5.547875 6.279540 0.000000 831.708675
_______________________________________________________________________________
DETERMINATION DATE 21-April-97
DISTRIBUTION DATE 25-April-97
Run: 04/30/97 14:33:16 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S17 (POOL # 4160)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4160
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 26,880.69
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,424.75
SUBSERVICER ADVANCES THIS MONTH 42,715.24
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 11 3,117,203.22
(B) TWO MONTHLY PAYMENTS: 1 252,690.78
(C) THREE OR MORE MONTHLY PAYMENTS: 2 1,197,551.72
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 1,039,928.17
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 143,074,778.62
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 592
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,260,158.28
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 91.24555090 % 7.07912700 % 1.67532210 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 91.16721760 % 7.02461058 % 1.69031260 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3281 %
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 8.46961209
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 315.04
POOL TRADING FACTOR: 69.51020630
................................................................................
Run: 04/30/97 14:33:17 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-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 4,379,620.56 8.000000 % 923,089.11
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 1,289,773.80 0.000000 % 1,603.07
A-8 760947DD0 0.00 0.00 0.372961 % 0.00
R 760947DE8 160,000.00 17,388.53 8.000000 % 184.06
M-1 760947DF5 4,067,400.00 3,980,043.98 8.000000 % 3,520.19
M-2 760947DG3 1,355,800.00 1,326,681.31 8.000000 % 1,173.40
M-3 760947DH1 1,694,700.00 1,658,302.73 8.000000 % 1,466.70
B-1 611,000.00 597,877.49 8.000000 % 528.80
B-2 474,500.00 464,309.11 8.000000 % 410.66
B-3 610,170.76 525,934.34 8.000000 % 465.17
- -------------------------------------------------------------------------------
135,580,848.50 97,065,931.85 932,441.16
===============================================================================
_______________________________________________________________________________
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 29,174.94 952,264.05 0.00 0.00 3,456,531.45
A-3 56,989.32 56,989.32 0.00 0.00 8,555,000.00
A-4 324,889.09 324,889.09 0.00 0.00 48,771,000.00
A-5 103,253.59 103,253.59 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 1,603.07 0.00 0.00 1,288,170.73
A-8 30,144.89 30,144.89 0.00 0.00 0.00
R 115.83 299.89 0.00 0.00 17,204.47
M-1 26,513.15 30,033.34 0.00 0.00 3,976,523.79
M-2 8,837.71 10,011.11 0.00 0.00 1,325,507.91
M-3 11,046.82 12,513.52 0.00 0.00 1,656,836.03
B-1 3,982.77 4,511.57 0.00 0.00 597,348.69
B-2 3,093.00 3,503.66 0.00 0.00 463,898.45
B-3 3,503.52 3,968.69 0.00 0.00 525,469.17
- -------------------------------------------------------------------------------
668,211.30 1,600,652.46 0.00 0.00 96,133,490.69
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 204.111505 43.020418 1.359693 44.380111 0.000000 161.091087
A-3 1000.000000 0.000000 6.661522 6.661522 0.000000 1000.000000
A-4 1000.000000 0.000000 6.661522 6.661522 0.000000 1000.000000
A-5 1000.000000 0.000000 6.661522 6.661522 0.000000 1000.000000
A-6 1000.000000 0.000000 6.666667 6.666667 0.000000 1000.000000
A-7 945.389463 1.175032 0.000000 1.175032 0.000000 944.214431
R 108.678313 1.150375 0.723938 1.874313 0.000000 107.527938
M-1 978.522884 0.865464 6.518452 7.383916 0.000000 977.657420
M-2 978.522872 0.865467 6.518447 7.383914 0.000000 977.657405
M-3 978.522883 0.865463 6.518452 7.383915 0.000000 977.657420
B-1 978.522897 0.865466 6.518445 7.383911 0.000000 977.657430
B-2 978.522887 0.865458 6.518440 7.383898 0.000000 977.657429
B-3 861.946154 0.762360 5.741868 6.504228 0.000000 861.183794
_______________________________________________________________________________
DETERMINATION DATE 21-April-97
DISTRIBUTION DATE 25-April-97
Run: 04/30/97 14:33:18 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S18 (POOL # 4161)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4161
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 18,881.80
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,710.01
SUBSERVICER ADVANCES THIS MONTH 32,741.47
MASTER SERVICER ADVANCES THIS MONTH 543.57
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 10 2,744,397.59
(B) TWO MONTHLY PAYMENTS: 3 698,614.94
(C) THREE OR MORE MONTHLY PAYMENTS: 1 328,278.46
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 361,708.29
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 96,133,490.69
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 381
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 63,444.15
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 846,438.63
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 91.06964700 % 7.27219400 % 1.65815900 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 90.98997820 % 7.23875486 % 1.67295160 %
CLASS A-8 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3736 %
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 8.56209698
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 315.73
POOL TRADING FACTOR: 70.90491891
................................................................................
Run: 04/30/97 14:33:18 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-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 40,667,374.35 7.828560 % 447,860.46
R 760947DP3 100.00 0.00 7.828560 % 0.00
M-1 760947DL2 12,120,000.00 6,542,267.93 7.828560 % 72,048.50
M-2 760947DM0 3,327,400.00 3,234,250.31 7.828560 % 13,980.76
M-3 760947DN8 2,139,000.00 2,079,119.26 7.828560 % 8,987.45
B-1 951,000.00 924,377.01 7.828560 % 3,995.82
B-2 142,700.00 138,705.16 7.828560 % 599.58
B-3 95,100.00 92,437.69 7.828560 % 399.58
B-4 950,747.29 548,865.99 7.828560 % 2,372.60
- -------------------------------------------------------------------------------
95,065,047.29 54,227,397.70 550,244.75
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 265,231.88 713,092.34 0.00 0.00 40,219,513.89
R 0.00 0.00 0.00 0.00 0.00
M-1 42,668.56 114,717.06 0.00 0.00 6,470,219.43
M-2 21,093.72 35,074.48 0.00 0.00 3,220,269.55
M-3 13,559.98 22,547.43 0.00 0.00 2,070,131.81
B-1 6,028.77 10,024.59 0.00 0.00 920,381.19
B-2 904.63 1,504.21 0.00 0.00 138,105.58
B-3 602.88 1,002.46 0.00 0.00 92,038.11
B-4 3,579.69 5,952.29 0.00 0.00 546,493.39
- -------------------------------------------------------------------------------
353,670.11 903,914.86 0.00 0.00 53,677,152.95
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 539.791799 5.944603 3.520512 9.465115 0.000000 533.847196
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 539.791083 5.944596 3.520508 9.465104 0.000000 533.846488
M-2 972.005262 4.201707 6.339400 10.541107 0.000000 967.803555
M-3 972.005264 4.201706 6.339402 10.541108 0.000000 967.803558
B-1 972.005268 4.201703 6.339401 10.541104 0.000000 967.803565
B-2 972.005326 4.201682 6.339383 10.541065 0.000000 967.803644
B-3 972.005152 4.201682 6.339432 10.541114 0.000000 967.803470
B-4 577.299558 2.495500 3.765133 6.260633 0.000000 574.804047
_______________________________________________________________________________
DETERMINATION DATE 21-April-97
DISTRIBUTION DATE 25-April-97
Run: 04/30/97 14:33:19 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 16,403.43
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,578.48
SUBSERVICER ADVANCES THIS MONTH 35,848.63
MASTER SERVICER ADVANCES THIS MONTH 6,852.15
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 16 2,978,543.45
(B) TWO MONTHLY PAYMENTS: 1 209,257.59
(C) THREE OR MORE MONTHLY PAYMENTS: 3 590,210.34
FORECLOSURES
NUMBER OF LOANS 7
AGGREGATE PRINCIPAL BALANCE 1,294,583.47
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 53,677,152.95
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 333
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 6
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 937,828.10
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 315,834.86
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 74.99414700 % 21.86281800 % 3.14303460 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 74.92855280 % 21.90991911 % 3.16152810 %
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 8.27965229
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 326.94
POOL TRADING FACTOR: 56.46360516
................................................................................
Run: 04/30/97 14:33:20 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-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 45,364,945.01 7.988440 % 943,696.86
M-1 760947DR9 2,949,000.00 2,816,256.62 7.988440 % 13,853.77
M-2 760947DS7 1,876,700.00 1,792,224.10 7.988440 % 8,816.33
R 760947DT5 100.00 0.00 7.988440 % 0.00
B-1 1,072,500.00 1,024,223.57 7.988440 % 5,038.37
B-2 375,400.00 358,502.10 7.988440 % 1,763.55
B-3 965,295.81 832,576.06 7.988440 % 4,095.62
- -------------------------------------------------------------------------------
107,242,895.81 52,188,727.46 977,264.50
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 301,976.82 1,245,673.68 0.00 0.00 44,421,248.15
M-1 18,746.72 32,600.49 0.00 0.00 2,802,402.85
M-2 11,930.14 20,746.47 0.00 0.00 1,783,407.77
R 0.00 0.00 0.00 0.00 0.00
B-1 6,817.86 11,856.23 0.00 0.00 1,019,185.20
B-2 2,386.41 4,149.96 0.00 0.00 356,738.55
B-3 5,542.14 9,637.76 0.00 0.00 828,480.44
- -------------------------------------------------------------------------------
347,400.09 1,324,664.59 0.00 0.00 51,211,462.96
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 453.631758 9.436601 3.019650 12.456251 0.000000 444.195158
M-1 954.986985 4.697786 6.356975 11.054761 0.000000 950.289200
M-2 954.986998 4.697783 6.356978 11.054761 0.000000 950.289215
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B-1 954.987012 4.697781 6.356979 11.054760 0.000000 950.289231
B-2 954.986947 4.697789 6.356979 11.054768 0.000000 950.289158
B-3 862.508727 4.242865 5.741390 9.984255 0.000000 858.265862
_______________________________________________________________________________
DETERMINATION DATE 21-April-97
DISTRIBUTION DATE 25-April-97
Run: 04/30/97 14:33:20 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 12,107.92
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,361.53
SUBSERVICER ADVANCES THIS MONTH 14,695.10
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 608,357.20
(B) TWO MONTHLY PAYMENTS: 2 327,310.06
(C) THREE OR MORE MONTHLY PAYMENTS: 2 420,286.85
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 595,911.50
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 51,211,462.96
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 720,537.01
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 213,428.89
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 86.92479630 % 8.83041400 % 4.24478970 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 86.74083020 % 8.95465655 % 4.30451320 %
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 8.42247467
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 323.28
POOL TRADING FACTOR: 47.75277894
................................................................................
Run: 04/30/97 14:33:21 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 23,765,004.06 7.850000 % 1,042,823.85
A-2 760947EC1 6,468,543.00 3,960,834.10 9.250000 % 173,803.98
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 15,720,342.80 0.000000 % 969.14
A-8 760947EH0 0.00 0.00 0.469316 % 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 3,044,446.09 8.500000 % 2,087.93
M-2 760947EN7 1,860,998.00 1,826,667.85 8.500000 % 1,252.76
M-3 760947EP2 1,550,831.00 1,522,222.57 8.500000 % 1,043.96
B-1 760947EQ0 558,299.00 547,999.96 8.500000 % 375.83
B-2 760947ER8 248,133.00 243,555.64 8.500000 % 167.03
B-3 124,066.00 121,777.34 8.500000 % 83.52
B-4 620,337.16 584,500.17 8.500000 % 400.86
- -------------------------------------------------------------------------------
124,066,559.16 60,069,350.58 1,223,008.86
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 155,446.53 1,198,270.38 0.00 0.00 22,722,180.21
A-2 30,528.25 204,332.23 0.00 0.00 3,787,030.12
A-3 60,026.24 60,026.24 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-7 123,462.56 124,431.70 0.00 0.00 15,719,373.66
A-8 17,617.85 17,617.85 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 21,562.58 23,650.51 0.00 0.00 3,042,358.16
M-2 12,937.55 14,190.31 0.00 0.00 1,825,415.09
M-3 10,781.29 11,825.25 0.00 0.00 1,521,178.61
B-1 3,881.27 4,257.10 0.00 0.00 547,624.13
B-2 1,725.01 1,892.04 0.00 0.00 243,388.61
B-3 862.50 946.02 0.00 0.00 121,693.82
B-4 4,139.78 4,540.64 0.00 0.00 584,099.31
- -------------------------------------------------------------------------------
442,971.41 1,665,980.27 0.00 0.00 58,846,341.72
===============================================================================
Run: 04/30/97 14:33:21
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-1 612.322452 26.869108 4.005192 30.874300 0.000000 585.453344
A-2 612.322450 26.869108 4.719494 31.588602 0.000000 585.453342
A-3 1000.000000 0.000000 6.874283 6.874283 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-7 343.643067 0.021185 2.698863 2.720048 0.000000 343.621881
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 981.552828 0.673165 6.951942 7.625107 0.000000 980.879664
M-2 981.552828 0.673166 6.951942 7.625108 0.000000 980.879662
M-3 981.552838 0.673162 6.951944 7.625106 0.000000 980.879677
B-1 981.552824 0.673170 6.951956 7.625126 0.000000 980.879654
B-2 981.552796 0.673147 6.951957 7.625104 0.000000 980.879649
B-3 981.552883 0.673190 6.951945 7.625135 0.000000 980.879693
B-4 942.229819 0.646197 6.673435 7.319632 0.000000 941.583622
_______________________________________________________________________________
DETERMINATION DATE 21-April-97
DISTRIBUTION DATE 25-April-97
Run: 04/30/97 14:33:22 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 12,302.95
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 24,637.93
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,488,963.68
(B) TWO MONTHLY PAYMENTS: 2 594,424.24
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 897,668.70
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 58,846,341.72
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 228
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,181,593.11
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 86.67640000 % 10.79463000 % 2.52896970 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 86.40503050 % 10.85700771 % 2.58047870 %
CLASS A-8 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.4662 %
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 9.15560911
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 326.39
POOL TRADING FACTOR: 47.43126763
................................................................................
Run: 04/30/97 14:33:23 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 301,391,044.00 133,810,173.42 8.124477 % 6,865,108.82
R 760947EA5 100.00 0.00 8.124477 % 0.00
B-1 4,660,688.00 4,534,682.64 8.124477 % 3,333.22
B-2 2,330,345.00 2,267,342.31 8.124477 % 1,666.61
B-3 2,330,343.10 2,099,462.41 8.124477 % 1,543.21
- -------------------------------------------------------------------------------
310,712,520.10 142,711,660.78 6,871,651.86
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 903,344.76 7,768,453.58 0.00 0.00 126,945,064.60
R 0.00 0.00 0.00 0.00 0.00
B-1 30,613.38 33,946.60 0.00 0.00 4,531,349.42
B-2 15,306.70 16,973.31 0.00 0.00 2,265,675.70
B-3 14,173.34 15,716.55 0.00 0.00 1,936,181.38
- -------------------------------------------------------------------------------
963,438.18 7,835,090.04 0.00 0.00 135,678,271.10
===============================================================================
Run: 04/30/97 14:33:23
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 443.975281 22.778078 2.997252 25.775330 0.000000 421.197203
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B-1 972.964215 0.715178 6.568425 7.283603 0.000000 972.249037
B-2 972.964222 0.715177 6.568427 7.283604 0.000000 972.249045
B-3 900.924164 0.662224 6.082083 6.744307 0.000000 830.856787
_______________________________________________________________________________
DETERMINATION DATE 21-April-97
DISTRIBUTION DATE 25-April-97
Run: 04/30/97 14:33:23 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 34,304.42
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 87,867.25
MASTER SERVICER ADVANCES THIS MONTH 9,564.83
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 23 5,592,308.74
(B) TWO MONTHLY PAYMENTS: 6 1,509,359.99
(C) THREE OR MORE MONTHLY PAYMENTS: 5 1,141,025.44
FORECLOSURES
NUMBER OF LOANS 13
AGGREGATE PRINCIPAL BALANCE 3,472,666.70
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 135,678,271.10
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 589
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 6
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 1,267,410.75
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 6,078,741.84
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 93.76260690 % 6.23739320 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 93.56329760 % 6.43670240 %
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 8.59289079
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 327.92
POOL TRADING FACTOR: 43.66681814
................................................................................
Run: 04/30/97 14:33:24 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 12,691,729.20 7.650000 % 1,701,521.38
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 16,681,444.90 0.000000 % 514.62
A-8 760947FL0 0.00 0.00 8.500000 % 0.00
A-9 760947FM8 0.00 0.00 0.455796 % 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 4,659,339.67 8.500000 % 3,300.96
M-2 760947FT3 2,834,750.00 2,795,604.58 8.500000 % 1,980.58
M-3 760947FU0 2,362,291.00 2,329,669.79 8.500000 % 1,650.48
B-1 760947FV8 944,916.00 931,867.55 8.500000 % 660.19
B-2 760947FW6 566,950.00 559,120.92 8.500000 % 396.12
B-3 377,967.00 372,747.59 8.500000 % 264.08
B-4 944,921.62 931,873.04 8.500000 % 660.18
- -------------------------------------------------------------------------------
188,983,349.15 91,616,397.24 1,710,948.59
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 80,868.17 1,782,389.55 0.00 0.00 10,990,207.82
A-2 265,804.03 265,804.03 0.00 0.00 40,142,000.00
A-3 64,233.71 64,233.71 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-7 126,494.26 127,008.88 0.00 0.00 16,680,930.28
A-8 23,244.26 23,244.26 0.00 0.00 0.00
A-9 29,911.45 29,911.45 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 32,986.69 36,287.65 0.00 0.00 4,656,038.71
M-2 19,792.02 21,772.60 0.00 0.00 2,793,624.00
M-3 16,493.35 18,143.83 0.00 0.00 2,328,019.31
B-1 6,597.34 7,257.53 0.00 0.00 931,207.36
B-2 3,958.40 4,354.52 0.00 0.00 558,724.80
B-3 2,638.94 2,903.02 0.00 0.00 372,483.51
B-4 6,597.38 7,257.56 0.00 0.00 931,212.86
- -------------------------------------------------------------------------------
679,620.00 2,390,568.59 0.00 0.00 89,905,448.65
===============================================================================
Run: 04/30/97 14:33:24
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-1 364.665042 48.888954 2.323544 51.212498 0.000000 315.776088
A-2 1000.000000 0.000000 6.621594 6.621594 0.000000 1000.000000
A-3 1000.000000 0.000000 6.746530 6.746530 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-7 259.090666 0.007993 1.964667 1.972660 0.000000 259.082673
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-1 986.190878 0.698678 6.981928 7.680606 0.000000 985.492200
M-2 986.190874 0.698679 6.981928 7.680607 0.000000 985.492195
M-3 986.190859 0.698678 6.981930 7.680608 0.000000 985.492181
B-1 986.190889 0.698676 6.981933 7.680609 0.000000 985.492213
B-2 986.190881 0.698686 6.981921 7.680607 0.000000 985.492195
B-3 986.190831 0.698685 6.981932 7.680617 0.000000 985.492146
B-4 986.190833 0.698661 6.981934 7.680595 0.000000 985.492172
_______________________________________________________________________________
DETERMINATION DATE 21-April-97
DISTRIBUTION DATE 25-April-97
Run: 04/30/97 14:33:25 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 19,031.06
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 34,593.56
MASTER SERVICER ADVANCES THIS MONTH 2,989.04
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 1,368,389.75
(B) TWO MONTHLY PAYMENTS: 1 293,917.62
(C) THREE OR MORE MONTHLY PAYMENTS: 1 258,097.26
FORECLOSURES
NUMBER OF LOANS 8
AGGREGATE PRINCIPAL BALANCE 2,253,050.85
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 89,905,448.65
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 353
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 353,099.70
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,645,943.44
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 86.18816930 % 10.74253100 % 3.06930000 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 85.93380740 % 10.87551663 % 3.12582500 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.4586 %
BANKRUPTCY AMOUNT AVAILABLE 134,050.00
FRAUD AMOUNT AVAILABLE 1,168,540.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,315,932.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.20911557
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 324.17
POOL TRADING FACTOR: 47.57321164
................................................................................
Run: 04/30/97 14:33:25 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-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 11,615,507.49 8.000000 % 1,086,172.84
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 1,051,485.04 899,277.95 0.000000 % 5,167.95
A-6 760947EZ0 0.00 0.00 0.370807 % 0.00
R 760947FA4 100.00 0.00 8.000000 % 0.00
M-1 760947FB2 1,575,400.00 1,458,726.94 8.000000 % 5,705.45
M-2 760947FC0 525,100.00 486,211.45 8.000000 % 1,901.70
M-3 760947FD8 525,100.00 486,211.45 8.000000 % 1,901.70
B-1 630,100.00 583,435.24 8.000000 % 2,281.96
B-2 315,000.00 291,671.31 8.000000 % 1,140.80
B-3 367,575.59 201,704.43 8.000000 % 788.91
- -------------------------------------------------------------------------------
105,020,175.63 61,693,061.26 1,105,061.31
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 77,339.62 1,163,512.46 0.00 0.00 10,529,334.65
A-2 121,514.11 121,514.11 0.00 0.00 18,250,000.00
A-3 44,104.63 44,104.63 0.00 0.00 6,624,000.00
A-4 138,468.26 138,468.26 0.00 0.00 20,796,315.00
A-5 0.00 5,167.95 0.00 0.00 894,110.00
A-6 19,039.62 19,039.62 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 9,712.66 15,418.11 0.00 0.00 1,453,021.49
M-2 3,237.35 5,139.05 0.00 0.00 484,309.75
M-3 3,237.35 5,139.05 0.00 0.00 484,309.75
B-1 3,884.69 6,166.65 0.00 0.00 581,153.28
B-2 1,942.04 3,082.84 0.00 0.00 290,530.51
B-3 1,343.01 2,131.92 0.00 0.00 200,915.52
- -------------------------------------------------------------------------------
423,823.34 1,528,884.65 0.00 0.00 60,587,999.95
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 213.677474 19.981104 1.422730 21.403834 0.000000 193.696370
A-2 1000.000000 0.000000 6.658307 6.658307 0.000000 1000.000000
A-3 1000.000000 0.000000 6.658308 6.658308 0.000000 1000.000000
A-4 1000.000000 0.000000 6.658307 6.658307 0.000000 1000.000000
A-5 855.245596 4.914906 0.000000 4.914906 0.000000 850.330690
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 925.940675 3.621588 6.165202 9.786790 0.000000 922.319087
M-2 925.940678 3.621596 6.165207 9.786803 0.000000 922.319082
M-3 925.940678 3.621596 6.165207 9.786803 0.000000 922.319082
B-1 925.940708 3.621584 6.165196 9.786780 0.000000 922.319124
B-2 925.940667 3.621587 6.165206 9.786793 0.000000 922.319079
B-3 548.742723 2.146171 3.653697 5.799868 0.000000 546.596470
_______________________________________________________________________________
DETERMINATION DATE 21-April-97
DISTRIBUTION DATE 25-April-97
Run: 04/30/97 14:33:26 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1995-S4 (POOL # 4168)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4168
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 13,251.45
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,486.67
SUBSERVICER ADVANCES THIS MONTH 16,330.64
MASTER SERVICER ADVANCES THIS MONTH 1,522.49
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 9 1,514,814.54
(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 60,587,999.95
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 304
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 142,556.76
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 862,982.50
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.22973760 % 1.77125200 % 3.99901060 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.14640210 % 1.77031642 % 4.05676530 %
CLASS A-6 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3659 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 759,921.00
SPECIAL HAZARD AMOUNT AVAILABLE 525,100.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.57421280
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 145.62
POOL TRADING FACTOR: 57.69177169
................................................................................
Run: 04/30/97 14:33:27 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 47,664,110.20 7.992768 % 1,581,390.22
R 760947GA3 100.00 0.00 7.992768 % 0.00
M-1 760947GB1 16,170,335.00 8,043,319.05 7.992768 % 266,859.62
M-2 760947GC9 3,892,859.00 3,769,649.46 7.992768 % 4,231.39
M-3 760947GD7 1,796,704.00 1,739,838.05 7.992768 % 1,952.95
B-1 1,078,022.00 1,043,902.45 7.992768 % 1,171.77
B-2 299,451.00 289,973.34 7.992768 % 325.49
B-3 718,681.74 538,219.24 7.992768 % 604.13
- -------------------------------------------------------------------------------
119,780,254.74 63,089,011.79 1,856,535.57
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 317,262.52 1,898,652.74 0.00 0.00 46,082,719.98
R 0.00 0.00 0.00 0.00 0.00
M-1 53,538.05 320,397.67 0.00 0.00 7,776,459.43
M-2 25,091.59 29,322.98 0.00 0.00 3,765,418.07
M-3 11,580.74 13,533.69 0.00 0.00 1,737,885.10
B-1 6,948.44 8,120.21 0.00 0.00 1,042,730.68
B-2 1,930.13 2,255.62 0.00 0.00 289,647.85
B-3 3,582.50 4,186.63 0.00 0.00 415,537.74
- -------------------------------------------------------------------------------
419,933.97 2,276,469.54 0.00 0.00 61,110,398.85
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 497.412542 16.503053 3.310884 19.813937 0.000000 480.909490
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 497.412023 16.503036 3.310881 19.813917 0.000000 480.908987
M-2 968.349858 1.086962 6.445543 7.532505 0.000000 967.262896
M-3 968.349851 1.086963 6.445547 7.532510 0.000000 967.262888
B-1 968.349857 1.086963 6.445546 7.532509 0.000000 967.262894
B-2 968.349880 1.086956 6.445562 7.532518 0.000000 967.262925
B-3 748.897892 0.840609 4.984821 5.825430 0.000000 578.194376
_______________________________________________________________________________
DETERMINATION DATE 21-April-97
DISTRIBUTION DATE 25-April-97
Run: 04/30/97 14:33:27 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 19,404.63
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 981.24
SUBSERVICER ADVANCES THIS MONTH 16,786.37
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 10 925,426.01
(B) TWO MONTHLY PAYMENTS: 3 136,824.89
(C) THREE OR MORE MONTHLY PAYMENTS: 2 328,706.51
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 836,765.02
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 61,110,398.85
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 622
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,487,452.98
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 75.55057350 % 21.48204000 % 2.96738680 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 75.40896610 % 21.73077389 % 2.86026000 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,728,442.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,261,843.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.47939827
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 299.69
POOL TRADING FACTOR: 51.01875846
................................................................................
Run: 04/30/97 14:35:11 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 49,746,703.27 7.996556 % 1,824,091.27
II A 760947GF2 199,529,000.00 97,135,054.15 7.568332 % 3,571,790.72
III 760947GG0 151,831,000.00 98,670,832.12 7.174209 % 4,700,729.76
R 760947GL9 1,000.00 528.84 7.996556 % 19.39
I M 760947GH8 10,069,000.00 9,670,455.75 7.996556 % 17,930.04
II M 760947GJ4 21,982,000.00 21,065,571.06 7.568332 % 40,192.39
III 760947GK1 12,966,000.00 12,255,486.96 7.174209 % 34,013.55
I B 1,855,785.84 1,782,331.40 7.996556 % 3,304.63
II B 3,946,359.39 3,781,835.80 7.568332 % 7,215.61
III 2,509,923.08 2,372,383.90 7.174209 % 6,584.25
- -------------------------------------------------------------------------------
498,755,068.31 296,481,183.25 10,205,871.61
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
I A 331,285.23 2,155,376.50 0.00 0.00 47,922,612.00
II A 612,224.82 4,184,015.54 0.00 0.00 93,563,263.43
III A 589,518.67 5,290,248.43 0.00 0.00 93,970,102.36
R 3.52 22.91 0.00 0.00 509.45
I M 64,399.83 82,329.87 0.00 0.00 9,652,525.71
II M 132,772.51 172,964.90 0.00 0.00 21,025,378.67
III M 73,221.63 107,235.18 0.00 0.00 12,221,473.41
I B 11,869.33 15,173.96 0.00 0.00 1,779,026.77
II B 23,836.23 31,051.84 0.00 0.00 3,774,620.19
III B 14,174.04 20,758.29 0.00 0.00 2,365,799.65
- -------------------------------------------------------------------------------
1,853,305.81 12,059,177.42 0.00 0.00 286,275,311.64
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
I A 528.854550 19.391817 3.521876 22.913693 0.000000 509.462733
II A 486.821736 17.901111 3.068350 20.969461 0.000000 468.920625
III 649.872767 30.960277 3.882729 34.843006 0.000000 618.912491
R 528.840000 19.390000 3.520000 22.910000 0.000000 509.450000
I M 960.418686 1.780717 6.395852 8.176569 0.000000 958.637969
II M 958.310029 1.828423 6.040056 7.868479 0.000000 956.481606
III 945.201832 2.623288 5.647203 8.270491 0.000000 942.578545
I B 960.418687 1.780717 6.395851 8.176568 0.000000 958.637970
II B 958.310034 1.828423 6.040056 7.868479 0.000000 956.481611
III 945.201835 2.623288 5.647201 8.270489 0.000000 942.578547
_______________________________________________________________________________
DETERMINATION DATE 21-April-97
DISTRIBUTION DATE 25-April-97
Run: 04/30/97 14:35:12 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 60,813.79
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,108.83
SUBSERVICER ADVANCES THIS MONTH 57,186.32
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 71 5,581,522.54
(B) TWO MONTHLY PAYMENTS: 7 335,694.63
(C) THREE OR MORE MONTHLY PAYMENTS: 8 750,699.25
FORECLOSURES
NUMBER OF LOANS 6
AGGREGATE PRINCIPAL BALANCE 410,461.12
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 286,275,311.63
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 3,339
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 9,545,215.77
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 82.82249680 % 14.50058800 % 2.67691560 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 82.24826860 % 14.98535712 % 2.76637430 %
BANKRUPTCY AMOUNT AVAILABLE 0.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.89508100
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 261.43
POOL TRADING FACTOR: 57.39797544
Run: 04/30/97 14:35:12 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 12,570.73
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 819.63
SUBSERVICER ADVANCES THIS MONTH 13,270.16
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 21 1,349,764.56
(B) TWO MONTHLY PAYMENTS: 4 161,365.81
(C) THREE OR MORE MONTHLY PAYMENTS: 1 69,400.54
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 132,313.44
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 59,354,673.94
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 873
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,731,874.05
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 81.28630140 % 15.80139300 % 2.91230530 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 0.00000000 % 16.26245259 % 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 8.38507185
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 268.69
POOL TRADING FACTOR: 55.99984326
Run: 04/30/97 14:35:12 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 (Group 1)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 10023
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 25,053.01
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,573.22
SUBSERVICER ADVANCES THIS MONTH 29,206.88
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 31 2,668,276.17
(B) TWO MONTHLY PAYMENTS: 3 174,328.82
(C) THREE OR MORE MONTHLY PAYMENTS: 5 471,179.90
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 278,147.68
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 118,363,262.28
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,261
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 3,386,460.36
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 79.63034470 % 17.26934400 % 3.10031110 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 0.00000000 % 17.76343290 % 0.00000000 %
BANKRUPTCY AMOUNT AVAILABLE 90,000.00
FRAUD AMOUNT AVAILABLE 6,763,721.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,362,105.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.96127689
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 273.64
POOL TRADING FACTOR: 52.49917882
Run: 04/30/97 14:35:13 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 (Group II)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 10024
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 23,190.05
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,715.98
SUBSERVICER ADVANCES THIS MONTH 14,709.28
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 19 1,563,481.81
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 2 210,118.81
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 108,557,375.41
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,205
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 4,426,881.36
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 87.08911010 % 10.81697000 % 2.09391970 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 0.00000000 % 11.25807746 % 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 7.55499795
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 244.15
POOL TRADING FACTOR: 64.88516638
................................................................................
Run: 04/30/97 14:33:28 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 20,694,572.76 8.000000 % 2,793,491.42
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 569,607.66 492,355.13 0.000000 % 2,967.18
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 1,469,280.30 8.000000 % 5,275.56
M-2 760947HQ7 1,049,900.00 979,551.29 8.000000 % 3,517.15
M-3 760947HR5 892,400.00 832,604.59 8.000000 % 2,989.53
B-1 209,800.00 195,742.33 8.000000 % 702.83
B-2 367,400.00 342,782.29 8.000000 % 1,230.78
B-3 367,731.33 343,091.45 8.000000 % 1,231.89
- -------------------------------------------------------------------------------
104,981,638.99 55,629,980.14 2,811,406.34
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 137,207.00 2,930,698.42 0.00 0.00 17,901,081.34
A-6 104,738.94 104,738.94 0.00 0.00 17,800,000.00
A-7 33,912.94 33,912.94 0.00 0.00 5,280,000.00
A-8 46,244.92 46,244.92 0.00 0.00 7,200,000.00
A-9 15,862.50 15,862.50 0.00 0.00 0.00
A-10 0.00 2,967.18 0.00 0.00 489,387.95
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 9,741.47 15,017.03 0.00 0.00 1,464,004.74
M-2 6,494.52 10,011.67 0.00 0.00 976,034.14
M-3 5,520.25 8,509.78 0.00 0.00 829,615.06
B-1 1,297.79 2,000.62 0.00 0.00 195,039.50
B-2 2,272.68 3,503.46 0.00 0.00 341,551.51
B-3 2,274.73 3,506.62 0.00 0.00 341,859.56
- -------------------------------------------------------------------------------
365,567.74 3,176,974.08 0.00 0.00 52,818,573.80
===============================================================================
Run: 04/30/97 14:33:28
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-5 928.007747 125.268674 6.152780 131.421454 0.000000 802.739074
A-6 1000.000000 0.000000 5.884210 5.884210 0.000000 1000.000000
A-7 1000.000000 0.000000 6.422905 6.422905 0.000000 1000.000000
A-8 1000.000000 0.000000 6.422906 6.422906 0.000000 1000.000000
A-10 864.375893 5.209164 0.000000 5.209164 0.000000 859.166729
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-1 932.994856 3.349987 6.185846 9.535833 0.000000 929.644869
M-2 932.994847 3.349986 6.185846 9.535832 0.000000 929.644861
M-3 932.994834 3.349989 6.185847 9.535836 0.000000 929.644845
B-1 932.994900 3.350000 6.185844 9.535844 0.000000 929.644900
B-2 932.994801 3.349973 6.185846 9.535819 0.000000 929.644829
B-3 932.994885 3.349946 6.185848 9.535794 0.000000 929.644912
_______________________________________________________________________________
DETERMINATION DATE 21-April-97
DISTRIBUTION DATE 25-April-97
Run: 04/30/97 14:33:29 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 11,345.26
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SPREAD 18,005.67
SUBSERVICER ADVANCES THIS MONTH 12,250.66
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,166,862.15
(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 52,818,573.80
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 215
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,611,255.19
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.44970700 % 5.95135600 % 1.59893730 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.07305740 % 6.19034878 % 1.67870100 %
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 8.63129519
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 149.92
POOL TRADING FACTOR: 50.31220155
................................................................................
Run: 04/30/97 14:33:30 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-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 2,190,539.67 7.650000 % 904,256.44
A-2 760947GP0 20,646,342.00 20,646,342.00 8.000000 % 0.00
A-3 760947GQ8 10,027,461.00 4,833,775.56 8.000000 % 115,513.03
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 0.839409 % 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 2,756,787.86 8.000000 % 2,143.92
M-2 760947GY1 1,277,000.00 1,253,085.39 8.000000 % 974.51
M-3 760947GZ8 1,277,000.00 1,253,085.39 8.000000 % 974.51
B-1 613,000.00 601,520.23 8.000000 % 467.79
B-2 408,600.00 400,948.07 8.000000 % 311.81
B-3 510,571.55 501,010.01 8.000000 % 389.62
- -------------------------------------------------------------------------------
102,156,471.55 56,176,362.18 1,025,031.63
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 13,944.12 918,200.56 0.00 0.00 1,286,283.23
A-2 137,439.52 137,439.52 0.00 0.00 20,646,342.00
A-3 32,177.70 147,690.73 0.00 0.00 4,718,262.53
A-4 144,714.96 144,714.96 0.00 0.00 21,739,268.00
A-5 637.97 637.97 0.00 0.00 0.00
A-6 39,237.91 39,237.91 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 18,351.52 20,495.44 0.00 0.00 2,754,643.94
M-2 8,341.59 9,316.10 0.00 0.00 1,252,110.88
M-3 8,341.59 9,316.10 0.00 0.00 1,252,110.88
B-1 4,004.22 4,472.01 0.00 0.00 601,052.44
B-2 2,669.05 2,980.86 0.00 0.00 400,636.26
B-3 3,335.15 3,724.77 0.00 0.00 500,620.39
- -------------------------------------------------------------------------------
413,195.30 1,438,226.93 0.00 0.00 55,151,330.55
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 51.123941 21.104002 0.325435 21.429437 0.000000 30.019940
A-2 1000.000000 0.000000 6.656846 6.656846 0.000000 1000.000000
A-3 482.053788 11.519669 3.208958 14.728627 0.000000 470.534119
A-4 1000.000000 0.000000 6.656846 6.656846 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-1 981.272820 0.763124 6.532185 7.295309 0.000000 980.509696
M-2 981.272819 0.763125 6.532177 7.295302 0.000000 980.509695
M-3 981.272819 0.763125 6.532177 7.295302 0.000000 980.509695
B-1 981.272806 0.763116 6.532170 7.295286 0.000000 980.509690
B-2 981.272810 0.763118 6.532183 7.295301 0.000000 980.509692
B-3 981.272870 0.763125 6.532189 7.295314 0.000000 980.509764
_______________________________________________________________________________
DETERMINATION DATE 21-April-97
DISTRIBUTION DATE 25-April-97
Run: 04/30/97 14:33:31 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1995-S8 (POOL # 4171)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4171
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 12,294.93
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 263.83
SUBSERVICER ADVANCES THIS MONTH 24,632.29
MASTER SERVICER ADVANCES THIS MONTH 3,570.82
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 814,679.44
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 2 468,462.71
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,600,580.01
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 55,151,330.55
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 225
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 427,844.03
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 981,344.05
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 87.95501050 % 9.36863600 % 2.67635400 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 87.74068600 % 9.53533786 % 2.72397610 %
CLASS A-6 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.8450 %
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 9.16789151
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 322.72
POOL TRADING FACTOR: 53.98711380
................................................................................
Run: 04/30/97 14:33:31 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 16,764,159.67 6.600000 % 516,660.26
A-2 760947HT1 23,921,333.00 19,638,772.78 7.000000 % 344,440.17
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 5,891,121.66 8.000000 % 285,566.73
A-9 760947JF9 63,512,857.35 27,922,769.74 0.000000 % 1,855,975.53
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 0.492059 % 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 5,416,354.31 8.000000 % 3,899.07
M-2 760947JH5 2,499,831.00 2,461,979.32 8.000000 % 1,772.30
M-3 760947JJ1 2,499,831.00 2,461,979.32 8.000000 % 1,772.30
B-1 760947JK8 799,945.00 787,832.47 8.000000 % 567.14
B-2 760947JL6 699,952.00 689,353.54 8.000000 % 496.24
B-3 999,934.64 984,793.94 8.000000 % 708.93
- -------------------------------------------------------------------------------
199,986,492.99 124,529,116.75 3,011,858.67
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 92,182.78 608,843.04 0.00 0.00 16,247,499.41
A-2 114,534.53 458,974.70 0.00 0.00 19,294,332.61
A-3 70,859.38 70,859.38 0.00 0.00 12,694,000.00
A-4 73,457.06 73,457.06 0.00 0.00 12,686,000.00
A-5 56,012.70 56,012.70 0.00 0.00 9,469,000.00
A-6 40,234.77 40,234.77 0.00 0.00 6,661,000.00
A-7 0.00 0.00 0.00 0.00 0.00
A-8 39,265.58 324,832.31 0.00 0.00 5,605,554.93
A-9 197,494.50 2,053,470.03 0.00 0.00 26,066,794.21
A-10 0.00 0.00 0.00 0.00 0.00
A-11 59,312.66 59,312.66 0.00 0.00 0.00
A-12 51,051.95 51,051.95 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 36,101.16 40,000.23 0.00 0.00 5,412,455.24
M-2 16,409.62 18,181.92 0.00 0.00 2,460,207.02
M-3 16,409.62 18,181.92 0.00 0.00 2,460,207.02
B-1 5,251.07 5,818.21 0.00 0.00 787,265.33
B-2 4,594.69 5,090.93 0.00 0.00 688,857.30
B-3 6,563.86 7,272.79 0.00 0.00 984,085.01
- -------------------------------------------------------------------------------
879,735.93 3,891,594.60 0.00 0.00 121,517,258.08
===============================================================================
Run: 04/30/97 14:33:31
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-1 722.967038 22.281364 3.975452 26.256816 0.000000 700.685674
A-2 820.973178 14.398870 4.787966 19.186836 0.000000 806.574308
A-3 1000.000000 0.000000 5.582116 5.582116 0.000000 1000.000000
A-4 1000.000000 0.000000 5.790404 5.790404 0.000000 1000.000000
A-5 1000.000000 0.000000 5.915376 5.915376 0.000000 1000.000000
A-6 1000.000000 0.000000 6.040350 6.040350 0.000000 1000.000000
A-7 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-8 315.201801 15.279119 2.100887 17.380006 0.000000 299.922682
A-9 439.639640 29.222044 3.109520 32.331564 0.000000 410.417596
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-1 984.858305 0.708970 6.564291 7.273261 0.000000 984.149335
M-2 984.858304 0.708968 6.564292 7.273260 0.000000 984.149337
M-3 984.858304 0.708968 6.564292 7.273260 0.000000 984.149337
B-1 984.858297 0.708974 6.564289 7.273263 0.000000 984.149323
B-2 984.858305 0.708963 6.564293 7.273256 0.000000 984.149342
B-3 984.858310 0.708956 6.564289 7.273245 0.000000 984.149334
_______________________________________________________________________________
DETERMINATION DATE 21-April-97
DISTRIBUTION DATE 25-April-97
Run: 04/30/97 14:33:32 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 24,447.32
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 21,657.03
MASTER SERVICER ADVANCES THIS MONTH 7,877.16
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,818,037.05
(B) TWO MONTHLY PAYMENTS: 1 335,982.97
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 548,748.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 121,517,258.08
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 418
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 978,120.03
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,922,196.43
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 89.70294900 % 8.31684800 % 1.98020260 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 89.45493200 % 8.50321135 % 2.02789810 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.4833 %
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 8.77198148
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 330.82
POOL TRADING FACTOR: 60.76273265
................................................................................
Run: 04/30/97 14:33:34 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 41,036,531.30 6.600000 % 1,203,983.74
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 31,301,372.70 7.200000 % 602,914.25
A-5 760947JR3 6,989,000.00 0.00 7.500000 % 0.00
A-6 760947KB6 72,376,561.40 61,549,657.31 7.500000 % 791,536.75
A-7 760947JS1 5,000,000.00 4,252,043.50 7.500000 % 54,681.84
A-8 760947JT9 8,040,000.00 0.00 7.500000 % 0.00
A-9 760947JU6 142,330.60 136,514.71 0.000000 % 192.17
A-10 760947JV4 0.00 0.00 0.603317 % 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 5,687,752.64 7.500000 % 4,435.45
M-2 760947JZ5 2,883,900.00 2,843,876.29 7.500000 % 2,217.72
M-3 760947KA8 2,883,900.00 2,843,876.29 7.500000 % 2,217.72
B-1 922,800.00 909,993.09 7.500000 % 709.64
B-2 807,500.00 796,293.27 7.500000 % 620.97
B-3 1,153,493.52 1,137,484.99 7.500000 % 887.04
- -------------------------------------------------------------------------------
230,710,285.52 173,951,396.09 2,664,397.29
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 225,637.09 1,429,620.83 0.00 0.00 39,832,547.56
A-2 42,434.00 42,434.00 0.00 0.00 8,936,000.00
A-3 78,227.87 78,227.87 0.00 0.00 12,520,000.00
A-4 187,755.12 790,669.37 0.00 0.00 30,698,458.45
A-5 0.00 0.00 0.00 0.00 0.00
A-6 433,208.89 1,224,745.64 0.00 0.00 60,758,120.56
A-7 29,927.45 84,609.29 0.00 0.00 4,197,361.66
A-8 0.00 0.00 0.00 0.00 0.00
A-9 0.00 192.17 0.00 0.00 136,322.54
A-10 87,431.76 87,431.76 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-1 35,538.40 39,973.85 0.00 0.00 5,683,317.19
M-2 17,769.20 19,986.92 0.00 0.00 2,841,658.57
M-3 17,769.20 19,986.92 0.00 0.00 2,841,658.57
B-1 5,685.85 6,395.49 0.00 0.00 909,283.45
B-2 4,975.42 5,596.39 0.00 0.00 795,672.30
B-3 7,107.27 7,994.31 0.00 0.00 1,026,429.84
- -------------------------------------------------------------------------------
1,173,467.52 3,837,864.81 0.00 0.00 171,176,830.69
===============================================================================
Run: 04/30/97 14:33:34
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-1 738.043216 21.653683 4.058090 25.711773 0.000000 716.389533
A-2 1000.000000 0.000000 4.748657 4.748657 0.000000 1000.000000
A-3 597.043395 0.000000 3.730466 3.730466 0.000000 597.043395
A-4 818.657583 15.768648 4.910556 20.679204 0.000000 802.888936
A-5 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-6 850.408698 10.936369 5.985486 16.921855 0.000000 839.472329
A-7 850.408700 10.936368 5.985490 16.921858 0.000000 839.472332
A-8 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-9 959.138161 1.350166 0.000000 1.350166 0.000000 957.787995
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-1 986.121682 0.769002 6.161517 6.930519 0.000000 985.352680
M-2 986.121672 0.769000 6.161517 6.930517 0.000000 985.352672
M-3 986.121672 0.769000 6.161517 6.930517 0.000000 985.352672
B-1 986.121684 0.769007 6.161519 6.930526 0.000000 985.352677
B-2 986.121697 0.769003 6.161511 6.930514 0.000000 985.352694
B-3 986.121699 0.769003 6.161517 6.930520 0.000000 889.844479
_______________________________________________________________________________
DETERMINATION DATE 21-April-97
DISTRIBUTION DATE 25-April-97
Run: 04/30/97 14:33:35 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 34,880.85
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,383.12
SUBSERVICER ADVANCES THIS MONTH 33,979.19
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 2,114,045.38
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 2 603,514.81
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,689,121.37
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 171,176,830.69
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 2,141,658.15
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 91.81929850 % 6.54460900 % 1.63609200 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 91.75749650 % 6.64028787 % 1.59692320 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.5984 %
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 8.39561746
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 331.04
POOL TRADING FACTOR: 74.19557837
................................................................................
Run: 04/30/97 14:33:36 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 68,117,354.78 7.500000 % 2,178,245.52
A-3 760947KR1 47,939,000.00 31,099,789.26 7.250000 % 994,503.92
A-4 760947KS9 27,875,000.00 18,083,535.84 7.650000 % 578,272.32
A-5 760947KT7 30,655,000.00 28,903,812.53 7.650000 % 770,787.74
A-6 760947KU4 20,568,000.00 15,345,417.47 7.650000 % 308,439.57
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 32,393,122.54 7.500000 % 25,042.49
A-17 760947LF6 1,348,796.17 1,175,039.46 0.000000 % 12,590.61
A-18 760947LG4 0.00 0.00 0.479755 % 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 11,169,998.09 7.500000 % 8,635.31
M-2 760947LL3 5,670,200.00 5,585,048.32 7.500000 % 4,317.69
M-3 760947LM1 4,536,100.00 4,467,979.54 7.500000 % 3,454.11
B-1 2,041,300.00 2,010,644.96 7.500000 % 1,554.39
B-2 1,587,600.00 1,563,758.38 7.500000 % 1,208.91
B-3 2,041,838.57 1,798,853.83 7.500000 % 1,390.65
- -------------------------------------------------------------------------------
453,612,334.74 370,536,355.00 4,888,443.23
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 425,487.49 2,603,733.01 0.00 0.00 65,939,109.26
A-3 187,786.00 1,182,289.92 0.00 0.00 30,105,285.34
A-4 115,215.93 693,488.25 0.00 0.00 17,505,263.52
A-5 184,155.34 954,943.08 0.00 0.00 28,133,024.79
A-6 97,770.52 406,210.09 0.00 0.00 15,036,977.90
A-7 31,250.00 31,250.00 0.00 0.00 5,000,000.00
A-8 13,379.77 13,379.77 0.00 0.00 2,100,000.00
A-9 79,504.04 79,504.04 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-15 624,638.89 624,638.89 0.00 0.00 100,000,000.00
A-16 202,340.05 227,382.54 0.00 0.00 32,368,080.05
A-17 0.00 12,590.61 0.00 0.00 1,162,448.85
A-18 148,053.22 148,053.22 0.00 0.00 0.00
A-19 59,340.69 59,340.69 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 69,772.15 78,407.46 0.00 0.00 11,161,362.78
M-2 34,886.38 39,204.07 0.00 0.00 5,580,730.63
M-3 27,908.74 31,362.85 0.00 0.00 4,464,525.43
B-1 12,559.27 14,113.66 0.00 0.00 2,009,090.57
B-2 9,767.84 10,976.75 0.00 0.00 1,562,549.47
B-3 11,236.34 12,626.99 0.00 0.00 1,797,463.18
- -------------------------------------------------------------------------------
2,455,314.33 7,343,757.56 0.00 0.00 365,647,911.77
===============================================================================
Run: 04/30/97 14:33:36
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-2 648.736712 20.745195 4.052262 24.797457 0.000000 627.991517
A-3 648.736712 20.745195 3.917186 24.662381 0.000000 627.991517
A-4 648.736712 20.745195 4.133307 24.878502 0.000000 627.991516
A-5 942.874328 25.143948 6.007351 31.151299 0.000000 917.730380
A-6 746.082141 14.996090 4.753526 19.749616 0.000000 731.086051
A-7 1000.000000 0.000000 6.250000 6.250000 0.000000 1000.000000
A-8 1000.000000 0.000000 6.371319 6.371319 0.000000 1000.000000
A-9 1000.000000 0.000000 6.163104 6.163104 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 6.246389 6.246389 0.000000 1000.000000
A-16 984.982593 0.761471 6.152585 6.914056 0.000000 984.221122
A-17 871.176451 9.334702 0.000000 9.334702 0.000000 861.841749
A-19 1000.000000 0.000000 6.246388 6.246388 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-1 984.982592 0.761471 6.152584 6.914055 0.000000 984.221121
M-2 984.982597 0.761470 6.152584 6.914054 0.000000 984.221126
M-3 984.982593 0.761471 6.152585 6.914056 0.000000 984.221122
B-1 984.982590 0.761471 6.152584 6.914055 0.000000 984.221119
B-2 984.982603 0.761470 6.152583 6.914053 0.000000 984.221133
B-3 880.997086 0.681082 5.503050 6.184132 0.000000 880.316009
_______________________________________________________________________________
DETERMINATION DATE 21-April-97
DISTRIBUTION DATE 25-April-97
Run: 04/30/97 14:33:37 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 77,300.29
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,816.16
SUBSERVICER ADVANCES THIS MONTH 53,658.45
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 17 3,731,364.01
(B) TWO MONTHLY PAYMENTS: 4 1,013,755.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 377,825.62
FORECLOSURES
NUMBER OF LOANS 6
AGGREGATE PRINCIPAL BALANCE 1,894,549.27
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 365,647,911.77
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,305
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 4,601,799.52
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.79938590 % 5.74587100 % 1.45474280 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.70870180 % 5.79973744 % 1.47306370 %
CLASS A-18 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.4771 %
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 8.26349933
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 333.64
POOL TRADING FACTOR: 80.60801785
................................................................................
Run: 04/30/97 14:33:38 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 18,052,689.17 7.250000 % 694,693.21
A-2 760947KH3 23,594,900.00 23,594,900.00 7.250000 % 0.00
A-3 760947KJ9 56,568,460.00 40,174,343.06 7.250000 % 670,119.06
A-4 760947KE0 434,639.46 383,625.81 0.000000 % 2,675.37
A-5 760947KF7 0.00 0.00 0.527257 % 0.00
R 760947KK6 100.00 0.00 7.250000 % 0.00
M-1 760947KL4 1,803,000.00 1,687,986.87 7.250000 % 6,242.15
M-2 760947KM2 901,000.00 843,525.34 7.250000 % 3,119.34
M-3 760947KN0 721,000.00 675,007.50 7.250000 % 2,496.17
B-1 360,000.00 337,035.66 7.250000 % 1,246.35
B-2 361,000.00 337,971.86 7.250000 % 1,249.82
B-3 360,674.91 337,667.48 7.250000 % 1,248.70
- -------------------------------------------------------------------------------
120,152,774.37 86,424,752.75 1,383,090.17
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 108,939.62 803,632.83 0.00 0.00 17,357,995.96
A-2 142,384.29 142,384.29 0.00 0.00 23,594,900.00
A-3 242,433.55 912,552.61 0.00 0.00 39,504,224.00
A-4 0.00 2,675.37 0.00 0.00 380,950.44
A-5 37,928.57 37,928.57 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 10,186.21 16,428.36 0.00 0.00 1,681,744.72
M-2 5,090.29 8,209.63 0.00 0.00 840,406.00
M-3 4,073.36 6,569.53 0.00 0.00 672,511.33
B-1 2,033.86 3,280.21 0.00 0.00 335,789.31
B-2 2,039.50 3,289.32 0.00 0.00 336,722.04
B-3 2,037.66 3,286.36 0.00 0.00 336,418.78
- -------------------------------------------------------------------------------
557,146.91 1,940,237.08 0.00 0.00 85,041,662.58
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 515.084717 19.821194 3.108298 22.929492 0.000000 495.263523
A-2 1000.000000 0.000000 6.034537 6.034537 0.000000 1000.000000
A-3 710.189796 11.846161 4.285666 16.131827 0.000000 698.343635
A-4 882.629962 6.155378 0.000000 6.155378 0.000000 876.474584
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 936.210133 3.462091 5.649590 9.111681 0.000000 932.748042
M-2 936.210144 3.462087 5.649600 9.111687 0.000000 932.748058
M-3 936.210125 3.462094 5.649598 9.111692 0.000000 932.748031
B-1 936.210167 3.462083 5.649611 9.111694 0.000000 932.748083
B-2 936.210139 3.462105 5.649584 9.111689 0.000000 932.748033
B-3 936.210062 3.462093 5.649575 9.111668 0.000000 932.747942
_______________________________________________________________________________
DETERMINATION DATE 21-April-97
DISTRIBUTION DATE 25-April-97
Run: 04/30/97 14:33:38 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 17,461.74
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,239.35
SUBSERVICER ADVANCES THIS MONTH 8,293.76
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 806,962.09
(B) TWO MONTHLY PAYMENTS: 1 17,799.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 85,041,662.58
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 343
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,063,366.61
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 95.09630470 % 3.72672900 % 1.17696620 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 95.03477810 % 3.75658466 % 0.00000000 %
CLASS A-5 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.5294 %
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 8.05174601
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 154.27
POOL TRADING FACTOR: 70.77794335
................................................................................
Run: 04/30/97 14:33:39 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 56,472,101.41 6.207500 % 1,971,848.00
R 0.00 0.00 0.000000 % 0.00
B-1 1,156,700.00 1,098,912.28 7.187500 % 6,855.09
B-2 1,257,300.00 1,194,486.39 7.187500 % 7,451.29
B-3 604,098.39 573,918.20 7.187500 % 3,580.14
- -------------------------------------------------------------------------------
100,579,098.39 59,339,418.28 1,989,734.52
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 301,757.92 2,273,605.92 0.00 0.00 54,500,253.41
R 81,473.32 81,473.32 0.00 0.00 0.00
B-1 6,799.06 13,654.15 0.00 0.00 1,092,057.19
B-2 7,390.39 14,841.68 0.00 0.00 1,187,035.10
B-3 3,550.88 7,131.02 0.00 0.00 513,888.82
- -------------------------------------------------------------------------------
400,971.57 2,390,706.09 0.00 0.00 57,293,234.52
===============================================================================
Run: 04/30/97 14:33:39
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 578.838895 20.211437 3.093018 23.304455 0.000000 558.627458
B-1 950.040875 5.926420 5.877980 11.804400 0.000000 944.114455
B-2 950.040873 5.926422 5.877985 11.804407 0.000000 944.114452
B-3 950.040936 5.926419 5.877983 11.804402 0.000000 850.670733
_______________________________________________________________________________
DETERMINATION DATE 21-April-97
DISTRIBUTION DATE 25-April-97
Run: 04/30/97 14:33:40 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 16,100.01
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 268.98
SUBSERVICER ADVANCES THIS MONTH 25,775.37
MASTER SERVICER ADVANCES THIS MONTH 3,698.43
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 9 2,348,921.11
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 101,510.77
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 981,097.73
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 57,293,234.52
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 319
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 491,335.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,442,133.84
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 318,309.78
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 95.16793900 % 4.83206100 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 95.12511180 % 4.87488820 %
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 8.61947117
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 313.01
POOL TRADING FACTOR: 56.96336062
................................................................................
Run: 04/30/97 14:33:40 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-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 23,138,496.76 7.500000 % 1,352,390.27
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 64,889,172.88 7.500000 % 892,191.28
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 1,134,630.97 0.000000 % 5,031.01
R 760947MG3 100.00 0.00 7.500000 % 0.00
M-1 760947MH1 10,777,500.00 10,622,789.85 7.500000 % 14,320.62
M-2 760947MJ7 5,987,500.00 5,901,549.91 7.500000 % 7,955.90
M-3 760947MK4 4,790,000.00 4,721,239.92 7.500000 % 6,364.72
B-1 2,395,000.00 2,360,619.96 7.500000 % 3,182.36
B-2 1,437,000.00 1,416,371.98 7.500000 % 1,909.42
B-3 2,155,426.27 2,045,249.07 7.500000 % 2,757.19
- -------------------------------------------------------------------------------
478,999,910.73 403,608,822.30 2,286,102.77
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 144,587.97 1,496,978.24 0.00 0.00 21,786,106.49
A-2 355,400.84 355,400.84 0.00 0.00 56,875,000.00
A-3 146,846.94 146,846.94 0.00 0.00 23,500,000.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 405,479.85 1,297,671.13 0.00 0.00 63,996,981.60
A-6 607,458.93 607,458.93 0.00 0.00 97,212,000.00
A-7 77,653.91 77,653.91 0.00 0.00 12,427,000.00
A-8 332,328.38 332,328.38 0.00 0.00 53,182,701.00
A-9 256,703.61 256,703.61 0.00 0.00 41,080,426.00
A-10 19,381.14 19,381.14 0.00 0.00 3,101,574.00
A-11 0.00 5,031.01 0.00 0.00 1,129,599.96
R 0.00 0.00 0.00 0.00 0.00
M-1 66,379.76 80,700.38 0.00 0.00 10,608,469.23
M-2 36,877.64 44,833.54 0.00 0.00 5,893,594.01
M-3 29,502.11 35,866.83 0.00 0.00 4,714,875.20
B-1 14,751.05 17,933.41 0.00 0.00 2,357,437.60
B-2 8,850.63 10,760.05 0.00 0.00 1,414,462.56
B-3 12,780.37 15,537.56 0.00 0.00 2,042,491.88
- -------------------------------------------------------------------------------
2,514,983.13 4,801,085.90 0.00 0.00 401,322,719.53
===============================================================================
Run: 04/30/97 14:33:40
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-1 339.015659 19.814661 2.118443 21.933104 0.000000 319.200998
A-2 1000.000000 0.000000 6.248806 6.248806 0.000000 1000.000000
A-3 1000.000000 0.000000 6.248806 6.248806 0.000000 1000.000000
A-4 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-5 865.188972 11.895884 5.406398 17.302282 0.000000 853.293088
A-6 1000.000000 0.000000 6.248806 6.248806 0.000000 1000.000000
A-7 1000.000000 0.000000 6.248806 6.248806 0.000000 1000.000000
A-8 1000.000000 0.000000 6.248806 6.248806 0.000000 1000.000000
A-9 1000.000000 0.000000 6.248806 6.248806 0.000000 1000.000000
A-10 1000.000000 0.000000 6.248808 6.248808 0.000000 1000.000000
A-11 965.245402 4.279946 0.000000 4.279946 0.000000 960.965456
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 985.645080 1.328752 6.159106 7.487858 0.000000 984.316329
M-2 985.645079 1.328752 6.159105 7.487857 0.000000 984.316327
M-3 985.645077 1.328752 6.159104 7.487856 0.000000 984.316326
B-1 985.645077 1.328752 6.159102 7.487854 0.000000 984.316326
B-2 985.645080 1.328754 6.159102 7.487856 0.000000 984.316326
B-3 948.883800 1.279185 5.929393 7.208578 0.000000 947.604615
_______________________________________________________________________________
DETERMINATION DATE 21-April-97
DISTRIBUTION DATE 25-April-97
Run: 04/30/97 14:33:42 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 82,559.81
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 13,529.88
SPREAD 142,919.07
SUBSERVICER ADVANCES THIS MONTH 61,778.76
MASTER SERVICER ADVANCES THIS MONTH 1,106.33
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 17 4,884,657.88
(B) TWO MONTHLY PAYMENTS: 8 2,171,900.75
(C) THREE OR MORE MONTHLY PAYMENTS: 3 807,621.85
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 322,143.13
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 401,322,719.53
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,398
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 141,476.48
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,742,542.90
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 221,729.79
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.27464440 % 1.44661200 % 5.27874340 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.24542850 % 1.44880710 % 5.30167500 %
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 8.20114935
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 333.97
POOL TRADING FACTOR: 83.78346437
................................................................................
Run: 04/30/97 14:33:45 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 67,126,884.76 7.000000 % 2,900,731.07
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 1,129,594.20 0.000000 % 11,558.70
A-6 7609473R0 0.00 0.00 0.497154 % 0.00
R 760947MU2 100.00 0.00 7.000000 % 0.00
M-1 760947MR9 2,277,000.00 2,148,288.99 7.000000 % 8,135.67
M-2 760947MS7 911,000.00 859,504.29 7.000000 % 3,254.98
M-3 760947MT5 1,367,000.00 1,289,728.18 7.000000 % 4,884.26
B-1 455,000.00 429,280.39 7.000000 % 1,625.70
B-2 455,000.00 429,280.39 7.000000 % 1,625.70
B-3 455,670.95 429,913.50 7.000000 % 1,628.10
- -------------------------------------------------------------------------------
182,156,882.70 147,357,474.70 2,933,444.18
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 391,079.70 3,291,810.77 0.00 0.00 64,226,153.69
A-2 198,083.23 198,083.23 0.00 0.00 34,000,000.00
A-3 81,563.69 81,563.69 0.00 0.00 14,000,000.00
A-4 148,649.81 148,649.81 0.00 0.00 25,515,000.00
A-5 0.00 11,558.70 0.00 0.00 1,118,035.50
A-6 60,972.47 60,972.47 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 12,515.89 20,651.56 0.00 0.00 2,140,153.32
M-2 5,007.46 8,262.44 0.00 0.00 856,249.31
M-3 7,513.92 12,398.18 0.00 0.00 1,284,843.92
B-1 2,500.98 4,126.68 0.00 0.00 427,654.69
B-2 2,500.98 4,126.68 0.00 0.00 427,654.69
B-3 2,504.67 4,132.77 0.00 0.00 428,285.40
- -------------------------------------------------------------------------------
912,892.80 3,846,336.98 0.00 0.00 144,424,030.52
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 661.348618 28.578631 3.853002 32.431633 0.000000 632.769987
A-2 1000.000000 0.000000 5.825977 5.825977 0.000000 1000.000000
A-3 1000.000000 0.000000 5.825978 5.825978 0.000000 1000.000000
A-4 1000.000000 0.000000 5.825977 5.825977 0.000000 1000.000000
A-5 925.053911 9.465718 0.000000 9.465718 0.000000 915.588193
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 943.473426 3.572978 5.496658 9.069636 0.000000 939.900448
M-2 943.473425 3.572975 5.496663 9.069638 0.000000 939.900450
M-3 943.473431 3.572977 5.496650 9.069627 0.000000 939.900454
B-1 943.473385 3.572967 5.496659 9.069626 0.000000 939.900418
B-2 943.473385 3.572967 5.496659 9.069626 0.000000 939.900418
B-3 943.473575 3.572929 5.496664 9.069593 0.000000 939.900602
_______________________________________________________________________________
DETERMINATION DATE 21-April-97
DISTRIBUTION DATE 25-April-97
Run: 04/30/97 14:33:46 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 29,430.31
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 114.50
SUBSERVICER ADVANCES THIS MONTH 26,626.55
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,664,047.03
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 2 597,714.93
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 412,022.54
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 144,424,030.52
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 560
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,374,782.48
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.17993800 % 2.93892100 % 0.88114130 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.11681190 % 2.96435886 % 0.89570210 %
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 7.73497752
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 155.27
POOL TRADING FACTOR: 79.28551937
................................................................................
Run: 04/30/97 14:33:47 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 10,102,488.25 7.500000 % 77,179.85
A-2 760947MW8 152,100,000.00 106,271,140.79 7.500000 % 700,754.06
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 41,801,082.03 7.500000 % 32,161.12
A-8 760947NC1 22,189,665.00 16,850,381.75 8.500000 % 81,641.23
A-9 760947ND9 24,993,667.00 19,007,096.84 7.000000 % 91,538.68
A-10 760947NE7 9,694,332.00 7,348,334.14 7.250000 % 35,871.88
A-11 760947NF4 19,384,664.00 14,692,667.98 7.125000 % 71,743.77
A-12 760947NG2 917,418.09 874,771.46 0.000000 % 993.76
A-13 7609473Q2 0.00 0.00 0.518846 % 0.00
R 760947NH0 100.00 0.00 7.500000 % 0.00
M-1 760947NK3 10,149,774.00 10,000,618.39 7.500000 % 7,694.32
M-2 760947NL1 5,638,762.00 5,555,897.80 7.500000 % 4,274.62
M-3 760947NM9 4,511,009.00 4,444,717.66 7.500000 % 3,419.70
B-1 760947NN7 2,255,508.00 2,222,362.27 7.500000 % 1,709.85
B-2 760947NP2 1,353,299.00 1,333,411.64 7.500000 % 1,025.91
B-3 760947NQ0 2,029,958.72 1,997,152.67 7.500000 % 1,536.58
- -------------------------------------------------------------------------------
451,101,028.81 380,810,465.67 1,111,545.33
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 63,127.63 140,307.48 0.00 0.00 10,025,308.40
A-2 664,058.71 1,364,812.77 0.00 0.00 105,570,386.73
A-3 59,876.75 59,876.75 0.00 0.00 9,582,241.00
A-4 215,256.91 215,256.91 0.00 0.00 34,448,155.00
A-5 311,953.31 311,953.31 0.00 0.00 49,922,745.00
A-6 277,163.28 277,163.28 0.00 0.00 44,355,201.00
A-7 261,203.30 293,364.42 0.00 0.00 41,768,920.91
A-8 119,332.44 200,973.67 0.00 0.00 16,768,740.52
A-9 110,852.04 202,390.72 0.00 0.00 18,915,558.16
A-10 44,387.10 80,258.98 0.00 0.00 7,312,462.26
A-11 87,219.87 158,963.64 0.00 0.00 14,620,924.21
A-12 0.00 993.76 0.00 0.00 873,777.70
A-13 164,617.99 164,617.99 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 62,491.07 70,185.39 0.00 0.00 9,992,924.07
M-2 34,717.25 38,991.87 0.00 0.00 5,551,623.18
M-3 27,773.81 31,193.51 0.00 0.00 4,441,297.96
B-1 13,886.92 15,596.77 0.00 0.00 2,220,652.42
B-2 8,332.11 9,358.02 0.00 0.00 1,332,385.73
B-3 12,479.65 14,016.23 0.00 0.00 1,995,616.09
- -------------------------------------------------------------------------------
2,538,730.14 3,650,275.47 0.00 0.00 379,698,920.34
===============================================================================
Run: 04/30/97 14:33:47
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-1 666.830908 5.094379 4.166840 9.261219 0.000000 661.736528
A-2 698.692576 4.607193 4.365935 8.973128 0.000000 694.085383
A-3 1000.000000 0.000000 6.248721 6.248721 0.000000 1000.000000
A-4 1000.000000 0.000000 6.248721 6.248721 0.000000 1000.000000
A-5 1000.000000 0.000000 6.248721 6.248721 0.000000 1000.000000
A-6 1000.000000 0.000000 6.248721 6.248721 0.000000 1000.000000
A-7 985.304540 0.758078 6.156893 6.914971 0.000000 984.546462
A-8 759.379727 3.679246 5.377839 9.057085 0.000000 755.700481
A-9 760.476518 3.662475 4.435205 8.097680 0.000000 756.814042
A-10 758.003145 3.700295 4.578665 8.278960 0.000000 754.302850
A-11 757.953193 3.701058 4.499426 8.200484 0.000000 754.252135
A-12 953.514509 1.083214 0.000000 1.083214 0.000000 952.431296
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 985.304539 0.758078 6.156893 6.914971 0.000000 984.546461
M-2 985.304540 0.758078 6.156892 6.914970 0.000000 984.546463
M-3 985.304543 0.758079 6.156895 6.914974 0.000000 984.546464
B-1 985.304539 0.758078 6.156892 6.914970 0.000000 984.546461
B-2 985.304534 0.758081 6.156888 6.914969 0.000000 984.546453
B-3 983.839056 0.756951 6.147736 6.904687 0.000000 983.082104
_______________________________________________________________________________
DETERMINATION DATE 21-April-97
DISTRIBUTION DATE 25-April-97
Run: 04/30/97 14:33:48 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 76,187.64
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 13,886.38
SUBSERVICER ADVANCES THIS MONTH 64,874.31
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 16 4,574,790.06
(B) TWO MONTHLY PAYMENTS: 4 1,401,768.36
(C) THREE OR MORE MONTHLY PAYMENTS: 6 2,615,842.19
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 379,698,920.33
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,375
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 818,437.81
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.27408270 % 5.26437300 % 1.46154380 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.25955520 % 5.26360338 % 1.46470060 %
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 8.28995133
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 334.97
POOL TRADING FACTOR: 84.17159263
................................................................................
Run: 04/30/97 14:33:49 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 161,500,000.00 120,717,403.37 7.500000 % 2,825,088.95
A-2 760947PD7 7,348,151.00 7,348,151.00 7.500000 % 0.00
A-3 760947PE5 24,828,814.00 19,821,896.97 8.500000 % 346,838.78
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 19,821,896.97 7.000000 % 346,838.78
A-8 760947PK1 42,208,985.00 41,675,401.83 7.500000 % 60,429.28
A-9 760947PL9 49,657,668.00 39,643,818.80 7.250000 % 693,678.60
A-10 760947PM7 479,655.47 437,039.75 0.000000 % 2,539.34
A-11 7609473S8 0.00 0.00 0.467360 % 0.00
R 760947PN5 100.00 0.00 7.500000 % 0.00
M-1 760947PP0 10,087,900.00 9,960,374.22 7.500000 % 14,442.53
M-2 760947PQ8 5,604,400.00 5,533,552.21 7.500000 % 8,023.64
M-3 760947PR6 4,483,500.00 4,426,822.01 7.500000 % 6,418.89
B-1 2,241,700.00 2,213,361.66 7.500000 % 3,209.37
B-2 1,345,000.00 1,327,997.23 7.500000 % 1,925.59
B-3 2,017,603.30 1,992,097.91 7.500000 % 2,888.55
- -------------------------------------------------------------------------------
448,349,608.77 386,637,131.93 4,312,322.30
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 753,722.70 3,578,811.65 0.00 0.00 117,892,314.42
A-2 45,879.61 45,879.61 0.00 0.00 7,348,151.00
A-3 140,263.47 487,102.25 0.00 0.00 19,475,058.19
A-4 99,382.89 99,382.89 0.00 0.00 15,917,318.00
A-5 273,473.86 273,473.86 0.00 0.00 43,800,000.00
A-6 324,672.16 324,672.16 0.00 0.00 52,000,000.00
A-7 115,511.09 462,349.87 0.00 0.00 19,475,058.19
A-8 260,208.52 320,637.80 0.00 0.00 41,614,972.55
A-9 239,273.13 932,951.73 0.00 0.00 38,950,140.20
A-10 0.00 2,539.34 0.00 0.00 434,500.41
A-11 150,430.24 150,430.24 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 62,189.54 76,632.07 0.00 0.00 9,945,931.69
M-2 34,549.81 42,573.45 0.00 0.00 5,525,528.57
M-3 27,639.73 34,058.62 0.00 0.00 4,420,403.12
B-1 13,819.56 17,028.93 0.00 0.00 2,210,152.29
B-2 8,291.61 10,217.20 0.00 0.00 1,326,071.64
B-3 12,438.05 15,326.60 0.00 0.00 1,989,209.36
- -------------------------------------------------------------------------------
2,561,745.97 6,874,068.27 0.00 0.00 382,324,809.63
===============================================================================
Run: 04/30/97 14:33:49
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-1 747.476182 17.492811 4.667014 22.159825 0.000000 729.983371
A-2 1000.000000 0.000000 6.243695 6.243695 0.000000 1000.000000
A-3 798.342481 13.969204 5.649222 19.618426 0.000000 784.373277
A-4 1000.000000 0.000000 6.243696 6.243696 0.000000 1000.000000
A-5 1000.000000 0.000000 6.243695 6.243695 0.000000 1000.000000
A-6 1000.000000 0.000000 6.243695 6.243695 0.000000 1000.000000
A-7 798.342481 13.969204 4.652300 18.621504 0.000000 784.373277
A-8 987.358541 1.431669 6.164766 7.596435 0.000000 985.926872
A-9 798.342339 13.969214 4.818453 18.787667 0.000000 784.373124
A-10 911.153479 5.294092 0.000000 5.294092 0.000000 905.859387
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 987.358540 1.431669 6.164766 7.596435 0.000000 985.926872
M-2 987.358542 1.431668 6.164765 7.596433 0.000000 985.926874
M-3 987.358539 1.431669 6.164766 7.596435 0.000000 985.926870
B-1 987.358549 1.431668 6.164768 7.596436 0.000000 985.926881
B-2 987.358535 1.431665 6.164766 7.596431 0.000000 985.926870
B-3 987.358570 1.431669 6.164765 7.596434 0.000000 985.926897
_______________________________________________________________________________
DETERMINATION DATE 21-April-97
DISTRIBUTION DATE 25-April-97
Run: 04/30/97 14:33:50 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 79,096.55
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 7,255.37
SUBSERVICER ADVANCES THIS MONTH 21,863.13
MASTER SERVICER ADVANCES THIS MONTH 1,808.62
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 10 2,153,650.51
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 237,759.03
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 492,791.84
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 382,324,809.63
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,419
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 239,855.82
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 3,751,874.82
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 261,529.67
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.40906290 % 5.15814200 % 1.43279530 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.34434630 % 5.20287015 % 1.44686400 %
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 8.25595771
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 336.17
POOL TRADING FACTOR: 85.27381359
................................................................................
Run: 04/30/97 14:33:51 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-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 7,329,437.74 7.000000 % 1,425,282.14
A-2 760947NS6 45,874,000.00 45,874,000.00 7.000000 % 0.00
A-3 760947NT4 14,000,000.00 11,242,300.64 7.000000 % 201,713.43
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 416,148.36 379,584.25 0.000000 % 1,532.47
A-8 7609473T6 0.00 0.00 0.511305 % 0.00
R 760947NX5 100.00 0.00 7.000000 % 0.00
M-1 760947NY3 2,110,000.00 1,998,806.44 7.000000 % 7,463.13
M-2 760947NZ0 1,054,500.00 998,929.57 7.000000 % 3,729.80
M-3 760947PA3 773,500.00 732,737.81 7.000000 % 2,735.89
B-1 351,000.00 332,502.87 7.000000 % 1,241.50
B-2 281,200.00 266,381.21 7.000000 % 994.61
B-3 350,917.39 332,424.63 7.000000 % 1,241.21
- -------------------------------------------------------------------------------
140,600,865.75 118,061,605.16 1,645,934.18
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 42,720.06 1,468,002.20 0.00 0.00 5,904,155.60
A-2 267,379.33 267,379.33 0.00 0.00 45,874,000.00
A-3 65,526.42 267,239.85 0.00 0.00 11,040,587.21
A-4 62,995.07 62,995.07 0.00 0.00 10,808,000.00
A-5 138,728.45 138,728.45 0.00 0.00 23,801,500.00
A-6 81,395.83 81,395.83 0.00 0.00 13,965,000.00
A-7 0.00 1,532.47 0.00 0.00 378,051.78
A-8 50,263.40 50,263.40 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 11,650.16 19,113.29 0.00 0.00 1,991,343.31
M-2 5,822.32 9,552.12 0.00 0.00 995,199.77
M-3 4,270.80 7,006.69 0.00 0.00 730,001.92
B-1 1,938.01 3,179.51 0.00 0.00 331,261.37
B-2 1,552.62 2,547.23 0.00 0.00 265,386.60
B-3 1,937.55 3,178.76 0.00 0.00 331,183.42
- -------------------------------------------------------------------------------
736,180.02 2,382,114.20 0.00 0.00 116,415,670.98
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 273.333498 53.152420 1.593140 54.745560 0.000000 220.181078
A-2 1000.000000 0.000000 5.828559 5.828559 0.000000 1000.000000
A-3 803.021474 14.408102 4.680459 19.088561 0.000000 788.613372
A-4 1000.000000 0.000000 5.828559 5.828559 0.000000 1000.000000
A-5 1000.000000 0.000000 5.828559 5.828559 0.000000 1000.000000
A-6 1000.000000 0.000000 5.828559 5.828559 0.000000 1000.000000
A-7 912.136840 3.682509 0.000000 3.682509 0.000000 908.454331
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 947.301630 3.537028 5.521403 9.058431 0.000000 943.764602
M-2 947.301631 3.537032 5.521404 9.058436 0.000000 943.764599
M-3 947.301629 3.537027 5.521396 9.058423 0.000000 943.764603
B-1 947.301624 3.537037 5.521396 9.058433 0.000000 943.764587
B-2 947.301600 3.537020 5.521408 9.058428 0.000000 943.764580
B-3 947.301671 3.537043 5.521385 9.058428 0.000000 943.764628
_______________________________________________________________________________
DETERMINATION DATE 21-April-97
DISTRIBUTION DATE 25-April-97
Run: 04/30/97 14:33:51 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 23,956.10
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 918.77
SUBSERVICER ADVANCES THIS MONTH 2,801.04
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 283,478.16
(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 116,415,670.98
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 448
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,205,054.52
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.03866210 % 3.16996100 % 0.79137720 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 95.99752530 % 3.19247827 % 0.79959530 %
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 7.78869712
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 156.12
POOL TRADING FACTOR: 82.79868716
................................................................................
Run: 04/30/97 14:33:52 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 96,383,921.06 7.000000 % 1,280,903.46
A-2 7609473U3 0.00 0.00 0.547775 % 0.00
R 760947QL8 100.00 0.00 7.000000 % 0.00
M-1 760947QM6 1,786,900.00 1,701,265.34 7.000000 % 6,194.58
M-2 760947QN4 893,400.00 850,585.08 7.000000 % 3,097.12
M-3 760947QP9 595,600.00 567,056.71 7.000000 % 2,064.75
B-1 297,800.00 283,528.36 7.000000 % 1,032.37
B-2 238,200.00 226,784.59 7.000000 % 825.76
B-3 357,408.38 340,280.07 7.000000 % 1,239.02
- -------------------------------------------------------------------------------
119,123,708.38 100,353,421.21 1,295,357.06
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 558,723.18 1,839,626.64 0.00 0.00 95,103,017.60
A-2 45,522.75 45,522.75 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 9,861.98 16,056.56 0.00 0.00 1,695,070.76
M-2 4,930.72 8,027.84 0.00 0.00 847,487.96
M-3 3,287.14 5,351.89 0.00 0.00 564,991.96
B-1 1,643.58 2,675.95 0.00 0.00 282,495.99
B-2 1,314.64 2,140.40 0.00 0.00 225,958.83
B-3 1,972.56 3,211.58 0.00 0.00 339,041.05
- -------------------------------------------------------------------------------
627,256.55 1,922,613.61 0.00 0.00 99,058,064.15
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 838.454247 11.142719 4.860394 16.003113 0.000000 827.311528
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 952.076412 3.466663 5.519044 8.985707 0.000000 948.609749
M-2 952.076427 3.466667 5.519051 8.985718 0.000000 948.609761
M-3 952.076410 3.466672 5.519040 8.985712 0.000000 948.609738
B-1 952.076427 3.466655 5.519073 8.985728 0.000000 948.609772
B-2 952.076364 3.466667 5.519060 8.985727 0.000000 948.609698
B-3 952.076361 3.466679 5.519065 8.985744 0.000000 948.609683
_______________________________________________________________________________
DETERMINATION DATE 21-April-97
DISTRIBUTION DATE 25-April-97
Run: 04/30/97 14:33:53 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 20,598.75
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 8,252.30
SUBSERVICER ADVANCES THIS MONTH 20,134.84
MASTER SERVICER ADVANCES THIS MONTH 3,332.16
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 1,569,027.52
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 424,415.11
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 99,058,064.15
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 404
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 339,641.53
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 929,953.90
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.04447950 % 3.10792300 % 0.84759740 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.00734520 % 3.13710015 % 0.85555460 %
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 7.85564722
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 158.32
POOL TRADING FACTOR: 83.15562494
................................................................................
Run: 04/30/97 14:33:54 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-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 28,303,685.90 6.200000 % 1,004,783.37
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 45,173,220.77 7.050000 % 833,527.98
A-5 760947QU8 104,043,000.00 97,049,456.19 0.000000 % 497,789.79
A-6 760947QV6 26,848,000.00 26,570,302.60 7.500000 % 20,045.36
A-7 760947QW4 366,090.95 356,422.83 0.000000 % 337.84
A-8 7609473V1 0.00 0.00 0.436983 % 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 6,642,377.73 7.500000 % 5,011.19
M-2 760947RA1 4,474,600.00 4,428,317.80 7.500000 % 3,340.84
M-3 760947RB9 2,983,000.00 2,952,145.88 7.500000 % 2,227.18
B-1 1,789,800.00 1,771,287.52 7.500000 % 1,336.31
B-2 745,700.00 737,986.99 7.500000 % 556.76
B-3 1,193,929.65 1,181,580.43 7.500000 % 891.42
- -------------------------------------------------------------------------------
298,304,120.60 259,464,784.64 2,369,848.04
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 146,198.42 1,150,981.79 0.00 0.00 27,298,902.53
A-2 194,127.16 194,127.16 0.00 0.00 35,848,000.00
A-3 43,647.20 43,647.20 0.00 0.00 8,450,000.00
A-4 265,325.00 1,098,852.98 0.00 0.00 44,339,692.79
A-5 255,176.09 752,965.88 437,836.05 0.00 96,989,502.45
A-6 166,022.04 186,067.40 0.00 0.00 26,550,257.24
A-7 0.00 337.84 0.00 0.00 356,084.99
A-8 94,460.68 94,460.68 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 41,504.27 46,515.46 0.00 0.00 6,637,366.54
M-2 27,669.93 31,010.77 0.00 0.00 4,424,976.96
M-3 18,446.21 20,673.39 0.00 0.00 2,949,918.70
B-1 11,067.73 12,404.04 0.00 0.00 1,769,951.21
B-2 4,611.24 5,168.00 0.00 0.00 737,430.23
B-3 7,383.00 8,274.42 0.00 0.00 1,180,689.01
- -------------------------------------------------------------------------------
1,275,638.97 3,645,487.01 437,836.05 0.00 257,532,772.65
===============================================================================
Run: 04/30/97 14:33:54
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-1 754.764957 26.794223 3.898625 30.692848 0.000000 727.970734
A-2 1000.000000 0.000000 5.415286 5.415286 0.000000 1000.000000
A-3 1000.000000 0.000000 5.165349 5.165349 0.000000 1000.000000
A-4 670.723397 12.376065 3.939495 16.315560 0.000000 658.347332
A-5 932.782178 4.784462 2.452602 7.237064 4.208222 932.205938
A-6 989.656682 0.746624 6.183777 6.930401 0.000000 988.910058
A-7 973.590934 0.922831 0.000000 0.922831 0.000000 972.668103
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-1 989.656684 0.746624 6.183776 6.930400 0.000000 988.910060
M-2 989.656684 0.746623 6.183777 6.930400 0.000000 988.910061
M-3 989.656681 0.746624 6.183778 6.930402 0.000000 988.910057
B-1 989.656677 0.746625 6.183780 6.930405 0.000000 988.910051
B-2 989.656685 0.746627 6.183774 6.930401 0.000000 988.910058
B-3 989.656660 0.746627 6.183781 6.930408 0.000000 988.910033
_______________________________________________________________________________
DETERMINATION DATE 21-April-97
DISTRIBUTION DATE 25-April-97
Run: 04/30/97 14:33:54 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 53,836.96
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,439.27
SUBSERVICER ADVANCES THIS MONTH 48,134.23
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 13 3,933,384.54
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 3 815,339.27
FORECLOSURES
NUMBER OF LOANS 6
AGGREGATE PRINCIPAL BALANCE 1,698,705.20
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 257,532,772.65
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 970
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,736,235.09
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.16359530 % 5.41196000 % 1.42444460 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.11744280 % 5.44096274 % 1.43406090 %
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 8.21995074
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 338.42
POOL TRADING FACTOR: 86.33228805
................................................................................
Run: 04/30/97 16:08:19 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 13,717,486.94 7.500000 % 311,711.85
A-2 760947PT2 73,285,445.00 61,635,258.73 7.500000 % 960,076.29
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 29,796,885.08 7.500000 % 25,779.76
A-6 760947PX3 19,608,650.00 16,014,441.67 7.500000 % 296,193.91
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 95,885,900.45 7.500000 % 1,496,277.19
A-11 760947QC8 3,268,319.71 3,019,030.43 0.000000 % 4,307.62
R 760947QD6 100.00 0.00 7.500000 % 0.00
M-1 760947QE4 7,342,463.00 7,248,011.06 7.500000 % 6,270.86
M-2 760947QF1 5,710,804.00 5,637,341.41 7.500000 % 4,877.33
M-3 760947QG9 3,263,317.00 3,221,338.37 7.500000 % 2,787.05
B-1 760947QH7 1,794,824.00 1,771,735.76 7.500000 % 1,532.88
B-2 760947QJ3 1,142,161.00 1,127,468.49 7.500000 % 975.47
B-3 1,957,990.76 1,925,317.39 7.500000 % 1,665.76
- -------------------------------------------------------------------------------
326,331,688.47 288,229,953.78 3,112,455.97
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 85,683.04 397,394.89 0.00 0.00 13,405,775.09
A-2 384,990.12 1,345,066.41 0.00 0.00 60,675,182.44
A-3 48,506.85 48,506.85 0.00 0.00 7,765,738.00
A-4 210,330.46 210,330.46 0.00 0.00 33,673,000.00
A-5 186,119.22 211,898.98 0.00 0.00 29,771,105.32
A-6 100,030.43 396,224.34 0.00 0.00 15,718,247.76
A-7 17,333.38 17,333.38 0.00 0.00 2,775,000.00
A-8 6,433.65 6,433.65 0.00 0.00 1,030,000.00
A-9 12,405.08 12,405.08 0.00 0.00 1,986,000.00
A-10 598,928.67 2,095,205.86 0.00 0.00 94,389,623.26
A-11 0.00 4,307.62 0.00 0.00 3,014,722.81
R 0.00 0.00 0.00 0.00 0.00
M-1 45,272.99 51,543.85 0.00 0.00 7,241,740.20
M-2 35,212.32 40,089.65 0.00 0.00 5,632,464.08
M-3 20,121.33 22,908.38 0.00 0.00 3,218,551.32
B-1 11,066.73 12,599.61 0.00 0.00 1,770,202.88
B-2 7,042.47 8,017.94 0.00 0.00 1,126,493.02
B-3 12,026.04 13,691.80 0.00 0.00 1,923,651.63
- -------------------------------------------------------------------------------
1,781,502.78 4,893,958.75 0.00 0.00 285,117,497.81
===============================================================================
Run: 04/30/97 16:08:19
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-1 783.856397 17.812106 4.896174 22.708280 0.000000 766.044291
A-2 841.030013 13.100504 5.253296 18.353800 0.000000 827.929508
A-3 1000.000000 0.000000 6.246264 6.246264 0.000000 1000.000000
A-4 1000.000000 0.000000 6.246264 6.246264 0.000000 1000.000000
A-5 987.136207 0.854054 6.165914 7.019968 0.000000 986.282154
A-6 816.702918 15.105268 5.101342 20.206610 0.000000 801.597650
A-7 1000.000000 0.000000 6.246263 6.246263 0.000000 1000.000000
A-8 1000.000000 0.000000 6.246262 6.246262 0.000000 1000.000000
A-9 1000.000000 0.000000 6.246264 6.246264 0.000000 1000.000000
A-10 840.789499 13.120325 5.251793 18.372118 0.000000 827.669175
A-11 923.725553 1.317992 0.000000 1.317992 0.000000 922.407560
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 987.136205 0.854054 6.165913 7.019967 0.000000 986.282151
M-2 987.136209 0.854053 6.165913 7.019966 0.000000 986.282156
M-3 987.136208 0.854054 6.165913 7.019967 0.000000 986.282154
B-1 987.136209 0.854056 6.165914 7.019970 0.000000 986.282154
B-2 987.136218 0.854056 6.165917 7.019973 0.000000 986.282162
B-3 983.312807 0.850745 6.142031 6.992776 0.000000 982.462057
_______________________________________________________________________________
DETERMINATION DATE 21-April-97
DISTRIBUTION DATE 25-April-97
Run: 04/30/97 16:08:20 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 52,606.36
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SPREAD 88,541.42
SUBSERVICER ADVANCES THIS MONTH 17,076.09
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 498,009.30
(B) TWO MONTHLY PAYMENTS: 1 390,609.08
(C) THREE OR MORE MONTHLY PAYMENTS: 3 1,110,281.09
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 246,653.35
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 285,117,497.81
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,001
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,862,466.86
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.66114630 % 5.64729100 % 1.69156270 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.58670780 % 5.64425394 % 1.70872040 %
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 8.05923306
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 327.13
POOL TRADING FACTOR: 87.37046014
................................................................................
Run: 04/30/97 14:33:59 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 173,876,000.00 140,362,707.96 6.850000 % 2,461,109.19
A-2 760947RD5 25,000,000.00 21,406,795.16 7.250000 % 263,873.49
A-3 760947RE3 22,600,422.00 22,600,422.00 7.000000 % 0.00
A-4 760947RF0 15,842,000.00 14,412,915.89 6.750000 % 106,762.57
A-5 760947RG8 11,649,000.00 11,090,420.42 6.900000 % 41,729.79
A-6 760947RU7 73,856,000.00 75,285,084.11 0.000000 % 0.00
A-7 760947RH6 93,000,000.00 82,479,331.94 7.250000 % 772,604.28
A-8 760947RJ2 6,350,000.00 6,908,579.58 7.250000 % 0.00
A-9 760947RK9 20,348,738.00 16,426,671.71 7.250000 % 288,024.03
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 178,301.34 169,512.31 0.000000 % 203.83
A-14 7609473W9 0.00 0.00 0.631783 % 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 11,824,957.56 7.250000 % 17,266.10
M-2 760947RS2 6,634,109.00 6,569,420.99 7.250000 % 9,592.28
M-3 760947RT0 5,307,287.00 5,255,536.59 7.250000 % 7,673.82
B-1 760947RV5 3,184,372.00 3,153,321.75 7.250000 % 4,604.29
B-2 760947RW3 1,326,822.00 1,313,884.39 7.250000 % 1,918.46
B-3 760947RX1 2,122,914.66 2,102,214.50 7.250000 % 3,069.53
- -------------------------------------------------------------------------------
530,728,720.00 478,872,934.86 3,978,431.66
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 801,054.03 3,262,163.22 0.00 0.00 137,901,598.77
A-2 129,303.17 393,176.66 0.00 0.00 21,142,921.67
A-3 131,805.67 131,805.67 0.00 0.00 22,600,422.00
A-4 81,054.12 187,816.69 0.00 0.00 14,306,153.32
A-5 63,755.35 105,485.14 0.00 0.00 11,048,690.63
A-6 408,994.59 408,994.59 106,762.57 0.00 75,391,846.68
A-7 498,198.76 1,270,803.04 0.00 0.00 81,706,727.66
A-8 0.00 0.00 41,729.79 0.00 6,950,309.37
A-9 99,221.79 387,245.82 0.00 0.00 16,138,647.68
A-10 19,875.46 19,875.46 0.00 0.00 2,511,158.00
A-11 236,612.59 236,612.59 0.00 0.00 40,000,000.00
A-12 90,604.29 90,604.29 0.00 0.00 15,000,000.00
A-13 0.00 203.83 0.00 0.00 169,308.48
A-14 252,062.34 252,062.34 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 71,426.12 88,692.22 0.00 0.00 11,807,691.46
M-2 39,681.18 49,273.46 0.00 0.00 6,559,828.71
M-3 31,744.94 39,418.76 0.00 0.00 5,247,862.77
B-1 19,046.97 23,651.26 0.00 0.00 3,148,717.46
B-2 7,936.24 9,854.70 0.00 0.00 1,311,965.93
B-3 12,697.98 15,767.51 0.00 0.00 2,093,378.07
- -------------------------------------------------------------------------------
2,995,075.59 6,973,507.25 148,492.36 0.00 475,037,228.66
===============================================================================
Run: 04/30/97 14:33:59
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-1 807.257517 14.154393 4.607042 18.761435 0.000000 793.103124
A-2 856.271806 10.554940 5.172127 15.727067 0.000000 845.716867
A-3 1000.000000 0.000000 5.832000 5.832000 0.000000 1000.000000
A-4 909.791434 6.739210 5.116407 11.855617 0.000000 903.052223
A-5 952.049139 3.582264 5.473032 9.055296 0.000000 948.466875
A-6 1019.349601 0.000000 5.537730 5.537730 1.445550 1020.795151
A-7 886.874537 8.307573 5.356976 13.664549 0.000000 878.566964
A-8 1087.965288 0.000000 0.000000 0.000000 6.571620 1094.536909
A-9 807.257517 14.154393 4.876066 19.030459 0.000000 793.103124
A-10 1000.000000 0.000000 7.914858 7.914858 0.000000 1000.000000
A-11 1000.000000 0.000000 5.915315 5.915315 0.000000 1000.000000
A-12 1000.000000 0.000000 6.040286 6.040286 0.000000 1000.000000
A-13 950.706876 1.143177 0.000000 1.143177 0.000000 949.563699
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-1 990.249177 1.445903 5.981388 7.427291 0.000000 988.803274
M-2 990.249179 1.445903 5.981388 7.427291 0.000000 988.803276
M-3 990.249178 1.445903 5.981387 7.427290 0.000000 988.803276
B-1 990.249176 1.445902 5.981390 7.427292 0.000000 988.803274
B-2 990.249174 1.445906 5.981390 7.427296 0.000000 988.803268
B-3 990.249179 1.445904 5.981390 7.427294 0.000000 986.086775
_______________________________________________________________________________
DETERMINATION DATE 21-April-97
DISTRIBUTION DATE 25-April-97
Run: 04/30/97 14:34:00 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 97,953.21
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,859.95
SUBSERVICER ADVANCES THIS MONTH 64,375.12
MASTER SERVICER ADVANCES THIS MONTH 2,621.47
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 23 5,718,991.02
(B) TWO MONTHLY PAYMENTS: 2 703,243.96
(C) THREE OR MORE MONTHLY PAYMENTS: 3 703,712.04
FORECLOSURES
NUMBER OF LOANS 6
AGGREGATE PRINCIPAL BALANCE 1,634,517.01
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 475,037,228.66
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,745
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 355,875.28
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 3,045,228.35
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 182,137.19
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.68725300 % 4.94041100 % 1.37233630 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.64677140 % 4.97126994 % 1.38018620 %
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 8.17073598
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 339.22
POOL TRADING FACTOR: 89.50659928
................................................................................
Run: 04/30/97 14:34:01 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 45,798,616.33 6.750000 % 300,523.58
A-2 760947SA0 20,391,493.00 20,391,493.00 6.750000 % 0.00
A-3 760947SB8 29,250,000.00 25,558,728.12 6.750000 % 116,044.54
A-4 760947SC6 313,006.32 285,924.47 0.000000 % 1,309.12
A-5 7609473X7 0.00 0.00 0.559560 % 0.00
R 760947SD4 100.00 0.00 6.750000 % 0.00
M-1 760947SE2 1,364,000.00 1,299,848.83 6.750000 % 4,901.14
M-2 760947SF9 818,000.00 779,528.11 6.750000 % 2,939.25
M-3 760947SG7 546,000.00 520,320.73 6.750000 % 1,961.89
B-1 491,000.00 467,907.45 6.750000 % 1,764.27
B-2 273,000.00 260,160.35 6.750000 % 980.95
B-3 327,627.84 312,219.12 6.750000 % 1,177.24
- -------------------------------------------------------------------------------
109,132,227.16 95,674,746.51 431,601.98
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 257,442.35 557,965.93 0.00 0.00 45,498,092.75
A-2 114,624.29 114,624.29 0.00 0.00 20,391,493.00
A-3 143,670.26 259,714.80 0.00 0.00 25,442,683.58
A-4 0.00 1,309.12 0.00 0.00 284,615.35
A-5 44,582.86 44,582.86 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 7,306.69 12,207.83 0.00 0.00 1,294,947.69
M-2 4,381.87 7,321.12 0.00 0.00 776,588.86
M-3 2,924.81 4,886.70 0.00 0.00 518,358.84
B-1 2,630.19 4,394.46 0.00 0.00 466,143.18
B-2 1,462.41 2,443.36 0.00 0.00 259,179.40
B-3 1,755.04 2,932.28 0.00 0.00 311,041.88
- -------------------------------------------------------------------------------
580,780.77 1,012,382.75 0.00 0.00 95,243,144.53
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 827.317033 5.428729 4.650499 10.079228 0.000000 821.888304
A-2 1000.000000 0.000000 5.621182 5.621182 0.000000 1000.000000
A-3 873.802671 3.967335 4.911804 8.879139 0.000000 869.835336
A-4 913.478265 4.182408 0.000000 4.182408 0.000000 909.295857
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 952.968350 3.593211 5.356811 8.950022 0.000000 949.375139
M-2 952.968350 3.593215 5.356809 8.950024 0.000000 949.375135
M-3 952.968370 3.593205 5.356795 8.950000 0.000000 949.375165
B-1 952.968330 3.593218 5.356802 8.950020 0.000000 949.375112
B-2 952.968315 3.593223 5.356813 8.950036 0.000000 949.375092
B-3 952.968832 3.593223 5.356810 8.950033 0.000000 949.375594
_______________________________________________________________________________
DETERMINATION DATE 21-April-97
DISTRIBUTION DATE 25-April-97
Run: 04/30/97 14:34:01 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 19,749.23
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,588.76
SUBSERVICER ADVANCES THIS MONTH 10,739.87
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,144,325.85
(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 95,243,144.53
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 70,717.75
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.18405540 % 2.72536900 % 1.09057530 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.18121730 % 2.71924599 % 1.09138640 %
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 7.59011935
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 158.10
POOL TRADING FACTOR: 87.27316120
................................................................................
Run: 04/30/97 14:33:56 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 22,451,290.03 7.000000 % 350,787.96
A-2 760947SJ1 50,172,797.00 44,552,190.53 7.400000 % 584,646.58
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 33,182,241.90 7.250000 % 25,209.84
A-6 760947SN2 45,513,473.00 39,567,435.14 7.250000 % 618,497.44
A-7 760947SP7 8,560,000.00 8,560,000.00 7.125000 % 0.00
A-8 760947SQ5 77,000,000.00 68,577,690.14 7.250000 % 876,075.33
A-9 760947SR3 36,574,716.00 29,804,527.17 7.250000 % 704,224.32
A-10 7609473Y5 0.00 0.00 0.630755 % 0.00
R 760947SS1 100.00 0.00 7.250000 % 0.00
M-1 760947ST9 8,000,000.00 7,921,745.93 7.250000 % 6,018.46
M-2 760947SU6 5,333,000.00 5,280,833.87 7.250000 % 4,012.05
M-3 760947SV4 3,555,400.00 3,520,621.91 7.250000 % 2,674.75
B-1 1,244,400.00 1,232,227.58 7.250000 % 936.17
B-2 888,900.00 880,204.99 7.250000 % 668.73
B-3 1,422,085.30 1,408,174.85 7.250000 % 1,069.86
- -------------------------------------------------------------------------------
355,544,080.30 324,884,710.04 3,174,821.49
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 130,837.30 481,625.26 0.00 0.00 22,100,502.07
A-2 274,468.82 859,115.40 0.00 0.00 43,967,543.95
A-3 150,564.60 150,564.60 0.00 0.00 24,945,526.00
A-4 199,179.29 199,179.29 0.00 0.00 33,000,000.00
A-5 200,279.24 225,489.08 0.00 0.00 33,157,032.06
A-6 238,818.59 857,316.03 0.00 0.00 38,948,937.70
A-7 50,775.11 50,775.11 0.00 0.00 8,560,000.00
A-8 413,916.82 1,289,992.15 0.00 0.00 67,701,614.81
A-9 179,892.26 884,116.58 0.00 0.00 29,100,302.85
A-10 170,601.23 170,601.23 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 47,813.57 53,832.03 0.00 0.00 7,915,727.47
M-2 31,873.72 35,885.77 0.00 0.00 5,276,821.82
M-3 21,249.54 23,924.29 0.00 0.00 3,517,947.16
B-1 7,437.40 8,373.57 0.00 0.00 1,231,291.41
B-2 5,312.69 5,981.42 0.00 0.00 879,536.26
B-3 8,499.37 9,569.23 0.00 0.00 1,407,104.99
- -------------------------------------------------------------------------------
2,131,519.55 5,306,341.04 0.00 0.00 321,709,888.55
===============================================================================
Run: 04/30/97 14:33:56
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-1 869.407948 13.583978 5.066568 18.650546 0.000000 855.823969
A-2 887.975022 11.652661 5.470471 17.123132 0.000000 876.322362
A-3 1000.000000 0.000000 6.035736 6.035736 0.000000 1000.000000
A-4 1000.000000 0.000000 6.035736 6.035736 0.000000 1000.000000
A-5 990.218239 0.752307 5.976696 6.729003 0.000000 989.465932
A-6 869.356534 13.589326 5.247206 18.836532 0.000000 855.767208
A-7 1000.000000 0.000000 5.931672 5.931672 0.000000 1000.000000
A-8 890.619352 11.377602 5.375543 16.753145 0.000000 879.241751
A-9 814.894288 19.254403 4.918487 24.172890 0.000000 795.639886
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 990.218241 0.752308 5.976696 6.729004 0.000000 989.465934
M-2 990.218239 0.752306 5.976696 6.729002 0.000000 989.465933
M-3 990.218234 0.752306 5.976695 6.729001 0.000000 989.465928
B-1 990.218242 0.752306 5.976696 6.729002 0.000000 989.465935
B-2 990.218236 0.752312 5.976702 6.729014 0.000000 989.465924
B-3 990.218273 0.752311 5.976695 6.729006 0.000000 989.465955
_______________________________________________________________________________
DETERMINATION DATE 21-April-97
DISTRIBUTION DATE 25-April-97
Run: 04/30/97 14:33:57 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 67,292.76
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,192.15
SUBSERVICER ADVANCES THIS MONTH 36,827.63
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 2,963,878.90
(B) TWO MONTHLY PAYMENTS: 2 937,830.43
(C) THREE OR MORE MONTHLY PAYMENTS: 1 347,243.06
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 849,821.08
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 321,709,888.55
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,119
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,927,993.96
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.76892530 % 5.14742700 % 1.08364820 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.71221410 % 5.19427504 % 1.09351090 %
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 8.17177951
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 339.29
POOL TRADING FACTOR: 90.48382644
................................................................................
Run: 04/30/97 14:34:02 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 45,160,467.56 7.125000 % 991,681.47
A-2 760947TF8 59,147,000.00 50,615,973.89 7.250000 % 1,111,479.27
A-3 760947TG6 50,000,000.00 44,553,085.46 7.250000 % 709,660.54
A-4 760947TH4 2,000,000.00 1,786,480.87 6.812500 % 27,818.70
A-5 760947TJ0 18,900,000.00 16,882,244.93 7.000000 % 262,886.65
A-6 760947TK7 25,500,000.00 22,777,632.12 7.250000 % 354,688.34
A-7 760947TL5 30,750,000.00 27,467,144.56 7.500000 % 427,712.41
A-8 760947TM3 87,500,000.00 80,214,341.16 7.350000 % 949,224.47
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 60,693,659.11 7.250000 % 46,547.73
A-14 760947TT8 709,256.16 678,763.81 0.000000 % 3,216.59
A-15 7609473Z2 0.00 0.00 0.508935 % 0.00
R 760947TU5 100.00 0.00 7.250000 % 0.00
M-1 760947TV3 12,822,700.00 12,703,533.66 7.250000 % 9,742.71
M-2 760947TW1 7,123,700.00 7,057,496.70 7.250000 % 5,412.60
M-3 760947TX9 6,268,900.00 6,210,640.66 7.250000 % 4,763.12
B-1 2,849,500.00 2,823,018.49 7.250000 % 2,165.05
B-2 1,424,700.00 1,411,459.71 7.250000 % 1,082.49
B-3 2,280,382.97 2,259,190.57 7.250000 % 1,732.64
- -------------------------------------------------------------------------------
569,896,239.13 531,880,133.26 4,909,814.78
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 268,059.15 1,259,740.62 0.00 0.00 44,168,786.09
A-2 305,712.31 1,417,191.58 0.00 0.00 49,504,494.62
A-3 269,093.44 978,753.98 0.00 0.00 43,843,424.92
A-4 10,138.93 37,957.63 0.00 0.00 1,758,662.17
A-5 98,449.96 361,336.61 0.00 0.00 16,619,358.28
A-6 137,573.22 492,261.56 0.00 0.00 22,422,943.78
A-7 171,617.71 599,330.12 0.00 0.00 27,039,432.15
A-8 491,164.18 1,440,388.65 0.00 0.00 79,265,116.69
A-9 122,567.07 122,567.07 0.00 0.00 21,400,000.00
A-10 185,984.23 185,984.23 0.00 0.00 30,271,000.00
A-11 326,694.87 326,694.87 0.00 0.00 54,090,000.00
A-12 258,650.04 258,650.04 0.00 0.00 42,824,000.00
A-13 366,579.91 413,127.64 0.00 0.00 60,647,111.38
A-14 0.00 3,216.59 0.00 0.00 675,547.22
A-15 225,508.51 225,508.51 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 76,727.30 86,470.01 0.00 0.00 12,693,790.95
M-2 42,626.14 48,038.74 0.00 0.00 7,052,084.10
M-3 37,511.27 42,274.39 0.00 0.00 6,205,877.54
B-1 17,050.58 19,215.63 0.00 0.00 2,820,853.44
B-2 8,524.99 9,607.48 0.00 0.00 1,410,377.22
B-3 13,645.15 15,377.79 0.00 0.00 2,025,150.97
- -------------------------------------------------------------------------------
3,433,878.96 8,343,693.74 0.00 0.00 526,738,011.52
===============================================================================
Run: 04/30/97 14:34:02
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-1 855.765701 18.791811 5.079572 23.871383 0.000000 836.973889
A-2 855.765701 18.791811 5.168687 23.960498 0.000000 836.973889
A-3 891.061709 14.193211 5.381869 19.575080 0.000000 876.868498
A-4 893.240435 13.909350 5.069465 18.978815 0.000000 879.331085
A-5 893.240472 13.909347 5.208993 19.118340 0.000000 879.331126
A-6 893.240475 13.909347 5.395028 19.304375 0.000000 879.331129
A-7 893.240473 13.909347 5.581064 19.490411 0.000000 879.331127
A-8 916.735328 10.848280 5.613305 16.461585 0.000000 905.887048
A-9 1000.000000 0.000000 5.727433 5.727433 0.000000 1000.000000
A-10 1000.000000 0.000000 6.143974 6.143974 0.000000 1000.000000
A-11 1000.000000 0.000000 6.039839 6.039839 0.000000 1000.000000
A-12 1000.000000 0.000000 6.039838 6.039838 0.000000 1000.000000
A-13 990.706611 0.759802 5.983708 6.743510 0.000000 989.946809
A-14 957.007987 4.535160 0.000000 4.535160 0.000000 952.472827
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 990.706611 0.759802 5.983709 6.743511 0.000000 989.946809
M-2 990.706613 0.759802 5.983708 6.743510 0.000000 989.946811
M-3 990.706609 0.759802 5.983708 6.743510 0.000000 989.946807
B-1 990.706612 0.759800 5.983709 6.743509 0.000000 989.946812
B-2 990.706612 0.759802 5.983709 6.743511 0.000000 989.946810
B-3 990.706649 0.759802 5.983710 6.743512 0.000000 888.074940
_______________________________________________________________________________
DETERMINATION DATE 21-April-97
DISTRIBUTION DATE 25-April-97
Run: 04/30/97 14:34:03 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 112,377.81
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 10,189.82
SUBSERVICER ADVANCES THIS MONTH 102,028.38
MASTER SERVICER ADVANCES THIS MONTH 2,573.49
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 35 9,802,693.25
(B) TWO MONTHLY PAYMENTS: 5 1,206,115.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 8
AGGREGATE PRINCIPAL BALANCE 3,038,002.86
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 526,738,011.52
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,807
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 337,373.48
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 4,000,685.53
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.88831780 % 4.88923300 % 1.22244960 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.87750760 % 4.92688054 % 1.18928490 %
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 8.04697496
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 340.45
POOL TRADING FACTOR: 92.42700256
................................................................................
Run: 04/30/97 14:34:04 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 45,900,925.75 6.750000 % 1,091,778.41
A-2 760947SX0 21,274,070.00 21,274,070.00 6.750000 % 0.00
A-3 760947SY8 38,926,942.00 34,200,511.80 6.750000 % 555,852.37
A-4 760947SZ5 177,268.15 166,015.17 0.000000 % 4,207.13
A-5 7609474J7 0.00 0.00 0.517640 % 0.00
R 760947TA9 100.00 0.00 6.750000 % 0.00
M-1 760947TB7 1,493,000.00 1,429,437.33 6.750000 % 5,183.73
M-2 760947TC5 597,000.00 571,583.43 6.750000 % 2,072.80
M-3 760947TD3 597,000.00 571,583.43 6.750000 % 2,072.80
B-1 597,000.00 571,583.43 6.750000 % 2,072.80
B-2 299,000.00 286,270.45 6.750000 % 1,038.13
B-3 298,952.57 286,225.05 6.750000 % 1,037.96
- -------------------------------------------------------------------------------
119,444,684.72 105,258,205.84 1,665,316.13
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 257,994.55 1,349,772.96 0.00 0.00 44,809,147.34
A-2 119,574.80 119,574.80 0.00 0.00 21,274,070.00
A-3 192,230.23 748,082.60 0.00 0.00 33,644,659.43
A-4 0.00 4,207.13 0.00 0.00 161,808.04
A-5 45,370.05 45,370.05 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 8,034.41 13,218.14 0.00 0.00 1,424,253.60
M-2 3,212.69 5,285.49 0.00 0.00 569,510.63
M-3 3,212.69 5,285.49 0.00 0.00 569,510.63
B-1 3,212.69 5,285.49 0.00 0.00 569,510.63
B-2 1,609.03 2,647.16 0.00 0.00 285,232.32
B-3 1,608.78 2,646.74 0.00 0.00 285,187.09
- -------------------------------------------------------------------------------
636,059.92 2,301,376.05 0.00 0.00 103,592,889.71
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 831.774300 19.784203 4.675140 24.459343 0.000000 811.990097
A-2 1000.000000 0.000000 5.620683 5.620683 0.000000 1000.000000
A-3 878.582032 14.279374 4.938231 19.217605 0.000000 864.302658
A-4 936.520012 23.733141 0.000000 23.733141 0.000000 912.786871
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 957.426209 3.472023 5.381386 8.853409 0.000000 953.954186
M-2 957.426181 3.472027 5.381390 8.853417 0.000000 953.954154
M-3 957.426181 3.472027 5.381390 8.853417 0.000000 953.954154
B-1 957.426181 3.472027 5.381390 8.853417 0.000000 953.954154
B-2 957.426254 3.472007 5.381371 8.853378 0.000000 953.954248
B-3 957.426290 3.471855 5.381389 8.853244 0.000000 953.954301
_______________________________________________________________________________
DETERMINATION DATE 21-April-97
DISTRIBUTION DATE 25-April-97
Run: 04/30/97 14:34:05 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 23,061.45
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,519.32
SUBSERVICER ADVANCES THIS MONTH 4,590.70
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 476,032.13
(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 103,592,889.71
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 360
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,283,539.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.46340690 % 2.44795000 % 1.08864310 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.41964020 % 2.47437335 % 1.10211560 %
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 7.58122681
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 159.94
POOL TRADING FACTOR: 86.72875646
................................................................................
Run: 04/30/97 14:34:06 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 61,176,942.60 6.625000 % 860,086.55
A-2 760947UL3 50,000,000.00 43,778,977.08 6.625000 % 784,196.56
A-3 760947UM1 12,000,000.00 12,000,000.00 6.625000 % 0.00
A-4 760947UN9 10,424,000.00 9,339,994.54 6.000000 % 93,760.55
A-5 760947UP4 40,000,000.00 36,888,368.45 6.625000 % 424,275.08
A-6 760947UQ2 9,032,000.00 9,032,000.00 7.000000 % 0.00
A-7 760947UR0 9,317,000.00 6,515,936.90 8.000000 % 253,468.48
A-8 760947US8 1,331,000.00 930,848.13 0.000000 % 36,209.78
A-9 760947UT6 67,509,000.00 66,427,124.41 0.000000 % 282,760.08
A-10 760947UU3 27,446,000.00 27,180,338.86 7.000000 % 21,438.28
A-11 760947UV1 15,000,000.00 14,854,808.82 7.000000 % 11,716.62
A-12 760947UW9 72,100,000.00 65,098,828.97 6.625000 % 954,618.92
A-13 760947UX7 17,900,000.00 17,900,000.00 6.625000 % 0.00
A-14 7609474A6 0.00 0.00 0.639652 % 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 9,457,561.62 7.000000 % 7,459.58
M-2 760947VB4 5,306,000.00 5,254,641.04 7.000000 % 4,144.56
M-3 760947VC2 4,669,000.00 4,623,806.82 7.000000 % 3,646.99
B-1 2,335,000.00 2,312,398.58 7.000000 % 1,823.89
B-2 849,000.00 840,782.18 7.000000 % 663.16
B-3 1,698,373.98 1,681,934.70 7.000000 % 1,326.61
- -------------------------------------------------------------------------------
424,466,573.98 395,295,293.70 3,741,595.69
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 337,521.54 1,197,608.09 0.00 0.00 60,316,856.05
A-2 241,534.60 1,025,731.16 0.00 0.00 42,994,780.52
A-3 66,205.64 66,205.64 0.00 0.00 12,000,000.00
A-4 46,668.70 140,429.25 0.00 0.00 9,246,233.99
A-5 203,518.16 627,793.24 0.00 0.00 36,464,093.37
A-6 52,651.39 52,651.39 0.00 0.00 9,032,000.00
A-7 43,410.49 296,878.97 0.00 0.00 6,262,468.42
A-8 0.00 36,209.78 0.00 0.00 894,638.35
A-9 375,213.58 657,973.66 93,760.55 0.00 66,238,124.88
A-10 158,445.81 179,884.09 0.00 0.00 27,158,900.58
A-11 86,595.03 98,311.65 0.00 0.00 14,843,092.20
A-12 359,159.13 1,313,778.05 0.00 0.00 64,144,210.05
A-13 98,756.75 98,756.75 0.00 0.00 17,900,000.00
A-14 210,568.34 210,568.34 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 55,132.17 62,591.75 0.00 0.00 9,450,102.04
M-2 30,631.55 34,776.11 0.00 0.00 5,250,496.48
M-3 26,954.15 30,601.14 0.00 0.00 4,620,159.83
B-1 13,479.96 15,303.85 0.00 0.00 2,310,574.69
B-2 4,901.28 5,564.44 0.00 0.00 840,119.02
B-3 9,804.72 11,131.33 0.00 0.00 1,680,608.09
- -------------------------------------------------------------------------------
2,421,152.99 6,162,748.68 93,760.55 0.00 391,647,458.56
===============================================================================
Run: 04/30/97 14:34:06
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-1 899.660921 12.648332 4.963552 17.611884 0.000000 887.012589
A-2 875.579542 15.683931 4.830692 20.514623 0.000000 859.895610
A-3 1000.000000 0.000000 5.517137 5.517137 0.000000 1000.000000
A-4 896.008686 8.994681 4.477043 13.471724 0.000000 887.014005
A-5 922.209211 10.606877 5.087954 15.694831 0.000000 911.602334
A-6 1000.000000 0.000000 5.829428 5.829428 0.000000 1000.000000
A-7 699.359976 27.204946 4.659278 31.864224 0.000000 672.155031
A-8 699.359977 27.204944 0.000000 27.204944 0.000000 672.155034
A-9 983.974350 4.188480 5.557979 9.746459 1.388860 981.174731
A-10 990.320588 0.781108 5.773002 6.554110 0.000000 989.539480
A-11 990.320588 0.781108 5.773002 6.554110 0.000000 989.539480
A-12 902.896380 13.240207 4.981403 18.221610 0.000000 889.656173
A-13 1000.000000 0.000000 5.517137 5.517137 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-1 990.320588 0.781108 5.773002 6.554110 0.000000 989.539481
M-2 990.320588 0.781108 5.773002 6.554110 0.000000 989.539480
M-3 990.320587 0.781107 5.773003 6.554110 0.000000 989.539480
B-1 990.320591 0.781109 5.773002 6.554111 0.000000 989.539482
B-2 990.320589 0.781107 5.773004 6.554111 0.000000 989.539482
B-3 990.320577 0.781106 5.773004 6.554110 0.000000 989.539471
_______________________________________________________________________________
DETERMINATION DATE 21-April-97
DISTRIBUTION DATE 25-April-97
Run: 04/30/97 14:34:07 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 87,755.43
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 7,365.05
SUBSERVICER ADVANCES THIS MONTH 89,413.92
MASTER SERVICER ADVANCES THIS MONTH 762.54
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 25 6,933,539.63
(B) TWO MONTHLY PAYMENTS: 5 1,670,070.83
(C) THREE OR MORE MONTHLY PAYMENTS: 3 1,226,031.65
FORECLOSURES
NUMBER OF LOANS 7
AGGREGATE PRINCIPAL BALANCE 2,588,987.90
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 391,647,458.56
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,355
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 100,653.45
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 3,336,049.02
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.88529910 % 4.89153500 % 1.22316550 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.83321410 % 4.93320151 % 1.23358440 %
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 7.95972775
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 339.66
POOL TRADING FACTOR: 92.26815080
................................................................................
Run: 04/30/97 14:34:08 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-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 18,860,124.48 5.000000 % 1,680,915.21
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 136,575,000.00 122,226,267.80 6.375000 % 1,546,257.78
A-6 760947VW8 123,614,000.00 126,723,954.41 0.000000 % 233,385.01
A-7 760947VJ7 66,675,000.00 61,596,080.01 7.000000 % 693,260.47
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 19,810,917.96 7.000000 % 15,627.00
A-12 760947VP3 38,585,000.00 38,220,213.47 7.000000 % 30,148.39
A-13 760947VQ1 698,595.74 674,439.69 0.000000 % 750.94
A-14 7609474B4 0.00 0.00 0.600310 % 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 12,435,313.20 7.000000 % 9,809.07
M-2 760947VU2 6,974,500.00 6,908,562.38 7.000000 % 5,449.53
M-3 760947VV0 6,137,500.00 6,079,475.44 7.000000 % 4,795.54
B-1 760947VX6 3,069,000.00 3,039,985.37 7.000000 % 2,397.96
B-2 760947VY4 1,116,000.00 1,105,449.23 7.000000 % 871.99
B-3 2,231,665.53 2,210,567.15 7.000000 % 1,743.70
- -------------------------------------------------------------------------------
557,958,461.27 529,989,350.59 4,225,412.59
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 78,553.07 1,759,468.28 0.00 0.00 17,179,209.27
A-2 122,951.82 122,951.82 0.00 0.00 28,800,000.00
A-3 126,115.16 126,115.16 0.00 0.00 26,330,000.00
A-4 167,161.47 167,161.47 0.00 0.00 34,157,000.00
A-5 649,072.68 2,195,330.46 0.00 0.00 120,680,010.02
A-6 481,968.35 715,353.36 456,429.30 0.00 126,946,998.70
A-7 359,169.71 1,052,430.18 0.00 0.00 60,902,819.54
A-8 60,852.82 60,852.82 0.00 0.00 10,436,000.00
A-9 38,193.36 38,193.36 0.00 0.00 6,550,000.00
A-10 22,303.76 22,303.76 0.00 0.00 3,825,000.00
A-11 115,518.42 131,145.42 0.00 0.00 19,795,290.96
A-12 222,863.91 253,012.30 0.00 0.00 38,190,065.08
A-13 0.00 750.94 0.00 0.00 673,688.75
A-14 265,027.68 265,027.68 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 72,510.91 82,319.98 0.00 0.00 12,425,504.13
M-2 40,284.16 45,733.69 0.00 0.00 6,903,112.85
M-3 35,449.72 40,245.26 0.00 0.00 6,074,679.90
B-1 17,726.30 20,124.26 0.00 0.00 3,037,587.41
B-2 6,445.92 7,317.91 0.00 0.00 1,104,577.24
B-3 12,889.93 14,633.63 0.00 0.00 2,208,823.45
- -------------------------------------------------------------------------------
2,895,059.15 7,120,471.74 456,429.30 0.00 526,220,367.30
===============================================================================
Run: 04/30/97 14:34:08
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-1 636.521245 56.730179 2.651133 59.381312 0.000000 579.791066
A-2 1000.000000 0.000000 4.269160 4.269160 0.000000 1000.000000
A-3 1000.000000 0.000000 4.789790 4.789790 0.000000 1000.000000
A-4 1000.000000 0.000000 4.893915 4.893915 0.000000 1000.000000
A-5 894.938809 11.321675 4.752500 16.074175 0.000000 883.617134
A-6 1025.158594 1.888014 3.898979 5.786993 3.692375 1026.962955
A-7 923.825722 10.397607 5.386872 15.784479 0.000000 913.428115
A-8 1000.000000 0.000000 5.831048 5.831048 0.000000 1000.000000
A-9 1000.000000 0.000000 5.831047 5.831047 0.000000 1000.000000
A-10 1000.000000 0.000000 5.831048 5.831048 0.000000 1000.000000
A-11 990.545898 0.781350 5.775921 6.557271 0.000000 989.764548
A-12 990.545898 0.781350 5.775921 6.557271 0.000000 989.764548
A-13 965.421991 1.074928 0.000000 1.074928 0.000000 964.347063
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-1 990.545898 0.781350 5.775921 6.557271 0.000000 989.764548
M-2 990.545900 0.781351 5.775921 6.557272 0.000000 989.764549
M-3 990.545897 0.781351 5.775922 6.557273 0.000000 989.764546
B-1 990.545901 0.781349 5.775920 6.557269 0.000000 989.764552
B-2 990.545905 0.781353 5.775914 6.557267 0.000000 989.764552
B-3 990.545904 0.781349 5.775924 6.557273 0.000000 989.764559
_______________________________________________________________________________
DETERMINATION DATE 21-April-97
DISTRIBUTION DATE 25-April-97
Run: 04/30/97 14:34:09 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1996-S7 (POOL # 4199)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4199
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 110,161.42
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 17,527.46
SUBSERVICER ADVANCES THIS MONTH 65,997.92
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 19 4,872,340.50
(B) TWO MONTHLY PAYMENTS: 2 451,167.34
(C) THREE OR MORE MONTHLY PAYMENTS: 1 423,409.34
FORECLOSURES
NUMBER OF LOANS 11
AGGREGATE PRINCIPAL BALANCE 3,335,279.56
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 526,220,367.30
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 3,350,819.28
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.99613500 % 4.80306700 % 1.20079780 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.95785640 % 4.82750164 % 1.20845370 %
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 7.89748840
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 340.47
POOL TRADING FACTOR: 94.31174609
................................................................................
Run: 04/30/97 14:34:10 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-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 54,498,486.39 6.750000 % 319,908.45
A-2 760947UB5 39,034,000.00 34,636,126.53 6.750000 % 249,936.46
A-3 760947UC3 6,047,000.00 6,047,000.00 6.750000 % 0.00
A-4 760947UD1 5,000,000.00 4,805,851.73 6.750000 % 17,085.80
A-5 760947UE9 229,143.79 219,133.33 0.000000 % 1,210.15
A-6 7609474C2 0.00 0.00 0.508034 % 0.00
R 760947UF6 100.00 0.00 6.750000 % 0.00
M-1 760947UG4 1,425,200.00 1,369,859.77 6.750000 % 4,870.13
M-2 760947UH2 570,100.00 547,963.13 6.750000 % 1,948.12
M-3 760947UJ8 570,100.00 547,963.13 6.750000 % 1,948.12
B-1 570,100.00 547,963.13 6.750000 % 1,948.12
B-2 285,000.00 273,933.50 6.750000 % 973.89
B-3 285,969.55 274,865.38 6.750000 % 977.22
- -------------------------------------------------------------------------------
114,016,713.34 103,769,146.02 600,806.46
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 306,193.33 626,101.78 0.00 0.00 54,178,577.94
A-2 194,599.00 444,535.46 0.00 0.00 34,386,190.07
A-3 33,974.36 33,974.36 0.00 0.00 6,047,000.00
A-4 27,001.12 44,086.92 0.00 0.00 4,788,765.93
A-5 0.00 1,210.15 0.00 0.00 217,923.18
A-6 43,880.19 43,880.19 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 7,696.39 12,566.52 0.00 0.00 1,364,989.64
M-2 3,078.66 5,026.78 0.00 0.00 546,015.01
M-3 3,078.66 5,026.78 0.00 0.00 546,015.01
B-1 3,078.66 5,026.78 0.00 0.00 546,015.01
B-2 1,539.07 2,512.96 0.00 0.00 272,959.61
B-3 1,544.30 2,521.52 0.00 0.00 273,888.16
- -------------------------------------------------------------------------------
625,663.74 1,226,470.20 0.00 0.00 103,168,339.56
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 908.308107 5.331808 5.103222 10.435030 0.000000 902.976299
A-2 887.332237 6.403045 4.985372 11.388417 0.000000 880.929192
A-3 1000.000000 0.000000 5.618383 5.618383 0.000000 1000.000000
A-4 961.170346 3.417160 5.400224 8.817384 0.000000 957.753186
A-5 956.313632 5.281182 0.000000 5.281182 0.000000 951.032450
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 961.170201 3.417155 5.400218 8.817373 0.000000 957.753045
M-2 961.170198 3.417155 5.400210 8.817365 0.000000 957.753043
M-3 961.170198 3.417155 5.400210 8.817365 0.000000 957.753043
B-1 961.170198 3.417155 5.400210 8.817365 0.000000 957.753043
B-2 961.170175 3.417158 5.400246 8.817404 0.000000 957.753018
B-3 961.170097 3.417147 5.400225 8.817372 0.000000 957.752880
_______________________________________________________________________________
DETERMINATION DATE 21-April-97
DISTRIBUTION DATE 25-April-97
Run: 04/30/97 14:34:11 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1996-S8 (POOL # 4200)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4200
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 22,128.32
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,851.85
SUBSERVICER ADVANCES THIS MONTH 23,736.72
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 2,274,211.52
(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 103,168,339.56
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 371
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 231,860.32
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.55958710 % 2.38125100 % 1.05916160 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.55185230 % 2.38156364 % 1.06154280 %
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 7.56097464
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 162.11
POOL TRADING FACTOR: 90.48527759
................................................................................
Run: 04/30/97 14:34:14 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 126,846,538.00 128,478,570.90 0.000000 % 152,975.94
A-2 760947WF4 20,813,863.00 19,524,802.29 7.250000 % 169,423.75
A-3 760947WG2 6,939,616.00 6,582,710.77 7.250000 % 54,523.13
A-4 760947WH0 3,076,344.00 2,781,271.73 6.100000 % 41,404.48
A-5 760947WJ6 74,488,122.00 74,488,122.00 6.300000 % 0.00
A-6 760947WK3 22,340,000.00 14,804,433.06 7.250000 % 384,352.54
A-7 760947WL1 30,014,887.00 29,765,877.82 7.250000 % 23,499.93
A-8 760947WM9 49,964,458.00 46,528,010.75 7.250000 % 524,973.73
A-9 760947WN7 16,853,351.00 16,853,351.00 7.250000 % 0.00
A-10 760947WP2 18,008,933.00 17,801,425.32 7.250000 % 19,583.28
A-11 760947WQ0 7,003,473.00 7,003,473.00 7.250000 % 0.00
A-12 760947WR8 95,117,613.00 89,049,445.59 7.250000 % 733,871.76
A-13 760947WS6 11,709,319.00 12,511,029.86 7.250000 % 0.00
A-14 760947WT4 67,096,213.00 60,660,576.53 6.730000 % 903,047.25
A-15 760947WU1 1,955,837.23 1,905,095.62 0.000000 % 9,382.27
A-16 7609474D0 0.00 0.00 0.366859 % 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 13,073,829.67 7.250000 % 10,321.69
M-2 760947WY3 7,909,900.00 7,844,277.97 7.250000 % 6,193.00
M-3 760947WZ0 5,859,200.00 5,810,590.96 7.250000 % 4,587.42
B-1 3,222,600.00 3,195,864.69 7.250000 % 2,523.11
B-2 1,171,800.00 1,162,078.52 7.250000 % 917.45
B-3 2,343,649.31 2,324,205.95 7.250000 % 1,834.95
- -------------------------------------------------------------------------------
585,919,116.54 562,149,044.00 3,043,415.68
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 554,887.45 707,863.39 308,798.46 0.00 128,634,393.42
A-2 117,899.52 287,323.27 0.00 0.00 19,355,378.54
A-3 39,749.36 94,272.49 0.00 0.00 6,528,187.64
A-4 14,130.60 55,535.08 0.00 0.00 2,739,867.25
A-5 390,854.38 390,854.38 0.00 0.00 74,488,122.00
A-6 89,395.82 473,748.36 0.00 0.00 14,420,080.52
A-7 179,739.74 203,239.67 0.00 0.00 29,742,377.89
A-8 280,957.03 805,930.76 0.00 0.00 46,003,037.02
A-9 101,768.11 101,768.11 0.00 0.00 16,853,351.00
A-10 107,493.01 127,076.29 0.00 0.00 17,781,842.04
A-11 42,290.12 42,290.12 0.00 0.00 7,003,473.00
A-12 537,720.57 1,271,592.33 0.00 0.00 88,315,573.83
A-13 0.00 0.00 75,547.22 0.00 12,586,577.08
A-14 340,023.56 1,243,070.81 0.00 0.00 59,757,529.28
A-15 0.00 9,382.27 0.00 0.00 1,895,713.35
A-16 171,766.40 171,766.40 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 78,945.66 89,267.35 0.00 0.00 13,063,507.98
M-2 47,367.27 53,560.27 0.00 0.00 7,838,084.97
M-3 35,086.95 39,674.37 0.00 0.00 5,806,003.54
B-1 19,298.07 21,821.18 0.00 0.00 3,193,341.58
B-2 7,017.15 7,934.60 0.00 0.00 1,161,161.07
B-3 14,034.60 15,869.55 0.00 0.00 2,322,371.00
- -------------------------------------------------------------------------------
3,170,425.37 6,213,841.05 384,345.68 0.00 559,489,974.00
===============================================================================
Run: 04/30/97 14:34:14
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 1012.866200 1.205992 4.374478 5.580470 2.434426 1014.094633
A-2 938.067205 8.139947 5.664471 13.804418 0.000000 929.927258
A-3 948.569888 7.856794 5.727890 13.584684 0.000000 940.713094
A-4 904.083461 13.458989 4.593309 18.052298 0.000000 890.624472
A-5 1000.000000 0.000000 5.247204 5.247204 0.000000 1000.000000
A-6 662.687245 17.204679 4.001603 21.206282 0.000000 645.482566
A-7 991.703811 0.782942 5.988353 6.771295 0.000000 990.920868
A-8 931.222165 10.506943 5.623138 16.130081 0.000000 920.715222
A-9 1000.000000 0.000000 6.038450 6.038450 0.000000 1000.000000
A-10 988.477514 1.087420 5.968872 7.056292 0.000000 987.390094
A-11 1000.000000 0.000000 6.038450 6.038450 0.000000 1000.000000
A-12 936.203536 7.715414 5.653218 13.368632 0.000000 928.488122
A-13 1068.467761 0.000000 0.000000 0.000000 6.451888 1074.919650
A-14 904.083462 13.458990 5.067701 18.526691 0.000000 890.624472
A-15 974.056323 4.797061 0.000000 4.797061 0.000000 969.259262
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-1 991.703810 0.782943 5.988353 6.771296 0.000000 990.920868
M-2 991.703810 0.782943 5.988353 6.771296 0.000000 990.920868
M-3 991.703809 0.782943 5.988352 6.771295 0.000000 990.920866
B-1 991.703807 0.782942 5.988354 6.771296 0.000000 990.920865
B-2 991.703806 0.782941 5.988351 6.771292 0.000000 990.920865
B-3 991.703810 0.782941 5.988353 6.771294 0.000000 990.920864
_______________________________________________________________________________
DETERMINATION DATE 21-April-97
DISTRIBUTION DATE 25-April-97
Run: 04/30/97 14:34:16 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 117,125.15
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 17,970.42
SUBSERVICER ADVANCES THIS MONTH 88,521.60
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 31 8,390,908.00
(B) TWO MONTHLY PAYMENTS: 6 1,729,264.52
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 9
AGGREGATE PRINCIPAL BALANCE 2,203,276.87
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 559,489,974.00
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,945
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,215,045.23
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.03637510 % 4.77090400 % 1.19272130 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.01276650 % 4.77356123 % 1.19744300 %
BANKRUPTCY AMOUNT AVAILABLE 202,281.00
FRAUD AMOUNT AVAILABLE 11,718,382.00
SPECIAL HAZARD AMOUNT AVAILABLE 5,859,191.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.88588378
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 342.48
POOL TRADING FACTOR: 95.48928482
................................................................................
Run: 04/30/97 14:34:16 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 110,123,000.00 100,815,057.18 7.000000 % 620,939.88
A-2 760947WA5 1,458,253.68 1,397,880.26 0.000000 % 7,946.83
A-3 7609474F5 0.00 0.00 0.237963 % 0.00
R 760947WB3 100.00 0.00 7.000000 % 0.00
M-1 760947WC1 1,442,000.00 1,390,289.91 7.000000 % 4,955.98
M-2 760947WD9 865,000.00 833,981.12 7.000000 % 2,972.90
M-3 760947WE7 288,000.00 277,672.31 7.000000 % 989.82
B-1 576,700.00 556,019.55 7.000000 % 1,982.05
B-2 288,500.00 278,154.39 7.000000 % 991.54
B-3 288,451.95 278,108.23 7.000000 % 991.38
- -------------------------------------------------------------------------------
115,330,005.63 105,827,162.95 641,770.38
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 587,566.90 1,208,506.78 0.00 0.00 100,194,117.30
A-2 0.00 7,946.83 0.00 0.00 1,389,933.43
A-3 20,967.20 20,967.20 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 8,102.84 13,058.82 0.00 0.00 1,385,333.93
M-2 4,860.58 7,833.48 0.00 0.00 831,008.22
M-3 1,618.33 2,608.15 0.00 0.00 276,682.49
B-1 3,240.58 5,222.63 0.00 0.00 554,037.50
B-2 1,621.13 2,612.67 0.00 0.00 277,162.85
B-3 1,620.86 2,612.24 0.00 0.00 277,116.85
- -------------------------------------------------------------------------------
629,598.42 1,271,368.80 0.00 0.00 105,185,392.57
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 915.476850 5.638603 5.335551 10.974154 0.000000 909.838247
A-2 958.598822 5.449553 0.000000 5.449553 0.000000 953.149270
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 964.140021 3.436879 5.619168 9.056047 0.000000 960.703142
M-2 964.140023 3.436879 5.619168 9.056047 0.000000 960.703145
M-3 964.139965 3.436875 5.619201 9.056076 0.000000 960.703090
B-1 964.140021 3.436882 5.619178 9.056060 0.000000 960.703139
B-2 964.140000 3.436880 5.619168 9.056048 0.000000 960.703120
B-3 964.140579 3.436898 5.619168 9.056066 0.000000 960.703680
_______________________________________________________________________________
DETERMINATION DATE 21-April-97
DISTRIBUTION DATE 25-April-97
Run: 04/30/97 14:34:17 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 21,966.84
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,116.85
SUBSERVICER ADVANCES THIS MONTH 17,258.03
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,457,118.23
(B) TWO MONTHLY PAYMENTS: 1 364,911.10
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 105,185,392.57
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 394
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 264,333.32
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.53906890 % 2.39582500 % 1.06510560 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.53034740 % 2.37012439 % 1.06778970 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,153,300.00
SPECIAL HAZARD AMOUNT AVAILABLE 643,800.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.44604445
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 163.03
POOL TRADING FACTOR: 91.20383893
................................................................................
Run: 04/30/97 14:34:18 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 60,908,071.64 6.087500 % 2,874,090.92
R 0.00 911,833.71 0.000000 % 0.00
- -------------------------------------------------------------------------------
91,183,371.00 61,819,905.35 2,874,090.92
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 315,429.49 3,189,520.41 0.00 0.00 58,033,980.72
R 84,139.11 84,139.11 0.00 0.00 911,833.71
- -------------------------------------------------------------------------------
399,568.60 3,273,659.52 0.00 0.00 58,945,814.43
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 667.973458 31.519902 3.459287 34.979189 0.000000 636.453556
_______________________________________________________________________________
DETERMINATION DATE 21-April-97
DISTRIBUTION DATE 25-April-97
Run: 04/30/97 14:34:18 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 13,706.51
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 12,712.61
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 536,019.83
(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 58,945,814.43
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 226
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,827,035.11
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 98.52501600 % 1.47498400 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 98.45309850 % 1.54690150 %
BANKRUPTCY AMOUNT AVAILABLE 0.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.34385442
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 332.93
POOL TRADING FACTOR: 64.64535560
................................................................................
Run: 04/30/97 14:34:19 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 186,575,068.00 173,339,076.75 7.500000 % 1,867,857.18
A-2 760947XD8 75,497,074.00 67,774,408.88 7.500000 % 1,089,819.06
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 6,152,133.05 0.000000 % 6,609.04
A-9 7609474E8 0.00 0.00 0.215203 % 0.00
R 760947XL0 100.00 0.00 7.500000 % 0.00
M-1 760947XM8 9,380,900.00 9,312,954.28 7.500000 % 7,106.91
M-2 760947XN6 6,700,600.00 6,652,067.63 7.500000 % 5,076.33
M-3 760947XP1 5,896,500.00 5,853,791.75 7.500000 % 4,467.15
B-1 2,948,300.00 2,926,945.50 7.500000 % 2,233.61
B-2 1,072,100.00 1,064,334.79 7.500000 % 812.22
B-3 2,144,237.43 2,128,706.75 7.500000 % 1,624.46
- -------------------------------------------------------------------------------
536,050,225.54 514,707,345.38 2,985,605.96
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 1,083,080.93 2,950,938.11 0.00 0.00 171,471,219.57
A-2 423,477.34 1,513,296.40 0.00 0.00 66,684,589.82
A-3 208,456.55 208,456.55 0.00 0.00 33,361,926.00
A-4 433,234.68 433,234.68 0.00 0.00 69,336,000.00
A-5 526,766.03 526,766.03 0.00 0.00 84,305,000.00
A-6 236,837.62 236,837.62 0.00 0.00 37,904,105.00
A-7 91,200.06 91,200.06 0.00 0.00 14,595,895.00
A-8 0.00 6,609.04 0.00 0.00 6,145,524.01
A-9 92,280.84 92,280.84 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 58,190.47 65,297.38 0.00 0.00 9,305,847.37
M-2 41,564.36 46,640.69 0.00 0.00 6,646,991.30
M-3 36,576.46 41,043.61 0.00 0.00 5,849,324.60
B-1 18,288.54 20,522.15 0.00 0.00 2,924,711.89
B-2 6,650.32 7,462.54 0.00 0.00 1,063,522.57
B-3 13,300.88 14,925.34 0.00 0.00 2,127,082.29
- -------------------------------------------------------------------------------
3,269,905.08 6,255,511.04 0.00 0.00 511,721,739.42
===============================================================================
Run: 04/30/97 14:34:19
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-1 929.058092 10.011290 5.805068 15.816358 0.000000 919.046802
A-2 897.709080 14.435249 5.609189 20.044438 0.000000 883.273832
A-3 1000.000000 0.000000 6.248337 6.248337 0.000000 1000.000000
A-4 1000.000000 0.000000 6.248337 6.248337 0.000000 1000.000000
A-5 1000.000000 0.000000 6.248337 6.248337 0.000000 1000.000000
A-6 1000.000000 0.000000 6.248337 6.248337 0.000000 1000.000000
A-7 1000.000000 0.000000 6.248336 6.248336 0.000000 1000.000000
A-8 971.529517 1.043683 0.000000 1.043683 0.000000 970.485834
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 992.757015 0.757594 6.203080 6.960674 0.000000 991.999421
M-2 992.757011 0.757593 6.203080 6.960673 0.000000 991.999418
M-3 992.757017 0.757593 6.203080 6.960673 0.000000 991.999423
B-1 992.757013 0.757593 6.203080 6.960673 0.000000 991.999420
B-2 992.757010 0.757597 6.203078 6.960675 0.000000 991.999412
B-3 992.757015 0.757593 6.203082 6.960675 0.000000 991.999421
_______________________________________________________________________________
DETERMINATION DATE 21-April-97
DISTRIBUTION DATE 25-April-97
Run: 04/30/97 14:34:21 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 107,634.92
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 8,772.43
SUBSERVICER ADVANCES THIS MONTH 60,039.61
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 19 6,246,462.87
(B) TWO MONTHLY PAYMENTS: 5 901,326.93
(C) THREE OR MORE MONTHLY PAYMENTS: 2 847,307.50
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 406,558.17
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 511,721,739.42
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,792
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,592,336.27
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.50624040 % 4.29035300 % 1.20340660 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.47808680 % 4.26055053 % 1.20957370 %
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 7.91735787
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 344.08
POOL TRADING FACTOR: 95.46152861
................................................................................
Run: 04/30/97 14:34:22 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 69,167,408.04 7.000000 % 1,006,264.94
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 19,302,589.69 7.000000 % 72,819.79
A-6 760947XV8 2,531,159.46 2,415,464.82 0.000000 % 12,508.46
A-7 7609474G3 0.00 0.00 0.356337 % 0.00
R 760947XW6 100.00 0.00 7.000000 % 0.00
M-1 760947XX4 2,368,100.00 2,285,521.73 7.000000 % 8,622.22
M-2 760947XY2 789,000.00 761,486.70 7.000000 % 2,872.74
M-3 760947XZ9 394,500.00 380,743.34 7.000000 % 1,436.37
B-1 789,000.00 761,486.70 7.000000 % 2,872.74
B-2 394,500.00 380,743.34 7.000000 % 1,436.37
B-3 394,216.33 380,469.58 7.000000 % 1,435.34
- -------------------------------------------------------------------------------
157,805,575.79 146,230,913.94 1,110,268.97
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 403,289.37 1,409,554.31 0.00 0.00 68,161,143.10
A-2 80,462.66 80,462.66 0.00 0.00 13,800,000.00
A-3 106,992.01 106,992.01 0.00 0.00 18,350,000.00
A-4 106,379.80 106,379.80 0.00 0.00 18,245,000.00
A-5 112,546.20 185,365.99 0.00 0.00 19,229,769.90
A-6 0.00 12,508.46 0.00 0.00 2,402,956.36
A-7 43,402.72 43,402.72 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 13,326.03 21,948.25 0.00 0.00 2,276,899.51
M-2 4,439.95 7,312.69 0.00 0.00 758,613.96
M-3 2,219.97 3,656.34 0.00 0.00 379,306.97
B-1 4,439.95 7,312.69 0.00 0.00 758,613.96
B-2 2,219.97 3,656.34 0.00 0.00 379,306.97
B-3 2,218.38 3,653.72 0.00 0.00 379,034.24
- -------------------------------------------------------------------------------
881,937.01 1,992,205.98 0.00 0.00 145,120,644.97
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 867.302922 12.617742 5.056920 17.674662 0.000000 854.685180
A-2 1000.000000 0.000000 5.830628 5.830628 0.000000 1000.000000
A-3 1000.000000 0.000000 5.830627 5.830627 0.000000 1000.000000
A-4 1000.000000 0.000000 5.830628 5.830628 0.000000 1000.000000
A-5 965.129485 3.640990 5.627310 9.268300 0.000000 961.488495
A-6 954.291841 4.941791 0.000000 4.941791 0.000000 949.350050
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 965.128892 3.640986 5.627309 9.268295 0.000000 961.487906
M-2 965.128897 3.640989 5.627313 9.268302 0.000000 961.487909
M-3 965.128872 3.640989 5.627300 9.268289 0.000000 961.487883
B-1 965.128897 3.640989 5.627313 9.268302 0.000000 961.487909
B-2 965.128872 3.640989 5.627300 9.268289 0.000000 961.487883
B-3 965.128918 3.640996 5.627316 9.268312 0.000000 961.487925
_______________________________________________________________________________
DETERMINATION DATE 21-April-97
DISTRIBUTION DATE 25-April-97
Run: 04/30/97 14:34:23 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 30,470.87
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,409.44
SUBSERVICER ADVANCES THIS MONTH 6,822.08
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 719,184.46
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 145,120,644.97
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 557,249.94
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.55777500 % 2.38343800 % 1.05878720 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.54438380 % 2.35309073 % 1.06290620 %
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 7.55332323
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 157.81
POOL TRADING FACTOR: 91.96167134
................................................................................
Run: 04/30/97 14:34:24 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 29,523,592.83 7.500000 % 289,379.16
A-2 760947YB1 105,040,087.00 99,096,016.17 7.500000 % 797,346.50
A-3 760947YC9 2,560,000.00 2,560,000.00 7.500000 % 0.00
A-4 760947YD7 33,579,740.00 33,300,060.08 7.500000 % 29,672.60
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 9,904,434.83 8.000000 % 79,693.08
A-12 760947YM7 59,143,468.00 55,796,622.30 7.000000 % 448,950.86
A-13 760947YN5 16,215,000.00 15,297,415.95 6.350000 % 123,086.09
A-14 760947YP0 0.00 0.00 2.650000 % 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 9,427,236.25 0.000000 % 18,641.52
A-19 760947H53 0.00 0.00 0.204549 % 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 10,933,075.48 7.500000 % 9,742.11
M-2 760947YX3 3,675,000.00 3,644,391.55 7.500000 % 3,247.40
M-3 760947YY1 1,837,500.00 1,822,195.79 7.500000 % 1,623.70
B-1 2,756,200.00 2,733,244.08 7.500000 % 2,435.51
B-2 1,286,200.00 1,275,487.44 7.500000 % 1,136.55
B-3 1,470,031.75 1,457,788.03 7.500000 % 1,298.97
- -------------------------------------------------------------------------------
367,497,079.85 353,851,072.78 1,806,254.05
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 184,356.26 473,735.42 0.00 0.00 29,234,213.67
A-2 618,792.25 1,416,138.75 0.00 0.00 98,298,669.67
A-3 16,000.00 16,000.00 0.00 0.00 2,560,000.00
A-4 207,937.92 237,610.52 0.00 0.00 33,270,387.48
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-7 169,740.34 169,740.34 0.00 0.00 27,457,512.00
A-8 81,189.31 81,189.31 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 65,970.10 145,663.18 0.00 0.00 9,824,741.75
A-12 325,187.14 774,138.00 0.00 0.00 55,347,671.44
A-13 80,875.92 203,962.01 0.00 0.00 15,174,329.86
A-14 33,751.36 33,751.36 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 15,173.82 15,173.82 0.00 0.00 2,430,000.00
A-18 0.00 18,641.52 0.00 0.00 9,408,594.73
A-19 60,262.36 60,262.36 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 68,270.17 78,012.28 0.00 0.00 10,923,333.37
M-2 22,756.93 26,004.33 0.00 0.00 3,641,144.15
M-3 11,378.46 13,002.16 0.00 0.00 1,820,572.09
B-1 17,067.39 19,502.90 0.00 0.00 2,730,808.57
B-2 7,964.62 9,101.17 0.00 0.00 1,274,350.89
B-3 9,102.97 10,401.94 0.00 0.00 1,456,489.06
- -------------------------------------------------------------------------------
2,208,974.82 4,015,228.87 0.00 0.00 352,044,818.73
===============================================================================
Run: 04/30/97 14:34:24
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-1 931.906264 9.134195 5.819168 14.953363 0.000000 922.772070
A-2 943.411406 7.590878 5.891010 13.481888 0.000000 935.820528
A-3 1000.000000 0.000000 6.250000 6.250000 0.000000 1000.000000
A-4 991.671171 0.883646 6.192362 7.076008 0.000000 990.787525
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 6.181927 6.181927 0.000000 1000.000000
A-8 1000.000000 0.000000 6.244371 6.244371 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-11 943.411406 7.590878 6.283745 13.874623 0.000000 935.820527
A-12 943.411406 7.590878 5.498276 13.089154 0.000000 935.820528
A-13 943.411406 7.590878 4.987722 12.578600 0.000000 935.820528
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 6.244370 6.244370 0.000000 1000.000000
A-18 976.931051 1.931794 0.000000 1.931794 0.000000 974.999257
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-1 991.671170 0.883646 6.192362 7.076008 0.000000 990.787524
M-2 991.671170 0.883646 6.192362 7.076008 0.000000 990.787524
M-3 991.671178 0.883646 6.192359 7.076005 0.000000 990.787532
B-1 991.671170 0.883648 6.192363 7.076011 0.000000 990.787523
B-2 991.671155 0.883650 6.192365 7.076015 0.000000 990.787506
B-3 991.671119 0.883648 6.192363 7.076011 0.000000 990.787485
_______________________________________________________________________________
DETERMINATION DATE 21-April-97
DISTRIBUTION DATE 25-April-97
Run: 04/30/97 14:34:25 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 73,554.62
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 21,974.54
SUBSERVICER ADVANCES THIS MONTH 45,603.26
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 22 5,271,680.89
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 257,684.83
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 653,137.03
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 352,044,818.73
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,385
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,489,989.12
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.65137370 % 4.76147700 % 1.58714900 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.62393800 % 4.65425103 % 1.59400790 %
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 7.83192993
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 330.93
POOL TRADING FACTOR: 95.79526969
................................................................................
Run: 04/30/97 14:34:30 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-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 24,222,166.85 7.750000 % 2,433,325.75
A-2 760947ZU8 108,005,000.00 97,776,555.10 7.500000 % 1,870,543.40
A-3 760947ZV6 22,739,000.00 20,693,311.03 6.350000 % 374,108.68
A-4 760947ZW4 0.00 0.00 2.650000 % 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 1,849,212.83 7.750000 % 28,489.83
A-8 760947A27 4,558,000.00 4,250,308.52 7.750000 % 56,269.58
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 9,810,204.24 7.750000 % 56,300.83
A-18 760947B42 12,069,000.00 12,069,000.00 7.750000 % 0.00
A-19 760947B59 8,230,000.00 8,720,795.76 7.750000 % 0.00
A-20 760947B67 41,182,000.00 40,931,187.07 7.750000 % 29,124.41
A-21 760947B75 10,625,000.00 10,560,290.00 7.750000 % 7,514.13
A-22 760947B83 5,391,778.36 5,263,920.27 0.000000 % 21,020.87
A-23 7609474H1 0.00 0.00 0.331857 % 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 10,047,035.07 7.750000 % 7,148.92
M-2 760947C41 6,317,900.00 6,279,421.77 7.750000 % 4,468.10
M-3 760947C58 5,559,700.00 5,525,839.46 7.750000 % 3,931.89
B-1 2,527,200.00 2,511,808.45 7.750000 % 1,787.27
B-2 1,263,600.00 1,255,904.23 7.750000 % 893.63
B-3 2,022,128.94 2,009,813.43 7.750000 % 1,430.06
- -------------------------------------------------------------------------------
505,431,107.30 478,774,774.08 4,896,357.35
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 156,376.55 2,589,702.30 0.00 0.00 21,788,841.10
A-2 610,875.82 2,481,419.22 0.00 0.00 95,906,011.70
A-3 109,461.31 483,569.99 0.00 0.00 20,319,202.35
A-4 45,680.71 45,680.71 0.00 0.00 0.00
A-5 182,278.32 182,278.32 0.00 0.00 25,743,000.00
A-6 482,501.44 482,501.44 0.00 0.00 77,229,000.00
A-7 11,938.38 40,428.21 0.00 0.00 1,820,723.00
A-8 27,439.68 83,709.26 0.00 0.00 4,194,038.94
A-9 34,653.76 34,653.76 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 33,045.19 33,045.19 0.00 0.00 5,667,000.00
A-13 96,082.94 96,082.94 0.00 0.00 15,379,000.00
A-14 64,089.45 64,089.45 0.00 0.00 9,617,000.00
A-15 95,797.63 95,797.63 0.00 0.00 14,375,000.00
A-16 293,421.90 293,421.90 0.00 0.00 45,450,000.00
A-17 63,333.97 119,634.80 0.00 0.00 9,753,903.41
A-18 77,916.59 77,916.59 0.00 0.00 12,069,000.00
A-19 0.00 0.00 56,300.83 0.00 8,777,096.59
A-20 264,248.77 293,373.18 0.00 0.00 40,902,062.66
A-21 68,176.46 75,690.59 0.00 0.00 10,552,775.87
A-22 0.00 21,020.87 0.00 0.00 5,242,899.40
A-23 132,354.77 132,354.77 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 64,862.93 72,011.85 0.00 0.00 10,039,886.15
M-2 40,539.49 45,007.59 0.00 0.00 6,274,953.67
M-3 35,674.42 39,606.31 0.00 0.00 5,521,907.57
B-1 16,216.06 18,003.33 0.00 0.00 2,510,021.18
B-2 8,108.03 9,001.66 0.00 0.00 1,255,010.60
B-3 12,975.21 14,405.27 0.00 0.00 2,008,383.37
- -------------------------------------------------------------------------------
3,133,044.78 8,029,402.13 56,300.83 0.00 473,934,717.56
===============================================================================
Run: 04/30/97 14:34:30
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-1 645.442519 64.840273 4.166930 69.007203 0.000000 580.602246
A-2 905.296561 17.319044 5.655996 22.975040 0.000000 887.977517
A-3 910.036107 16.452293 4.813814 21.266107 0.000000 893.583814
A-5 1000.000000 0.000000 7.080695 7.080695 0.000000 1000.000000
A-6 1000.000000 0.000000 6.247672 6.247672 0.000000 1000.000000
A-7 922.300663 14.209392 5.954304 20.163696 0.000000 908.091272
A-8 932.494190 12.345235 6.020114 18.365349 0.000000 920.148956
A-9 1000.000000 0.000000 6.664185 6.664185 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 5.831161 5.831161 0.000000 1000.000000
A-13 1000.000000 0.000000 6.247672 6.247672 0.000000 1000.000000
A-14 1000.000000 0.000000 6.664183 6.664183 0.000000 1000.000000
A-15 1000.000000 0.000000 6.664183 6.664183 0.000000 1000.000000
A-16 1000.000000 0.000000 6.455927 6.455927 0.000000 1000.000000
A-17 952.354552 5.465569 6.148332 11.613901 0.000000 946.888983
A-18 1000.000000 0.000000 6.455928 6.455928 0.000000 1000.000000
A-19 1059.634965 0.000000 0.000000 0.000000 6.840927 1066.475892
A-20 993.909647 0.707212 6.416608 7.123820 0.000000 993.202435
A-21 993.909647 0.707212 6.416608 7.123820 0.000000 993.202435
A-22 976.286471 3.898690 0.000000 3.898690 0.000000 972.387782
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-1 993.909648 0.707212 6.416609 7.123821 0.000000 993.202437
M-2 993.909649 0.707213 6.416608 7.123821 0.000000 993.202436
M-3 993.909646 0.707213 6.416609 7.123822 0.000000 993.202434
B-1 993.909643 0.707214 6.416611 7.123825 0.000000 993.202430
B-2 993.909647 0.707210 6.416611 7.123821 0.000000 993.202438
B-3 993.909632 0.707210 6.416609 7.123819 0.000000 993.202427
_______________________________________________________________________________
DETERMINATION DATE 21-April-97
DISTRIBUTION DATE 25-April-97
Run: 04/30/97 14:34:31 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 99,170.25
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 66,212.67
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 21 6,397,401.36
(B) TWO MONTHLY PAYMENTS: 3 1,069,081.60
(C) THREE OR MORE MONTHLY PAYMENTS: 3 766,047.83
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 702,814.60
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 473,934,717.56
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,746
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 4,498,675.40
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.16490200 % 4.61495200 % 1.22014650 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.10910080 % 4.60754331 % 1.23181480 %
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 8.28044585
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 344.24
POOL TRADING FACTOR: 93.76841091
................................................................................
Run: 04/30/97 14:34:32 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-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 17,089,356.31 7.750000 % 320,764.30
A-2 760947E23 57,937,351.00 47,357,673.43 7.750000 % 1,350,662.72
A-3 760947E31 32,313,578.00 32,313,578.00 7.750000 % 0.00
A-4 760947E49 49,946,015.00 43,847,305.08 7.750000 % 778,596.52
A-5 760947E56 17,641,789.00 17,527,030.87 7.750000 % 11,642.47
A-6 760947E64 16,661,690.00 16,553,307.32 7.750000 % 10,995.67
A-7 760947E72 20,493,335.00 17,623,316.20 8.000000 % 366,403.17
A-8 760947E80 19,268,210.00 17,623,316.20 7.500000 % 366,403.17
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 3,943,454.12 7.750000 % 122,181.49
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 1,443,898.32 7.750000 % 522,260.72
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 1,103,024.90 0.000000 % 21,527.92
A-25 7609475H0 0.00 0.00 0.561953 % 0.00
R 760947F97 100.00 0.00 7.750000 % 0.00
M-1 760947G21 7,283,700.00 7,236,320.25 7.750000 % 4,806.78
M-2 760947G39 4,552,300.00 4,522,687.74 7.750000 % 3,004.23
M-3 760947G47 4,006,000.00 3,979,941.37 7.750000 % 2,643.71
B-1 1,820,900.00 1,809,055.21 7.750000 % 1,201.68
B-2 910,500.00 904,577.30 7.750000 % 600.87
B-3 1,456,687.10 1,447,212.00 7.750000 % 961.31
- -------------------------------------------------------------------------------
364,183,311.55 333,835,525.62 3,884,656.73
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 110,347.29 431,111.59 0.00 0.00 16,768,592.01
A-2 305,792.14 1,656,454.86 0.00 0.00 46,007,010.71
A-3 208,651.26 208,651.26 0.00 0.00 32,313,578.00
A-4 283,125.42 1,061,721.94 0.00 0.00 43,068,708.56
A-5 113,173.39 124,815.86 0.00 0.00 17,515,388.40
A-6 106,885.98 117,881.65 0.00 0.00 16,542,311.65
A-7 117,465.91 483,869.08 0.00 0.00 17,256,913.03
A-8 110,124.30 476,527.47 0.00 0.00 17,256,913.03
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 25,463.19 147,644.68 0.00 0.00 3,821,272.63
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 12,160.60 12,160.60 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-16 121,951.08 121,951.08 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 9,323.37 531,584.09 0.00 0.00 921,637.60
A-21 126,571.54 126,571.54 0.00 0.00 19,601,988.00
A-22 95,031.64 95,031.64 0.00 0.00 14,717,439.00
A-23 54,017.69 54,017.69 0.00 0.00 8,365,657.00
A-24 0.00 21,527.92 0.00 0.00 1,081,496.98
A-25 156,302.67 156,302.67 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 46,725.48 51,532.26 0.00 0.00 7,231,513.47
M-2 29,203.34 32,207.57 0.00 0.00 4,519,683.51
M-3 25,698.79 28,342.50 0.00 0.00 3,977,297.66
B-1 11,681.21 12,882.89 0.00 0.00 1,807,853.53
B-2 5,840.92 6,441.79 0.00 0.00 903,976.43
B-3 9,344.76 10,306.07 0.00 0.00 1,446,250.69
- -------------------------------------------------------------------------------
2,302,741.69 6,187,398.42 0.00 0.00 329,950,868.89
===============================================================================
Run: 04/30/97 14:34:32
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-1 871.821955 16.363949 5.629422 21.993371 0.000000 855.458005
A-2 817.394524 23.312469 5.277979 28.590448 0.000000 794.082054
A-3 1000.000000 0.000000 6.457077 6.457077 0.000000 1000.000000
A-4 877.893964 15.588762 5.668629 21.257391 0.000000 862.305202
A-5 993.495097 0.659937 6.415074 7.075011 0.000000 992.835160
A-6 993.495097 0.659937 6.415074 7.075011 0.000000 992.835160
A-7 859.953551 17.879138 5.731908 23.611046 0.000000 842.074413
A-8 914.631728 19.015942 5.715336 24.731278 0.000000 895.615785
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-11 804.705099 24.932475 5.196043 30.128518 0.000000 779.772625
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 6.457077 6.457077 0.000000 1000.000000
A-15 1000.000000 0.000000 6.458331 6.458331 0.000000 1000.000000
A-16 1000.000000 0.000000 6.457077 6.457077 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-20 260.879065 94.360446 1.684518 96.044964 0.000000 166.518619
A-21 1000.000000 0.000000 6.457077 6.457077 0.000000 1000.000000
A-22 1000.000000 0.000000 6.457077 6.457077 0.000000 1000.000000
A-23 1000.000000 0.000000 6.457077 6.457077 0.000000 1000.000000
A-24 986.222214 19.248263 0.000000 19.248263 0.000000 966.973952
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 993.495099 0.659937 6.415075 7.075012 0.000000 992.835162
M-2 993.495099 0.659937 6.415074 7.075011 0.000000 992.835162
M-3 993.495100 0.659938 6.415075 7.075013 0.000000 992.835162
B-1 993.495090 0.659937 6.415075 7.075012 0.000000 992.835153
B-2 993.495113 0.659934 6.415069 7.075003 0.000000 992.835179
B-3 993.495446 0.659936 6.415077 7.075013 0.000000 992.835517
_______________________________________________________________________________
DETERMINATION DATE 21-April-97
DISTRIBUTION DATE 25-April-97
Run: 04/30/97 14:34:34 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 69,566.55
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,834.47
SUBSERVICER ADVANCES THIS MONTH 40,765.75
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 13 4,042,301.08
(B) TWO MONTHLY PAYMENTS: 2 491,293.31
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 694,879.17
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 329,950,868.88
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,245
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 3,662,711.65
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.01928160 % 4.73021100 % 1.25050740 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.95304730 % 4.76692021 % 1.26435630 %
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 8.57200978
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 346.20
POOL TRADING FACTOR: 90.60021654
................................................................................
Run: 04/30/97 14:34:35 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 23,031,195.02 7.250000 % 393,385.87
A-2 760947C74 26,006,000.00 18,871,434.69 7.250000 % 1,433,559.48
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 16,815,163.07 7.250000 % 56,438.03
A-7 760947D40 1,820,614.04 1,668,257.04 0.000000 % 7,430.41
A-8 7609474Y4 0.00 0.00 0.395883 % 0.00
R 760947D57 100.00 0.00 7.250000 % 0.00
M-1 760947D65 1,515,800.00 1,477,589.08 7.250000 % 4,959.35
M-2 760947D73 606,400.00 591,113.61 7.250000 % 1,984.00
M-3 760947D81 606,400.00 591,113.61 7.250000 % 1,984.00
B-1 606,400.00 591,113.61 7.250000 % 1,984.00
B-2 303,200.00 295,556.80 7.250000 % 992.00
B-3 303,243.02 295,598.74 7.250000 % 992.14
- -------------------------------------------------------------------------------
121,261,157.06 110,819,135.27 1,903,709.28
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 139,008.87 532,394.74 0.00 0.00 22,637,809.15
A-2 113,901.90 1,547,461.38 0.00 0.00 17,437,875.21
A-3 138,802.48 138,802.48 0.00 0.00 22,997,000.00
A-4 43,553.45 43,553.45 0.00 0.00 7,216,000.00
A-5 98,852.33 98,852.33 0.00 0.00 16,378,000.00
A-6 101,490.91 157,928.94 0.00 0.00 16,758,725.04
A-7 0.00 7,430.41 0.00 0.00 1,660,826.63
A-8 36,523.25 36,523.25 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 8,918.25 13,877.60 0.00 0.00 1,472,629.73
M-2 3,567.77 5,551.77 0.00 0.00 589,129.61
M-3 3,567.77 5,551.77 0.00 0.00 589,129.61
B-1 3,567.77 5,551.77 0.00 0.00 589,129.61
B-2 1,783.89 2,775.89 0.00 0.00 294,564.80
B-3 1,784.14 2,776.28 0.00 0.00 294,606.60
- -------------------------------------------------------------------------------
695,322.78 2,599,032.06 0.00 0.00 108,915,425.99
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 897.832334 15.335485 5.419027 20.754512 0.000000 882.496848
A-2 725.656952 55.124182 4.379832 59.504014 0.000000 670.532770
A-3 1000.000000 0.000000 6.035678 6.035678 0.000000 1000.000000
A-4 1000.000000 0.000000 6.035678 6.035678 0.000000 1000.000000
A-5 1000.000000 0.000000 6.035678 6.035678 0.000000 1000.000000
A-6 974.792062 3.271770 5.883531 9.155301 0.000000 971.520292
A-7 916.315596 4.081266 0.000000 4.081266 0.000000 912.234331
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 974.791582 3.271771 5.883527 9.155298 0.000000 971.519811
M-2 974.791573 3.271768 5.883526 9.155294 0.000000 971.519805
M-3 974.791573 3.271768 5.883526 9.155294 0.000000 971.519805
B-1 974.791573 3.271768 5.883526 9.155294 0.000000 971.519805
B-2 974.791557 3.271768 5.883542 9.155310 0.000000 971.519789
B-3 974.791571 3.271732 5.883532 9.155264 0.000000 971.519798
_______________________________________________________________________________
DETERMINATION DATE 21-April-97
DISTRIBUTION DATE 25-April-97
Run: 04/30/97 14:34:35 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 22,851.58
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 10,408.62
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 345,156.32
(B) TWO MONTHLY PAYMENTS: 1 110,024.02
(C) THREE OR MORE MONTHLY PAYMENTS: 1 284,142.67
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 343,574.15
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 108,915,425.99
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 413
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,531,021.30
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.48002330 % 2.43682500 % 1.08315130 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.42981280 % 2.43389669 % 1.09860180 %
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 7.82382797
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 165.26
POOL TRADING FACTOR: 89.81889059
................................................................................
Run: 04/30/97 14:34:36 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 56,076,835.25 6.256300 % 1,145,769.65
A-2 760947H79 0.00 0.00 2.743700 % 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 19,927,238.67 8.000000 % 13,166.76
A-6 760947J36 48,165,041.00 42,134,154.60 7.250000 % 1,527,692.89
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 2,210,394.77 0.000000 % 2,457.02
A-14 7609474Z1 0.00 0.00 0.295153 % 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 4,264,609.20 8.000000 % 2,817.81
M-2 760947K67 2,677,200.00 2,665,330.97 8.000000 % 1,761.10
M-3 760947K75 2,463,100.00 2,452,180.16 8.000000 % 1,620.26
B-1 1,070,900.00 1,066,152.30 8.000000 % 704.45
B-2 428,400.00 426,500.74 8.000000 % 281.81
B-3 856,615.33 852,817.62 8.000000 % 563.47
- -------------------------------------------------------------------------------
214,178,435.49 203,454,761.28 2,696,835.22
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 292,311.91 1,438,081.56 0.00 0.00 54,931,065.60
A-2 128,193.37 128,193.37 0.00 0.00 0.00
A-3 218,003.95 218,003.95 0.00 0.00 33,761,149.00
A-4 33,210.64 33,210.64 0.00 0.00 4,982,438.00
A-5 132,825.84 145,992.60 0.00 0.00 19,914,071.91
A-6 254,517.56 1,782,210.45 0.00 0.00 40,606,461.71
A-7 61,957.29 61,957.29 0.00 0.00 10,255,000.00
A-8 43,039.61 43,039.61 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 6,188.50 6,188.50 0.00 0.00 0.00
A-12 26,711.50 26,711.50 0.00 0.00 4,421,960.00
A-13 0.00 2,457.02 0.00 0.00 2,207,937.75
A-14 50,033.41 50,033.41 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 28,425.93 31,243.74 0.00 0.00 4,261,791.39
M-2 17,765.87 19,526.97 0.00 0.00 2,663,569.87
M-3 16,345.11 17,965.37 0.00 0.00 2,450,559.90
B-1 7,106.48 7,810.93 0.00 0.00 1,065,447.85
B-2 2,842.86 3,124.67 0.00 0.00 426,218.93
B-3 5,684.49 6,247.96 0.00 0.00 852,254.15
- -------------------------------------------------------------------------------
1,390,613.70 4,087,448.92 0.00 0.00 200,757,926.06
===============================================================================
Run: 04/30/97 14:34:36
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-1 925.360318 18.907090 4.823629 23.730719 0.000000 906.453228
A-3 1000.000000 0.000000 6.457243 6.457243 0.000000 1000.000000
A-4 1000.000000 0.000000 6.665540 6.665540 0.000000 1000.000000
A-5 995.566625 0.657813 6.635991 7.293804 0.000000 994.908813
A-6 874.787060 31.717878 5.284280 37.002158 0.000000 843.069182
A-7 1000.000000 0.000000 6.041667 6.041667 0.000000 1000.000000
A-8 1000.000000 0.000000 6.040647 6.040647 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 6.040647 6.040647 0.000000 1000.000000
A-13 987.287972 1.097445 0.000000 1.097445 0.000000 986.190527
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-1 995.566626 0.657814 6.635991 7.293805 0.000000 994.908813
M-2 995.566626 0.657814 6.635989 7.293803 0.000000 994.908811
M-3 995.566627 0.657813 6.635991 7.293804 0.000000 994.908814
B-1 995.566626 0.657811 6.635988 7.293799 0.000000 994.908815
B-2 995.566620 0.657820 6.635994 7.293814 0.000000 994.908800
B-3 995.566610 0.657810 6.635989 7.293799 0.000000 994.908823
_______________________________________________________________________________
DETERMINATION DATE 21-April-97
DISTRIBUTION DATE 25-April-97
Run: 04/30/97 14:34:37 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 42,313.58
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 27,909.81
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 2,551,788.10
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 2 720,106.73
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 414,114.03
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 200,757,926.06
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 771
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,562,149.10
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.17246250 % 4.66205400 % 1.16548390 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.09728390 % 4.67026201 % 1.18051930 %
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 8.51033845
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 347.48
POOL TRADING FACTOR: 93.73395860
................................................................................
Run: 04/30/97 14:34:38 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 62,070,384.90 7.500000 % 853,993.60
A-2 760947K91 19,855,000.00 19,855,000.00 7.500000 % 0.00
A-3 760947L25 10,475,000.00 10,285,914.49 7.500000 % 32,818.91
A-4 760947L33 1,157,046.74 1,084,338.77 0.000000 % 21,102.78
A-5 7609475A5 0.00 0.00 0.334678 % 0.00
R 760947L41 100.00 0.00 7.500000 % 0.00
M-1 760947L58 1,310,400.00 1,286,744.68 7.500000 % 4,105.57
M-2 760947L66 786,200.00 772,007.54 7.500000 % 2,463.22
M-3 760947L74 524,200.00 514,737.15 7.500000 % 1,642.35
B-1 314,500.00 308,822.66 7.500000 % 985.35
B-2 209,800.00 206,012.69 7.500000 % 657.32
B-3 262,361.78 257,625.64 7.500000 % 822.00
- -------------------------------------------------------------------------------
104,820,608.52 96,641,588.52 918,591.10
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 387,775.18 1,241,768.78 0.00 0.00 61,216,391.30
A-2 124,041.06 124,041.06 0.00 0.00 19,855,000.00
A-3 64,259.67 97,078.58 0.00 0.00 10,253,095.58
A-4 0.00 21,102.78 0.00 0.00 1,063,235.99
A-5 26,941.76 26,941.76 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 8,038.74 12,144.31 0.00 0.00 1,282,639.11
M-2 4,823.00 7,286.22 0.00 0.00 769,544.32
M-3 3,215.74 4,858.09 0.00 0.00 513,094.80
B-1 1,929.32 2,914.67 0.00 0.00 307,837.31
B-2 1,287.03 1,944.35 0.00 0.00 205,355.37
B-3 1,609.48 2,431.48 0.00 0.00 256,803.64
- -------------------------------------------------------------------------------
623,920.98 1,542,512.08 0.00 0.00 95,722,997.42
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 887.658166 12.212819 5.545508 17.758327 0.000000 875.445347
A-2 1000.000000 0.000000 6.247346 6.247346 0.000000 1000.000000
A-3 981.948877 3.133071 6.134575 9.267646 0.000000 978.815807
A-4 937.160732 18.238485 0.000000 18.238485 0.000000 918.922247
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 981.948016 3.133066 6.134570 9.267636 0.000000 978.814950
M-2 981.948028 3.133070 6.134571 9.267641 0.000000 978.814958
M-3 981.948016 3.133060 6.134567 9.267627 0.000000 978.814956
B-1 981.948045 3.133068 6.134563 9.267631 0.000000 978.814976
B-2 981.947998 3.133079 6.134557 9.267636 0.000000 978.814919
B-3 981.948057 3.133002 6.134583 9.267585 0.000000 978.814993
_______________________________________________________________________________
DETERMINATION DATE 21-April-97
DISTRIBUTION DATE 25-April-97
Run: 04/30/97 14:34:39 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 20,082.38
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,820.94
SUBSERVICER ADVANCES THIS MONTH 12,530.32
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 1,102,770.39
(B) TWO MONTHLY PAYMENTS: 1 231,284.65
(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 95,722,997.42
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 372
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 609,916.06
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.49848610 % 2.69313900 % 0.80837510 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.47656560 % 2.67989752 % 0.81343570 %
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 8.06314719
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 168.56
POOL TRADING FACTOR: 91.32078011
................................................................................
Run: 04/30/97 14:34:41 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 63,005,697.46 7.500000 % 1,345,103.47
A-4 105,985,000.00 105,580,588.54 0.000000 % 557,129.25
A-5 760947M32 26,381,000.00 10,418,699.03 7.056300 % 1,632,774.60
A-6 760947M40 4,255,000.00 1,680,435.33 12.050940 % 263,350.74
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 15,540,646.39 7.750000 % 741,238.19
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 1,291,428.57 0.000000 % 1,232.14
A-14 7609475B3 0.00 0.00 0.558322 % 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 8,998,999.67 7.750000 % 5,972.87
M-2 760947N72 5,645,600.00 5,624,287.62 7.750000 % 3,732.99
M-3 760947N80 5,194,000.00 5,174,392.43 7.750000 % 3,434.38
B-1 2,258,300.00 2,249,774.82 7.750000 % 1,493.23
B-2 903,300.00 899,890.01 7.750000 % 597.28
B-3 1,807,395.50 1,800,572.51 7.750000 % 1,195.08
- -------------------------------------------------------------------------------
451,652,075.74 421,528,412.38 4,557,254.22
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 309,891.67 309,891.67 0.00 0.00 52,409,000.00
A-2 432,024.65 432,024.65 0.00 0.00 70,579,000.00
A-3 393,538.09 1,738,641.56 0.00 0.00 61,660,593.99
A-4 407,292.16 964,421.41 339,153.72 0.00 105,362,613.01
A-5 61,226.04 1,694,000.64 0.00 0.00 8,785,924.43
A-6 16,865.08 280,215.82 0.00 0.00 1,417,084.59
A-7 129,227.48 129,227.48 0.00 0.00 20,022,000.00
A-8 77,541.65 77,541.65 0.00 0.00 12,014,000.00
A-9 100,303.58 841,541.77 0.00 0.00 14,799,408.20
A-10 190,827.06 190,827.06 0.00 0.00 29,566,000.00
A-11 64,013.49 64,013.49 0.00 0.00 9,918,000.00
A-12 30,690.08 30,690.08 0.00 0.00 4,755,000.00
A-13 0.00 1,232.14 0.00 0.00 1,290,196.43
A-14 196,000.50 196,000.50 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 58,082.01 64,054.88 0.00 0.00 8,993,026.80
M-2 36,300.69 40,033.68 0.00 0.00 5,620,554.63
M-3 33,396.94 36,831.32 0.00 0.00 5,170,958.05
B-1 14,520.67 16,013.90 0.00 0.00 2,248,281.59
B-2 5,808.14 6,405.42 0.00 0.00 899,292.73
B-3 11,621.39 12,816.47 0.00 0.00 1,799,377.43
- -------------------------------------------------------------------------------
2,569,171.37 7,126,425.59 339,153.72 0.00 417,310,311.88
===============================================================================
Run: 04/30/97 14:34:41
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 5.912948 5.912948 0.000000 1000.000000
A-2 1000.000000 0.000000 6.121150 6.121150 0.000000 1000.000000
A-3 916.140018 19.558598 5.722276 25.280874 0.000000 896.581420
A-4 996.184258 5.256680 3.842923 9.099603 3.200016 994.127594
A-5 394.931922 61.892066 2.320838 64.212904 0.000000 333.039856
A-6 394.931922 61.892066 3.963591 65.855657 0.000000 333.039856
A-7 1000.000000 0.000000 6.454274 6.454274 0.000000 1000.000000
A-8 1000.000000 0.000000 6.454274 6.454274 0.000000 1000.000000
A-9 745.891355 35.576587 4.814187 40.390774 0.000000 710.314769
A-10 1000.000000 0.000000 6.454274 6.454274 0.000000 1000.000000
A-11 1000.000000 0.000000 6.454274 6.454274 0.000000 1000.000000
A-12 1000.000000 0.000000 6.454275 6.454275 0.000000 1000.000000
A-13 979.705605 0.934728 0.000000 0.934728 0.000000 978.770877
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-1 996.224958 0.661220 6.429909 7.091129 0.000000 995.563738
M-2 996.224957 0.661221 6.429908 7.091129 0.000000 995.563736
M-3 996.224958 0.661221 6.429908 7.091129 0.000000 995.563737
B-1 996.224957 0.661219 6.429912 7.091131 0.000000 995.563738
B-2 996.224964 0.661220 6.429913 7.091133 0.000000 995.563744
B-3 996.224960 0.661222 6.429910 7.091132 0.000000 995.563744
_______________________________________________________________________________
DETERMINATION DATE 21-April-97
DISTRIBUTION DATE 25-April-97
Run: 04/30/97 14:34:42 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 87,282.93
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,495.07
SUBSERVICER ADVANCES THIS MONTH 46,483.78
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 20 4,935,256.15
(B) TWO MONTHLY PAYMENTS: 2 688,011.86
(C) THREE OR MORE MONTHLY PAYMENTS: 2 428,668.99
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 69,795.63
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 417,310,311.88
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,521
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 3,938,078.19
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.11096170 % 4.71107500 % 1.17796330 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.05521740 % 4.74096588 % 1.18911360 %
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 8.57799223
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 347.61
POOL TRADING FACTOR: 92.39641182
................................................................................
Run: 04/30/97 14:34:43 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 55,570,686.80 7.500000 % 1,331,019.22
A-2 760947R29 5,000,000.00 4,245,520.76 7.500000 % 147,891.02
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 10,293,408.27 7.500000 % 32,003.69
A-8 760947R86 929,248.96 913,533.31 0.000000 % 8,140.06
A-9 7609475C1 0.00 0.00 0.344532 % 0.00
R 760947R94 100.00 0.00 7.500000 % 0.00
M-1 760947S28 1,570,700.00 1,547,162.08 7.500000 % 4,810.35
M-2 760947S36 784,900.00 773,137.79 7.500000 % 2,403.80
M-3 760947S44 418,500.00 412,228.52 7.500000 % 1,281.68
B-1 313,800.00 309,097.51 7.500000 % 961.03
B-2 261,500.00 257,581.25 7.500000 % 800.86
B-3 314,089.78 309,382.91 7.500000 % 961.92
- -------------------------------------------------------------------------------
104,668,838.74 96,896,739.20 1,530,273.63
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 347,243.43 1,678,262.65 0.00 0.00 54,239,667.58
A-2 26,528.90 174,419.92 0.00 0.00 4,097,629.74
A-3 36,542.28 36,542.28 0.00 0.00 5,848,000.00
A-4 43,740.76 43,740.76 0.00 0.00 7,000,000.00
A-5 31,243.40 31,243.40 0.00 0.00 5,000,000.00
A-6 27,600.42 27,600.42 0.00 0.00 4,417,000.00
A-7 64,320.21 96,323.90 0.00 0.00 10,261,404.58
A-8 0.00 8,140.06 0.00 0.00 905,393.25
A-9 27,814.12 27,814.12 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 9,667.72 14,478.07 0.00 0.00 1,542,351.73
M-2 4,831.09 7,234.89 0.00 0.00 770,733.99
M-3 2,575.89 3,857.57 0.00 0.00 410,946.84
B-1 1,931.45 2,892.48 0.00 0.00 308,136.48
B-2 1,609.54 2,410.40 0.00 0.00 256,780.39
B-3 1,933.23 2,895.15 0.00 0.00 308,420.99
- -------------------------------------------------------------------------------
627,582.44 2,157,856.07 0.00 0.00 95,366,465.57
===============================================================================
Run: 04/30/97 14:34:43
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-1 891.112824 21.343776 5.568279 26.912055 0.000000 869.769048
A-2 849.104152 29.578204 5.305780 34.883984 0.000000 819.525948
A-3 1000.000000 0.000000 6.248680 6.248680 0.000000 1000.000000
A-4 1000.000000 0.000000 6.248680 6.248680 0.000000 1000.000000
A-5 1000.000000 0.000000 6.248680 6.248680 0.000000 1000.000000
A-6 1000.000000 0.000000 6.248680 6.248680 0.000000 1000.000000
A-7 985.015145 3.062555 6.155044 9.217599 0.000000 981.952591
A-8 983.087794 8.759827 0.000000 8.759827 0.000000 974.327967
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 985.014376 3.062552 6.155039 9.217591 0.000000 981.951824
M-2 985.014384 3.062556 6.155039 9.217595 0.000000 981.951828
M-3 985.014385 3.062557 6.155054 9.217611 0.000000 981.951828
B-1 985.014372 3.062556 6.155035 9.217591 0.000000 981.951816
B-2 985.014340 3.062562 6.155029 9.217591 0.000000 981.951778
B-3 985.014253 3.062564 6.155024 9.217588 0.000000 981.951704
_______________________________________________________________________________
DETERMINATION DATE 21-April-97
DISTRIBUTION DATE 25-April-97
Run: 04/30/97 14:34:43 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 20,146.67
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 639.07
SUBSERVICER ADVANCES THIS MONTH 21,491.40
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,557,639.10
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 667,628.69
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 95,366,465.57
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 333
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,228,730.25
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.24039430 % 2.84688200 % 0.91272390 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.19169000 % 2.85638410 % 0.92454790 %
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 8.07162872
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 170.13
POOL TRADING FACTOR: 91.11256676
................................................................................
Run: 04/30/97 14:34:44 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 19,438,760.63 7.500000 % 352,182.16
A-2 760947P39 24,275,000.00 21,927,319.44 8.000000 % 397,268.68
A-3 760947P47 13,325,000.00 12,423,161.83 8.000000 % 152,606.82
A-4 760947P54 3,200,000.00 3,200,000.00 7.250000 % 0.00
A-5 760947P62 36,000,000.00 32,750,481.27 6.356300 % 549,875.50
A-6 760947P70 0.00 0.00 2.643700 % 0.00
A-7 760947P88 34,877,000.00 34,877,000.00 8.000000 % 0.00
A-8 760947P96 25,540,000.00 21,959,950.47 7.500000 % 605,807.10
A-9 760947Q20 20,140,000.00 19,302,251.44 7.500000 % 141,761.73
A-10 760947Q38 16,200,000.00 16,150,417.14 8.000000 % 10,121.97
A-11 760947S51 5,000,000.00 4,984,696.65 8.000000 % 3,124.07
A-12 760947S69 575,632.40 566,801.10 0.000000 % 457.41
A-13 7609475D9 0.00 0.00 0.347921 % 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 4,222,436.46 8.000000 % 2,646.33
M-2 760947Q79 2,117,700.00 2,111,218.23 8.000000 % 1,323.17
M-3 760947Q87 2,435,400.00 2,427,945.82 8.000000 % 1,521.67
B-1 1,058,900.00 1,055,658.97 8.000000 % 661.61
B-2 423,500.00 422,203.76 8.000000 % 264.61
B-3 847,661.00 845,066.51 8.000000 % 529.60
- -------------------------------------------------------------------------------
211,771,393.40 198,665,369.72 2,220,152.43
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 121,475.61 473,657.77 0.00 0.00 19,086,578.47
A-2 146,162.11 543,430.79 0.00 0.00 21,530,050.76
A-3 82,809.74 235,416.56 0.00 0.00 12,270,555.01
A-4 19,333.33 19,333.33 0.00 0.00 3,200,000.00
A-5 173,452.81 723,328.31 0.00 0.00 32,200,605.77
A-6 72,142.16 72,142.16 0.00 0.00 0.00
A-7 232,481.48 232,481.48 0.00 0.00 34,877,000.00
A-8 137,230.89 743,037.99 0.00 0.00 21,354,143.37
A-9 120,622.55 262,384.28 0.00 0.00 19,160,489.71
A-10 107,654.70 117,776.67 0.00 0.00 16,140,295.17
A-11 33,226.76 36,350.83 0.00 0.00 4,981,572.58
A-12 0.00 457.41 0.00 0.00 566,343.69
A-13 57,591.98 57,591.98 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 28,145.72 30,792.05 0.00 0.00 4,219,790.13
M-2 14,072.86 15,396.03 0.00 0.00 2,109,895.06
M-3 16,184.09 17,705.76 0.00 0.00 2,426,424.15
B-1 7,036.77 7,698.38 0.00 0.00 1,054,997.36
B-2 2,814.30 3,078.91 0.00 0.00 421,939.15
B-3 5,633.01 6,162.61 0.00 0.00 844,536.91
- -------------------------------------------------------------------------------
1,378,070.87 3,598,223.30 0.00 0.00 196,445,217.29
===============================================================================
Run: 04/30/97 14:34:44
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-1 903.288133 16.365342 5.644777 22.010119 0.000000 886.922791
A-2 903.288133 16.365342 6.021096 22.386438 0.000000 886.922791
A-3 932.319837 11.452669 6.214615 17.667284 0.000000 920.867168
A-4 1000.000000 0.000000 6.041666 6.041666 0.000000 1000.000000
A-5 909.735591 15.274319 4.818134 20.092453 0.000000 894.461272
A-7 1000.000000 0.000000 6.665753 6.665753 0.000000 1000.000000
A-8 859.825782 23.719933 5.373175 29.093108 0.000000 836.105849
A-9 958.403746 7.038815 5.989203 13.028018 0.000000 951.364931
A-10 996.939330 0.624813 6.645352 7.270165 0.000000 996.314517
A-11 996.939330 0.624813 6.645352 7.270165 0.000000 996.314517
A-12 984.658091 0.794622 0.000000 0.794622 0.000000 983.863469
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-1 996.939241 0.624812 6.645351 7.270163 0.000000 996.314428
M-2 996.939241 0.624815 6.645351 7.270166 0.000000 996.314426
M-3 996.939238 0.624813 6.645352 7.270165 0.000000 996.314425
B-1 996.939248 0.624809 6.645358 7.270167 0.000000 996.314440
B-2 996.939221 0.624817 6.645336 7.270153 0.000000 996.314404
B-3 996.939236 0.624813 6.645357 7.270170 0.000000 996.314454
_______________________________________________________________________________
DETERMINATION DATE 21-April-97
DISTRIBUTION DATE 25-April-97
Run: 04/30/97 14:34:45 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 41,281.06
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 43,387.26
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 11 2,872,455.65
(B) TWO MONTHLY PAYMENTS: 4 1,057,398.51
(C) THREE OR MORE MONTHLY PAYMENTS: 2 620,684.17
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 1,213,859.73
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 196,445,217.29
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 786
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,095,598.17
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.40453820 % 4.42284900 % 1.17261280 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.34467710 % 4.45727794 % 1.18515760 %
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 8.61270254
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 350.22
POOL TRADING FACTOR: 92.76286761
................................................................................
Run: 04/30/97 14:34:46 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-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 35,808,388.02 6.256300 % 737,618.48
A-2 760947S85 0.00 0.00 2.743700 % 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 2,439,356.82 7.750000 % 1,567.44
A-8 760947T68 7,100,000.00 6,524,681.52 7.400000 % 193,017.05
A-9 760947T76 8,846,378.00 8,846,378.00 7.400000 % 0.00
A-10 760947T84 108,794,552.00 102,501,109.92 7.150000 % 2,111,424.66
A-11 760947T92 16,999,148.00 16,015,797.71 6.206300 % 329,910.09
A-12 760947U25 0.00 0.00 2.793700 % 0.00
A-13 760947U33 0.00 0.00 7.250000 % 0.00
A-14 760947U41 930,190.16 926,801.64 0.000000 % 1,435.48
A-15 7609475E7 0.00 0.00 0.461408 % 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 5,182,355.34 7.750000 % 3,329.99
M-2 760947U82 3,247,100.00 3,238,947.15 7.750000 % 2,081.22
M-3 760947U90 2,987,300.00 2,979,799.46 7.750000 % 1,914.71
B-1 1,298,800.00 1,295,538.95 7.750000 % 832.46
B-2 519,500.00 518,195.63 7.750000 % 332.97
B-3 1,039,086.60 1,036,477.69 7.750000 % 666.00
- -------------------------------------------------------------------------------
259,767,021.76 249,670,718.85 3,384,130.55
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 186,668.86 924,287.34 0.00 0.00 35,070,769.54
A-2 81,863.62 81,863.62 0.00 0.00 0.00
A-3 80,043.01 80,043.01 0.00 0.00 13,250,000.00
A-4 44,557.45 44,557.45 0.00 0.00 6,900,000.00
A-5 142,128.38 142,128.38 0.00 0.00 22,009,468.00
A-6 130,426.91 130,426.91 0.00 0.00 20,197,423.00
A-7 15,752.40 17,319.84 0.00 0.00 2,437,789.38
A-8 40,230.98 233,248.03 0.00 0.00 6,331,664.47
A-9 54,546.48 54,546.48 0.00 0.00 8,846,378.00
A-10 610,666.59 2,722,091.25 0.00 0.00 100,389,685.26
A-11 82,822.99 412,733.08 0.00 0.00 15,685,887.62
A-12 37,281.89 37,281.89 0.00 0.00 0.00
A-13 7,270.26 7,270.26 0.00 0.00 0.00
A-14 0.00 1,435.48 0.00 0.00 925,366.16
A-15 95,989.20 95,989.20 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 33,465.59 36,795.58 0.00 0.00 5,179,025.35
M-2 20,915.83 22,997.05 0.00 0.00 3,236,865.93
M-3 19,242.36 21,157.07 0.00 0.00 2,977,884.75
B-1 8,366.07 9,198.53 0.00 0.00 1,294,706.49
B-2 3,346.30 3,679.27 0.00 0.00 517,862.66
B-3 6,693.16 7,359.16 0.00 0.00 1,035,811.77
- -------------------------------------------------------------------------------
1,702,278.33 5,086,408.88 0.00 0.00 246,286,588.38
===============================================================================
Run: 04/30/97 14:34:46
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-1 942.152967 19.407448 4.911436 24.318884 0.000000 922.745518
A-3 1000.000000 0.000000 6.040982 6.040982 0.000000 1000.000000
A-4 1000.000000 0.000000 6.457601 6.457601 0.000000 1000.000000
A-5 1000.000000 0.000000 6.457602 6.457602 0.000000 1000.000000
A-6 1000.000000 0.000000 6.457602 6.457602 0.000000 1000.000000
A-7 997.489189 0.640949 6.441390 7.082339 0.000000 996.848240
A-8 918.969228 27.185500 5.666335 32.851835 0.000000 891.783728
A-9 1000.000000 0.000000 6.165968 6.165968 0.000000 1000.000000
A-10 942.152967 19.407448 5.613025 25.020473 0.000000 922.745518
A-11 942.152966 19.407448 4.872185 24.279633 0.000000 922.745518
A-14 996.357175 1.543211 0.000000 1.543211 0.000000 994.813964
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-1 997.489190 0.640950 6.441389 7.082339 0.000000 996.848241
M-2 997.489190 0.640947 6.441388 7.082335 0.000000 996.848243
M-3 997.489191 0.640950 6.441389 7.082339 0.000000 996.848241
B-1 997.489182 0.640945 6.441384 7.082329 0.000000 996.848237
B-2 997.489182 0.640943 6.441386 7.082329 0.000000 996.848239
B-3 997.489228 0.640948 6.441388 7.082336 0.000000 996.848356
_______________________________________________________________________________
DETERMINATION DATE 21-April-97
DISTRIBUTION DATE 25-April-97
Run: 04/30/97 14:34:47 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 51,745.78
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 51,351.70
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 17 4,630,473.92
(B) TWO MONTHLY PAYMENTS: 4 1,036,999.57
(C) THREE OR MORE MONTHLY PAYMENTS: 3 1,017,220.58
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 246,286,588.38
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 917
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 3,223,572.49
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.27068840 % 4.58347000 % 1.14584200 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.19543280 % 4.62622675 % 1.16089290 %
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 8.47318426
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 351.47
POOL TRADING FACTOR: 94.81056784
................................................................................
Run: 04/30/97 14:34:52 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 33,016,444.53 7.250000 % 257,206.84
A-2 760947V32 30,033,957.00 28,858,513.97 7.250000 % 150,512.73
A-3 760947V40 25,641,602.00 25,641,602.00 7.250000 % 0.00
A-4 760947V57 13,627,408.00 13,504,999.70 7.250000 % 41,964.02
A-5 760947V65 8,189,491.00 7,193,190.57 7.250000 % 127,573.94
A-6 760947V73 17,267,161.00 17,267,161.00 7.250000 % 0.00
A-7 760947V81 348,675.05 344,372.85 0.000000 % 1,444.58
A-8 7609475F4 0.00 0.00 0.534611 % 0.00
R 760947V99 100.00 0.00 7.250000 % 0.00
M-1 760947W23 2,022,800.00 2,004,630.17 7.250000 % 6,228.98
M-2 760947W31 1,146,300.00 1,136,003.35 7.250000 % 3,529.90
M-3 760947W49 539,400.00 534,554.83 7.250000 % 1,661.02
B-1 337,100.00 334,071.99 7.250000 % 1,038.06
B-2 269,700.00 267,277.42 7.250000 % 830.51
B-3 404,569.62 400,935.61 7.250000 % 1,245.83
- -------------------------------------------------------------------------------
134,853,388.67 130,503,757.99 593,236.41
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 199,271.32 456,478.16 0.00 0.00 32,759,237.69
A-2 174,176.06 324,688.79 0.00 0.00 28,708,001.24
A-3 154,760.33 154,760.33 0.00 0.00 25,641,602.00
A-4 81,509.66 123,473.68 0.00 0.00 13,463,035.68
A-5 43,414.63 170,988.57 0.00 0.00 7,065,616.63
A-6 104,216.25 104,216.25 0.00 0.00 17,267,161.00
A-7 0.00 1,444.58 0.00 0.00 342,928.27
A-8 58,081.49 58,081.49 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 12,098.98 18,327.96 0.00 0.00 1,998,401.19
M-2 6,856.36 10,386.26 0.00 0.00 1,132,473.45
M-3 3,226.31 4,887.33 0.00 0.00 532,893.81
B-1 2,016.30 3,054.36 0.00 0.00 333,033.93
B-2 1,613.16 2,443.67 0.00 0.00 266,446.91
B-3 2,419.85 3,665.68 0.00 0.00 399,689.78
- -------------------------------------------------------------------------------
843,660.70 1,436,897.11 0.00 0.00 129,910,521.58
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 942.650298 7.343495 5.689382 13.032877 0.000000 935.306803
A-2 960.862865 5.011419 5.799304 10.810723 0.000000 955.851446
A-3 1000.000000 0.000000 6.035517 6.035517 0.000000 1000.000000
A-4 991.017492 3.079384 5.981303 9.060687 0.000000 987.938108
A-5 878.344035 15.577762 5.301261 20.879023 0.000000 862.766273
A-6 1000.000000 0.000000 6.035517 6.035517 0.000000 1000.000000
A-7 987.661291 4.143055 0.000000 4.143055 0.000000 983.518236
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 991.017486 3.079385 5.981303 9.060688 0.000000 987.938101
M-2 991.017491 3.079386 5.981296 9.060682 0.000000 987.938105
M-3 991.017482 3.079385 5.981294 9.060679 0.000000 987.938098
B-1 991.017473 3.079383 5.981311 9.060694 0.000000 987.938090
B-2 991.017501 3.079385 5.981313 9.060698 0.000000 987.938116
B-3 991.017590 3.079396 5.981294 9.060690 0.000000 987.938195
_______________________________________________________________________________
DETERMINATION DATE 21-April-97
DISTRIBUTION DATE 25-April-97
Run: 04/30/97 14:34:52 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 27,356.67
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,568.87
SUBSERVICER ADVANCES THIS MONTH 10,187.21
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,059,874.62
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 129,910,521.58
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 489
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 187,368.67
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.40634950 % 2.82360600 % 0.77004440 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.40115330 % 2.82022457 % 0.77115780 %
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 8.07191895
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 171.73
POOL TRADING FACTOR: 96.33463635
................................................................................
Run: 04/30/97 14:34:53 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 25,201,542.03 7.250000 % 178,804.66
A-2 760947W64 38,194,000.00 36,026,355.44 6.256300 % 1,161,999.48
A-3 760947W72 0.00 0.00 2.743700 % 0.00
A-4 760947W80 41,309,000.00 36,979,711.01 6.750000 % 2,218,717.81
A-5 760947W98 25,013,000.00 23,593,423.80 7.250000 % 760,985.83
A-6 760947X22 7,805,000.00 7,805,000.00 6.750000 % 0.00
A-7 760947X30 39,464,000.00 40,215,211.75 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 763,154.95 745,945.95 0.000000 % 43,115.84
A-11 7609475G2 0.00 0.00 0.403485 % 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 4,243,173.07 7.750000 % 2,691.62
M-2 760947Y21 3,188,300.00 3,182,429.71 7.750000 % 2,018.75
M-3 760947Y39 2,125,500.00 2,121,586.54 7.750000 % 1,345.81
B-1 850,200.00 848,634.61 7.750000 % 538.32
B-2 425,000.00 424,217.49 7.750000 % 269.10
B-3 850,222.04 848,656.61 7.750000 % 538.34
- -------------------------------------------------------------------------------
212,551,576.99 204,925,888.01 4,371,025.56
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 152,189.09 330,993.75 0.00 0.00 25,022,737.37
A-2 187,739.78 1,349,739.26 0.00 0.00 34,864,355.96
A-3 82,333.27 82,333.27 0.00 0.00 0.00
A-4 207,914.94 2,426,632.75 0.00 0.00 34,760,993.20
A-5 142,477.86 903,463.69 0.00 0.00 22,832,437.97
A-6 43,882.88 43,882.88 0.00 0.00 7,805,000.00
A-7 27,099.36 27,099.36 253,509.61 0.00 40,468,721.36
A-8 77,464.26 77,464.26 0.00 0.00 12,000,000.00
A-9 68,117.32 68,117.32 0.00 0.00 10,690,000.00
A-10 0.00 43,115.84 0.00 0.00 702,830.11
A-11 68,871.94 68,871.94 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 27,391.19 30,082.81 0.00 0.00 4,240,481.45
M-2 20,543.71 22,562.46 0.00 0.00 3,180,410.96
M-3 13,695.59 15,041.40 0.00 0.00 2,120,240.73
B-1 5,478.24 6,016.56 0.00 0.00 848,096.29
B-2 2,738.48 3,007.58 0.00 0.00 423,948.39
B-3 5,478.38 6,016.72 0.00 0.00 848,118.27
- -------------------------------------------------------------------------------
1,133,416.29 5,504,441.85 253,509.61 0.00 200,808,372.06
===============================================================================
Run: 04/30/97 14:34:53
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-1 983.551576 6.978287 5.939550 12.917837 0.000000 976.573289
A-2 943.246464 30.423613 4.915426 35.339039 0.000000 912.822851
A-4 895.197439 53.710276 5.033163 58.743439 0.000000 841.487163
A-5 943.246464 30.423613 5.696152 36.119765 0.000000 912.822851
A-6 1000.000000 0.000000 5.622406 5.622406 0.000000 1000.000000
A-7 1019.035368 0.000000 0.686686 0.686686 6.423819 1025.459187
A-8 1000.000000 0.000000 6.455355 6.455355 0.000000 1000.000000
A-9 1000.000000 0.000000 6.372060 6.372060 0.000000 1000.000000
A-10 977.450189 56.496836 0.000000 56.496836 0.000000 920.953353
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-1 998.158803 0.633173 6.443470 7.076643 0.000000 997.525629
M-2 998.158802 0.633174 6.443468 7.076642 0.000000 997.525628
M-3 998.158805 0.633173 6.443467 7.076640 0.000000 997.525632
B-1 998.158798 0.633169 6.443472 7.076641 0.000000 997.525629
B-2 998.158800 0.633176 6.443482 7.076658 0.000000 997.525624
B-3 998.158799 0.633176 6.443470 7.076646 0.000000 997.525624
_______________________________________________________________________________
DETERMINATION DATE 21-April-97
DISTRIBUTION DATE 25-April-97
Run: 04/30/97 14:34:54 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 44,247.31
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 44,457.86
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 17 5,013,265.78
(B) TWO MONTHLY PAYMENTS: 3 459,014.84
(C) THREE OR MORE MONTHLY PAYMENTS: 2 390,505.82
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 200,808,372.06
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 816
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 3,987,453.83
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.28509090 % 4.67587000 % 1.03903870 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.17242720 % 4.75136223 % 1.05952240 %
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 8.42665281
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 353.03
POOL TRADING FACTOR: 94.47512689
................................................................................
Run: 04/30/97 14:34:55 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 94,416,841.50 7.000000 % 1,318,840.41
A-2 760947Y54 15,536,000.00 15,536,000.00 7.000000 % 0.00
A-3 760947Y62 13,007,000.00 12,928,961.12 7.000000 % 39,486.20
A-4 760947Y70 163,098.92 162,020.99 0.000000 % 670.63
A-5 760947Y88 0.00 0.00 0.591709 % 0.00
R 760947Y96 100.00 0.00 7.000000 % 0.00
M-1 760947Z20 2,280,000.00 2,266,320.19 7.000000 % 6,921.54
M-2 760947Z38 1,107,000.00 1,100,358.09 7.000000 % 3,360.59
M-3 760947Z46 521,000.00 517,874.05 7.000000 % 1,581.63
B-1 325,500.00 323,547.02 7.000000 % 988.14
B-2 260,400.00 258,837.63 7.000000 % 790.51
B-3 390,721.16 388,376.85 7.000000 % 1,186.16
- -------------------------------------------------------------------------------
130,238,820.08 127,899,137.44 1,373,825.81
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 550,271.99 1,869,112.40 0.00 0.00 93,098,001.09
A-2 90,545.56 90,545.56 0.00 0.00 15,536,000.00
A-3 75,351.44 114,837.64 0.00 0.00 12,889,474.92
A-4 0.00 670.63 0.00 0.00 161,350.36
A-5 63,009.41 63,009.41 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 13,208.37 20,129.91 0.00 0.00 2,259,398.65
M-2 6,413.02 9,773.61 0.00 0.00 1,096,997.50
M-3 3,018.23 4,599.86 0.00 0.00 516,292.42
B-1 1,885.67 2,873.81 0.00 0.00 322,558.88
B-2 1,508.54 2,299.05 0.00 0.00 258,047.12
B-3 2,263.50 3,449.66 0.00 0.00 387,190.69
- -------------------------------------------------------------------------------
807,475.73 2,181,301.54 0.00 0.00 126,525,311.63
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 976.914592 13.645812 5.693568 19.339380 0.000000 963.268780
A-2 1000.000000 0.000000 5.828113 5.828113 0.000000 1000.000000
A-3 994.000240 3.035765 5.793145 8.828910 0.000000 990.964475
A-4 993.390943 4.111799 0.000000 4.111799 0.000000 989.279144
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 994.000083 3.035763 5.793145 8.828908 0.000000 990.964320
M-2 994.000081 3.035763 5.793153 8.828916 0.000000 990.964318
M-3 994.000096 3.035758 5.793148 8.828906 0.000000 990.964338
B-1 994.000061 3.035760 5.793149 8.828909 0.000000 990.964301
B-2 994.000115 3.035753 5.793164 8.828917 0.000000 990.964363
B-3 994.000043 3.035771 5.793134 8.828905 0.000000 990.964221
_______________________________________________________________________________
DETERMINATION DATE 21-April-97
DISTRIBUTION DATE 25-April-97
Run: 04/30/97 14:34:56 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 27,827.91
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,255.26
SUBSERVICER ADVANCES THIS MONTH 32,471.36
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 13 3,386,756.75
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 126,525,311.63
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 983,175.27
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.19897960 % 3.04105200 % 0.75996820 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.16941000 % 3.06080145 % 0.76588030 %
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 7.90379356
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 173.85
POOL TRADING FACTOR: 97.14869311
................................................................................
Run: 04/30/97 14:34:57 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 41,038,678.65 7.500000 % 27,020.55
A-6 7609472A8 9,750,000.00 9,750,000.00 7.500000 % 0.00
A-7 7609472B6 25,963,473.00 25,567,305.73 6.256300 % 380,251.71
A-8 7609472C4 0.00 0.00 2.743700 % 0.00
A-9 7609472D2 156,744,610.00 153,716,736.07 7.350000 % 2,906,232.61
A-10 7609472E0 36,000,000.00 35,140,911.75 7.150000 % 795,605.52
A-11 7609472F7 6,260,870.00 6,111,463.33 6.206300 % 138,366.19
A-12 7609472G5 0.00 0.00 2.293700 % 0.00
A-13 7609472H3 6,079,451.00 6,154,144.12 7.350000 % 0.00
A-14 7609472J9 486,810.08 485,950.05 0.000000 % 399.73
A-15 7609472K6 0.00 0.00 0.468608 % 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 8,465,659.36 7.500000 % 5,573.93
M-2 7609472M2 5,297,900.00 5,290,999.64 7.500000 % 3,483.68
M-3 7609472N0 4,238,400.00 4,232,879.61 7.500000 % 2,787.00
B-1 7609472R1 1,695,400.00 1,693,191.80 7.500000 % 1,114.83
B-2 847,700.00 846,595.89 7.500000 % 557.41
B-3 1,695,338.32 1,693,130.19 7.500000 % 1,114.78
- -------------------------------------------------------------------------------
423,830,448.40 419,389,042.19 4,262,507.94
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 334,031.79 334,031.79 0.00 0.00 54,550,000.00
A-2 42,613.91 42,613.91 0.00 0.00 6,820,000.00
A-3 212,172.24 212,172.24 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-5 256,424.98 283,445.53 0.00 0.00 41,011,658.10
A-6 60,921.64 60,921.64 0.00 0.00 9,750,000.00
A-7 133,262.59 513,514.30 0.00 0.00 25,187,054.02
A-8 58,442.30 58,442.30 0.00 0.00 0.00
A-9 941,269.96 3,847,502.57 0.00 0.00 150,810,503.46
A-10 209,326.77 1,004,932.29 0.00 0.00 34,345,306.23
A-11 31,599.75 169,965.94 0.00 0.00 5,973,097.14
A-12 11,678.51 11,678.51 0.00 0.00 0.00
A-13 0.00 0.00 37,684.32 0.00 6,191,828.44
A-14 0.00 399.73 0.00 0.00 485,550.32
A-15 163,731.63 163,731.63 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 52,896.60 58,470.53 0.00 0.00 8,460,085.43
M-2 33,060.14 36,543.82 0.00 0.00 5,287,515.96
M-3 26,448.61 29,235.61 0.00 0.00 4,230,092.61
B-1 10,579.70 11,694.53 0.00 0.00 1,692,076.97
B-2 5,289.84 5,847.25 0.00 0.00 846,038.48
B-3 10,579.31 11,694.09 0.00 0.00 1,692,015.41
- -------------------------------------------------------------------------------
2,743,549.02 7,006,056.96 37,684.32 0.00 415,164,218.57
===============================================================================
Run: 04/30/97 14:34:57
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 6.123406 6.123406 0.000000 1000.000000
A-2 1000.000000 0.000000 6.248374 6.248374 0.000000 1000.000000
A-3 1000.000000 0.000000 6.248373 6.248373 0.000000 1000.000000
A-4 1000.000000 0.000000 6.250000 6.250000 0.000000 1000.000000
A-5 998.697530 0.657559 6.240235 6.897794 0.000000 998.039971
A-6 1000.000000 0.000000 6.248373 6.248373 0.000000 1000.000000
A-7 984.741361 14.645641 5.132695 19.778336 0.000000 970.095720
A-9 980.682756 18.541196 6.005119 24.546315 0.000000 962.141559
A-10 976.136438 22.100153 5.814633 27.914786 0.000000 954.036284
A-11 976.136436 22.100153 5.047182 27.147335 0.000000 954.036283
A-13 1012.286162 0.000000 0.000000 0.000000 6.198639 1018.484801
A-14 998.233336 0.821121 0.000000 0.821121 0.000000 997.412215
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-1 998.697531 0.657559 6.240235 6.897794 0.000000 998.039972
M-2 998.697529 0.657559 6.240235 6.897794 0.000000 998.039971
M-3 998.697530 0.657559 6.240235 6.897794 0.000000 998.039970
B-1 998.697535 0.657562 6.240238 6.897800 0.000000 998.039973
B-2 998.697523 0.657556 6.240226 6.897782 0.000000 998.039967
B-3 998.697528 0.657562 6.240235 6.897797 0.000000 998.039972
_______________________________________________________________________________
DETERMINATION DATE 21-April-97
DISTRIBUTION DATE 25-April-97
Run: 04/30/97 14:34:58 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 87,366.28
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,264.81
SUBSERVICER ADVANCES THIS MONTH 79,314.42
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 43 10,061,021.33
(B) TWO MONTHLY PAYMENTS: 1 315,793.28
(C) THREE OR MORE MONTHLY PAYMENTS: 1 245,000.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 415,164,218.57
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,610
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 3,948,640.52
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.69508420 % 4.29443900 % 1.01047660 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.64457020 % 4.33026094 % 1.02009850 %
CLASS A-15 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.4636 %
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 8.24516167
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 354.18
POOL TRADING FACTOR: 97.95526021
................................................................................
Run: 04/30/97 14:35:00 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 10,960,525.71 7.000000 % 113,140.73
A-3 7609472U4 7,931,000.00 7,931,000.00 7.300000 % 0.00
A-4 7609472V2 3,750,000.00 3,773,437.35 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 19,770,283.02 6.750000 % 121,612.24
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 15,119,749.53 7.500000 % 76,232.54
A-10 45,347,855.00 44,246,869.85 0.000000 % 1,323,141.75
A-11 7609473C3 3,300,000.00 2,822,558.35 7.500000 % 506,890.42
A-12 7609473D1 6,000,000.00 6,000,000.00 7.500000 % 0.00
A-13 7609473E9 112,677.89 112,596.04 0.000000 % 102.39
A-14 7609473F6 0.00 0.00 0.457100 % 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 4,506,483.89 7.500000 % 2,942.81
M-2 7609473K5 3,221,000.00 3,218,917.06 7.500000 % 2,102.01
M-3 7609473L3 2,576,700.00 2,575,033.72 7.500000 % 1,681.54
B-1 1,159,500.00 1,158,750.18 7.500000 % 756.68
B-2 515,300.00 514,966.77 7.500000 % 336.28
B-3 902,034.34 901,451.02 7.500000 % 588.66
- -------------------------------------------------------------------------------
257,678,667.23 255,828,622.49 2,149,528.05
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 558,670.31 558,670.31 0.00 0.00 92,500,000.00
A-2 63,915.37 177,056.10 0.00 0.00 10,847,384.98
A-3 48,231.05 48,231.05 0.00 0.00 7,931,000.00
A-4 0.00 0.00 23,576.22 0.00 3,797,013.57
A-5 112,462.99 112,462.99 0.00 0.00 18,000,000.00
A-6 111,171.25 232,783.49 0.00 0.00 19,648,670.78
A-7 94,136.52 94,136.52 0.00 0.00 16,143,000.00
A-8 33,891.27 33,891.27 0.00 0.00 5,573,000.00
A-9 94,467.34 170,699.88 0.00 0.00 15,043,516.99
A-10 205,065.83 1,528,207.58 116,542.34 0.00 43,040,270.44
A-11 0.00 506,890.42 17,635.19 0.00 2,333,303.12
A-12 37,487.66 37,487.66 0.00 0.00 6,000,000.00
A-13 0.00 102.39 0.00 0.00 112,493.65
A-14 97,417.39 97,417.39 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 28,156.25 31,099.06 0.00 0.00 4,503,541.08
M-2 20,111.61 22,213.62 0.00 0.00 3,216,815.05
M-3 16,088.67 17,770.21 0.00 0.00 2,573,352.18
B-1 7,239.81 7,996.49 0.00 0.00 1,157,993.50
B-2 3,217.48 3,553.76 0.00 0.00 514,630.49
B-3 5,632.22 6,220.88 0.00 0.00 900,862.36
- -------------------------------------------------------------------------------
1,537,363.02 3,686,891.07 157,753.75 0.00 253,836,848.19
===============================================================================
Run: 04/30/97 14:35:00
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 6.039679 6.039679 0.000000 1000.000000
A-2 989.842474 10.217712 5.772182 15.989894 0.000000 979.624761
A-3 1000.000000 0.000000 6.081333 6.081333 0.000000 1000.000000
A-4 1006.249960 0.000000 0.000000 0.000000 6.286992 1012.536952
A-5 1000.000000 0.000000 6.247944 6.247944 0.000000 1000.000000
A-6 994.731221 6.118855 5.593522 11.712377 0.000000 988.612366
A-7 1000.000000 0.000000 5.831414 5.831414 0.000000 1000.000000
A-8 1000.000000 0.000000 6.081333 6.081333 0.000000 1000.000000
A-9 995.440749 5.018931 6.219458 11.238389 0.000000 990.421818
A-10 975.721340 29.177604 4.522062 33.699666 2.569964 949.113700
A-11 855.320712 153.603158 0.000000 153.603158 5.343997 707.061552
A-12 1000.000000 0.000000 6.247943 6.247943 0.000000 1000.000000
A-13 999.273593 0.908696 0.000000 0.908696 0.000000 998.364897
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 999.353326 0.652595 6.243902 6.896497 0.000000 998.700732
M-2 999.353325 0.652595 6.243903 6.896498 0.000000 998.700730
M-3 999.353328 0.652594 6.243905 6.896499 0.000000 998.700734
B-1 999.353325 0.652592 6.243907 6.896499 0.000000 998.700733
B-2 999.353328 0.652591 6.243897 6.896488 0.000000 998.700737
B-3 999.353328 0.652569 6.243909 6.896478 0.000000 998.700737
_______________________________________________________________________________
DETERMINATION DATE 21-April-97
DISTRIBUTION DATE 25-April-97
Run: 04/30/97 14:35:01 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 53,102.15
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 958.02
SUBSERVICER ADVANCES THIS MONTH 12,432.55
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 10 1,730,926.95
(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 253,836,848.19
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 998
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,824,705.02
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.96488240 % 4.02807600 % 1.00704210 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.92867180 % 4.05524587 % 1.01428430 %
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 8.23097906
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 355.84
POOL TRADING FACTOR: 98.50906593
................................................................................
Run: 04/30/97 14:35:02 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1997-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 73,713,000.00 6.750000 % 1,370,985.07
A-2 7609474L2 17,686,000.00 17,686,000.00 5.825000 % 228,488.90
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 45,000,000.00 7.000000 % 138,113.88
A-6 7609474Q1 0.00 0.00 2.675000 % 0.00
A-7 7609474R9 1,021,562.20 1,021,562.20 0.000000 % 3,557.14
A-8 7609474S7 0.00 0.00 0.375065 % 0.00
R-I 7609474T5 100.00 100.00 7.000000 % 100.00
R-II 7609474U2 100.00 100.00 7.000000 % 100.00
M-1 7609474V0 2,269,200.00 2,269,200.00 7.000000 % 6,965.42
M-2 7609474W8 907,500.00 907,500.00 7.000000 % 2,785.61
M-3 7609474X6 907,500.00 907,500.00 7.000000 % 2,785.61
B-1 BC0073306 544,500.00 544,500.00 7.000000 % 1,671.37
B-2 BC0073314 363,000.00 363,000.00 7.000000 % 1,114.25
B-3 BC0073322 453,585.73 453,585.73 7.000000 % 1,392.30
- -------------------------------------------------------------------------------
181,484,047.93 181,484,047.93 1,758,059.55
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 414,251.62 1,785,236.69 0.00 0.00 72,342,014.93
A-2 85,771.28 314,260.18 0.00 0.00 17,457,511.10
A-3 182,120.55 182,120.55 0.00 0.00 32,407,000.00
A-4 36,197.28 36,197.28 0.00 0.00 6,211,000.00
A-5 262,256.89 400,370.77 0.00 0.00 44,861,886.12
A-6 39,388.53 39,388.53 0.00 0.00 0.00
A-7 0.00 3,557.14 0.00 0.00 1,018,005.06
A-8 56,671.13 56,671.13 0.00 0.00 0.00
R-I 0.58 100.58 0.00 0.00 0.00
R-II 0.58 100.58 0.00 0.00 0.00
M-1 13,224.74 20,190.16 0.00 0.00 2,262,234.58
M-2 5,288.85 8,074.46 0.00 0.00 904,714.39
M-3 5,288.85 8,074.46 0.00 0.00 904,714.39
B-1 3,173.31 4,844.68 0.00 0.00 542,828.63
B-2 2,115.54 3,229.79 0.00 0.00 361,885.75
B-3 2,643.47 4,035.77 0.00 0.00 452,193.43
- -------------------------------------------------------------------------------
1,108,393.20 2,866,452.75 0.00 0.00 179,725,988.38
===============================================================================
Run: 04/30/97 14:35:02
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 1000.000000 18.598959 5.619791 24.218750 0.000000 981.401041
A-2 1000.000000 12.919196 4.849671 17.768867 0.000000 987.080804
A-3 1000.000000 0.000000 5.619790 5.619790 0.000000 1000.000000
A-4 1000.000000 0.000000 5.827931 5.827931 0.000000 1000.000000
A-5 1000.000000 3.069197 5.827931 8.897128 0.000000 996.930803
A-7 1000.000000 3.482059 0.000000 3.482059 0.000000 996.517941
R-I 1000.000000 1000.00000 5.800000 1005.800000 0.000000 0.000000
R-II 1000.000000 1000.00000 5.800000 1005.800000 0.000000 0.000000
M-1 1000.000000 3.069549 5.827931 8.897480 0.000000 996.930451
M-2 1000.000000 3.069543 5.827934 8.897477 0.000000 996.930457
M-3 1000.000000 3.069543 5.827934 8.897477 0.000000 996.930457
B-1 1000.000000 3.069550 5.827934 8.897484 0.000000 996.930450
B-2 1000.000000 3.069559 5.827934 8.897493 0.000000 996.930441
B-3 1000.000000 3.069541 5.827939 8.897480 0.000000 996.930459
_______________________________________________________________________________
DETERMINATION DATE 21-April-97
DISTRIBUTION DATE 25-April-97
Run: 04/30/97 14:35:03 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 37,433.60
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 7,472.21
SUBSERVICER ADVANCES THIS MONTH 12,529.85
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 1,367,656.69
(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 179,725,988.38
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 649
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,200,739.46
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.98259410 % 2.26318500 % 0.75422090 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.96232310 % 2.26548392 % 0.75928770 %
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 7.64441384
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 175.68
POOL TRADING FACTOR: 99.03128701
................................................................................
