SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
Form 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the
Securities Exchange Act of 1934
Date of Report (Date of earliest event reported)
June 25, 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 June 1997 distribution to
holders of the following series of Conduit Mortgage
Pass-Through Certificates.
Master Serviced by GMACM Pennsylvania
Series 1986-1
Series 1986-4
Master Serviced by Residential Funding Corporation
1986-12 RFM1
1986-15 RFM1
1987-1 RFM1
1987-3 RFM1
1987-4 RFM1
1987-S2 RFM1
1987-6 RFM1
1987-S5 RFM1
1987-S7 RFM1
1987-SA1 RFM1
1988-3A RFM1
1988-3B RFM1
1988-3C RFM1
1988-4B RFM1
1989-2 RFM1
1989-3A RFM1
1989-3B RFM1
1989-3C RFM1
1989-SW1A RFM1
1989-SW1B RFM1
1989-S1 RFM1
1989-S2 RFM1
1989-SW2 RFM1
1989-4A RFM1
1989-4B RFM1
1989-S4 RFM1
1989-5A RFM1
1989-5B RFM1
1989-7 RFM1
1990-S1 RFM1
1990-2 RFM1
1990-3A RFM1
1990-3B RFM1
1990-3C RFM1
1990-5 RFM1
1990-6 RFM1
1990-8 RFM1
1990-S14 RFM1
1990-R16 RFM1
1991-4 RFM1
1991-R9 RFM1
1991-S11 RFM1
1991-R13 RFM1
1991-R14 RFM1
1991-20 RFM1
1991-21A RFM1
1991-21B RFM1
1991-21C RFM1
1991-25A RFM1
1991-25B RFM1
1991-S30 RFM1
1992-S1 RFM1
1992-S2 RFM1
1992-S3 RFM1
1992-S4 RFM1
1992-S5 RFM1
1992-S6 RFM1
1992-S7 RFM1
1992-S8 RFM1
1992-S9 RFM1
1992-S10 RFM1
1992-S11 RFM1
1992-S12 RFM1
1992-13 RFM1
1992-S14 RFM1
1992-S15 RFM1
1992-S16 RFM1
1992-17A RFM1
1992-17B RFM1
1992-17C RFM1
1992-S18 RFM1
1992-S19 RFM1
1992-S20 RFM1
1992-S21 RFM1
1992-S23 RFM1
1992-S22 RFM1
1992-S25 RFM1
1992-S26 RFM1
1992-S27 RFM1
1992-S28 RFM1
1992-S29 RFM1
1992-S31 RFM1
1992-S32 RFM1
1992-S33 RFM1
1992-S34 RFM1
1992-S35 RFM1
1992-S36 RFM1
1992-S37 RFM1
1992-S38 RFM1
1992-S39 RFM1
1992-S40 RFM1
1992-S41 RFM1
1992-S42 RFM1
1992-S43 RFM1
1992-S44 RFM1
1993-S1 RFM1
1993-S2 RFM1
1993-S3 RFM1
1993-S4 RFM1
1993-S5 RFM1
1993-S6 RFM1
1993-S7 RFM1
1993-S8 RFM1
1993-S9 RFM1
1993-S10 RFM1
1993-S11 RFM1
1993-S12 RFM1
1993-S13 RFM1
1993-MZ1 RFM1
1987-S1 RFM1
1989-4C RFM1
1989-4D RFM1
1989-4E RFM1
1993-S14 RFM1
1993-S15 RFM1
1993-19 RFM1
1993-S16 RFM1
1993-S17 RFM1
1993-S18 RFM1
1993-MZ2 RFM1
1993-S20 RFM1
1993-S21 RFM1
1993-S22 RFM1
1993-S23 RFM1
1993-S27 RFM1
1993-S24 RFM1
1993-S25 RFM1
1993-S26 RFM1
1993-S28 RFM1
1993-S29 RFM1
1993-S30 RFM1
1993-S33 RFM1
1993-MZ3 RFM1
1993-S31 RFM1
1993-S32 RFM1
1993-S34 RFM1
1993-S38 RFM1
1993-S41 RFM1
1993-S35 RFM1
1993-S36 RFM1
1993-S37 RFM1
1993-S39 RFM1
1993-S42 RFM1
1993-S40 RFM1
1993-S43 RFM1
1993-S44 RFM1
1993-S46 RFM1
1993-S45 RFM1
1993-S47 RFM1
1993-S48 RFM1
1993-S49 RFM1
1994-S1 RFM1
1994-S2 RFM1
1994-S3 RFM1
1994-S5 RFM1
1994-S6 RFM1
1994-RS4 RFM1
1994-S7 RFM1
1994-S8 RFM1
1994-S9 RFM1
1994-S10 RFM1
1994-S11 RFM1
1994-S12 RFM1
1994-S13 RFM1
1994-S14 RFM1
1994-S15 RFM1
1994-S16 RFM1
1994-MZ1 RFM1
1994-S17 RFM1
1994-S18 RFM1
1994-S19 RFM1
1994-S20 RFM1
1995-S1 RFM1
1995-S2 RFM1
1995-S3 RFM1
1995-S4 RFM1
1995-S6 RFM1
1995-S7 RFM1
1995-S8 RFM1
1995-R5 RFM1
1995-S9 RFM1
1995-S10 RFM1
1995-S11 RFM1
1995-S12 RFM1
1995-S13 RFM1
1995-S14 RFM1
1995-S15 RFM1
1995-S16 RFM1
1995-S17 RFM1
1995-S18 RFM1
1995-S19 RFM1
1995-S21 RFM1
1996-S3 RFM1
1996-S1 RFM1
1996-S2 RFM1
1996-S4 RFM1
1996-S5 RFM1
1996-S6 RFM1
1996-S7 RFM1
1996-S8 RFM1
1996-S9 RFM1
1996-S11 RFM1
1996-S12 RFM1
1996-S10 RFM1
1996-S13 RFM1
1996-S14 RFM1
1996-S15 RFM1
1996-S16 RFM1
1996-S17 RFM1
1996-S18 RFM1
1996-S19 RFM1
1996-S20 RFM1
1996-S21 RFM1
1996-S22 RFM1
1996-S23 RFM1
1995-R20 RFM1
1996-S24 RFM1
1996-S25 RFM1
1997-S1 RFM1
1997-S2 RFM1
1997-S3 RFM1
1997-S4 RFM1
1997-S5 RFM1
1997-S6 RFM1
1997-S7 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: June 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: 06/01/97
GROSS INTEREST RATE: 12.17667
NET INTEREST RATE: 10.000000
TOTAL NUMBER OF LOANS: 9
REPORT DATE: 06/25/97
***SECTION 1***REMITTANCE DATA POOL TOTAL PER UNIT CERT TOTAL
GROSS INTEREST 14,398.34 14,398.34 14,398.34
LESS SERVICE FEE 2,574.34 2,574.34 2,574.34
NET INTEREST 11,824.00 11,824.00 11,824.00
PAYOFF NET INTEREST 854.16 854.16 854.16
PLUS REO NET INT GAIN 0.00 0.00 0.00
LESS REO REIMBURSEMENT 0.00 0.00 0.00
PRINCIPAL INSTALLMENT 1,801.83 1,801.83 1,801.83
ADDITIONAL PRINCIPAL 0.00 0.00 0.00
PAYOFF PRINCIPAL 148,460.47 148,460.47 148,460.47
REO PRINCIPAL 0.00 0.00 0.00
ADJUSTMENT + OR- (99.22) (99.22) (99.22)
TOTAL REMITTANCE 162,841.24 162,841.24 162,841.24
***SECTION 2***PRINCIPAL BALANCE DATA
1) BEGINNING PRINCIPAL BALANCE 1,567,403.90 1,567,403.90 1,567,403.90
LESS PAYOFF PRINCIPAL BALANCE 148,460.47 148,460.47 148,460.47
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 1,418,943.43 1,418,943.43 1,418,943.43
PRINCIPAL REMITTANCE:
REGULAR INSTALLMENTS 1,801.83 1,801.83 1,801.83
PRINCIPAL PREPAYMENT
ADDITIONAL PRINCIPAL 0.00 0.00 0.00
PAYOFF PRINCIPAL 148,460.47 148,460.47 148,460.47
REO PRINCIPAL 0.00 0.00 0.00
PRINCIPAL ADJUSTMENT + OR - (99.22) (99.22) (99.22)
3) TOTAL PRINCIPAL REMITTANCE 150,163.08 150,163.08 150,163.08
ENDING PRINCIPAL BALANCE 1,417,240.82 1,417,240.82 1,417,240.82
***SECTION 3***DELINQUENCY DATA
#LOANS AGGREGATGE PR BAL
DELINQ ON LOANS DELINQ
30-59 DAYS 1 175.00
PRINCIPAL 0.00 0.00 0.00
INTEREST 1,501.64 1,501.64 1,501.64
60-89 DAYS 1 315.47
PRINCIPAL 2,464.87 2,464.87 2,464.87
INTEREST 0.00 0.00 0.00
OVER 90 DAYS 0 0.00
PRINCIPAL 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
FORECLOSURE 1 10,606.94
PRINCIPAL 119,825.06 119,825.06 119,825.06
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 3 11,097.41 123,791.57 123,791.57 123,791.57
***SECTION 4***TOTAL DETAIL OF DELINQUENCY NOT ADVANCED
NET INTEREST 0.00 0.00 0.00
SERVICE FEE 0.00 0.00 0.00
PRINCIPAL 0.00 0.00 0.00
TOTAL NOT ADVANCED 0.00 0.00 0.00
IF ANY QUESTIONS, CONTACT CONVENTIONAL PASS
THROUGH DEPARTMENT (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: 06/01/97
GROSS INTEREST RATE: 12.4111
NET INTEREST RATE: 10.25
TOTAL NUMBER OF LOANS: 6
REPORT DATE: 06/25/97
***SECTION 1***REMITTANCE DATA POOL TOTAL PER UNIT CERT TOTAL
GROSS INTEREST 6,024.64 6,024.64 6,024.64
LESS SERVICE FEE 1,049.05 1,049.05 1,049.05
NET INTEREST 4,975.59 4,975.59 4,975.59
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 722.36 722.36 722.36
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 5,697.95 5,697.95 5,697.95
***SECTION 2***PRINCIPAL BALANCE DATA
1) BEGINNING PRINCIPAL BALANCE 582,507.80 582,507.80 582,507.80
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 582,507.80 582,507.80 582,507.80
PRINCIPAL REMITTANCE:
REGULAR INSTALLMENTS 722.36 722.36 722.36
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 722.36 722.36 722.36
ENDING PRINCIPAL BALANCE 581,785.44 581,785.44 581,785.44
***SECTION 3***DELINQUENCY DATA
#LOANS AGGREGATGE PR BAL
DELINQ ON LOANS DELINQ
30-59 DAYS 0 0.00
PRINCIPAL 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
60-89 DAYS 0 0.00
PRINCIPAL 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
OVER 90 DAYS 1 1,819.36
PRINCIPAL 0.00 0.00 0.00
INTEREST 27,301.64 27,301.64 27,301.64
FORECLOSURE 0 0.00
PRINCIPAL 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
REO 0 0.00
PRINICPAL 0.00 0.00 0.00
INTEREST 0.00 0.00 0.00
TOTAL 1 1,819.36 27,301.64 27,301.64 27,301.64
***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>
SEC REPORT
DISTRIBUTION DATE: 06/25/97
MONTHLY Cutoff: May-97
DETERMINATION DATE: 06/20/97
RUN TIME/DATE: 06/12/97 05:06 PM
CERTIFICATEHOLDER STATEMENT
CONDUIT SENIOR SUBORDINATED MORTGAGE PASSTHRU CERTIFICATES
POOL #: 4000
SERIES: 1987-S1
SELLER: RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC
MASTER SERVICER: RESIDENTIAL FUNDING CORPORATION
CLASS A STRIP
CUSIP Number 795483BD7 NA
Tot Principal and Interest Distr 61,343.27 3,585.06
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 53,534.63
Total Principal Prepayments 52,016.47
Principal Payoffs-In-Full 51,978.17
Principal Curtailments 38.30
Principal Liquidations 0.00
Scheduled Principal Due 1,518.16
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 7,808.64 3,585.06
Prepayment Interest Shortfall 138.19 67.23
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 1,121,905.95
Current Period ENDING Prin Bal 1,068,371.32
Change in Principal Balance 53,534.63
PER CERTIFICATE DATA BY CLASS
Principal Distributed 0.453866
Interest Distributed 0.066202
Total Distribution 0.520067
Total Principal Prepayments 0.440995
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 9.511504
ENDING Principal Balance 9.057638
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 8.500000% 1.483579%
Subordinated Unpaid Amounts
Period Ending Class Percentages 38.689185%
Prepayment Percentages 38.689185%
Trading Factors 0.905764%
Certificate Denominations 1,000
Sub-Servicer Fees 386.04
Master Servicer Fees 137.80
Percentage Interest
Current Period Master Servicer Advance 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Tot Principal and Interest Distr 95,461.31 248.18 160,637.82
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 84,661.21 138,195.84
Total Principal Prepayments 82,430.58 134,447.05
Principal Payoffs-In-Full 82,369.88 134,348.05
Principal Curtailments 60.70 99.00
Principal Liquidations 0.00 0.00
Scheduled Principal Due 2,405.82 3,923.98
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 10,800.10 248.18 22,441.98
Prepayment Interest Shortfall 215.91 3.09 424.42
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 1,777,886.20 2,899,792.15
Current Period ENDING Prin Bal 1,693,049.80 2,761,421.12
Change in Principal Balance 84,836.40 138,371.03
PER CERTIFICATE DATA BY CLASS
Principal Distributed 2,383.977334
Interest Distributed 304.120312
Total Distribution 2,688.097646
Total Principal Prepayments 2,321.164962
Current Period Interest Shortfall
BEGINNING Principal Balance 200.254185
ENDING Principal Balance 190.698543
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 8.380000% 0.120000%
Subordinated Unpaid Amounts 589,608.87 3,185.64 592,794.51
Period Ending Class Percentages 61.310815%
Prepayment Percentages 61.310815%
Trading Factors 19.069854% 2.177250%
Certificate Denominations 250,000
Sub-Servicer Fees 611.77 997.81
Master Servicer Fees 218.37 356.17
Percentage Interest
Current Period Master Servicer Advance 0.00
MISCELLANEOUS POOL DATA
Initial Special Hazard Amount 1,268,306.80
Current Special Hazard Amount 1,268,306.80
Unpaid Number
POOL DELINQUENCY DATA Prin Bal of Loans
Loans Delinquent ONE Payment 0.00 0
Loans Delinquent TWO Payments 0.00 0
Loans Delinquent THREE + Payments 468,284.26 1
Tot Unpaid Principal on Delinq Loans 468,284.26 1
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 22.2524%
Loans in Pool 17
Current Period Sub-Servicer Fee 997.81
Current Period Master Servicer Fee 356.17
Aggregate REO Losses (509,401.82)
................................................................................
SEC REPORT
DISTRIBUTION DATE: 06/25/97
MONTHLY Cutoff: May-97
DETERMINATION DATE: 06/20/97
RUN TIME/DATE: 06/12/97 05:09 PM
CERTIFICATEHOLDER STATEMENT
CONDUIT SENIOR SUBORDINATED MORTGAGE PASSTHRU CERTIFICATES
POOL #: 4004
SERIES: 1987-S5
SELLER: RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC
MASTER SERVICER: RESIDENTIAL FUNDING CORPORATION
CLASS A STRIP
CUSIP Number 760920AH1 NA
Total Princ and Interest Distributed 42,314.46 1,265.87
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 28,264.94
Total Principal Prepayments 1,670.85
Principal Payoffs-In-Full 0.00
Principal Curtailments 1,670.85
Principal Liquidations 0.00
Scheduled Principal Due 26,594.09
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 14,049.52 1,265.87
Prepayment Interest Shortfall 0.00 0.00
Unpaid Interest Shortfall Distr (Paid) 0.00
Remaining Unpaid Interest Shortfall 0.00
BALANCES BY CLASS
INITIAL Scheduled Pool Balance 72,064,664.88
Current Period BEGINNING Princ Balance 1,926,791.95
Current Period ENDING Princ Balance 1,898,527.01
Change in Principal Balance 28,264.94
PER CERTIFICATE DATA BY CLASS
Principal Distributed 0.392216
Interest Distributed 0.194957
Total Distribution 0.587173
Total Principal Prepayments 0.023185
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 26.736986
ENDING Principal Balance 26.344770
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 8.750000% 0.593701%
Subordinated Unpaid Amounts
Period Ending Class Percentages 75.306472%
Prepayment Percentages 75.306472%
Trading Factors 2.634477%
Certificate Denominations 1,000
Sub-Servicer Fees 532.36
Master Servicer Fees 240.85
Percentage Interest
Curr Period Master Servicer Adv Amt 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Total Princ and Interest Distributed 11,031.78 17.48 54,629.59
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 7,467.24 35,732.18
Total Principal Prepayments 547.88 2,218.73
Principal Payoffs-In-Full 0.00 0.00
Principal Curtailments 547.88 2,218.73
Principal Liquidations 0.00 0.00
Scheduled Principal Due 8,720.39 35,314.48
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 3,564.54 17.48 18,897.41
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 631,808.80 2,558,600.75
Current Period ENDING Princ Balance 622,540.53 2,521,067.54
Change in Principal Balance 9,268.27 37,533.21
PER CERTIFICATE DATA BY CLASS
Principal Distributed 549.754263
Interest Distributed 262.429098
Total Distribution 812.183361
Total Principal Prepayments 40.336103
Current Period Interest Shortfall
BEGINNING Principal Balance 186.060489
ENDING Principal Balance 183.331089
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 8.690000% 0.060000%
Subordinated Unpaid Amounts 115,208.48 182.60 115,391.08
Period Ending Class Percentages 24.693528%
Prepayment Percentages 24.693528%
Trading Factors 18.333109% 3.340915%
Certificate Denominations 250,000
Sub-Servicer Fees 174.57 706.93
Master Servicer Fees 78.98 319.83
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 622,540.53
POOL DELINQUENCY DATA Unpaid Princ Number of
Balance Loans
Loans Delinquent ONE Payment 0.00 0
Loans Delinquent TWO Payments 0.00 0
Loans Delinquent THREE + Payments 148,013.98 2
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 11.6107%
Loans in Pool 36
Curr Period Sub-Servicer Fee 706.93
Curr Period Master Servicer Fee 319.83
Aggregate REO Losses (105,184.39)
................................................................................
SEC REPORT
DISTRIBUTION DATE: 06/25/97
MONTHLY Cutoff: May-97
DETERMINATION DATE: 06/20/97
RUN TIME/DATE: 06/12/97 05:11 PM
CERTIFICATEHOLDER STATEMENT
CONDUIT SENIOR SUBORDINATED MORTGAGE PASSTHRU CERTIFICATES
POOL #: 4006
SERIES: 1987-S7
SELLER: RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC
MASTER SERVICER: RESIDENTIAL FUNDING CORPORATION
CLASS A STRIP
CUSIP Number 760920AK4 NA
Total Princ and Interest Distributed 24,130.22 697.47
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 4,385.38
Total Principal Prepayments 148.55
Principal Payoffs-In-Full 0.00
Principal Curtailments 148.55
Principal Liquidations 0.00
Scheduled Principal Due 4,236.83
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 19,744.84 697.47
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 2,632,644.82
Curr Period ENDING Princ Balance 2,628,259.44
Change in Principal Balance 4,385.38
PER CERTIFICATE DATA BY CLASS
Principal Distributed 0.046071
Interest Distributed 0.207431
Total Distribution 0.253502
Total Principal Prepayments 0.001561
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 27.657416
ENDING Principal Balance 27.611345
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 9.000000% 0.209899%
Subordinated Unpaid Amounts
Period Ending Class Percentages 66.023163%
Prepayment Percentages 66.023163%
Trading Factors 2.761134%
Certificate Denominations 1,000
Sub-Servicer Fees 672.55
Master Servicer Fees 274.23
Percentage Interest
Curr Period Master Servicer Adv Amt 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Total Princ and Interest Distributed 12,410.80 7.08 37,245.57
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 2,256.80 6,642.18
Total Principal Prepayments 76.45 225.00
Principal Payoffs-In-Full 0.00 0.00
Principal Curtailments 76.45 225.00
Principal Liquidations 0.00 0.00
Scheduled Principal Due 2,180.35 6,417.18
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 10,154.00 7.08 30,603.39
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 1,354,811.55 3,987,456.37
Curr Period ENDING Princ Balance 1,352,554.75 3,980,814.19
Change in Principal Balance 2,256.80 6,642.18
PER CERTIFICATE DATA BY CLASS
Principal Distributed 97.155171
Interest Distributed 437.129390
Total Distribution 534.284561
Total Principal Prepayments 3.291170
Current Period Interest Shortfall
BEGINNING Principal Balance 233.298383
ENDING Principal Balance 232.909763
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 8.980000% 0.020000%
Subordinated Unpaid Amounts 372,373.01 333.85 372,706.86
Period Ending Class Percentages 33.976837%
Prepayment Percentages 33.976837%
Trading Factors 23.290976% 3.941600%
Certificate Denominations 250,000
Sub-Servicer Fees 346.11 1,018.66
Master Servicer Fees 141.13 415.36
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 255,853.41 3
Loans Delinquent TWO Payments 0.00 0
Loans Delinquent THREE + Payments 0.00 0
Total Unpaid Principal on Delinq Loans 255,853.41 3
Loans in Foreclosure, INCL in Delinq 0.00 0
REO/Pending Cash Liquidations 0.00 0
Principal Balance New REO 0.00
Six Month Avg Delinquencies 2+ Pmts 6.3733%
Loans in Pool 29
Current Period Sub-Servicer Fee 1,018.66
Current Period Master Servicer Fee 415.36
Aggregate REO Losses (380,719.66)
................................................................................
CONDUIT SENIOR MORTGAGE PASS-THROUGH CERTIFICATES 16-Jun-97
1987-SA1, CLASS A, 7.74870274% PASS-THROUGH RATE (POOL 4009) 09:55 AM
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (SELLER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
DETERMINATION DATE: JUNE 20, 1997
DISTRIBUTION DATE: JUNE 27, 1997
ORIGINAL POOL BALANCE: $43,895,323.25
BEGINNING POOL BALANCE $3,103,251.53
ENDING POOL BALANCE $3,094,507.93
PRINCIPAL DISTRIBUTIONS $8,743.60
PRINCIPAL DISTRIBUTIONS
PRINCIPAL PREPAYMENTS IN FULL $0.00
PARTIAL PRINCIPAL PREPAYMENTS $3,206.06
LIQUIDATED MORTGAGE LOAN $0.00
SCHEDULED PAYMENTS DUE 05/01 $5,537.54
$8,743.60
INTEREST DUE ON BEG POOL BALANCE $20,038.48
PREPAYMENT INTEREST SHORTFALL $0.00
$20,038.48
TOTAL DISTRIBUTION DUE THIS PERIOD $28,782.08
UNPAID INTEREST SHORTFALL $0.00
ADVANCE BY MASTER SERVICER $0.00
RFC MANAGEMENT FEE $323.26
PERCENTAGE OF PRINCIPAL DUE ON NEXT DISTRIBUTION DATE 54.837939%
TOTAL PRINCIPAL PASS-THROUGH PER SINGLE CERTIFICATE $0.199192063
TOTAL INTEREST PASS-THROUGH PER SINGLE CERTIFICATE $0.456506036
TOTAL PRINCIPAL PREPAYMENT PASS-THROUGH PER SINGLE CERTIFICATE $0.073038761
REMAINING SPECIAL HAZARD LOSS AMOUNT $1,412,181.98
SCHEDULED PRINCIPAL BALANCE OF LOANS AFTER DISTRIBUTION $5,643,005.57
TRADING FACTOR 0.070497440
NUMBER OF LOANS DELINQUENT ONE MONTH 0
NUMBER OF LOANS DELINQUENT TWO OR MORE MONTHS 0
NUMBER OF LOANS IN FORECLOSURE 1
NUMBER OF REO PROPERTIES 0
ACTUAL PRINCIPAL BALANCE DELINQUENT ONE MONTH $0.00
ACTUAL PRINCIPAL BALANCE DELINQUENT TWO OR MORE MONTHS $0.00
ACTUAL PRINCIPAL BALANCE IN FORECLOSURE $295,124.43
ACTUAL PRINCIPAL BALANCE REO PROPERTIES $0.00
CONDUIT SUBORDINATED MORTGAGE PASS-THROUGH CERTIFICATES 16-Jun-97
1987-SA1, CLASS B, 7.71870274% PASS-THROUGH RATE (POOL 4009) 09:55 AM
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (SELLER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
DETERMINATION DATE: JUNE 20, 1997
DISTRIBUTION DATE: JUNE 27, 1997
ORIGINAL POOL BALANCE: $3,177,409.46
BEGINNING POOL BALANCE $2,553,053.39
ENDING POOL BALANCE $2,548,497.64
NET CHANGE TO PRINCIPAL BALANCE $4,555.75
PRINCIPAL DISTRIBUTIONS
PRINCIPAL PREPAYMENTS IN FULL $0.00
PARTIAL PRINCIPAL PREPAYMENTS $0.00
LIQUIDATED MORTGAGE LOAN $0.00
SCHEDULED PAYMENTS DUE 05/01 $4,555.75
$4,555.75
INTEREST DUE ON BEGINNING POOL BALANCE $16,421.88
PREPAYMENT INTEREST SHORTFALL $0.00
LOSS ON LIQUIDATED MORTGAGE $0.00
$16,421.88
TOTAL DISTRIBUTION DUE THIS PERIOD $20,977.63
PRINCIPAL DISTRIBUTION PER SINGLE CERTIFICATE $358.45
INTEREST DISTRIBUTION PER SINGLE CERTIFICATE $1,292.08
ESTIMATED UNPAID AMOUNT (AFTER TAKING INTO ACCOUNT
CURRENT DISTRIBUTION) $0.00
ADVANCE BY MASTER SERVICER $0.00
RFC MANAGEMENT FEE $265.94
PERCENTAGE OF PRINCIPAL DUE ON NEXT DISTRIBUTION DATE 45.162061%
REMAINING SPECIAL HAZARD LOSS AMOUNT $1,412,181.98
SCHEDULED PRINCIPAL BALANCE OF LOANS AFTER DISTRIBUTION $5,643,005.57
NUMBER OF LOANS DELINQUENT ONE MONTH 0
NUMBER OF LOANS DELINQUENT TWO OR MORE MONTHS 0
NUMBER OF LOANS IN FORECLOSURE 1
NUMBER OF REO PROPERTIES 0
ACTUAL PRINCIPAL BALANCE DELINQUENT ONE MONTH $0.00
ACTUAL PRINCIPAL BALANCE DELINQUENT TWO OR MORE MONTHS $0.00
ACTUAL PRINCIPAL BALANCE IN FORECLOSURE $295,124.43
ACTUAL PRINCIPAL BALANCE REO PROPERTIES $0.00
CONDUIT SUBORDINATED MORTGAGE PASS-THROUGH CERTIFICATES 16-Jun-97
1987-SA1, CLASS C, 0.03% PASS-THROUGH RATE (POOL 4009) 09:55 AM
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (SELLER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
DETERMINATION DATE: JUNE 20, 1997
DISTRIBUTION DATE: JUNE 27, 1997
ORIGINAL POOL BALANCE: $0.00
BEGINNING POOL BALANCE $0.00
ENDING POOL BALANCE $0.00
PRINCIPAL DISTRIBUTIONS $0.00
PRINCIPAL DISTRIBUTIONS
PRINCIPAL PREPAYMENTS IN FULL $0.00
PARTIAL PRINCIPAL PREPAYMENTS $0.00
SCHEDULED PAYMENTS DUE 05/01 $0.00
$0.00
INTEREST DUE ON BEGINNING POOL BALANCE AFTER DEDUCTING
CURRENT MONTH CLASS C UNPAID INTEREST AMOUNT $63.83
PREPAYMENT INTEREST SHORTFALL $0.00
LOSS ON LIQUIDATED MORTGAGE $0.00
TOTAL DISTRIBUTION DUE THIS PERIOD $63.83
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 $5,643,005.57
NUMBER OF LOANS DELINQUENT ONE MONTH 0
NUMBER OF LOANS DELINQUENT TWO OR MORE MONTHS 0
NUMBER OF LOANS IN FORECLOSURE 1
NUMBER OF REO PROPERTIES 0
ACTUAL PRINCIPAL BALANCE DELINQUENT ONE MONTH $0.00
ACTUAL PRINCIPAL BALANCE DELINQUENT TWO OR MORE MONTHS $0.00
ACTUAL PRINCIPAL BALANCE IN FORECLOSURE $295,124.43
ACTUAL PRINCIPAL BALANCE REO PROPERTIES $0.00
CONDUIT SENIOR MORTGAGE PASS-THROUGH CERTIFICATES 16-Jun-97
1987-SA1, CLASS A, 7.74870274% PASS-THROUGH RATE (POOL 4009) 10:11 AM
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (SELLER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
DETERMINATION DATE: JUNE 20, 1997
DISTRIBUTION DATE: JUNE 25, 1997
ORIGINAL POOL BALANCE: $43,895,323.25
BEGINNING POOL BALANCE $3,103,251.53
ENDING POOL BALANCE $3,094,507.93
PRINCIPAL DISTRIBUTIONS $8,743.60
PRINCIPAL DISTRIBUTIONS
PRINCIPAL PREPAYMENTS IN FULL $0.00
PARTIAL PRINCIPAL PREPAYMENTS $3,206.06
LIQUIDATED MORTGAGE LOAN $0.00
SCHEDULED PAYMENTS DUE 05/01 $5,537.54
$8,743.60
INTEREST DUE ON BEG POOL BALANCE $20,038.48
PREPAYMENT INTEREST SHORTFALL $0.00
$20,038.48
TOTAL DISTRIBUTION DUE THIS PERIOD $28,782.08
UNPAID INTEREST SHORTFALL $0.00
ADVANCE BY MASTER SERVICER $0.00
RFC MANAGEMENT FEE $323.26
PERCENTAGE OF PRINCIPAL DUE ON NEXT DISTRIBUTION DATE 54.837939%
TOTAL PRINCIPAL PASS-THROUGH PER SINGLE CERTIFICATE $0.199192063
TOTAL INTEREST PASS-THROUGH PER SINGLE CERTIFICATE $0.456506036
TOTAL PRINCIPAL PREPAYMENT PASS-THROUGH PER SINGLE CERTIFICATE $0.073038761
REMAINING SPECIAL HAZARD LOSS AMOUNT $1,412,181.98
SCHEDULED PRINCIPAL BALANCE OF LOANS AFTER DISTRIBUTION $5,643,005.57
TRADING FACTOR 0.070497440
NUMBER OF LOANS DELINQUENT ONE MONTH 0
NUMBER OF LOANS DELINQUENT TWO OR MORE MONTHS 0
NUMBER OF LOANS IN FORECLOSURE 1
NUMBER OF REO PROPERTIES 0
ACTUAL PRINCIPAL BALANCE DELINQUENT ONE MONTH $0.00
ACTUAL PRINCIPAL BALANCE DELINQUENT TWO OR MORE MONTHS $0.00
ACTUAL PRINCIPAL BALANCE IN FORECLOSURE $295,124.43
ACTUAL PRINCIPAL BALANCE REO PROPERTIES $0.00
CONDUIT SUBORDINATED MORTGAGE PASS-THROUGH CERTIFICATES 16-Jun-97
1987-SA1, CLASS B, 7.71870274% PASS-THROUGH RATE (POOL 4009) 10:11 AM
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (SELLER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
DETERMINATION DATE: JUNE 20, 1997
DISTRIBUTION DATE: JUNE 25, 1997
ORIGINAL POOL BALANCE: $3,177,409.46
BEGINNING POOL BALANCE $2,553,053.39
ENDING POOL BALANCE $2,548,497.64
NET CHANGE TO PRINCIPAL BALANCE $4,555.75
PRINCIPAL DISTRIBUTIONS
PRINCIPAL PREPAYMENTS IN FULL $0.00
PARTIAL PRINCIPAL PREPAYMENTS $0.00
LIQUIDATED MORTGAGE LOAN $0.00
SCHEDULED PAYMENTS DUE 05/01 $4,555.75
$4,555.75
INTEREST DUE ON BEGINNING POOL BALANCE $16,421.88
PREPAYMENT INTEREST SHORTFALL $0.00
LOSS ON LIQUIDATED MORTGAGE $0.00
$16,421.88
TOTAL DISTRIBUTION DUE THIS PERIOD $20,977.63
PRINCIPAL DISTRIBUTION PER SINGLE CERTIFICATE $358.45
INTEREST DISTRIBUTION PER SINGLE CERTIFICATE $1,292.08
ESTIMATED UNPAID AMOUNT (AFTER TAKING INTO ACCOUNT
CURRENT DISTRIBUTION) $0.00
ADVANCE BY MASTER SERVICER $0.00
RFC MANAGEMENT FEE $265.94
PERCENTAGE OF PRINCIPAL DUE ON NEXT DISTRIBUTION DATE 45.162061%
REMAINING SPECIAL HAZARD LOSS AMOUNT $1,412,181.98
SCHEDULED PRINCIPAL BALANCE OF LOANS AFTER DISTRIBUTION $5,643,005.57
NUMBER OF LOANS DELINQUENT ONE MONTH 0
NUMBER OF LOANS DELINQUENT TWO OR MORE MONTHS 0
NUMBER OF LOANS IN FORECLOSURE 1
NUMBER OF REO PROPERTIES 0
ACTUAL PRINCIPAL BALANCE DELINQUENT ONE MONTH $0.00
ACTUAL PRINCIPAL BALANCE DELINQUENT TWO OR MORE MONTHS $0.00
ACTUAL PRINCIPAL BALANCE IN FORECLOSURE $295,124.43
ACTUAL PRINCIPAL BALANCE REO PROPERTIES $0.00
CONDUIT SUBORDINATED MORTGAGE PASS-THROUGH CERTIFICATES 16-Jun-97
1987-SA1, CLASS C, 0.03% PASS-THROUGH RATE (POOL 4009) 10:11 AM
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (SELLER)
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
DETERMINATION DATE: JUNE 20, 1997
DISTRIBUTION DATE: JUNE 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 05/01 $0.00
$0.00
INTEREST DUE ON BEGINNING POOL BALANCE AFTER DEDUCTING
CURRENT MONTH CLASS C UNPAID INTEREST AMOUNT $63.83
PREPAYMENT INTEREST SHORTFALL $0.00
LOSS ON LIQUIDATED MORTGAGE $0.00
TOTAL DISTRIBUTION DUE THIS PERIOD $63.83
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 $5,643,005.57
NUMBER OF LOANS DELINQUENT ONE MONTH 0
NUMBER OF LOANS DELINQUENT TWO OR MORE MONTHS 0
NUMBER OF LOANS IN FORECLOSURE 1
NUMBER OF REO PROPERTIES 0
ACTUAL PRINCIPAL BALANCE DELINQUENT ONE MONTH $0.00
ACTUAL PRINCIPAL BALANCE DELINQUENT TWO OR MORE MONTHS $0.00
ACTUAL PRINCIPAL BALANCE IN FORECLOSURE $295,124.43
ACTUAL PRINCIPAL BALANCE REO PROPERTIES $0.00
................................................................................
DISTRIBUTION DATE: 06/25/97
MONTHLY Cutoff: May-97
DETERMINATION DATE: 06/20/97
RUN TIME/DATE: 06/12/97 05:19 PM
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 969,108.48
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 909,956.28
Total Principal Prepayments 840,303.21
Principal Payoffs-In-Full 838,600.23
Principal Curtailments 1,702.98
Principal Liquidations 53,548.83
Scheduled Principal Due 16,104.24
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 59,152.20
Prepayment Interest Shortfall 936.22
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 10,486,462.68
Curr Period ENDING Princ Balance 9,576,506.40
Change in Principal Balance 909,956.28
PER CERTIFICATE DATA BY CLASS
Principal Distributed 6.024558
Interest Distributed 0.391630
Total Distribution 6.416187
Total Principal Prepayments 5.917936
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 69.427842
ENDING Principal Balance 63.403284
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 6.876113%
Subordinated Unpaid Amounts
Period Ending Class Percentages 50.074556%
Prepayment Percentages 100.000000%
Trading Factors 6.340328%
Certificate Denominations 1,000
Sub-Servicer Fees 3,645.96
Master Servicer Fees 1,009.21
Percentage Interest
Curr Period Master Servicer Adv Amt 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Total Princ and Interest Distributed 94,317.84 87.69 1,063,514.01
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 47,892.90 957,849.18
Total Principal Prepayments 0.00 840,303.21
Principal Payoffs-In-Full 0.00 838,600.23
Principal Curtailments 0.00 1,702.98
Principal Liquidations 35,198.72 88,747.55
Scheduled Principal Due 14,077.82 30,182.06
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 46,424.94 87.69 105,664.83
Prepayment Interest Shortfall 856.89 1.25 1,794.36
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 9,611,833.00 20,098,295.68
Curr Period ENDING Princ Balance 9,547,989.39 19,124,495.79
Change in Principal Balance 63,843.61 973,799.89
PER CERTIFICATE DATA BY CLASS
Principal Distributed 991.962060
Interest Distributed 961.557540
Total Distribution 1,953.519599
Total Principal Prepayments 0.000000
Current Period Interest Shortfall
BEGINNING Principal Balance 796.324604
ENDING Principal Balance 791.035266
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 6.866113% 0.010000%
Subordinated Unpaid Amounts 1,200,327.19 1,024.61 1,002,848.52
Period Ending Class Percentages 49.925444%
Prepayment Percentages 0.000000%
Trading Factors 79.103527% 11.724805%
Certificate Denominations 250,000
Sub-Servicer Fees 3,635.10 7,281.06
Master Servicer Fees 1,006.21 2,015.42
Percentage Interest
Curr Period Master Servicer Adv Amt 0.00
MISCELLANEOUS POOL DATA
Initial Special Hazard Amount 3,262,228.36
Current Special Hazard Amount 1,035,235.00
POOL DELINQUENCY DATA
Unpaid Princ Number of
Blance Loans
Loans Delinquent ONE Payment 545,199.32 4
Loans Delinquent TWO Payments 0.00 0
Loans Delinquent THREE + Payments 1,097,941.43 5
Total Unpaid Princ on Delinquent Loans 1,643,140.75 9
Loans in Foreclosure, INCL in Delinq 389,617.59 2
REO/Pending Cash Liquidations 343,593.82 2
Principal Balance New REO 159,410.23
Six Month Avg Delinquencies 2+ Pmts 6.8045%
Loans in Pool 128
Current Period Sub-Servicer Fee 7,281.06
Current Period Master Servicer Fee 2,015.42
Aggregate REO Losses (923,043.23)
................................................................................
SEC REPORT
DISTRIBUTION DATE: 06/25/97
MONTHLY Cutoff: May-97
DETERMINATION DATE: 06/20/97
RUN TIME/DATE: 06/12/97 05:03 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 637,534.67
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 521,784.34
Total Principal Prepayments 491,514.01
Principal Payoffs-In-Full 460,411.72
Principal Curtailments 31,102.29
Principal Liquidations 0.00
Scheduled Principal Due 30,270.33
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 115,750.33
Prepayment Interest Shortfall 1,118.35
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 17,696,679.69
Current Period ENDING Prin Bal 17,174,895.35
Change in Principal Balance 521,784.34
PER CERTIFICATE DATA BY CLASS
Principal Distributed 3.896336
Interest Distributed 0.864346
Total Distribution 4.760682
Total Principal Prepayments 3.670297
Current Period Interest Shortfall 0.000000
BEGINNING Principal Balance 132.146950
ENDING Principal Balance 128.250614
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 7.924787%
Subordinated Unpaid Amounts
Period Ending Class Percentages 59.439022%
Prepayment Percentages 100.000000%
Trading Factors 12.825061%
Certificate Denominations 1,000
Sub-Servicer Fees 5,420.60
Master Servicer Fees 1,806.86
Percentage Interest
Current Period Master Servicer Advance 0.00
CLASS B CLASS C TOTALS
CUSIP Number NA NA
Tot Prin & Int Distributed 95,381.56 90.82 733,007.05
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 19,783.39 541,567.73
Total Principal Prepayments 0.00 491,514.01
Principal Payoffs-In-Full 0.00 460,411.72
Principal Curtailments 0.00 31,102.29
Principal Liquidations 0.00 0.00
Scheduled Principal Due 20,081.66 50,351.99
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 75,598.17 90.82 191,439.32
Prepayment Interest Shortfall 740.98 0.94 1,860.27
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 11,740,169.24 29,436,848.93
Current Period ENDING Prin Bal 11,720,087.58 28,894,982.93
Change in Principal Balance 20,081.66 541,866.00
PER CERTIFICATE DATA BY CLASS
Principal Distributed 347.778934
Interest Distributed 1,328.965914
Total Distribution 1,676.744848
Total Principal Prepayments 0.000000
Current Period Interest Shortfall
BEGINNING Principal Balance 825.537695
ENDING Principal Balance 824.125605
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00
Passthru Rate 7.914787% 0.010000%
Subordinated Unpaid Amounts 1,915,320.44 1,558.56 1,916,879.00
Period Ending Class Percentages 40.560978%
Prepayment Percentages 0.000000%
Trading Factors 82.412561% 19.505461%
Certificate Denominations 250,000
Sub-Servicer Fees 3,698.99 9,119.59
Master Servicer Fees 1,233.00 3,039.86
Percentage Interest
Current Period Master Servicer Advance 0.00
MISCELLANEOUS POOL DATA
Initial Special Hazard Amount 1,483,753.94
Current Special Hazard Amount 1,075,579.00
Loans in Pool 142
Current Period Sub-Servicer Fee 9,119.59
Current Period Master Servicer Fee 3,039.86
POOL DELINQUENCY DATA Unpaid Number
Prin Bal of Loans
Loans Delinquent ONE Payment 171,988.10 1
Loans Delinquent TWO Payments 0.00 0
Loans Delinquent THREE + Payments 643,897.75 3
Tot Unpaid Prin on Delinquent Loans 815,885.85 4
Loans in Foreclosure, INCL in Delinq 358,666.19 2
REO/Pending Cash Liquidations 0.00 0
Principal Balance New REO 0.00
6 Mo Avg Delinquencies 2+ Payments 3.1831%
Aggregate REO Losses (1,861,130.82)
................................................................................
SEC REPORT
DISTRIBUTION DATE: 06/25/97
MONTHLY Cutoff: May-97
DETERMINATION DATE: 06/20/97
RUN TIME/DATE: 06/13/97 01:14 PM
CERTIFICATEHOLDER STATEMENT
CONDUIT SENIOR SUBORDINATED MORTGAGE PASSTHRU CERTIFICATES
POOL #: 4015
SERIES: 1989-S4
SELLER: Residential Funding Mortgage Securities I, Inc
MASTER SERVICER: RESIDENTIAL FUNDING CORPORATION
CLASS A-1 CLASS A-2
CUSIP Number 760920BZ0 760920CA4
Tot Principal and Interest Distr 708,366.36 3,645.86
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 634,873.86 87.69
Total Principal Prepayments 624,045.14 86.19
Principal Payoffs-In-Full 552,393.31 76.24
Principal Curtailments 1,217.71 0.17
Principal Liquidations 70,434.12 9.78
Scheduled Principal Due 10,828.72 1.50
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 73,492.50 3,558.17
Prepayment Interest Shortfall 1,590.30 76.99
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 11,441,188.42 1,581.08
Current Period ENDING Prin Bal 10,806,314.56 1,493.39
Change in Principal Balance 634,873.86 87.69
PER CERTIFICATE DATA BY CLASS
Principal Distributed 8.201623 8.769000
Interest Distributed 0.949413 355.817000
Total Distribution 8.061732 8.619000
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 139.601466 149.339000
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed
Passthru Rate 7.8750% 0.2500%
Subordinated Unpaid Amounts
Period Ending Class Percentages 64.4335% 0.0089%
Prepayment Percentages 100.0000% 100.0000%
Trading Factors 13.9601% 14.9339%
Certificate Denominations 1,000 1,000
Sub-Servicer fees 5,020.24 0.69
Master Servicer Fees 1,097.49 0.15
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 75,691.32 21.07 787,724.61
PRINCIPAL DISTRIBUTION BY CLASS
Total Principal Distributed 37,112.02 9.93 672,083.50
Total Principal Prepayments
Principal Payoffs-In-Full
Principal Curtailments
Principal Liquidations
Scheduled Principal Due
INTEREST DISTRIBUTION BY CLASS
Total Interest Distributed 38,579.30 11.14 115,641.11
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 6,005,961.44 152.78 17,448,883.72
Current Period ENDING Prin Bal 5,963,303.11 151.71 16,771,262.77
Change in Principal Balance 42,658.33 1.07 677,620.95
PER CERTIFICATE DATA BY CLASS
Principal Distributed 1,249.786117
Interest Distributed 1,299.198306
Total Principal Prepayments
Unpaid Interest Shortfall Paid
Current Period Interest Shortfall
Unpaid Interest Shortfall Remaining
ENDING Principal Balance 803.281895
MISCELLANEOUS DATA BY CLASS
Foreclosure Profits Distributed 0.00 0.00
Passthru Rate 7.8750% 7.8750%
Subordinated Unpaid Amounts 2,040,244.03 567.94
Period Ending Class Percentages 35.5567% 0.0009% 100.0000%
Prepayment Percentages 0.0000% 0.0000%
Trading Factors 80.3282%
Certificate Denominations 250,000
Sub-Servicer fees 2,635.33 7,656.26
Master Servicer Fees 576.12 1,673.76
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 14,350.26
Unpaid Number
POOL DELINQUENCY DATA Prin Bal of Loans
Loans Delinquent ONE Payment 510,882.10 2
Loans Delinquent TWO Payments 0.00 0
Loans Delinquent THREE + Payments 1,547,222.43 6
Tot Unpaid Principal on Delinq Loans 2,058,104.53 8
Loans in Foreclosure (incl in delinq) 634,502.39 2
REO/Pending Cash Liquidations 912,720.04 4
6 Mo Avg Delinquencies 2+ Payments 14.4791%
Loans in Pool 87
Current Period Sub-Servicer Fee 7,656.33
Current Period Master Servicer Fee 1,673.77
Aggregate REO Losses (1,815,844.21)
................................................................................
Run: 06/30/97 14:46:33 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 5,446,324.10 9.000000 % 706,927.97
A-5 760920CQ9 2,388,000.00 2,388,000.00 9.000000 % 0.00
A-6 760920CJ5 100,000.00 6,380.87 1237.750000 % 575.78
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 10,000.00 320.02 0.516390 % 28.88
B 17,727,586.62 5,842,470.43 10.000000 % 84,842.42
R-I 0.00 0.00 10.000000 % 0.00
R-II 0.00 0.00 0.000000 % 0.00
- -------------------------------------------------------------------------------
262,737,586.62 13,683,495.42 792,375.05
===============================================================================
_______________________________________________________________________________
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 40,557.93 747,485.90 0.00 0.00 4,739,396.13
A-5 17,783.07 17,783.07 0.00 0.00 2,388,000.00
A-6 6,534.95 7,110.73 0.00 0.00 5,805.09
A-7 0.00 0.00 0.00 0.00 0.00
A-8 0.00 0.00 0.00 0.00 0.00
A-9 0.00 0.00 0.00 0.00 0.00
A-10 5,846.62 5,875.50 0.00 0.00 291.14
B 48,342.36 133,184.78 0.00 206,091.38 5,551,539.28
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
- -------------------------------------------------------------------------------
119,064.93 911,439.98 0.00 206,091.38 12,685,031.64
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 280.247201 36.375835 2.086957 38.462792 0.000000 243.871366
A-5 1000.000000 0.000000 7.446847 7.446847 0.000000 1000.000000
A-6 63.808700 5.757800 65.349500 71.107300 0.000000 58.051000
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 32.002000 2.888000 584.662000 587.550000 0.000000 29.114000
B 82,392.35485 1196.474480 681.739159 1878.213639 0.000000 78,289.552310
_______________________________________________________________________________
DETERMINATION DATE 20-June-97
DISTRIBUTION DATE 25-June-97
Run: 06/30/97 14:46:34 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 3,924.42
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,330.12
SUBSERVICER ADVANCES THIS MONTH 39,348.19
MASTER SERVICER ADVANCES THIS MONTH 5,772.18
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 652,765.56
(B) TWO MONTHLY PAYMENTS: 2 427,260.72
(C) THREE OR MORE MONTHLY PAYMENTS: 1 188,321.14
FORECLOSURES
NUMBER OF LOANS 9
AGGREGATE PRINCIPAL BALANCE 2,872,804.87
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 12,685,031.64
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 50
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 591,447.12
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 317,081.61
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 57.30279250 % 42.69720750 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 56.23551100 % 43.76448900 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.5380 %
BANKRUPTCY AMOUNT AVAILABLE 0.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,150,331.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 11.04391386
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 263.66
POOL TRADING FACTOR: 4.82802320
................................................................................
Run: 06/30/97 14:46:34 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 1,656,660.83 9.500000 % 66,385.85
I 760920FV5 10,000.00 599.57 0.500000 % 23.98
B 11,825,033.00 4,937,834.87 9.500000 % 197,392.48
S 760920FW3 0.00 0.00 0.135465 % 0.00
- -------------------------------------------------------------------------------
110,000,309.00 6,595,095.27 263,802.31
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 13,114.92 79,500.77 0.00 0.00 1,590,274.98
I 2,747.89 2,771.87 0.00 0.00 575.59
B 39,090.26 236,482.74 0.00 0.00 4,740,442.39
S 749.23 749.23 0.00 0.00 0.00
- -------------------------------------------------------------------------------
55,702.30 319,504.61 0.00 0.00 6,331,292.96
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 16.876241 0.676266 0.133600 0.809866 0.000000 16.199975
I 59.957000 2.398000 274.789000 277.187000 0.000000 57.559000
B 417.574722 16.692764 3.305721 19.998485 0.000000 400.881959
_______________________________________________________________________________
DETERMINATION DATE 20-June-97
DISTRIBUTION DATE 25-June-97
Run: 06/30/97 14:46:35 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 1,885.17
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 661.44
SUBSERVICER ADVANCES THIS MONTH 3,012.82
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 316,130.45
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 6,331,292.96
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 23
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 160.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 257,917.48
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 25.12868020 % 74.87131980 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 25.12678820 % 74.87321180 %
CLASS S - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1308 %
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 10.61281042
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 278.26
POOL TRADING FACTOR: 5.75570470
................................................................................
Run: 06/30/97 14:46:35 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1991-S11 (POOL # 4037)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4037
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760920JY5 41,630,000.00 0.00 10.000000 % 0.00
A-2 760920JZ2 8,734,000.00 929,001.18 10.000000 % 718.81
A-3 760920KA5 62,000,000.00 1,143,635.79 10.000000 % 884.90
A-4 760920KB3 10,000.00 174.54 0.692500 % 0.14
B 10,439,807.67 1,762,796.47 10.000000 % 1,038.31
R 0.00 9.91 10.000000 % 0.01
- -------------------------------------------------------------------------------
122,813,807.67 3,835,617.89 2,642.17
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 7,741.65 8,460.46 0.00 0.00 928,282.37
A-3 9,530.26 10,415.16 0.00 0.00 1,142,750.89
A-4 2,213.46 2,213.60 0.00 0.00 174.40
B 14,689.76 15,728.07 0.00 312.92 1,761,445.25
R 1.54 1.55 0.00 0.00 9.90
B RECOURSE OBLIGATION
312.91
- -------------------------------------------------------------------------------
34,176.67 37,131.75 0.00 312.92 3,832,662.81
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 106.366061 0.082300 0.886381 0.968681 0.000000 106.283761
A-3 18.445739 0.014273 0.153714 0.167987 0.000000 18.431466
A-4 17.454000 0.014000 221.346000 221.360000 0.000000 17.440000
B 168.853347 0.099457 1.407090 1.506547 0.000000 168.723918
B RECOURSE OBLIGATION 0.029973
_______________________________________________________________________________
DETERMINATION DATE 20-June-97
DISTRIBUTION DATE 25-June-97
Run: 06/30/97 14:46:36 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 1,475.88
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 399.68
SUBSERVICER ADVANCES THIS MONTH 12,922.96
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 836,722.73
(B) TWO MONTHLY PAYMENTS: 1 251,697.85
(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 3,832,662.81
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 54.04139510 % 45.95860490 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 54.04121530 % 45.95878470 %
CLASS A-4 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.6925 %
BANKRUPTCY AMOUNT AVAILABLE 489,203.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 949,988.00
LOSS AMOUNT COVERED BY LOSS OBLIGATION 312.91
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 11.27920831
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 0.00
POOL TRADING FACTOR: 3.12071003
................................................................................
Run: 06/30/97 14:46:29 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 11,173,166.97 7.070886 % 666,477.98
R 760920KT4 100.00 0.00 7.070886 % 0.00
B 10,120,256.77 6,892,254.89 7.070886 % 10,418.42
- -------------------------------------------------------------------------------
155,696,256.77 18,065,421.86 676,896.40
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 65,105.64 731,583.62 0.00 0.00 10,506,688.99
R 0.00 0.00 0.00 0.00 0.00
B 40,160.92 50,579.34 0.00 0.00 6,881,836.47
- -------------------------------------------------------------------------------
105,266.56 782,162.96 0.00 0.00 17,388,525.46
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 76.751488 4.578216 0.447228 5.025444 0.000000 72.173272
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 681.035575 1.029462 3.968370 4.997832 0.000000 680.006113
_______________________________________________________________________________
DETERMINATION DATE 20-June-97
DISTRIBUTION DATE 25-June-97
Run: 06/30/97 14:46:29 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-R13 (POOL # 2015)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 2015
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 6,029.72
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,898.77
SPREAD 3,349.83
SUBSERVICER ADVANCES THIS MONTH 6,018.18
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 221,212.42
(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 17,388,525.46
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 70
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 649,588.47
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 61.84835900 % 38.15164100 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 60.42311650 % 39.57688350 %
BANKRUPTCY AMOUNT AVAILABLE 1,036,610.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,347,079.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.82422780
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 260.16
POOL TRADING FACTOR: 11.16823604
................................................................................
Run: 06/30/97 14:46:30 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1991-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 18,940,118.05 6.166484 % 47,309.54
R 760920KR8 100.00 0.00 6.166484 % 0.00
B 9,358,525.99 8,131,867.10 6.166484 % 16,555.95
- -------------------------------------------------------------------------------
120,755,165.99 27,071,985.15 63,865.49
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 97,296.90 144,606.44 0.00 0.00 18,892,808.51
R 0.00 0.00 0.00 0.00 0.00
B 41,774.04 58,329.99 0.00 0.00 8,115,311.15
- -------------------------------------------------------------------------------
139,070.94 202,936.43 0.00 0.00 27,008,119.66
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 170.024294 0.424695 0.873428 1.298123 0.000000 169.599599
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 868.926058 1.769077 4.463741 6.232818 0.000000 867.156982
_______________________________________________________________________________
DETERMINATION DATE 20-June-97
DISTRIBUTION DATE 25-June-97
Run: 06/30/97 14:46:30 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 9,043.92
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,838.85
SPREAD 5,074.36
SUBSERVICER ADVANCES THIS MONTH 7,074.30
MASTER SERVICER ADVANCES THIS MONTH 1,918.06
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 430,969.79
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 555,518.58
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 27,008,119.66
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 113
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 265,850.52
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 8,748.71
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 69.96205840 % 30.03794160 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 69.95232820 % 30.04767180 %
BANKRUPTCY AMOUNT AVAILABLE 931,279.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,841,204.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 6.89731232
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 241.25
POOL TRADING FACTOR: 22.36601593
................................................................................
Run: 06/30/97 14:46:36 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1991-20 (POOL # 4043)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4043
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760920LZ9 28,246,162.00 0.00 9.000000 % 0.00
A-2 760920MA3 42,369,243.90 6,573,777.97 9.000000 % 259,521.38
S 760920LY2 10,000.00 930.96 0.720461 % 36.75
R 0.00 0.00 9.000000 % 0.00
- -------------------------------------------------------------------------------
70,625,405.90 6,574,708.93 259,558.13
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 47,513.88 307,035.26 0.00 0.00 6,314,256.59
S 3,804.08 3,840.83 0.00 0.00 894.21
R 6.73 6.73 0.00 0.00 0.00
- -------------------------------------------------------------------------------
51,324.69 310,882.82 0.00 0.00 6,315,150.80
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 155.154479 6.125230 1.121424 7.246654 0.000000 149.029249
S 93.096000 3.675000 380.408000 384.083000 0.000000 89.421000
_______________________________________________________________________________
DETERMINATION DATE 20-June-97
DISTRIBUTION DATE 25-June-97
Run: 06/30/97 14:46:37 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-20 (POOL # 4043)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4043
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 1,449.32
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 660.01
SUBSERVICER ADVANCES THIS MONTH 0.00
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 6,315,150.78
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 22
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 254,177.45
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 0.7444 %
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 10.14455133
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 286.27
POOL TRADING FACTOR: 8.94175502
................................................................................
Run: 06/30/97 14:46:37 REPT1B.FRG
Pag: 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 11,513,041.91 6.950000 % 11,513,041.91
A-7 760920SA7 5,940,500.00 2,558,978.41 18.223109 % 2,558,978.41
A-8 760920SL3 45,032,000.00 1,985,038.82 9.000000 % 1,985,038.82
A-9 760920SB5 0.00 0.00 0.097595 % 0.00
R-I 760920SJ8 500.00 22.03 9.000000 % 22.03
R-II 760920SK5 300,629.00 484,775.23 9.000000 % 484,775.23
M 760920SH2 10,142,260.00 7,670,160.44 9.000000 % 7,670,160.44
B 20,284,521.53 15,108,806.22 9.000000 % 15,108,806.22
- -------------------------------------------------------------------------------
405,690,410.53 39,320,823.06 39,320,823.06
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 66,450.42 11,579,492.33 0.00 0.00 0.00
A-7 38,726.82 2,597,705.23 0.00 0.00 0.00
A-8 14,836.60 1,999,875.42 0.00 0.00 0.00
A-9 3,186.92 3,186.92 0.00 0.00 0.00
R-I 0.17 22.20 0.00 0.00 0.00
R-II 3,623.31 488,398.54 0.00 0.00 0.00
M 57,328.39 7,727,488.83 0.00 0.00 0.00
B 112,926.40 15,221,732.62 0.00 0.00 0.00
- -------------------------------------------------------------------------------
297,079.03 39,617,902.09 0.00 0.00 0.00
===============================================================================
_______________________________________________________________________________
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 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-6 449.693067 449.693067 2.595517 452.288584 0.000000 0.000000
A-7 430.768186 430.768186 6.519118 437.287304 0.000000 0.000000
A-8 44.080628 44.080628 0.329468 44.410096 0.000000 0.000000
R-I 44.060000 44.060000 0.340000 44.400000 0.000000 0.000000
R-II 1612.536482 1612.53648 12.052430 1624.588910 0.000000 0.000000
M 756.257524 756.257524 5.652428 761.909952 0.000000 0.000000
B 744.844102 744.844102 5.567122 750.411224 0.000000 0.000000
_______________________________________________________________________________
DETERMINATION DATE 20-June-97
DISTRIBUTION DATE 25-June-97
Run: 06/30/97 14:46:38 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1991-S30 (POOL # 4049)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4049
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 10,367.69
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,969.52
SUBSERVICER ADVANCES THIS MONTH 29,901.08
MASTER SERVICER ADVANCES THIS MONTH 17,269.51
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,420,688.96
(B) TWO MONTHLY PAYMENTS: 2 417,341.23
(C) THREE OR MORE MONTHLY PAYMENTS: 1 257,728.24
FORECLOSURES
NUMBER OF LOANS 6
AGGREGATE PRINCIPAL BALANCE 1,463,869.68
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 38,772,773.79
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 154
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 2,004,289.81
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 508,108.27
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 42.06894750 % 19.50661200 % 38.42444040 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 0.00000000 % 0.00000000 % 0.00000000 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.094164 %
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 9.58362036
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 278.18
POOL TRADING FACTOR: 9.55723201
FIXED STRIP INTEREST ON CLASS A-7: 0.00
INVERSE LIBOR INTEREST ON CLASS A-7: 38,726.82
TOTAL INTEREST DISTRIBUTION TO CLASS A-7: 38,726.82
................................................................................
Run: 06/30/97 14:46:39 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-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 7,719,207.80 6.800000 % 157,698.94
A-6 760920TY4 3,789,773.00 2,270,355.44 14.279000 % 46,382.04
A-7 760920UA4 10,000.00 658.82 7590.550000 % 13.46
A-8 760920TZ1 0.00 0.00 0.052499 % 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 3,053,791.32 9.000000 % 3,252.98
B 8,174,757.92 5,212,013.08 9.000000 % 5,551.97
- -------------------------------------------------------------------------------
163,495,140.92 18,256,026.46 212,899.39
===============================================================================
_______________________________________________________________________________
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 43,371.23 201,070.17 0.00 0.00 7,561,508.86
A-6 26,786.24 73,168.28 0.00 0.00 2,223,973.40
A-7 4,132.00 4,145.46 0.00 0.00 645.36
A-8 791.91 791.91 0.00 0.00 0.00
R-I 1.87 1.87 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 22,709.20 25,962.18 0.00 0.00 3,050,538.34
B 38,758.60 44,310.57 0.00 0.00 5,206,461.11
- -------------------------------------------------------------------------------
136,551.05 349,450.44 0.00 0.00 18,043,127.07
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-5 599.074258 12.238740 3.365966 15.604706 0.000000 586.835518
A-6 599.074256 12.238738 7.068033 19.306771 0.000000 586.835518
A-7 65.882000 1.346000 413.200000 414.546000 0.000000 64.536000
R-I 0.000000 0.000000 18.700000 18.700000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 830.018871 0.884158 6.172349 7.056507 0.000000 829.134713
B 637.573997 0.679160 4.741254 5.420414 0.000000 636.894837
_______________________________________________________________________________
DETERMINATION DATE 20-June-97
DISTRIBUTION DATE 25-June-97
Run: 06/30/97 14:46:39 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S1 (POOL # 4051)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4051
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 4,302.30
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,788.85
SUBSERVICER ADVANCES THIS MONTH 13,966.85
MASTER SERVICER ADVANCES THIS MONTH 9,183.46
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 7
AGGREGATE PRINCIPAL BALANCE 1,649,554.11
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 18,043,127.07
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 66
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 2
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 1,085,455.19
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 193,452.60
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 54.72287240 % 16.72757900 % 28.54954820 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 54.23742560 % 16.90692710 % 28.85564730 %
CLASS A-8 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.0531 %
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 9.47784461
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 284.56
POOL TRADING FACTOR: 11.03587970
................................................................................
Run: 06/30/97 14:46:40 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-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 0.00 8.000000 % 0.00
A-9 760920TP3 6,191,000.00 6,013,608.43 8.000000 % 225,950.58
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 3,159,942.00 8.000000 % 26,481.96
A-16 760920SY5 0.00 0.00 0.500000 % 0.00
A-17 760920SZ2 10,000.00 583.91 8.000000 % 4.89
A-18 760920UR7 0.00 0.00 0.167553 % 0.00
R-I 760920TR9 38,000.00 4,944.57 8.000000 % 0.00
R-II 760920TS7 702,000.00 1,017,807.64 8.000000 % 0.00
M 760920TQ1 12,177,000.00 10,796,794.03 8.000000 % 10,690.03
B 27,060,001.70 23,022,625.97 8.000000 % 22,794.96
- -------------------------------------------------------------------------------
541,188,443.70 63,127,748.55 285,922.42
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 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 39,994.71 265,945.29 0.00 0.00 5,787,657.85
A-10 127,104.50 127,104.50 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 21,015.83 47,497.79 0.00 0.00 3,133,460.04
A-16 26,242.44 26,242.44 0.00 0.00 0.00
A-17 3.88 8.77 0.00 0.00 579.02
A-18 8,794.01 8,794.01 0.00 0.00 0.00
R-I 0.00 0.00 32.96 0.00 4,977.53
R-II 0.00 0.00 6,785.38 0.00 1,024,593.02
M 71,812.28 82,502.31 0.00 0.00 10,786,104.00
B 153,129.45 175,924.41 0.00 0.00 22,999,831.01
- -------------------------------------------------------------------------------
448,097.10 734,019.52 6,818.34 0.00 62,848,644.47
===============================================================================
Run: 06/30/97 14:46:40
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 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-9 971.346863 36.496621 6.460137 42.956758 0.000000 934.850242
A-10 1000.000000 0.000000 6.650702 6.650702 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-15 179.552361 1.504742 1.194149 2.698891 0.000000 178.047619
A-17 58.391000 0.489000 0.388000 0.877000 0.000000 57.902000
R-I 130.120263 0.000000 0.000000 0.000000 0.867368 130.987632
R-II 1449.868433 0.000000 0.000000 0.000000 9.665783 1459.534217
M 886.654679 0.877887 5.897370 6.775257 0.000000 885.776792
B 850.799132 0.842386 5.658885 6.501271 0.000000 849.956747
_______________________________________________________________________________
DETERMINATION DATE 20-June-97
DISTRIBUTION DATE 25-June-97
Run: 06/30/97 14:46:41 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S2 (POOL # 4052)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4052
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 17,920.16
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,545.24
SUBSERVICER ADVANCES THIS MONTH 17,128.29
MASTER SERVICER ADVANCES THIS MONTH 6,991.69
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,703,312.18
(B) TWO MONTHLY PAYMENTS: 2 417,103.41
(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 62,848,644.47
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 238
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 852,253.21
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 216,600.59
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 46.42701380 % 17.10308700 % 36.46989870 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 46.24238070 % 17.16203124 % 36.59558800 %
CLASS A-18 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1667 %
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 9.13960393
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 286.92
POOL TRADING FACTOR: 11.61307955
................................................................................
Run: 06/30/97 14:46:41 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 6,888,963.34 8.080129 % 47,978.03
R 100.00 0.00 8.080129 % 0.00
B 5,302,117.23 4,041,527.54 8.080129 % 24,480.92
- -------------------------------------------------------------------------------
106,042,332.23 10,930,490.88 72,458.95
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 46,359.57 94,337.60 0.00 0.00 6,840,985.31
R 0.00 0.00 0.00 0.00 0.00
B 27,197.63 51,678.55 0.00 0.00 4,017,046.62
- -------------------------------------------------------------------------------
73,557.20 146,016.15 0.00 0.00 10,858,031.93
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 68.383517 0.476255 0.460190 0.936445 0.000000 67.907261
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 762.247865 4.617197 5.129580 9.746777 0.000000 757.630668
_______________________________________________________________________________
DETERMINATION DATE 20-June-97
DISTRIBUTION DATE 25-June-97
Run: 06/30/97 14:46:42 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S4 (POOL # 4054)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4054
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 3,741.44
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,163.19
SUBSERVICER ADVANCES THIS MONTH 10,273.95
MASTER SERVICER ADVANCES THIS MONTH 2,124.23
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 889,431.35
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 10,858,031.93
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 60
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 171,909.49
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 6,249.22
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 63.02519640 % 36.97480360 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 63.00391590 % 36.99608410 %
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 8.61998590
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 110.40
POOL TRADING FACTOR: 10.23933716
PASS THROUGH RATE FOR NEXT DISTRIBUTION: -0.0001
................................................................................
Run: 06/30/97 14:46:42 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-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 6,009,888.34 7.500000 % 163,762.08
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 0.416510 % 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 4,252,338.84 7.500000 % 101,512.17
- -------------------------------------------------------------------------------
116,500,312.92 10,262,227.18 265,274.25
===============================================================================
_______________________________________________________________________________
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 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 37,545.14 201,307.22 0.00 0.00 5,846,126.26
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 4,274.03 4,274.03 0.00 0.00 0.00
A-12 3,560.35 3,560.35 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 26,565.33 128,077.50 0.00 11,142.48 4,139,684.19
- -------------------------------------------------------------------------------
71,944.85 337,219.10 0.00 11,142.48 9,985,810.45
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-5 862.498327 23.502021 5.388223 28.890244 0.000000 838.996306
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 729.976037 17.426046 4.560327 21.986373 0.000000 710.637222
_______________________________________________________________________________
DETERMINATION DATE 20-June-97
DISTRIBUTION DATE 25-June-97
Run: 06/30/97 14:46:43 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S5 (POOL # 4055)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4055
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 2,910.11
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,078.68
SUBSERVICER ADVANCES THIS MONTH 1,047.67
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 83,084.93
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 9,985,810.45
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 54
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 4,545.74
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 58.56319720 % 41.43680280 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 58.54433440 % 41.45566560 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.4147 %
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 8.88742856
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 111.43
POOL TRADING FACTOR: 8.57148809
................................................................................
Run: 06/30/97 14:46:44 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-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 28,256,324.96 5.630000 % 746,351.96
A-10 760920VS4 10,124,000.00 9,419,085.12 13.109815 % 248,792.18
A-11 760920VT2 0.00 0.00 1.000000 % 0.00
A-12 760920VU9 0.00 0.00 0.139874 % 0.00
R 760920VX3 100.00 0.00 7.500000 % 0.00
M 760920VW5 10,339,213.00 8,726,241.48 7.500000 % 8,355.17
B 22,976,027.86 19,239,428.10 7.500000 % 18,421.31
- -------------------------------------------------------------------------------
459,500,240.86 65,641,079.66 1,021,920.62
===============================================================================
_______________________________________________________________________________
REMAINING
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-9 131,045.21 877,397.17 0.00 0.00 27,509,973.00
A-10 101,719.07 350,511.25 0.00 0.00 9,170,292.94
A-11 54,072.05 54,072.05 0.00 0.00 0.00
A-12 7,563.28 7,563.28 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 53,912.02 62,267.19 0.00 0.00 8,717,886.31
B 118,864.04 137,285.35 0.00 0.00 19,221,006.79
- -------------------------------------------------------------------------------
467,175.67 1,489,096.29 0.00 0.00 64,619,159.04
===============================================================================
_______________________________________________________________________________
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-9 930.371900 24.574494 4.314814 28.889308 0.000000 905.797405
A-10 930.371900 24.574494 10.047320 34.621814 0.000000 905.797406
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 843.994749 0.808105 5.214325 6.022430 0.000000 843.186644
B 837.369637 0.801762 5.173394 5.975156 0.000000 836.567874
_______________________________________________________________________________
DETERMINATION DATE 20-June-97
DISTRIBUTION DATE 25-June-97
Run: 06/30/97 14:46:45 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S6 (POOL # 4056)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4056
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 20,763.54
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,655.11
SUBSERVICER ADVANCES THIS MONTH 34,463.13
MASTER SERVICER ADVANCES THIS MONTH 12,015.23
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 10 2,246,310.54
(B) TWO MONTHLY PAYMENTS: 3 602,987.17
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,385,633.79
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 64,619,159.04
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 250
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 1,488,851.41
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 959,070.82
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 57.39608530 % 13.29387300 % 29.31004210 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 56.76376250 % 13.49117884 % 29.74505870 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1396 %
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 9.15715489
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 288.33
POOL TRADING FACTOR: 14.06292169
................................................................................
Run: 06/30/97 14:46:45 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 25,890,293.21 8.500000 % 1,517,690.74
A-5 760920WY0 30,082,000.00 2,876,730.06 8.500000 % 168,634.11
A-6 760920WW4 0.00 0.00 0.124788 % 0.00
R 760920XA1 539,100.00 0.00 8.500000 % 0.00
M 760920WZ7 7,278,000.00 6,453,560.58 8.500000 % 73,480.89
B 15,364,881.77 12,561,936.94 8.500000 % 79,257.06
- -------------------------------------------------------------------------------
323,459,981.77 47,782,520.79 1,839,062.80
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 182,178.10 1,699,868.84 0.00 0.00 24,372,602.47
A-5 20,242.23 188,876.34 0.00 0.00 2,708,095.95
A-6 4,936.09 4,936.09 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 45,410.74 118,891.63 0.00 0.00 6,380,079.69
B 88,392.56 167,649.62 0.00 0.00 12,418,905.47
- -------------------------------------------------------------------------------
341,159.72 2,180,222.52 0.00 0.00 45,879,683.58
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 817.398914 47.915980 5.751661 53.667641 0.000000 769.482935
A-5 95.629614 5.605814 0.672902 6.278716 0.000000 90.023800
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 886.721707 10.096303 6.239453 16.335756 0.000000 876.625404
B 817.574592 5.158325 5.752897 10.911222 0.000000 808.265606
_______________________________________________________________________________
DETERMINATION DATE 20-June-97
DISTRIBUTION DATE 25-June-97
Run: 06/30/97 14:46:46 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S7 (POOL # 4057)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4057
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 12,655.24
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,915.66
SUBSERVICER ADVANCES THIS MONTH 30,685.01
MASTER SERVICER ADVANCES THIS MONTH 4,022.23
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,035,077.01
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 2 554,120.22
FORECLOSURES
NUMBER OF LOANS 6
AGGREGATE PRINCIPAL BALANCE 2,201,185.94
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 45,879,683.58
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 183
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 484,600.35
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,358,780.64
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 60.20407210 % 13.50611200 % 26.28981630 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 59.02546900 % 13.90611092 % 27.06842010 %
CLASS A-6 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1244 %
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 9.06243167
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 286.21
POOL TRADING FACTOR: 14.18403703
OPTIMAL PERCENTAGE: NOT APPLICABLE UNTIL CREDIT
SUPPORT DEPLETION DATE
................................................................................
Run: 06/30/97 14:46:46 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S8 (POOL # 4058)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4058
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A 760920WD6 100,786,658.00 23,488,827.22 7.749224 % 403,353.40
S 760920WF1 0.00 0.00 0.150000 % 0.00
R 760920WE4 100.00 0.00 7.749224 % 0.00
B 7,295,556.68 4,809,586.20 7.749224 % 37,603.75
- -------------------------------------------------------------------------------
108,082,314.68 28,298,413.42 440,957.15
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 151,595.34 554,948.74 0.00 0.00 23,085,473.82
S 3,535.24 3,535.24 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B 31,040.75 68,644.50 0.00 5,442.23 4,766,540.22
- -------------------------------------------------------------------------------
186,171.33 627,128.48 0.00 5,442.23 27,852,014.04
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 233.054927 4.002052 1.504121 5.506173 0.000000 229.052875
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 659.248692 5.154336 4.254747 9.409083 0.000000 653.348391
_______________________________________________________________________________
DETERMINATION DATE 20-June-97
DISTRIBUTION DATE 25-June-97
Run: 06/30/97 14:46:47 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S8 (POOL # 4058)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4058
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 8,058.29
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,120.33
SUBSERVICER ADVANCES THIS MONTH 10,023.44
MASTER SERVICER ADVANCES THIS MONTH 2,594.47
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,238,352.68
(B) TWO MONTHLY PAYMENTS: 1 84,663.02
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 27,852,014.04
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 116
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 356,513.35
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 193,127.51
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 83.00404290 % 16.99595710 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 82.88619200 % 17.11380800 %
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 8.38663858
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 291.70
POOL TRADING FACTOR: 25.76926125
PASS THROUGH RATE FOR NEXT DISTRIBUTION: 0.1533
TOTAL BALANCE OF CONVERTED LOANS REMAINING IN POOL: 0.00
TOTAL REPURCHASE OF CONVERTING AND CONVERTED
LOANS IN THIS DISTRIBUTION: 0.00
................................................................................
Run: 06/30/97 14:46:47 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-S9 (POOL # 4059)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4059
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760920VY1 80,148,000.00 0.00 8.000000 % 0.00
A-2 760920VZ8 20,051,000.00 0.00 8.000000 % 0.00
A-3 760920WA2 21,301,000.00 0.00 8.000000 % 0.00
A-4 760920WB0 31,218,000.00 0.00 8.000000 % 0.00
A-5 760920WC8 24,873,900.00 18,283,465.46 8.000000 % 543,783.27
A-6 760920WG9 5,000,000.00 7,510,210.63 8.000000 % 0.00
A-7 760920WH7 20,288,000.00 2,865,965.63 8.000000 % 54,903.90
A-8 760920WJ3 0.00 0.00 0.183454 % 0.00
R 760920WL8 100.00 0.00 8.000000 % 0.00
M 760920WK0 4,908,000.00 4,581,712.19 8.000000 % 5,154.53
B 10,363,398.83 9,674,431.81 8.000000 % 10,883.96
- -------------------------------------------------------------------------------
218,151,398.83 42,915,785.72 614,725.66
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 120,868.26 664,651.53 0.00 0.00 17,739,682.19
A-6 0.00 0.00 49,648.47 0.00 7,559,859.10
A-7 18,946.32 73,850.22 0.00 0.00 2,811,061.73
A-8 6,505.91 6,505.91 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 30,288.77 35,443.30 0.00 0.00 4,576,557.66
B 63,955.67 74,839.63 0.00 0.00 9,663,547.85
- -------------------------------------------------------------------------------
240,564.93 855,290.59 49,648.47 0.00 42,350,708.53
===============================================================================
_______________________________________________________________________________
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-5 735.046191 21.861601 4.859240 26.720841 0.000000 713.184591
A-6 1502.042126 0.000000 0.000000 0.000000 9.929694 1511.971820
A-7 141.264079 2.706225 0.933868 3.640093 0.000000 138.557854
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 933.519191 1.050230 6.171306 7.221536 0.000000 932.468961
B 933.519202 1.050229 6.171305 7.221534 0.000000 932.468972
_______________________________________________________________________________
DETERMINATION DATE 20-June-97
DISTRIBUTION DATE 25-June-97
Run: 06/30/97 14:46:48 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S9 (POOL # 4059)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4059
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 13,315.39
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,466.01
SUBSERVICER ADVANCES THIS MONTH 13,576.41
MASTER SERVICER ADVANCES THIS MONTH 1,633.07
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 1,084,589.07
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 664,545.09
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 42,350,708.53
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 175
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 207,787.18
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 516,795.95
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 66.78111850 % 10.67605300 % 22.54282810 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 66.37575610 % 10.80633080 % 22.81791310 %
CLASS A-8 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1856 %
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 8.68713636
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 283.06
POOL TRADING FACTOR: 19.41344807
OPTIMAL PERCENTAGE: NOT APPLICABLE UNTIL CREDIT
SUPPORT DEPLETION DATE
................................................................................
Run: 06/30/97 14:46:49 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-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 1,278,129.56 8.000000 % 261,178.16
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 0.158869 % 0.00
R 760920WS3 100.00 0.00 8.000000 % 0.00
B 7,347,668.28 5,468,859.37 8.000000 % 51,915.55
- -------------------------------------------------------------------------------
139,954,768.28 18,246,988.93 313,093.71
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 8,429.81 269,607.97 0.00 0.00 1,016,951.40
A-3 75,847.45 75,847.45 0.00 0.00 11,500,000.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 2,389.93 2,389.93 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B 36,069.48 87,985.03 0.00 0.00 5,416,943.82
- -------------------------------------------------------------------------------
122,736.67 435,830.38 0.00 0.00 17,933,895.22
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 30.005154 6.131375 0.197897 6.329272 0.000000 23.873780
A-3 1000.000000 0.000000 6.595430 6.595430 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 744.298621 7.065582 4.908970 11.974552 0.000000 737.233040
_______________________________________________________________________________
DETERMINATION DATE 20-June-97
DISTRIBUTION DATE 25-June-97
Run: 06/30/97 14:46:49 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S10 (POOL # 4060)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4060
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 5,234.73
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,924.63
SUBSERVICER ADVANCES THIS MONTH 9,568.69
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 165,750.46
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 624,227.77
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 17,933,895.22
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 198,738.61
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 70.02870230 % 29.97129770 %
CURRENT PREPAYMENT PERCENTAGE 91.12309420 % 8.87690580 %
PERCENTAGE FOR NEXT DISTRIBUTION 69.79494000 % 30.20506000 %
CLASS A-5 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1605 %
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 8.63354077
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 110.13
POOL TRADING FACTOR: 12.81406517
CLASS A-4 PAC COMPONENT PRINCIPAL: 0.00
CLASS A-4 COMPANION PRINCIPAL: 0.00
................................................................................
Run: 06/30/97 14:46:50 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-S11 (POOL # 4061)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4061
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760920XG8 119,002,000.00 0.00 8.500000 % 0.00
A-2 760920XH6 5,000,000.00 0.00 8.500000 % 0.00
A-3 760920XJ2 35,000,000.00 0.00 8.500000 % 0.00
A-4 760920XK9 7,000,000.00 0.00 8.500000 % 0.00
A-5 760920XL7 20,748,000.00 0.00 8.500000 % 0.00
A-6 760920XM5 15,000,000.00 0.00 8.500000 % 0.00
A-7 760920XN3 2,250,000.00 0.00 8.500000 % 0.00
A-8 760920XP8 28,600,000.00 0.00 8.500000 % 0.00
A-9 760920XU7 38,830,000.00 22,743,958.48 8.500000 % 515,363.48
A-10 760920XQ6 6,395,000.00 3,745,753.65 8.500000 % 84,876.37
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 0.173710 % 0.00
R 760920XW3 100.00 0.00 8.500000 % 0.00
M 760920XV5 7,292,000.00 6,329,620.10 8.500000 % 6,338.73
B 15,395,727.87 12,745,355.58 8.500000 % 12,763.71
- -------------------------------------------------------------------------------
324,107,827.87 45,564,687.81 619,342.29
===============================================================================
_______________________________________________________________________________
REMAINING
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-9 159,365.72 674,729.20 0.00 0.00 22,228,595.00
A-10 26,246.30 111,122.67 0.00 0.00 3,660,877.28
A-11 0.00 0.00 0.00 0.00 0.00
A-12 0.00 0.00 0.00 0.00 0.00
A-13 6,524.74 6,524.74 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 44,351.31 50,690.04 0.00 0.00 6,323,281.37
B 89,306.03 102,069.74 0.00 0.00 12,732,591.87
- -------------------------------------------------------------------------------
325,794.10 945,136.39 0.00 0.00 44,945,345.52
===============================================================================
Run: 06/30/97 14:46:50
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-9 585.731612 13.272302 4.104191 17.376493 0.000000 572.459310
A-10 585.731611 13.272302 4.104191 17.376493 0.000000 572.459309
A-11 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-12 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 868.022504 0.869272 6.082187 6.951459 0.000000 867.153232
B 827.850147 0.829042 5.800702 6.629744 0.000000 827.021105
_______________________________________________________________________________
DETERMINATION DATE 20-June-97
DISTRIBUTION DATE 25-June-97
Run: 06/30/97 14:46:50 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S11 (POOL # 4061)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4061
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 12,444.33
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,620.62
SUBSERVICER ADVANCES THIS MONTH 19,447.12
MASTER SERVICER ADVANCES THIS MONTH 12,109.47
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,145,707.34
(B) TWO MONTHLY PAYMENTS: 2 522,519.17
(C) THREE OR MORE MONTHLY PAYMENTS: 1 312,826.95
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 420,896.24
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 44,945,345.52
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 176
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 1,478,157.83
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 573,712.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 58.13649430 % 13.89150300 % 27.97200240 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 57.60212090 % 14.06882358 % 28.32905550 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1759 %
BANKRUPTCY AMOUNT AVAILABLE 314,749.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,916,671.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.14307330
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 285.41
POOL TRADING FACTOR: 13.86740512
OPTIMAL PERCENTAGE: NOT APPLICABLE UNTIL CREDIT
SUPPORT DEPLETION DATE
................................................................................
Run: 06/30/97 14:46:51 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 8,045,617.99 7.897864 % 198,480.90
R 760920XF0 100.00 0.00 7.897864 % 0.00
B 5,010,927.54 3,824,928.75 7.897864 % 22,172.80
- -------------------------------------------------------------------------------
105,493,196.54 11,870,546.74 220,653.70
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 52,537.41 251,018.31 0.00 0.00 7,847,137.09
R 0.00 0.00 0.00 0.00 0.00
B 24,976.55 47,149.35 0.00 0.00 3,802,755.95
- -------------------------------------------------------------------------------
77,513.96 298,167.66 0.00 0.00 11,649,893.04
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 80.070107 1.975285 0.522853 2.498138 0.000000 78.094822
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 763.317513 4.424889 4.984417 9.409306 0.000000 758.892624
_______________________________________________________________________________
DETERMINATION DATE 20-June-97
DISTRIBUTION DATE 25-June-97
Run: 06/30/97 14:46:51 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S12 (POOL # 4062)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4062
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 2,926.11
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,242.58
SUBSERVICER ADVANCES THIS MONTH 0.00
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 11,649,893.04
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 58
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 151,841.12
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 67.77799010 % 32.22200990 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 67.35801830 % 32.64198170 %
BANKRUPTCY AMOUNT AVAILABLE 33,648.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,061,098.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.31582681
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 113.39
POOL TRADING FACTOR: 11.04326480
................................................................................
Run: 06/30/97 14:46:52 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-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 15,698,015.63 8.349969 % 1,205,483.65
S 760920XD5 0.00 0.00 0.150000 % 0.00
R 760920XC7 100.00 0.00 8.349969 % 0.00
B 6,546,994.01 3,293,029.45 8.349969 % 0.00
- -------------------------------------------------------------------------------
93,528,473.01 18,991,045.08 1,205,483.65
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 105,861.99 1,311,345.64 0.00 0.00 14,492,531.98
S 2,300.65 2,300.65 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B 5,290.01 5,290.01 0.00 63,486.06 3,246,460.41
- -------------------------------------------------------------------------------
113,452.65 1,318,936.30 0.00 63,486.06 17,738,992.39
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 180.475589 13.859100 1.217065 15.076165 0.000000 166.616489
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 502.983422 0.000000 0.808007 0.808007 0.000000 495.870380
_______________________________________________________________________________
DETERMINATION DATE 20-June-97
DISTRIBUTION DATE 25-June-97
Run: 06/30/97 14:46:52 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S14 (POOL # 4063)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4063
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 6,587.43
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,193.73
SUBSERVICER ADVANCES THIS MONTH 21,689.04
MASTER SERVICER ADVANCES THIS MONTH 3,280.41
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 525,277.57
(B) TWO MONTHLY PAYMENTS: 2 540,536.78
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,591,191.41
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 17,738,992.39
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 80
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 394,185.79
REMAINING SUBCLASS INTEREST SHORTFALL 16,917.03
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 983,486.95
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 82.66009360 % 17.33990650 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 81.69873270 % 18.30126730 %
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 9.11835856
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 267.40
POOL TRADING FACTOR: 18.96640864
PASS THROUGH RATE FOR NEXT DISTRIBUTION: 0.1777
TOTAL BALANCE OF CONVERTED LOANS REMAINING IN POOL: 0.00
TOTAL REPURCHASE OF CONVERTING AND CONVERTED
LOANS IN THIS DISTRIBUTION: 0.00
................................................................................
Run: 06/30/97 14:46:53 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-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 3,011,584.55 8.000000 % 59,252.65
A-6 760920ZF8 6,450,000.00 3,884,944.10 8.000000 % 76,435.92
A-7 760920ZG6 37,500,000.00 0.00 8.000000 % 0.00
A-8 760920ZH4 10,000,000.00 1,505,792.29 8.000000 % 29,626.32
A-9 760920ZJ0 9,350,000.00 180,695.08 8.000000 % 3,555.16
A-10 760920ZC5 60,000,000.00 4,110,180.61 8.000000 % 80,867.42
A-11 760920ZD3 15,000,000.00 1,027,545.12 8.000000 % 20,216.85
A-12 760920ZB7 0.00 0.00 0.245010 % 0.00
R 760920ZK7 100.00 0.00 8.000000 % 0.00
B 8,345,599.90 6,334,414.83 8.000000 % 58,478.23
- -------------------------------------------------------------------------------
208,639,599.90 20,055,156.58 328,432.55
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 19,876.92 79,129.57 0.00 0.00 2,952,331.90
A-6 25,641.23 102,077.15 0.00 0.00 3,808,508.18
A-7 0.00 0.00 0.00 0.00 0.00
A-8 9,938.47 39,564.79 0.00 0.00 1,476,165.97
A-9 1,192.61 4,747.77 0.00 0.00 177,139.92
A-10 27,127.82 107,995.24 0.00 0.00 4,029,313.19
A-11 6,781.96 26,998.81 0.00 0.00 1,007,328.27
A-12 4,053.91 4,053.91 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B 41,808.12 100,286.35 0.00 0.00 6,275,936.60
- -------------------------------------------------------------------------------
136,421.04 464,853.59 0.00 0.00 19,726,724.03
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED 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-5 153.652273 3.023094 1.014129 4.037223 0.000000 150.629179
A-6 602.316915 11.850530 3.975384 15.825914 0.000000 590.466385
A-7 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-8 150.579229 2.962632 0.993847 3.956479 0.000000 147.616597
A-9 19.325677 0.380231 0.127552 0.507783 0.000000 18.945446
A-10 68.503010 1.347790 0.452130 1.799920 0.000000 67.155220
A-11 68.503008 1.347790 0.452131 1.799921 0.000000 67.155218
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 759.012522 7.007074 5.009600 12.016674 0.000000 752.005449
_______________________________________________________________________________
DETERMINATION DATE 20-June-97
DISTRIBUTION DATE 25-June-97
Run: 06/30/97 14:46:54 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S15 (POOL # 4064)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4064
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 5,203.22
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,237.79
SUBSERVICER ADVANCES THIS MONTH 4,504.07
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 82,120.18
(B) TWO MONTHLY PAYMENTS: 1 177,262.18
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 103,806.95
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 19,726,724.03
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 102
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 204,695.37
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 68.41503180 % 31.58496820 %
CURRENT PREPAYMENT PERCENTAGE 90.52450950 % 9.47549050 %
PERCENTAGE FOR NEXT DISTRIBUTION 68.18561160 % 31.81438840 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2468 %
BANKRUPTCY AMOUNT AVAILABLE 297,165.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,549,657.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.68643874
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 109.52
POOL TRADING FACTOR: 9.45492804
ENDING CLASS A-10 PERCENTAGE: 29.955965
ENDING CLASS A-11 PERCENTAGE: 7.488991
ENDING A-7 COMPANION PRINCIPAL COMPONENT: 0.00
ENDING A-8 COMPANION PRINCIPAL COMPONENT: 0.00
ENDING A-9 COMPANION PRINCIPAL COMPONENT: 0.00
................................................................................
Run: 06/30/97 14:46:54 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 16,804,135.18 6.030000 % 175,513.72
A-9 760920YL6 4,375,000.00 3,564,513.51 18.715713 % 37,230.18
A-10 760920XZ6 23,595,000.00 1,779,570.43 7.270000 % 18,587.03
A-11 760920YA0 6,435,000.00 485,337.36 11.843331 % 5,069.19
A-12 760920YB8 0.00 0.00 0.500000 % 0.00
A-13 760920YC6 0.00 0.00 0.226052 % 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 6,062,455.16 8.750000 % 45,957.26
B 15,327,940.64 11,840,553.32 8.750000 % 18,950.17
- -------------------------------------------------------------------------------
322,682,743.64 40,536,564.96 301,307.55
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 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 84,365.14 259,878.86 0.00 0.00 16,628,621.46
A-9 55,543.88 92,774.06 0.00 0.00 3,527,283.33
A-10 10,771.57 29,358.60 0.00 0.00 1,760,983.40
A-11 4,785.72 9,854.91 0.00 0.00 480,268.17
A-12 9,422.20 9,422.20 0.00 0.00 0.00
A-13 7,629.31 7,629.31 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 44,165.80 90,123.06 0.00 0.00 6,016,497.90
B 86,260.04 105,210.21 0.00 0.00 11,750,794.38
- -------------------------------------------------------------------------------
302,943.66 604,251.21 0.00 0.00 40,164,448.64
===============================================================================
Run: 06/30/97 14:46:54
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-8 814.745948 8.509756 4.090431 12.600187 0.000000 806.236192
A-9 814.745945 8.509755 12.695744 21.205499 0.000000 806.236190
A-10 75.421506 0.787753 0.456519 1.244272 0.000000 74.633753
A-11 75.421501 0.787753 0.743702 1.531455 0.000000 74.633748
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 834.979569 6.329675 6.082938 12.412613 0.000000 828.649893
B 772.481679 1.236315 5.627633 6.863948 0.000000 766.625776
_______________________________________________________________________________
DETERMINATION DATE 20-June-97
DISTRIBUTION DATE 25-June-97
Run: 06/30/97 14:46:55 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S16 (POOL # 4065)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4065
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 10,659.42
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,215.82
SUBSERVICER ADVANCES THIS MONTH 28,899.99
MASTER SERVICER ADVANCES THIS MONTH 2,053.35
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 908,323.23
(B) TWO MONTHLY PAYMENTS: 3 1,005,006.01
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,573,230.35
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 40,164,448.64
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 162
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 250,560.46
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 64,823.37
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 55.83491470 % 14.95552300 % 29.20956260 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 55.76363460 % 14.97966013 % 29.25670530 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2267 %
BANKRUPTCY AMOUNT AVAILABLE 177,277.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,931,486.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.42135966
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 293.18
POOL TRADING FACTOR: 12.44703952
LIBOR INDEX: 0.0000
COFI INDEX: 0.0000
TREASURY INDEX: 0.0000
................................................................................
Run: 06/30/97 14:46:56 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-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 5,357,483.70 7.950000 % 348,448.23
A-5 760920B31 41,703.00 267.86 1008.000000 % 17.42
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 0.386713 % 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 5,611,610.70 8.000000 % 33,042.70
- -------------------------------------------------------------------------------
157,858,019.23 16,457,362.26 381,508.35
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 35,449.76 383,897.99 0.00 0.00 5,009,035.47
A-5 224.72 242.14 0.00 0.00 250.44
A-6 36,541.76 36,541.76 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 5,297.05 5,297.05 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
B 37,364.84 70,407.54 0.00 0.00 5,578,568.00
- -------------------------------------------------------------------------------
114,878.13 496,386.48 0.00 0.00 16,075,853.91
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 563.945653 36.678761 3.731554 40.410315 0.000000 527.266892
A-5 6.423039 0.417716 5.388581 5.806297 0.000000 6.005323
A-6 1000.000000 0.000000 6.658484 6.658484 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 789.939554 4.651380 5.259800 9.911180 0.000000 785.288173
_______________________________________________________________________________
DETERMINATION DATE 20-June-97
DISTRIBUTION DATE 25-June-97
Run: 06/30/97 14:46:57 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S18 (POOL # 4066)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4066
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 4,342.13
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,764.09
SUBSERVICER ADVANCES THIS MONTH 2,923.59
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 240,486.85
(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 16,075,853.91
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 94
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 284,602.90
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 65.90212570 % 34.09787430 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 65.29846540 % 34.70153460 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3871 %
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 8.83224764
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 114.29
POOL TRADING FACTOR: 10.18374232
................................................................................
Run: 06/30/97 14:46:57 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S19 (POOL # 4067)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4067
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760920ZP6 117,460,633.00 0.00 7.750000 % 0.00
A-2 760920ZQ4 60,098,010.00 0.00 0.000000 % 0.00
A-3 760920ZR2 241,357.00 0.00 0.000000 % 0.00
A-4 760920ZS0 37,500,000.00 0.00 8.500000 % 0.00
A-5 760920ZT8 15,800,000.00 0.00 8.500000 % 0.00
A-6 760920ZU5 33,700,000.00 12,501,189.76 8.500000 % 29,006.53
A-7 760920ZX9 9,104,000.00 9,104,000.00 8.500000 % 0.00
A-8 760920ZY7 19,200,000.00 0.00 0.000000 % 0.00
A-9 760920ZZ4 1,663,637.00 0.00 0.000000 % 0.00
A-10 760920ZV3 6,136,363.00 0.00 0.000000 % 0.00
A-11 760920ZW1 0.00 0.00 0.166954 % 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 5,486,160.22 8.500000 % 5,493.20
B 12,805,385.16 10,629,735.46 8.500000 % 10,643.37
- -------------------------------------------------------------------------------
320,111,585.16 37,721,085.44 45,143.10
===============================================================================
_______________________________________________________________________________
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 0.00 0.00 0.00 0.00 0.00
A-6 88,533.02 117,539.55 0.00 0.00 12,472,183.23
A-7 64,474.24 64,474.24 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 5,247.07 5,247.07 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 38,852.81 44,346.01 0.00 0.00 5,480,667.02
B 75,279.43 85,922.80 0.00 0.00 10,619,092.09
- -------------------------------------------------------------------------------
272,386.57 317,529.67 0.00 0.00 37,675,942.34
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED 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-6 370.955186 0.860728 2.627093 3.487821 0.000000 370.094458
A-7 1000.000000 0.000000 7.081968 7.081968 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 856.944739 0.858044 6.068855 6.926899 0.000000 856.086695
B 830.098847 0.831163 5.878733 6.709896 0.000000 829.267684
_______________________________________________________________________________
DETERMINATION DATE 20-June-97
DISTRIBUTION DATE 25-June-97
Run: 06/30/97 14:46:58 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S19 (POOL # 4067)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4067
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 8,996.54
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,866.83
SUBSERVICER ADVANCES THIS MONTH 22,307.53
MASTER SERVICER ADVANCES THIS MONTH 8,934.61
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,327,708.77
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 4 963,343.18
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 416,789.03
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 37,675,942.34
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 143
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 1,103,176.98
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 7,373.62
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 57.27616140 % 14.54401500 % 28.17982390 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 57.26779980 % 14.54686115 % 28.18533910 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1670 %
BANKRUPTCY AMOUNT AVAILABLE 224,340.00
FRAUD AMOUNT AVAILABLE 421,091.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,938,553.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.09029353
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 288.12
POOL TRADING FACTOR: 11.76962787
................................................................................
Run: 06/30/97 14:46:59 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S20 (POOL # 4068)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4068
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760920E20 54,519,000.00 0.00 8.100000 % 0.00
A-2 760920E46 121,290,000.00 0.00 8.100000 % 0.00
A-3 760920E61 38,352,000.00 0.00 8.100000 % 0.00
A-4 760920E79 45,739,000.00 0.00 8.100000 % 0.00
A-5 760920E87 38,405,000.00 8,065,924.64 8.100000 % 699,266.65
A-6 760920D70 2,829,000.00 615,729.18 8.100000 % 45,946.22
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 6,848,270.82 8.100000 % 0.00
A-10 760920E53 16,830,000.00 0.00 8.100000 % 0.00
A-11 760920D96 8,130,000.00 1,913,261.28 8.100000 % 55,382.87
A-12 760920F37 10,000,000.00 766,530.98 8.100000 % 22,188.65
A-13 760920E95 0.00 0.00 0.400000 % 0.00
A-14 760920F29 0.00 0.00 0.246069 % 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 7,486,436.23 8.500000 % 46,984.37
B 16,895,592.50 14,925,300.52 8.500000 % 88,774.85
- -------------------------------------------------------------------------------
375,449,692.50 49,248,453.65 958,543.61
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 54,115.67 753,382.32 0.00 0.00 7,366,657.99
A-6 4,131.03 50,077.25 0.00 0.00 569,782.96
A-7 16,974.20 16,974.20 0.00 0.00 2,530,000.00
A-8 40,905.82 40,905.82 0.00 0.00 6,097,000.00
A-9 0.00 0.00 45,946.22 0.00 6,894,217.04
A-10 0.00 0.00 0.00 0.00 0.00
A-11 12,836.39 68,219.26 0.00 0.00 1,857,878.41
A-12 5,142.78 27,331.43 0.00 0.00 744,342.33
A-13 8,891.46 8,891.46 0.00 0.00 0.00
A-14 10,037.69 10,037.69 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 52,708.16 99,692.53 0.00 0.00 7,439,451.86
B 105,081.43 193,856.28 0.00 4,895.37 14,831,630.33
- -------------------------------------------------------------------------------
310,824.63 1,269,368.24 45,946.22 4,895.37 48,330,960.92
===============================================================================
Run: 06/30/97 14:46:59
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-5 210.022774 18.207698 1.409079 19.616777 0.000000 191.815076
A-6 217.649056 16.241152 1.460244 17.701396 0.000000 201.407904
A-7 1000.000000 0.000000 6.709170 6.709170 0.000000 1000.000000
A-8 1000.000000 0.000000 6.709172 6.709172 0.000000 1000.000000
A-9 1477.512583 0.000000 0.000000 0.000000 9.912885 1487.425467
A-10 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-11 235.333491 6.812161 1.578892 8.391053 0.000000 228.521330
A-12 76.653098 2.218865 0.514278 2.733143 0.000000 74.434233
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 886.178531 5.561597 6.239129 11.800726 0.000000 880.616934
B 883.384262 5.254320 6.219456 11.473776 0.000000 877.840202
_______________________________________________________________________________
DETERMINATION DATE 20-June-97
DISTRIBUTION DATE 25-June-97
Run: 06/30/97 14:46:59 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S20 (POOL # 4068)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4068
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 12,909.79
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,087.81
SUBSERVICER ADVANCES THIS MONTH 22,096.54
MASTER SERVICER ADVANCES THIS MONTH 2,591.10
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 1,098,474.02
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,560,083.55
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 48,330,960.92
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 182
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 305,128.05
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 608,412.73
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 54.49250670 % 15.20136300 % 30.30613030 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 53.91963710 % 15.39272491 % 30.68763800 %
CLASS A-14 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2467 %
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 9.19047998
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 287.52
POOL TRADING FACTOR: 12.87281942
................................................................................
Run: 06/30/97 14:47:00 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S21 (POOL # 4069)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4069
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A 760920ZL5 105,871,227.00 33,655,904.69 6.621014 % 1,368,337.30
S 760920ZN1 0.00 0.00 0.150000 % 0.00
R 760920ZM3 100.00 0.00 6.621014 % 0.00
B 7,968,810.12 1,919,832.27 6.621014 % 31,586.42
- -------------------------------------------------------------------------------
113,840,137.12 35,575,736.96 1,399,923.72
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 182,196.58 1,550,533.88 0.00 0.00 32,287,567.39
S 4,363.15 4,363.15 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B 10,393.03 41,979.45 0.00 0.00 1,888,245.85
- -------------------------------------------------------------------------------
196,952.76 1,596,876.48 0.00 0.00 34,175,813.24
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 317.894726 12.924544 1.720926 14.645470 0.000000 304.970182
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 240.918310 3.963756 1.304214 5.267970 0.000000 236.954554
_______________________________________________________________________________
DETERMINATION DATE 20-June-97
DISTRIBUTION DATE 25-June-97
Run: 06/30/97 14:47:00 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S21 (POOL # 4069)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4069
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 11,645.84
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,607.56
SUBSERVICER ADVANCES THIS MONTH 559,249.69
MASTER SERVICER ADVANCES THIS MONTH 2,274.64
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 685,738.63
(B) TWO MONTHLY PAYMENTS: 1 249,546.22
(C) THREE OR MORE MONTHLY PAYMENTS: 1 564,508.22
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 1,284,023.88
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 34,175,813.24
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 122
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 325,426.87
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 814,606.93
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 94.60353480 % 5.39646520 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 94.47490590 % 5.52509410 %
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 7.39326838
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 293.53
POOL TRADING FACTOR: 30.02088201
PASS THROUGH RATE FOR NEXT DISTRIBUTION: 0.2446
TOTAL BALANCE OF CONVERTED LOANS REMAINING IN POOL: 0.00
TOTAL REPURCHASE OF CONVERTING AND CONVERTED
LOANS IN THIS DISTRIBUTION: 0.00
................................................................................
Run: 06/30/97 14:51:11 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S23 (POOL # 4070)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4070
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760920G28 37,023,610.00 0.00 7.000000 % 0.00
A-2 760920F86 58,150,652.00 0.00 0.000000 % 0.00
A-3 760920F94 307,675.00 0.00 0.000000 % 0.00
A-4 760920G36 42,213,063.00 0.00 8.500000 % 0.00
A-5 760920G44 18,094,000.00 0.00 8.500000 % 0.00
A-6 760920G51 20,500,000.00 17,131,883.27 8.500000 % 1,496,130.10
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 3,661,879.00 780,288.00 0.091912 % 52,659.22
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 3,880,719.51 8.500000 % 29,497.30
B 10,804,782.23 9,619,976.04 8.500000 % 0.00
- -------------------------------------------------------------------------------
216,050,982.23 34,387,988.22 1,578,286.62
===============================================================================
_______________________________________________________________________________
REMAINING
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-6 120,417.63 1,616,547.73 0.00 0.00 15,635,753.17
A-7 20,911.72 20,911.72 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 2,613.63 55,272.85 0.00 0.00 727,628.78
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 27,277.04 56,774.34 0.00 0.00 3,851,222.21
B 54,338.57 54,338.57 0.00 86,400.24 9,546,854.73
B RECOURSE OBLIGATION
86,400.23
- -------------------------------------------------------------------------------
225,558.59 1,890,245.44 0.00 86,400.24 32,736,580.29
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED 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-6 835.701623 72.981956 5.874031 78.855987 0.000000 762.719667
A-7 1000.000000 0.000000 7.028863 7.028863 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-11 213.084048 14.380382 0.713740 15.094122 0.000000 198.703666
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 898.314701 6.828079 6.314130 13.142209 0.000000 891.486623
B 890.344279 0.000000 5.029121 5.029121 0.000000 883.576784
B RECOURSE OBLIGATION 7.996480
_______________________________________________________________________________
DETERMINATION DATE 20-June-97
DISTRIBUTION DATE 25-June-97
Run: 06/30/97 14:51:12 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S23 (POOL # 4070)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4070
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 8,415.45
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,532.22
SUBSERVICER ADVANCES THIS MONTH 11,291.59
MASTER SERVICER ADVANCES THIS MONTH 3,884.46
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 253,201.20
(B) TWO MONTHLY PAYMENTS: 2 452,028.62
(C) THREE OR MORE MONTHLY PAYMENTS: 1 398,616.97
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 323,236.64
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 32,736,580.29
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 134
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 497,285.27
REMAINING SUBCLASS INTEREST SHORTFALL 13,278.92
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,390,025.27
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 60.74008320 % 11.28510200 % 27.97481490 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 59.07307110 % 11.76427769 % 29.16265120 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.0964 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 391,468.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,889,292.00
LOSS AMOUNT COVERED BY LOSS OBLIGATION 86,400.23
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.84075400
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 286.77
POOL TRADING FACTOR: 15.15224784
COFI INDEX USED FOR THIS DISTRIBUTION 0.0000
................................................................................
Run: 06/30/97 14:47:01 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S22 (POOL # 4072)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4072
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760920H92 23,871,000.00 0.00 8.000000 % 0.00
A-2 760920J25 9,700,000.00 0.00 6.000000 % 0.00
A-3 760920J33 0.00 0.00 2.000000 % 0.00
A-4 760920J41 19,500,000.00 0.00 8.000000 % 0.00
A-5 760920J58 39,840,000.00 0.00 8.000000 % 0.00
A-6 760920J82 10,982,000.00 7,009,654.86 8.000000 % 101,111.09
A-7 760920J90 7,108,000.00 0.00 8.000000 % 0.00
A-8 760920K23 10,000,000.00 981,683.60 8.000000 % 14,160.34
A-9 760920K31 37,500,000.00 3,829,714.91 8.000000 % 55,241.90
A-10 760920J74 17,000,000.00 5,731,806.64 8.000000 % 82,678.71
A-11 760920J66 0.00 0.00 0.348394 % 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 6,534,342.11 8.000000 % 34,677.28
- -------------------------------------------------------------------------------
183,771,178.70 24,087,202.12 287,869.32
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 46,688.61 147,799.70 0.00 0.00 6,908,543.77
A-7 0.00 0.00 0.00 0.00 0.00
A-8 6,538.62 20,698.96 0.00 0.00 967,523.26
A-9 25,508.25 80,750.15 0.00 0.00 3,774,473.01
A-10 38,177.35 120,856.06 0.00 0.00 5,649,127.93
A-11 6,986.85 6,986.85 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
B 43,522.74 78,200.02 0.00 0.00 6,448,281.78
- -------------------------------------------------------------------------------
167,422.42 455,291.74 0.00 0.00 23,747,949.75
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED 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-6 638.285819 9.206983 4.251376 13.458359 0.000000 629.078835
A-7 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-8 98.168360 1.416034 0.653862 2.069896 0.000000 96.752326
A-9 102.125731 1.473117 0.680220 2.153337 0.000000 100.652614
A-10 337.165096 4.863454 2.245726 7.109180 0.000000 332.301643
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 790.128046 4.193152 5.262738 9.455890 0.000000 779.721691
_______________________________________________________________________________
DETERMINATION DATE 20-June-97
DISTRIBUTION DATE 25-June-97
Run: 06/30/97 14:47:02 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S22 (POOL # 4072)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4072
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 6,200.14
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,642.11
SUBSERVICER ADVANCES THIS MONTH 4,386.14
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 0 0.00
(B) TWO MONTHLY PAYMENTS: 1 152,766.07
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 194,160.26
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 23,747,949.75
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 108
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 22,012.68
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 72.87214150 % 27.12785850 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 72.84699590 % 27.15300410 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3492 %
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 8.78573734
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 114.93
POOL TRADING FACTOR: 12.92256485
PAC COMPANION
ENDING A-7 PRINCIPAL COMPONENT: 0.00 0.00
ENDING A-8 PRINCIPAL COMPONENT: 967,523.26 0.00
ENDING A-9 PRINCIPAL COMPONENT: 3,774,473.01 0.00
ENDING A-10 PRINCIPAL COMPONENT: 5,649,127.93 0.00
................................................................................
Run: 06/30/97 14:47:04 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 29,675,591.20 7.780593 % 1,221,530.54
S 760920H84 0.00 0.00 0.150000 % 0.00
R 760920H76 100.00 0.00 7.780593 % 0.00
B 8,084,552.09 6,456,774.07 7.780593 % 6,597.41
- -------------------------------------------------------------------------------
134,742,525.09 36,132,365.27 1,228,127.95
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 191,158.87 1,412,689.41 0.00 0.00 28,454,060.66
S 4,487.15 4,487.15 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B 41,592.08 48,189.49 0.00 0.00 6,450,176.66
- -------------------------------------------------------------------------------
237,238.10 1,465,366.05 0.00 0.00 34,904,237.32
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 234.297249 9.644332 1.509254 11.153586 0.000000 224.652917
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 798.655757 0.816051 5.144636 5.960687 0.000000 797.839706
_______________________________________________________________________________
DETERMINATION DATE 20-June-97
DISTRIBUTION DATE 25-June-97
Run: 06/30/97 14:47:04 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S25 (POOL # 4074)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4074
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 10,620.14
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,997.68
SUBSERVICER ADVANCES THIS MONTH 26,117.67
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 1,494,084.95
(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 34,904,237.32
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 120
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,191,208.57
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 82.13022030 % 17.86977970 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 81.52036210 % 18.47963790 %
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 8.45752593
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 290.76
POOL TRADING FACTOR: 25.90439603
PASS THROUGH RATE FOR NEXT DISTRIBUTION: 0.1905
TOTAL BALANCE OF CONVERTED LOANS REMAINING IN POOL: 0.00
TOTAL REPURCHASE OF CONVERTING AND CONVERTED
LOANS IN THIS DISTRIBUTION: 0.00
................................................................................
Run: 06/30/97 14:47:05 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-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 1,050,976.47 8.500000 % 27,350.80
A-11 760920T24 20,000,000.00 9,554,331.30 8.500000 % 248,643.67
A-12 760920P44 39,837,000.00 19,030,794.82 8.500000 % 495,260.89
A-13 760920P77 4,598,000.00 6,838,862.79 8.500000 % 0.00
A-14 760920M62 2,400,000.00 159,137.19 8.500000 % 48,238.86
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 0.093441 % 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 7,660,394.05 8.500000 % 7,380.73
B 17,878,726.36 15,058,949.78 8.500000 % 14,014.57
- -------------------------------------------------------------------------------
376,384,926.36 71,355,446.40 840,889.52
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 0.00 0.00 0.00 0.00 0.00
A-7 0.00 0.00 0.00 0.00 0.00
A-8 0.00 0.00 0.00 0.00 0.00
A-9 0.00 0.00 0.00 0.00 0.00
A-10 7,413.21 34,764.01 0.00 0.00 1,023,625.67
A-11 67,392.79 316,036.46 0.00 0.00 9,305,687.63
A-12 134,236.33 629,497.22 0.00 0.00 18,535,533.93
A-13 0.00 0.00 48,238.86 0.00 6,887,101.65
A-14 1,122.49 49,361.35 0.00 0.00 110,898.33
A-15 26,098.46 26,098.46 0.00 0.00 3,700,000.00
A-16 28,214.55 28,214.55 0.00 0.00 4,000,000.00
A-17 30,344.75 30,344.75 0.00 0.00 4,302,000.00
A-18 5,532.97 5,532.97 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 54,033.64 61,414.37 0.00 0.00 7,653,013.32
B 106,220.39 120,234.96 0.00 0.00 15,044,440.60
- -------------------------------------------------------------------------------
460,609.58 1,301,499.10 48,238.86 0.00 70,562,301.13
===============================================================================
Run: 06/30/97 14:47:05
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-10 477.716577 12.432182 3.369641 15.801823 0.000000 465.284396
A-11 477.716565 12.432184 3.369640 15.801824 0.000000 465.284382
A-12 477.716566 12.432183 3.369640 15.801823 0.000000 465.284382
A-13 1487.355979 0.000000 0.000000 0.000000 10.491270 1497.847249
A-14 66.307163 20.099525 0.467704 20.567229 0.000000 46.207638
A-15 1000.000000 0.000000 7.053638 7.053638 0.000000 1000.000000
A-16 1000.000000 0.000000 7.053638 7.053638 0.000000 1000.000000
A-17 1000.000000 0.000000 7.053638 7.053638 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 904.521673 0.871500 6.380168 7.251668 0.000000 903.650174
B 842.283140 0.783868 5.941160 6.725028 0.000000 841.471607
_______________________________________________________________________________
DETERMINATION DATE 20-June-97
DISTRIBUTION DATE 25-June-97
Run: 06/30/97 14:47:06 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S26 (POOL # 4075)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4075
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 18,462.84
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 7,400.69
SUBSERVICER ADVANCES THIS MONTH 16,431.42
MASTER SERVICER ADVANCES THIS MONTH 6,662.79
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,057,625.62
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 970,905.93
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 70,562,301.13
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 261
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 830,353.83
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 724,394.85
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 68.16032280 % 10.73554200 % 21.10413510 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 67.83345560 % 10.84575361 % 21.32079080 %
CLASS A-18 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.0944 %
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 9.03560623
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 293.59
POOL TRADING FACTOR: 18.74737700
................................................................................
Run: 06/30/97 14:47:07 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S27 (POOL # 4076)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4076
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760920Q27 13,123,000.00 0.00 7.000000 % 0.00
A-2 760920Q76 70,000.00 0.00 952.000000 % 0.00
A-3 760920Q35 14,026,000.00 0.00 7.000000 % 0.00
A-4 760920Q43 15,799,000.00 0.00 7.000000 % 0.00
A-5 760920Q50 13,201,000.00 0.00 7.000000 % 0.00
A-6 760920Q68 20,050,000.00 0.00 7.500000 % 0.00
A-7 760920Q84 16,484,000.00 5,010,048.90 8.000000 % 395,674.22
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 0.168385 % 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 5,930,912.47 8.000000 % 32,833.27
- -------------------------------------------------------------------------------
157,499,405.19 23,961,961.37 428,507.49
===============================================================================
_______________________________________________________________________________
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 33,074.51 428,748.73 0.00 0.00 4,614,374.68
A-8 85,959.86 85,959.86 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 3,329.55 3,329.55 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
B 39,153.70 71,986.97 0.00 0.00 5,898,079.20
- -------------------------------------------------------------------------------
161,517.62 590,025.11 0.00 0.00 23,533,453.88
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-5 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-6 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-7 303.934051 24.003532 2.006461 26.009993 0.000000 279.930519
A-8 1000.000000 0.000000 6.601633 6.601633 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 792.753810 4.388649 5.233470 9.622119 0.000000 788.365160
_______________________________________________________________________________
DETERMINATION DATE 20-June-97
DISTRIBUTION DATE 25-June-97
Run: 06/30/97 14:47:07 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S27 (POOL # 4076)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4076
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 6,747.02
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,604.30
SUBSERVICER ADVANCES THIS MONTH 9,948.62
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 306,346.92
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 198,877.79
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 323,248.17
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 23,533,453.88
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 127
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 295,855.12
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 75.24863520 % 24.75136480 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 74.93746890 % 25.06253110 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1690 %
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 8.63577720
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 116.65
POOL TRADING FACTOR: 14.94193191
................................................................................
Run: 06/30/97 14:47:08 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-S28 (POOL # 4077)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4077
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760920R83 112,112,000.00 0.00 7.750000 % 0.00
A-2 760920R91 10,192,000.00 0.00 10.750000 % 0.00
A-3 760920S41 46,773,810.00 0.00 7.125000 % 0.00
A-4 760920S74 14,926,190.00 0.00 12.375000 % 0.00
A-5 760920S33 15,000,000.00 0.00 6.375000 % 0.00
A-6 760920S58 54,705,000.00 0.00 7.500000 % 0.00
A-7 760920S66 7,815,000.00 0.00 11.500000 % 0.00
A-8 760920S82 8,967,000.00 0.00 8.000000 % 0.00
A-9 760920S90 833,000.00 0.00 8.000000 % 0.00
A-10 760920S25 47,400,000.00 41,592,593.32 8.000000 % 601,022.95
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 0.267734 % 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 6,639,865.28 8.000000 % 6,977.29
B 16,432,384.46 14,781,171.51 8.000000 % 15,532.32
- -------------------------------------------------------------------------------
365,162,840.46 68,616,630.11 623,532.56
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 0.00 0.00 0.00 0.00 0.00
A-7 0.00 0.00 0.00 0.00 0.00
A-8 0.00 0.00 0.00 0.00 0.00
A-9 0.00 0.00 0.00 0.00 0.00
A-10 276,385.27 877,408.22 0.00 0.00 40,991,570.37
A-11 37,232.27 37,232.27 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 15,259.54 15,259.54 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 44,122.30 51,099.59 0.00 0.00 6,632,887.99
B 98,221.77 113,754.09 0.00 0.00 14,765,639.19
- -------------------------------------------------------------------------------
471,221.15 1,094,753.71 0.00 0.00 67,993,097.55
===============================================================================
Run: 06/30/97 14:47:08
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-10 877.480872 12.679809 5.830913 18.510722 0.000000 864.801063
A-11 1000.000000 0.000000 6.645060 6.645060 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 909.165074 0.955367 6.041456 6.996823 0.000000 908.209707
B 899.514708 0.945227 5.977329 6.922556 0.000000 898.569482
_______________________________________________________________________________
DETERMINATION DATE 20-June-97
DISTRIBUTION DATE 25-June-97
Run: 06/30/97 14:47:09 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S28 (POOL # 4077)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4077
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 17,023.84
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 7,247.63
SUBSERVICER ADVANCES THIS MONTH 8,824.87
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 759,883.51
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 342,370.42
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 67,993,097.55
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 267
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 551,428.96
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 68.78156690 % 9.67675800 % 21.54167510 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 68.52838310 % 9.75523727 % 21.71637960 %
CLASS A-14 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2673 %
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 8.69095817
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 289.79
POOL TRADING FACTOR: 18.61993884
................................................................................
Run: 06/30/97 14:47:09 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 15,902,638.41 7.192118 % 19,334.59
S 760920U30 0.00 0.00 0.250000 % 0.00
R 760920U48 100.00 0.00 7.192118 % 0.00
B 6,095,852.88 4,044,009.64 7.192118 % 4,388.60
- -------------------------------------------------------------------------------
116,111,466.88 19,946,648.05 23,723.19
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 95,304.96 114,639.55 0.00 0.00 15,883,303.82
S 4,155.27 4,155.27 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B 24,235.87 28,624.47 0.00 199.04 4,039,422.01
- -------------------------------------------------------------------------------
123,696.10 147,419.29 0.00 199.04 19,922,725.83
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 144.549053 0.175744 0.866287 1.042031 0.000000 144.373309
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 663.403419 0.719932 3.975795 4.695727 0.000000 662.650836
_______________________________________________________________________________
DETERMINATION DATE 20-June-97
DISTRIBUTION DATE 25-June-97
Run: 06/30/97 14:47:10 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S29 (POOL # 4078)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4078
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 6,629.04
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,044.43
SPREAD 1,521.29
SUBSERVICER ADVANCES THIS MONTH 8,384.60
MASTER SERVICER ADVANCES THIS MONTH 3,062.01
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 415,880.56
(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 19,922,725.83
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 66
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 401,444.72
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,294.19
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 79.72586860 % 20.27413140 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 79.72455150 % 20.27544850 %
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 8.08299159
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 300.71
POOL TRADING FACTOR: 17.15827589
................................................................................
Run: 06/30/97 14:47:12 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 18,965,299.20 7.500000 % 717,798.91
A-5 760920Y36 20,936,000.00 20,936,000.00 7.500000 % 0.00
A-6 760920X86 25,256,000.00 0.00 5.800000 % 0.00
A-7 760920Y44 36,900,000.00 0.00 7.500000 % 0.00
A-8 760920Y51 15,000,000.00 4,855,144.71 7.500000 % 86,450.34
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 0.204057 % 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 9,354,950.22 7.500000 % 52,240.38
- -------------------------------------------------------------------------------
261,801,192.58 54,111,394.13 856,489.63
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 118,151.80 835,950.71 0.00 0.00 18,247,500.29
A-5 130,429.05 130,429.05 0.00 0.00 20,936,000.00
A-6 0.00 0.00 0.00 0.00 0.00
A-7 0.00 0.00 0.00 0.00 0.00
A-8 30,247.03 116,697.37 0.00 0.00 4,768,694.37
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 9,171.89 9,171.89 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
B 58,280.36 110,520.74 0.00 0.00 9,302,709.84
- -------------------------------------------------------------------------------
346,280.13 1,202,769.76 0.00 0.00 53,254,904.50
===============================================================================
Run: 06/30/97 14:47:12
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-4 775.074551 29.335032 4.828632 34.163664 0.000000 745.739519
A-5 1000.000000 0.000000 6.229893 6.229893 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-8 323.676314 5.763356 2.016469 7.779825 0.000000 317.912958
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 792.725710 4.426779 4.938597 9.365376 0.000000 788.298931
_______________________________________________________________________________
DETERMINATION DATE 20-June-97
DISTRIBUTION DATE 25-June-97
Run: 06/30/97 14:47:13 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S31 (POOL # 4080)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4080
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 12,904.20
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,495.07
SUBSERVICER ADVANCES THIS MONTH 5,011.68
MASTER SERVICER ADVANCES THIS MONTH 2,262.22
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 199,895.11
(B) TWO MONTHLY PAYMENTS: 1 205,176.71
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 53,254,904.50
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 235
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 195,708.43
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 554,318.09
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 82.71168140 % 17.28831860 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 82.53173130 % 17.46826870 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2028 %
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 8.11603374
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 117.31
POOL TRADING FACTOR: 20.34173488
PAC I PAC II COMPANION
CLASS A-6 PRIN DIST: 0.00 0.00 N/A
CLASS A-6 ENDING BAL: 0.00 0.00 N/A
CLASS A-7 PRIN DIST: 0.00 0.00 0.00
CLASS A-7 ENDING BAL: 0.00 0.00 0.00
CLASS A-8 PRIN DIST: 86,450.34 N/A 0.00
CLASS A-8 ENDING BAL: 4,768,694.37 N/A 0.00
................................................................................
Run: 06/30/97 14:47:14 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 55,731,990.12 7.750000 % 742,420.27
A-11 760920U55 2,522,000.00 0.00 7.750000 % 0.00
A-12 760920U63 2,475,000.00 2,013,670.30 7.750000 % 63,894.38
A-13 760920U89 10,958,000.00 10,958,000.00 7.750000 % 0.00
A-14 760920W46 6,968,000.00 9,951,329.70 7.750000 % 0.00
A-15 760920V54 23,788,000.00 0.00 7.750000 % 0.00
A-16 760920W53 16,332,000.00 8,739,370.74 7.750000 % 82,490.46
A-17 760920W38 0.00 0.00 0.322135 % 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 7,859,269.84 7.750000 % 8,203.32
B 20,436,665.48 18,663,604.92 7.750000 % 19,480.62
- -------------------------------------------------------------------------------
430,245,573.48 113,917,235.62 916,489.05
===============================================================================
_______________________________________________________________________________
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 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-10 357,837.75 1,100,258.02 0.00 0.00 54,989,569.85
A-11 0.00 0.00 0.00 0.00 0.00
A-12 12,929.15 76,823.53 0.00 0.00 1,949,775.92
A-13 70,357.91 70,357.91 0.00 0.00 10,958,000.00
A-14 0.00 0.00 63,894.38 0.00 10,015,224.08
A-15 0.00 0.00 0.00 0.00 0.00
A-16 56,112.78 138,603.24 0.00 0.00 8,656,880.28
A-17 30,402.33 30,402.33 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 50,461.92 58,665.24 0.00 0.00 7,851,066.52
B 119,833.20 139,313.82 0.00 0.00 18,644,124.30
- -------------------------------------------------------------------------------
697,935.04 1,614,424.09 63,894.38 0.00 113,064,640.95
===============================================================================
Run: 06/30/97 14:47:14
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-10 848.266999 11.299984 5.446458 16.746442 0.000000 836.967015
A-11 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-12 813.604162 25.815911 5.223899 31.039810 0.000000 787.788251
A-13 1000.000000 0.000000 6.420689 6.420689 0.000000 1000.000000
A-14 1428.147201 0.000000 0.000000 0.000000 9.169687 1437.316889
A-15 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-16 535.107197 5.050849 3.435757 8.486606 0.000000 530.056348
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 913.241211 0.953220 5.863637 6.816857 0.000000 912.287991
B 913.241201 0.953220 5.863637 6.816857 0.000000 912.287982
_______________________________________________________________________________
DETERMINATION DATE 20-June-97
DISTRIBUTION DATE 25-June-97
Run: 06/30/97 14:47:15 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S32 (POOL # 4081)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4081
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 34,065.64
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 11,928.44
SUBSERVICER ADVANCES THIS MONTH 20,638.70
MASTER SERVICER ADVANCES THIS MONTH 4,634.66
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 316,624.95
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 4 1,691,378.17
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 679,656.11
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 113,064,640.95
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 421
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 568,628.09
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 733,690.61
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 76.71741720 % 6.89910500 % 16.38347770 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 76.56633360 % 6.94387428 % 16.48979220 %
CLASS A-17 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3234 %
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 8.56115849
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 292.36
POOL TRADING FACTOR: 26.27909453
................................................................................
Run: 06/30/97 14:47:16 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-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 7,019,786.08 8.000000 % 749,654.80
A-8 7609204H8 36,700,000.00 21,199,093.36 8.000000 % 392,203.51
A-9 7609204J4 15,000,000.00 13,417,147.72 8.000000 % 248,230.07
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 0.168889 % 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 6,751,846.32 8.000000 % 6,893.17
B 15,322,642.27 13,128,222.50 8.000000 % 13,303.02
- -------------------------------------------------------------------------------
322,581,934.27 95,016,095.98 1,410,284.57
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 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 46,352.24 796,007.04 0.00 0.00 6,270,131.28
A-8 139,979.41 532,182.92 0.00 0.00 20,806,889.85
A-9 88,594.56 336,824.63 0.00 0.00 13,168,917.65
A-10 211,298.71 211,298.71 0.00 0.00 32,000,000.00
A-11 9,904.63 9,904.63 0.00 0.00 1,500,000.00
A-12 0.00 0.00 0.00 0.00 0.00
A-13 13,245.11 13,245.11 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
M 44,583.01 51,476.18 0.00 0.00 6,744,953.15
B 86,686.78 99,989.80 0.00 0.00 13,114,819.50
- -------------------------------------------------------------------------------
640,644.45 2,050,929.02 0.00 0.00 93,605,711.43
===============================================================================
Run: 06/30/97 14:47:16
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-7 594.897125 63.530068 3.928156 67.458224 0.000000 531.367058
A-8 577.631972 10.686744 3.814153 14.500897 0.000000 566.945228
A-9 894.476515 16.548671 5.906304 22.454975 0.000000 877.927843
A-10 1000.000000 0.000000 6.603085 6.603085 0.000000 1000.000000
A-11 1000.000000 0.000000 6.603087 6.603087 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 930.122710 0.949591 6.141679 7.091270 0.000000 929.173118
B 856.785812 0.868194 5.657429 6.525623 0.000000 855.911093
_______________________________________________________________________________
DETERMINATION DATE 20-June-97
DISTRIBUTION DATE 25-June-97
Run: 06/30/97 14:47:17 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S33 (POOL # 4082)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4082
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 24,437.81
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 10,044.32
SUBSERVICER ADVANCES THIS MONTH 34,177.61
MASTER SERVICER ADVANCES THIS MONTH 2,307.27
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,411,712.20
(B) TWO MONTHLY PAYMENTS: 1 351,302.78
(C) THREE OR MORE MONTHLY PAYMENTS: 1 204,363.65
FORECLOSURES
NUMBER OF LOANS 8
AGGREGATE PRINCIPAL BALANCE 2,427,803.70
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 93,605,711.43
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 362
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 302,308.31
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,313,379.72
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 79.07715680 % 7.10600300 % 13.81684060 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 78.78358880 % 7.20570684 % 14.01070440 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1684 %
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 8.60544774
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 293.26
POOL TRADING FACTOR: 29.01765458
................................................................................
Run: 06/30/97 14:47:17 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 29,090,696.03 7.500000 % 1,257,408.86
A-7 7609203P1 15,000,000.00 9,821,743.95 7.500000 % 424,532.57
A-8 7609204B1 7,005,400.00 6,975,548.26 7.500000 % 42,453.26
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 15,239,381.49 7.500000 % 0.00
A-12 7609203Y2 0.00 0.00 0.279055 % 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 11,009,433.59 7.500000 % 32,005.53
B 16,042,796.83 14,776,702.47 7.500000 % 11,977.98
- -------------------------------------------------------------------------------
427,807,906.83 157,451,505.79 1,768,378.20
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 181,072.08 1,438,480.94 0.00 0.00 27,833,287.17
A-7 61,134.45 485,667.02 0.00 0.00 9,397,211.38
A-8 32,878.36 75,331.62 10,540.23 0.00 6,943,635.23
A-9 190,080.67 190,080.67 0.00 0.00 30,538,000.00
A-10 248,975.93 248,975.93 0.00 0.00 40,000,000.00
A-11 0.00 0.00 94,855.97 0.00 15,334,237.46
A-12 36,464.64 36,464.64 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 68,527.10 100,532.63 0.00 0.00 10,977,428.06
B 91,976.08 103,954.06 0.00 30,979.41 14,733,745.10
- -------------------------------------------------------------------------------
911,109.31 2,679,487.51 105,396.20 30,979.41 155,757,544.40
===============================================================================
Run: 06/30/97 14:47:17
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-6 654.782930 28.302171 4.075630 32.377801 0.000000 626.480759
A-7 654.782930 28.302171 4.075630 32.377801 0.000000 626.480759
A-8 995.738753 6.060077 4.693288 10.753365 1.504586 991.183263
A-9 1000.000000 0.000000 6.224398 6.224398 0.000000 1000.000000
A-10 1000.000000 0.000000 6.224398 6.224398 0.000000 1000.000000
A-11 1404.823191 0.000000 0.000000 0.000000 8.744178 1413.567369
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 935.766928 2.720369 5.824586 8.544955 0.000000 933.046559
B 921.080197 0.746627 5.733170 6.479797 0.000000 918.402524
_______________________________________________________________________________
DETERMINATION DATE 20-June-97
DISTRIBUTION DATE 25-June-97
Run: 06/30/97 14:47:18 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 43,686.04
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 16,701.66
SUBSERVICER ADVANCES THIS MONTH 19,975.16
MASTER SERVICER ADVANCES THIS MONTH 7,114.31
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,442,880.65
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 203,688.23
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,022,750.38
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 155,757,544.40
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 595
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 962,557.78
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,236,233.95
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 83.62280760 % 6.99226900 % 9.38492290 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 83.49282320 % 7.04776652 % 9.45941020 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2776 %
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 8.24054326
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 292.03
POOL TRADING FACTOR: 36.40829024
COMPONENTS
ACCRUAL NON-ACCRUAL
CLASS A-8 PRINCIPAL DISTRIBUTION: 0.00 42,453.26
CLASS A-8 ENDING BALANCE: 1,703,914.09 5,239,721.14
................................................................................
Run: 06/30/97 14:47:19 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-S35 (POOL # 4084)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4084
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 7609202T4 19,150,000.00 0.00 7.000000 % 0.00
A-2 7609202U1 8,000,000.00 0.00 5.500000 % 0.00
A-3 7609202V9 19,300,000.00 0.00 5.750000 % 0.00
A-4 7609202W7 10,000,000.00 0.00 6.500000 % 0.00
A-5 7609202S6 20,800,000.00 19,318,267.70 6.500000 % 387,448.02
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 4,876.40 2775.250000 % 69.98
A-11 7609203B2 0.00 0.00 0.448646 % 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 4,657,761.72 7.000000 % 27,072.16
- -------------------------------------------------------------------------------
146,754,518.99 46,660,905.82 414,590.16
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 104,343.44 491,791.46 0.00 0.00 18,930,819.68
A-6 18,214.78 18,214.78 0.00 0.00 3,680,000.00
A-7 15,007.26 15,007.26 0.00 0.00 2,800,000.00
A-8 8,259.81 8,259.81 0.00 0.00 1,200,000.00
A-9 87,251.50 87,251.50 0.00 0.00 15,000,000.00
A-10 11,245.66 11,315.64 0.00 0.00 4,806.42
A-11 17,395.65 17,395.65 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
B 27,093.12 54,165.28 0.00 0.00 4,630,689.58
- -------------------------------------------------------------------------------
288,811.22 703,401.38 0.00 0.00 46,246,315.68
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED 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-5 928.762870 18.627309 5.016512 23.643821 0.000000 910.135562
A-6 1000.000000 0.000000 4.949668 4.949668 0.000000 1000.000000
A-7 176.211454 0.000000 0.944447 0.944447 0.000000 176.211454
A-8 176.211454 0.000000 1.212894 1.212894 0.000000 176.211454
A-9 403.225806 0.000000 2.345470 2.345470 0.000000 403.225807
A-10 243.820000 3.499000 562.283000 565.782000 0.000000 240.321000
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 788.873658 4.585145 4.588695 9.173840 0.000000 784.288516
_______________________________________________________________________________
DETERMINATION DATE 20-June-97
DISTRIBUTION DATE 25-June-97
Run: 06/30/97 14:47:19 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S35 (POOL # 4084)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4084
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 11,589.71
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,424.56
SUBSERVICER ADVANCES THIS MONTH 4,349.51
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 115,185.57
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 46,246,315.68
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 209
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 143,384.62
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 90.01784980 % 9.98215020 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 89.98690060 % 10.01309940 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.4491 %
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 7.87303661
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 117.88
POOL TRADING FACTOR: 31.51270298
PAC I PAC II COMPANION
CLASS A-7 PRIN DIST: 0.00 0.00 N/A
CLASS A-7 ENDING BAL: 2,800,000.00 0.00 N/A
CLASS A-8 PRIN DIST: 0.00 0.00 N/A
CLASS A-8 ENDING BAL: 1,200,000.00 0.00 N/A
CLASS A-9 PRIN DIST: 0.00 0.00 0.00
CLASS A-9 ENDING BAL: 15,000,000.00 0.00 0.00
................................................................................
Run: 06/30/97 14:47:20 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 17,314,906.24 5.700000 % 934,758.59
A-3 7609204R6 19,990,000.00 12,005,031.09 6.400000 % 199,263.16
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 0.348175 % 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 8,126,719.23 7.000000 % 46,559.72
- -------------------------------------------------------------------------------
260,444,078.54 99,706,656.56 1,180,581.47
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 82,062.80 1,016,821.39 0.00 0.00 16,380,147.65
A-3 63,884.37 263,147.53 0.00 0.00 11,805,767.93
A-4 216,215.35 216,215.35 0.00 0.00 38,524,000.00
A-5 103,747.82 103,747.82 0.00 0.00 17,825,000.00
A-6 34,404.11 34,404.11 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 32,713.21 32,713.21 0.00 0.00 0.00
A-12 28,865.09 28,865.09 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 47,300.39 93,860.11 0.00 0.00 8,080,159.51
- -------------------------------------------------------------------------------
609,193.14 1,789,774.61 0.00 0.00 98,526,075.09
===============================================================================
_______________________________________________________________________________
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-2 316.121195 17.066047 1.498235 18.564282 0.000000 299.055149
A-3 600.551830 9.968142 3.195816 13.163958 0.000000 590.583688
A-4 1000.000000 0.000000 5.612484 5.612484 0.000000 1000.000000
A-5 1000.000000 0.000000 5.820355 5.820355 0.000000 1000.000000
A-6 1000.000000 0.000000 5.820354 5.820354 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 780.059317 4.469127 4.540221 9.009348 0.000000 775.590190
_______________________________________________________________________________
DETERMINATION DATE 20-June-97
DISTRIBUTION DATE 25-June-97
Run: 06/30/97 14:47:21 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S36 (POOL # 4085)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4085
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 24,095.65
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 10,691.87
SUBSERVICER ADVANCES THIS MONTH 5,175.64
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 156,803.96
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 270,139.45
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 98,526,075.09
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 441
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 609,340.69
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 91.84937140 % 8.15062860 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 91.79896340 % 8.20103660 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3487 %
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 7.76403705
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 118.40
POOL TRADING FACTOR: 37.83003079
................................................................................
Run: 06/30/97 14:47:22 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-S37 (POOL # 4086)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4086
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 7609206K9 71,071,000.00 0.00 6.250000 % 0.00
A-2 7609206L7 59,799,000.00 0.00 6.750000 % 0.00
A-3 7609206M5 10,000,000.00 0.00 6.750000 % 0.00
A-4 7609206N3 34,297,000.00 0.00 6.750000 % 0.00
A-5 7609206J2 193,000.00 0.00 1008.609700 % 0.00
A-6 7609206R4 16,418,000.00 0.00 7.650000 % 0.00
A-7 7609206S2 48,219,000.00 0.00 7.650000 % 0.00
A-8 7609206T0 26,191,000.00 4,590,222.07 7.650000 % 889,712.54
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 8,525,855.97 7.650000 % 97,870.79
A-12 7609206G8 0.00 0.00 0.350000 % 0.00
A-13 7609206H6 0.00 0.00 0.104292 % 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 8,654,720.12 8.000000 % 8,648.91
B 16,935,768.50 15,578,498.37 8.000000 % 15,568.04
- -------------------------------------------------------------------------------
376,350,379.50 110,264,948.53 1,011,800.28
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 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 29,119.14 918,831.68 0.00 0.00 3,700,509.53
A-9 325,376.37 325,376.37 0.00 0.00 51,291,000.00
A-10 137,181.00 137,181.00 0.00 0.00 21,624,652.00
A-11 54,085.74 151,956.53 0.00 0.00 8,427,985.18
A-12 24,969.52 24,969.52 0.00 0.00 0.00
A-13 9,536.10 9,536.10 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 57,415.13 66,064.04 0.00 0.00 8,646,071.21
B 103,347.26 118,915.30 0.00 0.00 15,562,930.33
- -------------------------------------------------------------------------------
741,030.26 1,752,830.54 0.00 0.00 109,253,148.25
===============================================================================
Run: 06/30/97 14:47:22
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-8 175.259519 33.970163 1.111799 35.081962 0.000000 141.289356
A-9 1000.000000 0.000000 6.343732 6.343732 0.000000 1000.000000
A-10 1000.000000 0.000000 6.343732 6.343732 0.000000 1000.000000
A-11 782.045127 8.977324 4.961084 13.938408 0.000000 773.067802
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 919.857775 0.919240 6.102306 7.021546 0.000000 918.938535
B 919.857777 0.919240 6.102308 7.021548 0.000000 918.938537
_______________________________________________________________________________
DETERMINATION DATE 20-June-97
DISTRIBUTION DATE 25-June-97
Run: 06/30/97 14:47:23 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S37 (POOL # 4086)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4086
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 27,093.58
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 11,536.77
SUBSERVICER ADVANCES THIS MONTH 34,603.88
MASTER SERVICER ADVANCES THIS MONTH 1,796.13
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 1,812,395.75
(B) TWO MONTHLY PAYMENTS: 2 293,646.55
(C) THREE OR MORE MONTHLY PAYMENTS: 2 940,780.11
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,392,155.63
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 109,253,148.25
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 400
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 235,455.66
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 901,609.35
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 78.02273630 % 7.84902200 % 14.12824160 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 77.84136940 % 7.91379594 % 14.24483470 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1042 %
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 8.52562908
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 295.95
POOL TRADING FACTOR: 29.02963680
................................................................................
Run: 06/30/97 14:47:23 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-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 12,701,698.27 7.500000 % 1,449,677.19
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 9,920,651.77 7.500000 % 0.00
A-9 7609206B9 9,248,000.00 12,915,279.92 7.500000 % 0.00
A-10 7609205S3 0.00 0.00 0.200044 % 0.00
R 7609206D5 100.00 0.00 7.500000 % 0.00
M 7609206C7 9,625,924.00 9,118,176.64 7.500000 % 9,918.84
B 18,182,304.74 17,040,982.04 7.500000 % 0.00
- -------------------------------------------------------------------------------
427,814,328.74 184,235,788.64 1,459,596.03
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 79,200.36 1,528,877.55 0.00 0.00 11,252,021.08
A-6 287,963.95 287,963.95 0.00 0.00 46,182,000.00
A-7 476,117.61 476,117.61 0.00 0.00 76,357,000.00
A-8 52,907.50 52,907.50 8,951.88 0.00 9,929,603.65
A-9 0.00 0.00 80,532.14 0.00 12,995,812.06
A-10 30,641.05 30,641.05 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 113,638.91 123,557.75 0.00 0.00 9,108,257.80
B 68,011.64 68,011.64 0.00 0.00 17,022,444.71
- -------------------------------------------------------------------------------
1,108,481.02 2,568,077.05 89,484.02 0.00 182,847,139.30
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 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-5 181.406185 20.704350 1.131143 21.835493 0.000000 160.701835
A-6 1000.000000 0.000000 6.235415 6.235415 0.000000 1000.000000
A-7 1000.000000 0.000000 6.235415 6.235415 0.000000 1000.000000
A-8 1042.852073 0.000000 5.561600 5.561600 0.941015 1043.793088
A-9 1396.548434 0.000000 0.000000 0.000000 8.708060 1405.256494
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 947.252091 1.030430 11.805507 12.835937 0.000000 946.221661
B 937.228931 0.000000 3.740540 3.740540 0.000000 936.209405
_______________________________________________________________________________
DETERMINATION DATE 20-June-97
DISTRIBUTION DATE 25-June-97
Run: 06/30/97 14:47:24 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S38 (POOL # 4087)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4087
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 51,232.31
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 19,441.09
SUBSERVICER ADVANCES THIS MONTH 30,073.93
MASTER SERVICER ADVANCES THIS MONTH 1,848.12
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 11 3,201,927.78
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 2 391,277.32
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 459,614.08
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 182,847,139.30
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 696
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 253,504.61
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,188,235.99
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 85.80126110 % 4.94918900 % 9.24955040 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 85.70899020 % 4.98135100 % 9.30965880 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1999 %
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 8.15953644
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 294.89
POOL TRADING FACTOR: 42.73983525
COMPONENTS
ACCRUAL NON-ACCRUAL
CLASS A-8 PRINCIPAL DISTRIBUTION: 0.00 0.00
CLASS A-8 ENDING BALANCE: 1,444,603.65 8,485,000.00
................................................................................
Run: 06/30/97 14:47:25 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 18,707,895.04 7.500000 % 284,012.93
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 0.151918 % 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 6,862,807.14 7.500000 % 38,318.70
- -------------------------------------------------------------------------------
183,802,829.51 45,135,702.18 322,331.63
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 0.00 0.00 0.00 0.00 0.00
A-7 116,739.57 400,752.50 0.00 0.00 18,423,882.11
A-8 122,088.01 122,088.01 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 5,705.06 5,705.06 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
B 42,824.77 81,143.47 0.00 0.00 6,824,488.44
- -------------------------------------------------------------------------------
287,357.41 609,689.04 0.00 0.00 44,813,370.55
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 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-7 626.121859 9.505436 3.907078 13.412514 0.000000 616.616423
A-8 1000.000000 0.000000 6.240123 6.240123 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 786.042968 4.388897 4.905005 9.293902 0.000000 781.654072
_______________________________________________________________________________
DETERMINATION DATE 20-June-97
DISTRIBUTION DATE 25-June-97
Run: 06/30/97 14:47:25 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S39 (POOL # 4088)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4088
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 13,657.41
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,132.97
SUBSERVICER ADVANCES THIS MONTH 8,492.87
MASTER SERVICER ADVANCES THIS MONTH 2,585.18
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 736,794.20
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 44,813,370.55
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 196
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 224,348.99
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 70,315.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 84.79516920 % 15.20483080 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 84.77131190 % 15.22868810 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1517 %
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 8.14165836
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 118.81
POOL TRADING FACTOR: 24.38121909
................................................................................
Run: 06/30/97 14:47:26 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-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 36,784,596.74 7.979702 % 2,204,532.82
R 7609206F0 100.00 0.00 7.979702 % 0.00
B 11,237,146.51 8,414,585.86 7.979702 % 7,662.65
- -------------------------------------------------------------------------------
187,272,146.51 45,199,182.60 2,212,195.47
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 234,868.22 2,439,401.04 0.00 0.00 34,580,063.92
R 0.00 0.00 0.00 0.00 0.00
B 53,726.80 61,389.45 0.00 0.00 8,406,923.21
- -------------------------------------------------------------------------------
288,595.02 2,500,790.49 0.00 0.00 42,986,987.13
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 208.961954 12.523271 1.334214 13.857485 0.000000 196.438683
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 748.818737 0.681904 4.781178 5.463082 0.000000 748.136834
_______________________________________________________________________________
DETERMINATION DATE 20-June-97
DISTRIBUTION DATE 25-June-97
Run: 06/30/97 14:47:27 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S40 (POOL # 4089)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4089
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 13,489.72
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,488.56
SUBSERVICER ADVANCES THIS MONTH 23,500.64
MASTER SERVICER ADVANCES THIS MONTH 5,358.21
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 256,256.40
(B) TWO MONTHLY PAYMENTS: 2 390,403.71
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 6
AGGREGATE PRINCIPAL BALANCE 2,456,725.74
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 42,986,987.13
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 150
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 2
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 696,156.02
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,171,035.33
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 81.38332290 % 18.61667710 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 80.44309740 % 19.55690260 %
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 8.49560276
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 302.07
POOL TRADING FACTOR: 22.95428761
TOTAL BALANCE OF CONVERTED LOANS REMAINING IN POOL: 0.00
TOTAL REPURCHASE OF CONVERTING AND CONVERTED
LOANS IN THIS DISTRIBUTION: 0.00
................................................................................
Run: 06/30/97 14:47:27 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-S41 (POOL # 4090)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4090
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 7609207T9 10,965,657.00 0.00 5.000000 % 0.00
A-2 7609207Z5 245,000.00 0.00 7.000000 % 0.00
A-3 7609207U6 5,418,291.00 0.00 6.000000 % 0.00
A-4 7609207V4 16,878,481.00 0.00 6.000000 % 0.00
A-5 7609207R3 14,917,608.00 0.00 0.000000 % 0.00
A-6 7609207S1 74,963.00 0.00 0.000000 % 0.00
A-7 7609208A9 6,200,000.00 0.00 7.000000 % 0.00
A-8 7609208B7 14,000,000.00 11,077,850.05 7.000000 % 332,865.31
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 0.399899 % 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 5,018,024.56 7.000000 % 28,713.44
- -------------------------------------------------------------------------------
156,959,931.35 55,995,874.61 361,578.75
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 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 64,573.49 397,438.80 0.00 0.00 10,744,984.74
A-9 82,189.79 82,189.79 0.00 0.00 14,100,000.00
A-10 56,541.91 56,541.91 0.00 0.00 9,700,000.00
A-11 93,847.92 93,847.92 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 18,646.91 18,646.91 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
B 29,250.38 57,963.82 0.00 0.00 4,989,311.12
- -------------------------------------------------------------------------------
345,050.40 706,629.15 0.00 0.00 55,634,295.86
===============================================================================
Run: 06/30/97 14:47:27
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-8 791.275004 23.776094 4.612392 28.388486 0.000000 767.498910
A-9 1000.000000 0.000000 5.829063 5.829063 0.000000 1000.000000
A-10 1000.000000 0.000000 5.829063 5.829063 0.000000 1000.000000
A-11 1000.000000 0.000000 5.829063 5.829063 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 799.184492 4.572982 4.658497 9.231479 0.000000 794.611510
_______________________________________________________________________________
DETERMINATION DATE 20-June-97
DISTRIBUTION DATE 25-June-97
Run: 06/30/97 14:47:28 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 15,066.98
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,039.29
SUBSERVICER ADVANCES THIS MONTH 4,401.59
MASTER SERVICER ADVANCES THIS MONTH 5,071.60
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 174,343.02
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 208,905.70
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 55,634,295.86
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 258
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 442,323.61
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 41,166.93
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 91.03858170 % 8.96141830 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 91.03195060 % 8.96804940 %
CLASS A-17 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.399953 %
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 7.85003569
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 118.58
POOL TRADING FACTOR: 35.44490328
LIBOR INDEX: 0.0000
1 YEAR TREASURY INDEX: 0.0000
5 YEAR TREASURY INDEX: 0.0000
PAC COMPANION
CLASS A-12 PRINCIPAL DISTRIBUTION: 0.00 0.00
CLASS A-12 ENDING BALANCE: 0.00 0.00
................................................................................
Run: 06/30/97 14:47:29 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S42 (POOL # 4091)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4091
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A 760944AA6 120,073,000.00 29,906,660.11 7.957733 % 323,491.26
M 760944AB4 5,352,000.00 4,143,444.39 7.957733 % 44,401.25
R 760944AC2 100.00 0.00 7.957733 % 0.00
B 8,362,385.57 5,960,427.28 7.957733 % 0.00
- -------------------------------------------------------------------------------
133,787,485.57 40,010,531.78 367,892.51
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 197,934.64 521,425.90 0.00 0.00 29,583,168.85
M 27,423.03 71,824.28 0.00 0.00 4,099,043.14
R 0.00 0.00 0.00 0.00 0.00
B 21,088.75 21,088.75 0.00 0.00 5,895,538.02
- -------------------------------------------------------------------------------
246,446.42 614,338.93 0.00 0.00 39,577,750.01
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 249.070650 2.694122 1.648453 4.342575 0.000000 246.376528
M 774.186172 8.296198 5.123885 13.420083 0.000000 765.889974
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 712.766379 0.000000 2.521858 2.521858 0.000000 705.006720
_______________________________________________________________________________
DETERMINATION DATE 20-June-97
DISTRIBUTION DATE 25-June-97
Run: 06/30/97 14:47:29 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S42 (POOL # 4091)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4091
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 12,968.69
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,152.51
SUBSERVICER ADVANCES THIS MONTH 12,540.03
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 811,208.95
(B) TWO MONTHLY PAYMENTS: 1 182,178.03
(C) THREE OR MORE MONTHLY PAYMENTS: 1 261,011.35
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 392,475.15
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 39,577,750.01
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 141
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 83,251.60
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 74.74696980 % 10.35588400 % 14.89714590 %
PREPAYMENT PERCENT 74.74696980 % 0.00000000 % 25.25303020 %
NEXT DISTRIBUTION 74.74696980 % 10.35693828 % 14.89609190 %
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 8.47465555
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 304.75
POOL TRADING FACTOR: 29.58255015
TOTAL BALANCE OF CONVERTED LOANS REMAINING IN POOL: 0.00
TOTAL REPURCHASE OF CONVERTING AND CONVERTED
LOANS IN THIS DISTRIBUTION: 0.00
................................................................................
Run: 06/30/97 14:47:30 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-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 0.00 7.000000 % 0.00
A-4 760944AZ1 11,666,667.00 0.00 8.000000 % 0.00
A-5 760944BA5 5,000,000.00 3,130,048.11 8.000000 % 281,487.59
A-6 760944BH0 45,000,000.00 0.00 8.500000 % 0.00
A-7 760944BB3 15,000,000.00 14,952,766.75 8.000000 % 363,079.64
A-8 760944BC1 4,612,500.00 4,612,500.00 8.000000 % 0.00
A-9 760944BD9 38,895,833.00 38,712,738.56 8.000000 % 1,407,437.88
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 0.155731 % 0.00
R 760944BF4 100.00 0.00 8.000000 % 0.00
M 760944BE7 9,408,500.00 8,741,298.49 8.000000 % 8,550.56
B 16,938,486.28 15,606,571.47 8.000000 % 15,266.02
- -------------------------------------------------------------------------------
376,347,086.28 125,080,923.38 2,075,821.69
===============================================================================
_______________________________________________________________________________
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 20,787.64 302,275.23 0.00 0.00 2,848,560.52
A-6 0.00 0.00 0.00 0.00 0.00
A-7 99,306.02 462,385.66 0.00 0.00 14,589,687.11
A-8 30,633.06 30,633.06 0.00 0.00 4,612,500.00
A-9 257,103.46 1,664,541.34 0.00 0.00 37,305,300.68
A-10 154,000.00 154,000.00 0.00 0.00 23,100,000.00
A-11 99,619.72 99,619.72 0.00 0.00 15,000,000.00
A-12 8,135.61 8,135.61 0.00 0.00 1,225,000.00
A-13 16,170.70 16,170.70 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 58,053.71 66,604.27 0.00 0.00 8,732,747.93
B 103,648.15 118,914.17 0.00 0.00 15,591,305.45
- -------------------------------------------------------------------------------
847,458.07 2,923,279.76 0.00 0.00 123,005,101.69
===============================================================================
Run: 06/30/97 14:47:30
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 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-5 626.009622 56.297518 4.157528 60.455046 0.000000 569.712104
A-6 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-7 996.851117 24.205309 6.620401 30.825710 0.000000 972.645807
A-8 1000.000000 0.000000 6.641314 6.641314 0.000000 1000.000000
A-9 995.292698 36.184799 6.610052 42.794851 0.000000 959.107899
A-10 1000.000000 0.000000 6.666667 6.666667 0.000000 1000.000000
A-11 1000.000000 0.000000 6.641315 6.641315 0.000000 1000.000000
A-12 1000.000000 0.000000 6.641314 6.641314 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 929.085241 0.908812 6.170347 7.079159 0.000000 928.176429
B 921.367542 0.901263 6.119092 7.020355 0.000000 920.466280
_______________________________________________________________________________
DETERMINATION DATE 20-June-97
DISTRIBUTION DATE 25-June-97
Run: 06/30/97 14:47:31 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S43 (POOL # 4092)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4092
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 30,455.12
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 13,054.13
SUBSERVICER ADVANCES THIS MONTH 39,561.58
MASTER SERVICER ADVANCES THIS MONTH 4,385.29
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 9 1,964,971.04
(B) TWO MONTHLY PAYMENTS: 3 1,025,491.17
(C) THREE OR MORE MONTHLY PAYMENTS: 3 603,809.25
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,597,351.90
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 123,005,101.69
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 443
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 563,852.68
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,953,470.10
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 80.53430590 % 6.98851500 % 12.47717960 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 80.22516700 % 7.09950060 % 12.67533240 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1580 %
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 8.57805488
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 297.56
POOL TRADING FACTOR: 32.68395217
AMOUNT PAID FROM SPECIAL RESERVE ACCT FOR A-10 SHORTFALL 585.64
AMOUNT PAID TO CLASS R FROM EARNINGS ON RESERVE ACCOUNT 0.00
AMOUNT ON DEPOSIT IN SPECIAL RESERVE ACCOUNT 64,077.62
................................................................................
Run: 06/30/97 14:47:31 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1992-S44 (POOL # 4093)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4093
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944AG3 12,632,000.00 0.00 7.500000 % 0.00
A-2 760944AK4 11,157,000.00 0.00 7.500000 % 0.00
A-3 760944AL2 19,746,000.00 0.00 7.500000 % 0.00
A-4 760944AM0 7,739,000.00 0.00 7.500000 % 0.00
A-5 760944AN8 14,909,000.00 3,262,737.32 7.500000 % 1,091,795.29
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 1,333,848.59 7.500000 % 121,310.59
A-11 760944AJ7 4,175,000.00 4,175,000.00 7.500000 % 0.00
A-12 760944AE8 0.00 0.00 0.142534 % 0.00
R 760944AU2 100.00 0.00 7.500000 % 0.00
M 760944AT5 3,008,033.00 2,877,634.08 7.500000 % 3,087.00
B 5,682,302.33 5,384,485.39 7.500000 % 5,776.25
- -------------------------------------------------------------------------------
133,690,335.33 63,350,605.38 1,221,969.13
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 20,227.33 1,112,022.62 0.00 0.00 2,170,942.03
A-6 25,963.49 25,963.49 0.00 0.00 4,188,000.00
A-7 68,355.65 68,355.65 0.00 0.00 11,026,000.00
A-8 118,242.99 118,242.99 0.00 0.00 19,073,000.00
A-9 74,579.33 74,579.33 0.00 0.00 12,029,900.00
A-10 8,269.19 129,579.78 0.00 0.00 1,212,538.00
A-11 25,882.90 25,882.90 0.00 0.00 4,175,000.00
A-12 7,463.89 7,463.89 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 17,839.88 20,926.88 0.00 0.00 2,874,547.08
B 33,381.08 39,157.33 0.00 0.00 5,378,709.14
- -------------------------------------------------------------------------------
400,205.73 1,622,174.86 0.00 0.00 62,128,636.25
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-5 218.843472 73.230618 1.356719 74.587337 0.000000 145.612853
A-6 1000.000000 0.000000 6.199496 6.199496 0.000000 1000.000000
A-7 1000.000000 0.000000 6.199497 6.199497 0.000000 1000.000000
A-8 1000.000000 0.000000 6.199496 6.199496 0.000000 1000.000000
A-9 1000.000000 0.000000 6.199497 6.199497 0.000000 1000.000000
A-10 160.222053 14.571843 0.993296 15.565139 0.000000 145.650210
A-11 1000.000000 0.000000 6.199497 6.199497 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 956.649771 1.026252 5.930746 6.956998 0.000000 955.623519
B 947.588685 1.016532 5.874571 6.891103 0.000000 946.572151
_______________________________________________________________________________
DETERMINATION DATE 20-June-97
DISTRIBUTION DATE 25-June-97
Run: 06/30/97 14:47:32 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1992-S44 (POOL # 4093)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4093
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 17,097.84
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,607.86
SUBSERVICER ADVANCES THIS MONTH 0.00
MASTER SERVICER ADVANCES THIS MONTH 2,687.55
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 62,128,636.25
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 235
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 370,830.02
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,154,009.28
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 86.95810500 % 4.54239400 % 8.49950110 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 86.71585810 % 4.62676674 % 8.65737520 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1435 %
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 8.09718234
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 297.19
POOL TRADING FACTOR: 46.47204758
................................................................................
Run: 06/30/97 14:47:33 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-S1 (POOL # 4094)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4094
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A 760944CA4 150,223,843.00 38,522,372.51 7.862853 % 956,397.35
R 760944CB2 100.00 0.00 7.862853 % 0.00
B 3,851,896.47 3,144,883.65 7.862853 % 0.00
- -------------------------------------------------------------------------------
154,075,839.47 41,667,256.16 956,397.35
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 248,949.29 1,205,346.64 0.00 0.00 37,565,975.16
R 0.00 0.00 0.00 0.00 0.00
B 3,332.01 3,332.01 0.00 0.00 3,114,800.76
- -------------------------------------------------------------------------------
252,281.30 1,208,678.65 0.00 0.00 40,680,775.92
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 256.433145 6.366482 1.657189 8.023671 0.000000 250.066663
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 816.450721 0.000000 0.865031 0.865031 0.000000 808.640830
_______________________________________________________________________________
DETERMINATION DATE 20-June-97
DISTRIBUTION DATE 25-June-97
Run: 06/30/97 14:47:33 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S1 (POOL # 4094)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4094
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 8,777.06
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,394.38
SUBSERVICER ADVANCES THIS MONTH 5,764.35
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 223,779.41
(B) TWO MONTHLY PAYMENTS: 1 285,153.13
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 40,680,775.92
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 587,905.44
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 92.45238600 % 7.54761400 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 92.34331030 % 7.65668970 %
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 8.23999993
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 121.46
POOL TRADING FACTOR: 26.40308569
................................................................................
Run: 06/30/97 14:47:34 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-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 24,720,798.55 8.000000 % 1,487,018.73
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 0.234080 % 0.00
R 760944CM8 100.00 0.00 8.000000 % 0.00
M-1 760944CJ5 6,417,561.00 5,985,461.84 8.000000 % 47,813.76
M-2 760944CK2 4,813,170.00 4,576,029.15 8.000000 % 0.00
M-3 760944CL0 3,208,780.00 3,084,101.33 8.000000 % 0.00
B-1 4,813,170.00 4,760,192.39 8.000000 % 0.00
B-2 1,604,363.09 814,809.58 8.000000 % 0.00
- -------------------------------------------------------------------------------
320,878,029.09 85,115,272.84 1,534,832.49
===============================================================================
_______________________________________________________________________________
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-4 164,101.86 1,651,120.59 0.00 0.00 23,233,779.82
A-5 273,320.89 273,320.89 0.00 0.00 41,173,880.00
A-6 0.00 0.00 0.00 0.00 0.00
A-7 0.00 0.00 0.00 0.00 0.00
A-8 0.00 0.00 0.00 0.00 0.00
A-9 16,532.30 16,532.30 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 39,732.76 87,546.52 0.00 0.00 5,937,648.08
M-2 0.00 0.00 0.00 0.00 4,576,029.15
M-3 0.00 0.00 0.00 0.00 3,084,101.33
B-1 0.00 0.00 0.00 0.00 4,760,192.39
B-2 0.00 0.00 0.00 0.00 700,085.86
- -------------------------------------------------------------------------------
493,687.81 2,028,520.30 0.00 0.00 83,465,716.63
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 787.858779 47.391704 5.229972 52.621676 0.000000 740.467076
A-5 1000.000000 0.000000 6.638211 6.638211 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-1 932.669256 7.450457 6.191256 13.641713 0.000000 925.218799
M-2 950.730839 0.000000 0.000000 0.000000 0.000000 950.730839
M-3 961.144525 0.000000 0.000000 0.000000 0.000000 961.144525
B-1 988.993198 0.000000 0.000000 0.000000 0.000000 988.993198
B-2 507.871058 0.000000 0.000000 0.000000 0.000000 436.363729
_______________________________________________________________________________
DETERMINATION DATE 20-June-97
DISTRIBUTION DATE 25-June-97
Run: 06/30/97 14:47:34 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S2 (POOL # 4095)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4095
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 22,868.56
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 9,240.54
SUBSERVICER ADVANCES THIS MONTH 24,851.51
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 1,587,949.21
(B) TWO MONTHLY PAYMENTS: 2 335,554.34
(C) THREE OR MORE MONTHLY PAYMENTS: 1 356,927.47
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 894,173.32
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 83,465,716.63
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 354
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 929,785.45
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 77.41816050 % 16.03189600 % 6.54994310 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 77.16660490 % 16.29145368 % 6.54194140 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2292 %
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 8.68093086
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 291.64
POOL TRADING FACTOR: 26.01166458
................................................................................
Run: 06/30/97 14:47:36 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 4,855,352.61 7.500000 % 888,072.02
A-4 760944BV9 37,600,000.00 18,447,810.06 7.500000 % 722,077.25
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 0.180446 % 0.00
R 760944BZ0 100.00 0.00 7.500000 % 0.00
M 760944BY3 2,674,000.00 2,561,030.35 7.500000 % 0.00
B-1 3,744,527.00 3,586,330.29 7.500000 % 0.00
B-2 534,817.23 512,222.60 7.500000 % 0.00
- -------------------------------------------------------------------------------
106,963,444.23 48,962,745.91 1,610,149.27
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 29,883.25 917,955.27 0.00 0.00 3,967,280.59
A-4 113,540.78 835,618.03 0.00 0.00 17,725,732.81
A-5 61,547.02 61,547.02 0.00 0.00 10,000,000.00
A-6 55,392.32 55,392.32 0.00 0.00 9,000,000.00
A-7 7,250.36 7,250.36 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 0.00 0.00 0.00 0.00 2,561,030.35
B-1 0.00 0.00 0.00 0.00 3,586,330.29
B-2 0.00 0.00 0.00 0.00 411,283.03
- -------------------------------------------------------------------------------
267,613.73 1,877,763.00 0.00 0.00 47,251,657.07
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED 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-3 453.771272 82.997385 2.792827 85.790212 0.000000 370.773887
A-4 490.633246 19.204182 3.019702 22.223884 0.000000 471.429064
A-5 1000.000000 0.000000 6.154702 6.154702 0.000000 1000.000000
A-6 1000.000000 0.000000 6.154702 6.154702 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 957.752562 0.000000 0.000000 0.000000 0.000000 957.752562
B-1 957.752552 0.000000 0.000000 0.000000 0.000000 957.752552
B-2 957.752614 0.000000 0.000000 0.000000 0.000000 769.016043
_______________________________________________________________________________
DETERMINATION DATE 20-June-97
DISTRIBUTION DATE 25-June-97
Run: 06/30/97 14:47:36 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S3 (POOL # 4096)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4096
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 13,683.77
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,040.70
SUBSERVICER ADVANCES THIS MONTH 5,107.06
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 85,872.33
(B) TWO MONTHLY PAYMENTS: 1 328,423.42
(C) THREE OR MORE MONTHLY PAYMENTS: 1 272,232.96
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 47,251,657.07
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 182
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,134,920.07
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 86.39867290 % 5.23056900 % 8.37075780 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 86.11975940 % 5.41997997 % 8.46026060 %
CLASS A-7 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1812 %
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 8.14897245
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 295.65
POOL TRADING FACTOR: 44.17551941
................................................................................
Run: 06/30/97 14:47:37 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 31,893,107.33 7.890557 % 1,114,901.37
R 760944BR8 100.00 0.00 7.890557 % 0.00
B 7,272,473.94 5,475,880.63 7.890557 % 5,135.17
- -------------------------------------------------------------------------------
121,207,887.94 37,368,987.96 1,120,036.54
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 207,062.21 1,321,963.58 0.00 0.00 30,778,205.96
R 0.00 0.00 0.00 0.00 0.00
B 35,551.51 40,686.68 0.00 0.00 5,470,745.46
- -------------------------------------------------------------------------------
242,613.72 1,362,650.26 0.00 0.00 36,248,951.42
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 279.922934 9.785389 1.817366 11.602755 0.000000 270.137545
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 752.959815 0.706110 4.888503 5.594613 0.000000 752.253704
_______________________________________________________________________________
DETERMINATION DATE 20-June-97
DISTRIBUTION DATE 25-June-97
Run: 06/30/97 14:47:37 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S4 (POOL # 4097)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4097
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 11,842.75
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,854.24
SUBSERVICER ADVANCES THIS MONTH 7,007.87
MASTER SERVICER ADVANCES THIS MONTH 1,410.29
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 4
AGGREGATE PRINCIPAL BALANCE 934,882.18
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 36,248,951.42
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 137
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 188,401.09
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,084,992.68
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 85.34645720 % 14.65354280 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 84.90785180 % 15.09214820 %
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 8.40535716
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 303.08
POOL TRADING FACTOR: 29.90642939
TOTAL BALANCE OF CONVERTED LOANS REMAINING IN POOL: 0.00
TOTAL REPURCHASE OF CONVERTING AND CONVERTED
LOANS IN THIS DISTRIBUTION: 0.00
................................................................................
Run: 06/30/97 14:47:38 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 41,830,080.74 6.907678 % 1,015,119.06
R 760944BK3 100.00 0.00 6.907678 % 0.00
B 11,897,842.91 9,563,604.93 6.907678 % 11,393.50
- -------------------------------------------------------------------------------
153,520,242.91 51,393,685.67 1,026,512.56
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 239,211.02 1,254,330.08 0.00 0.00 40,814,961.68
R 0.00 0.00 0.00 0.00 0.00
B 54,690.78 66,084.28 0.00 0.00 9,552,211.43
- -------------------------------------------------------------------------------
293,901.80 1,320,414.36 0.00 0.00 50,367,173.11
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 295.363659 7.167791 1.689077 8.856868 0.000000 288.195868
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 803.809985 0.957611 4.596697 5.554308 0.000000 802.852374
_______________________________________________________________________________
DETERMINATION DATE 20-June-97
DISTRIBUTION DATE 25-June-97
Run: 06/30/97 14:47:38 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S5 (POOL # 4098)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4098
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 15,041.71
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,187.34
SPREAD 10,268.24
SUBSERVICER ADVANCES THIS MONTH 18,034.13
MASTER SERVICER ADVANCES THIS MONTH 1,015.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 676,339.49
(B) TWO MONTHLY PAYMENTS: 1 253,872.57
(C) THREE OR MORE MONTHLY PAYMENTS: 1 651,490.16
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 976,745.47
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 50,367,173.11
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 172
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 142,961.42
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 965,285.21
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 81.39147870 % 18.60852130 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 81.03484700 % 18.96515300 %
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 7.63018881
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 304.12
POOL TRADING FACTOR: 32.80816403
................................................................................
Run: 06/30/97 14:47:39 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-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 52,656,000.00 891,755.04 8.000000 % 133,096.25
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 24,932,809.69 8.000000 % 296,246.49
A-6 760944EU8 23,596,900.00 23,596,900.00 8.000000 % 0.00
A-7 760944EW4 5,326,000.00 7,449,089.91 8.000000 % 0.00
A-8 760944ER5 18,394,000.00 0.00 8.000000 % 0.00
A-9 760944EX2 7,607,000.00 7,447,416.82 8.000000 % 47,704.95
A-10 760944EV6 40,000,000.00 11,457,123.65 8.000000 % 73,389.41
A-11 760944EF1 2,607,000.00 483,910.09 8.000000 % 49,514.86
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 0.221051 % 0.00
R 760944FB9 100.00 0.00 8.000000 % 0.00
M-1 760944EY0 9,677,910.00 9,119,677.74 8.000000 % 9,291.20
M-2 760944EZ7 4,032,382.00 3,860,827.83 8.000000 % 3,933.44
M-3 760944FA1 2,419,429.00 2,337,794.79 8.000000 % 2,381.76
B-1 5,000,153.00 4,932,222.55 8.000000 % 0.00
B-2 1,451,657.66 657,381.61 8.000000 % 0.00
- -------------------------------------------------------------------------------
322,590,531.66 106,838,909.72 615,558.36
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 5,927.58 139,023.83 0.00 0.00 758,658.79
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-5 165,730.91 461,977.40 0.00 0.00 24,636,563.20
A-6 156,850.99 156,850.99 0.00 0.00 23,596,900.00
A-7 0.00 0.00 49,514.86 0.00 7,498,604.77
A-8 0.00 0.00 0.00 0.00 0.00
A-9 49,503.74 97,208.69 0.00 0.00 7,399,711.87
A-10 76,156.66 149,546.07 0.00 0.00 11,383,734.24
A-11 3,216.60 52,731.46 0.00 0.00 434,395.23
A-12 25,823.99 25,823.99 0.00 0.00 3,885,000.00
A-13 38,466.78 38,466.78 0.00 0.00 5,787,000.00
A-14 19,622.98 19,622.98 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 60,619.42 69,910.62 0.00 0.00 9,110,386.54
M-2 25,663.31 29,596.75 0.00 0.00 3,856,894.39
M-3 15,539.56 17,921.32 0.00 0.00 2,335,413.03
B-1 42,849.39 42,849.39 0.00 0.00 4,932,222.55
B-2 0.00 0.00 0.00 0.00 651,686.87
- -------------------------------------------------------------------------------
685,971.91 1,301,530.27 49,514.86 0.00 106,267,171.48
===============================================================================
Run: 06/30/97 14:47:39
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 16.935488 2.527656 0.112572 2.640228 0.000000 14.407832
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-5 644.875196 7.662274 4.286551 11.948825 0.000000 637.212922
A-6 1000.000000 0.000000 6.647102 6.647102 0.000000 1000.000000
A-7 1398.627471 0.000000 0.000000 0.000000 9.296819 1407.924290
A-8 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-9 979.021535 6.271191 6.507656 12.778847 0.000000 972.750344
A-10 286.428091 1.834735 1.903917 3.738652 0.000000 284.593356
A-11 185.619521 18.993042 1.233832 20.226874 0.000000 166.626479
A-12 1000.000000 0.000000 6.647102 6.647102 0.000000 1000.000000
A-13 1000.000000 0.000000 6.647102 6.647102 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 942.318924 0.960042 6.263689 7.223731 0.000000 941.358882
M-2 957.455873 0.975463 6.364305 7.339768 0.000000 956.480410
M-3 966.258894 0.984431 6.422821 7.407252 0.000000 965.274464
B-1 986.414326 0.000000 8.569616 8.569616 0.000000 986.414326
B-2 452.848924 0.000000 0.000000 0.000000 0.000000 448.926002
_______________________________________________________________________________
DETERMINATION DATE 20-June-97
DISTRIBUTION DATE 25-June-97
Run: 06/30/97 14:47:40 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S6 (POOL # 4099)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4099
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 32,381.13
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 11,263.04
SUBSERVICER ADVANCES THIS MONTH 40,306.12
MASTER SERVICER ADVANCES THIS MONTH 683.20
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 2,483,665.60
(B) TWO MONTHLY PAYMENTS: 2 544,075.88
(C) THREE OR MORE MONTHLY PAYMENTS: 1 312,132.66
FORECLOSURES
NUMBER OF LOANS 7
AGGREGATE PRINCIPAL BALANCE 1,824,482.65
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 106,267,171.48
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 407
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 87,563.63
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 462,889.96
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 80.43044000 % 14.33775400 % 5.23180570 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 80.34519680 % 14.40020822 % 5.25459490 %
CLASS A-14 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2220 %
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 8.71223485
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 293.73
POOL TRADING FACTOR: 32.94181355
................................................................................
Run: 06/30/97 14:47:41 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-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 3,433,721.53 6.400000 % 108,001.33
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 24,526,583.78 7.150000 % 771,438.14
A-7 760944DY1 1,986,000.00 865,037.40 7.500000 % 27,208.14
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 3,865,037.41 7.500000 % 27,208.15
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 0.326365 % 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 2,769,408.78 7.500000 % 14,800.37
M-2 760944EB0 6,051,700.00 5,066,338.74 7.500000 % 27,075.70
B 1,344,847.83 867,973.11 7.500000 % 4,638.64
- -------------------------------------------------------------------------------
268,959,047.83 72,476,100.75 980,370.47
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 18,244.81 126,246.14 0.00 0.00 3,325,720.20
A-4 10,262.70 10,262.70 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 145,592.00 917,030.14 0.00 0.00 23,755,145.64
A-7 5,386.30 32,594.44 0.00 0.00 837,829.26
A-8 193,537.28 193,537.28 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 24,066.30 51,274.45 0.00 0.00 3,837,829.26
A-12 0.00 0.00 0.00 0.00 0.00
A-13 0.00 0.00 0.00 0.00 0.00
A-14 19,637.79 19,637.79 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 17,244.18 32,044.55 0.00 0.00 2,754,608.41
M-2 31,546.41 58,622.11 0.00 0.00 5,039,263.04
B 5,404.61 10,043.25 0.00 0.00 863,334.47
- -------------------------------------------------------------------------------
470,922.38 1,451,292.85 0.00 0.00 71,495,730.28
===============================================================================
Run: 06/30/97 14:47:41
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 81.448130 2.561800 0.432768 2.994568 0.000000 78.886330
A-5 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-6 435.567678 13.699972 2.585569 16.285541 0.000000 421.867706
A-7 435.567674 13.699970 2.712135 16.412105 0.000000 421.867704
A-8 1000.000000 0.000000 6.226668 6.226668 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-11 103.163951 0.726228 0.642368 1.368596 0.000000 102.437722
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-1 823.615994 4.401597 5.128381 9.529978 0.000000 819.214397
M-2 837.176122 4.474065 5.212818 9.686883 0.000000 832.702057
B 645.406187 3.449201 4.018730 7.467931 0.000000 641.956994
_______________________________________________________________________________
DETERMINATION DATE 20-June-97
DISTRIBUTION DATE 25-June-97
Run: 06/30/97 14:47:42 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S7 (POOL # 4100)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4100
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 16,495.43
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 7,794.07
SUBSERVICER ADVANCES THIS MONTH 14,383.83
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 804,405.87
(B) TWO MONTHLY PAYMENTS: 1 326,212.44
(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 71,495,730.28
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 318
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 593,041.21
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 87.99090940 % 10.81149200 % 1.19759910 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 87.89129660 % 10.90117049 % 1.20753290 %
CLASS A-14 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3281 %
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 8.22736485
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 121.98
POOL TRADING FACTOR: 26.58238526
................................................................................
Run: 06/30/97 14:47:43 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 28,994,155.31 7.843721 % 483,058.66
R 760944DC9 100.00 0.00 7.843721 % 0.00
B 6,746,402.77 5,136,540.03 7.843721 % 4,938.12
- -------------------------------------------------------------------------------
112,439,802.77 34,130,695.34 487,996.78
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 187,064.82 670,123.48 0.00 0.00 28,511,096.65
R 0.00 0.00 0.00 0.00 0.00
B 33,139.99 38,078.11 0.00 0.00 5,131,601.91
- -------------------------------------------------------------------------------
220,204.81 708,201.59 0.00 0.00 33,642,698.56
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 274.323494 4.570381 1.769883 6.340264 0.000000 269.753113
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B 761.374647 0.731965 4.912245 5.644210 0.000000 760.642684
_______________________________________________________________________________
DETERMINATION DATE 20-June-97
DISTRIBUTION DATE 25-June-97
Run: 06/30/97 14:47:43 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S8 (POOL # 4101)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4101
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 9,636.66
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,478.81
SUBSERVICER ADVANCES THIS MONTH 5,085.42
MASTER SERVICER ADVANCES THIS MONTH 3,821.29
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 436,930.84
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 245,224.56
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 33,642,698.56
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 114
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 516,837.49
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 455,184.55
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 84.95037980 % 15.04962020 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 84.74675890 % 15.25324110 %
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 8.32882808
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 305.94
POOL TRADING FACTOR: 29.92063107
................................................................................
Run: 06/30/97 14:47:44 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-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 5,271,078.55 6.000000 % 576,087.74
A-4 760944EL8 10,000.00 1,779.26 2969.500000 % 194.46
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 0.212827 % 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 3,567,574.21 7.000000 % 19,908.61
B-2 677,492.20 548,720.56 7.000000 % 3,062.10
- -------------------------------------------------------------------------------
135,502,292.20 68,592,200.15 599,252.91
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 26,340.32 602,428.06 0.00 0.00 4,694,990.81
A-4 4,400.41 4,594.87 0.00 0.00 1,584.80
A-5 195,887.96 195,887.96 0.00 0.00 33,600,000.00
A-6 121,555.47 121,555.47 0.00 0.00 20,850,000.00
A-7 18,011.67 18,011.67 0.00 0.00 3,327,133.30
A-8 9,698.59 9,698.59 0.00 0.00 1,425,914.27
A-9 12,158.25 12,158.25 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
B-1 20,798.95 40,707.56 0.00 0.00 3,547,665.60
B-2 3,199.06 6,261.16 0.00 0.00 545,658.46
- -------------------------------------------------------------------------------
412,050.68 1,011,303.59 0.00 0.00 67,992,947.24
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 295.298518 32.273823 1.475648 33.749471 0.000000 263.024695
A-4 177.926000 19.446000 440.041000 459.487000 0.000000 158.480000
A-5 1000.000000 0.000000 5.829999 5.829999 0.000000 1000.000000
A-6 1000.000000 0.000000 5.829999 5.829999 0.000000 1000.000000
A-7 94.569568 0.000000 0.511959 0.511959 0.000000 94.569568
A-8 94.569568 0.000000 0.643230 0.643230 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-1 809.928762 4.519753 4.721883 9.241636 0.000000 805.409008
B-2 809.928970 4.519757 4.721885 9.241642 0.000000 805.409214
_______________________________________________________________________________
DETERMINATION DATE 20-June-97
DISTRIBUTION DATE 25-June-97
Run: 06/30/97 14:47:44 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S9 (POOL # 4102)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4102
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 16,507.12
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 7,327.47
SUBSERVICER ADVANCES THIS MONTH 5,964.51
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 442,297.59
(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 67,992,947.24
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 313
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 216,478.76
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 93.99888800 % 6.00111200 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 93.97978140 % 6.02021860 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2127 %
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 7.62680740
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 121.24
POOL TRADING FACTOR: 50.17844801
................................................................................
Run: 06/30/97 14:47:45 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S10 (POOL # 4103)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4103
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944CS5 38,548,900.00 0.00 6.500000 % 0.00
A-2 760944CN6 38,548,900.00 0.00 0.000000 % 0.00
A-3 760944CP1 0.00 0.00 0.000000 % 0.00
A-4 760944CT3 14,583,000.00 0.00 8.000000 % 0.00
A-5 760944CU0 20,606,000.00 18,164,145.88 8.150000 % 1,015,715.16
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 2,566,601.10 8.500000 % 101,571.52
A-10 760944FD5 0.00 0.00 0.145912 % 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 3,086,453.65 8.500000 % 2,669.51
M-2 760944CY2 2,016,155.00 1,878,387.58 8.500000 % 1,624.64
M-3 760944EE4 1,344,103.00 1,262,938.82 8.500000 % 1,092.33
B-1 2,016,155.00 1,982,564.84 8.500000 % 0.00
B-2 672,055.59 112,552.45 8.500000 % 0.00
- -------------------------------------------------------------------------------
134,410,378.59 36,555,508.32 1,122,673.16
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 122,372.99 1,138,088.15 0.00 0.00 17,148,430.72
A-6 5,255.29 5,255.29 0.00 0.00 0.00
A-7 50,781.82 50,781.82 0.00 0.00 7,500,864.00
A-8 1,929.17 1,929.17 0.00 0.00 1,000.00
A-9 18,033.93 119,605.45 0.00 0.00 2,465,029.58
A-10 4,409.17 4,409.17 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 21,686.61 24,356.12 0.00 0.00 3,083,784.14
M-2 13,198.28 14,822.92 0.00 0.00 1,876,762.94
M-3 8,873.90 9,966.23 0.00 0.00 1,261,846.49
B-1 16,533.17 16,533.17 0.00 0.00 1,982,564.84
B-2 0.00 0.00 0.00 0.00 110,740.36
- -------------------------------------------------------------------------------
263,074.33 1,385,747.49 0.00 0.00 35,431,023.07
===============================================================================
Run: 06/30/97 14:47:45
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S10 (POOL # 4103)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4103
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-4 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-5 881.497907 49.292204 5.938707 55.230911 0.000000 832.205703
A-7 1000.000000 0.000000 6.770129 6.770129 0.000000 1000.000000
A-8 1000.000000 0.000000 1929.170000 1929.170000 0.000000 1000.000000
A-9 492.366387 19.485070 3.459556 22.944626 0.000000 472.881317
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 918.516594 0.794436 6.453851 7.248287 0.000000 917.722158
M-2 931.668240 0.805811 6.546263 7.352074 0.000000 930.862429
M-3 939.614613 0.812683 6.602098 7.414781 0.000000 938.801930
B-1 983.339495 0.000000 8.200347 8.200347 0.000000 983.339495
B-2 167.474911 0.000000 0.000000 0.000000 0.000000 164.778571
_______________________________________________________________________________
DETERMINATION DATE 20-June-97
DISTRIBUTION DATE 25-June-97
Run: 06/30/97 14:47:46 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S10 (POOL # 4103)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4103
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 9,210.26
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,871.66
SUBSERVICER ADVANCES THIS MONTH 16,281.44
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 998,770.31
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 296,980.30
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 743,378.03
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 35,431,023.07
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 144
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,092,867.95
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 77.23216630 % 17.03650200 % 5.73133130 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 76.52989370 % 17.56199238 % 5.90811390 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1477 %
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 9.07206109
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 299.18
POOL TRADING FACTOR: 26.36033277
................................................................................
Run: 06/30/97 14:47:47 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-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 9,212,841.66 10.000000 % 52,647.57
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 31,770,733.62 7.250000 % 421,180.52
A-6 7609208K7 48,625,000.00 7,942,683.36 6.500000 % 105,295.13
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 0.162901 % 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 8,151,299.35 8.000000 % 7,951.01
M-2 7609208S0 5,252,983.00 4,971,515.38 8.000000 % 4,849.36
M-3 7609208T8 3,501,988.00 3,344,860.72 8.000000 % 3,262.67
B-1 5,252,983.00 5,134,940.89 8.000000 % 0.00
B-2 1,750,995.34 1,025,730.34 8.000000 % 0.00
- -------------------------------------------------------------------------------
350,198,858.34 123,969,605.32 595,186.26
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 76,638.74 129,286.31 0.00 0.00 9,160,194.09
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-5 191,610.81 612,791.33 0.00 0.00 31,349,553.10
A-6 42,947.25 148,242.38 0.00 0.00 7,837,388.23
A-7 23,125.44 23,125.44 0.00 0.00 0.00
A-8 43,233.38 43,233.38 0.00 0.00 6,663,000.00
A-9 230,993.29 230,993.29 0.00 0.00 35,600,000.00
A-10 65,872.02 65,872.02 0.00 0.00 10,152,000.00
A-11 16,799.39 16,799.39 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 54,246.49 62,197.50 0.00 0.00 8,143,348.34
M-2 33,085.19 37,934.55 0.00 0.00 4,966,666.02
M-3 22,259.88 25,522.55 0.00 0.00 3,341,598.05
B-1 46,099.48 46,099.48 0.00 0.00 5,134,940.89
B-2 0.00 0.00 0.00 0.00 1,019,721.06
- -------------------------------------------------------------------------------
846,911.36 1,442,097.62 0.00 0.00 123,368,409.78
===============================================================================
Run: 06/30/97 14:47:47
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-1 311.729095 1.781403 2.593177 4.374580 0.000000 309.947692
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-5 536.233014 7.108772 3.234047 10.342819 0.000000 529.124242
A-6 163.345673 2.165453 0.883234 3.048687 0.000000 161.180221
A-8 1000.000000 0.000000 6.488576 6.488576 0.000000 1000.000000
A-9 1000.000000 0.000000 6.488576 6.488576 0.000000 1000.000000
A-10 1000.000000 0.000000 6.488576 6.488576 0.000000 1000.000000
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 931.048127 0.908171 6.196079 7.104250 0.000000 930.139956
M-2 946.417565 0.923163 6.298362 7.221525 0.000000 945.494402
M-3 955.131976 0.931662 6.356355 7.288017 0.000000 954.200314
B-1 977.528557 0.000000 8.775867 8.775867 0.000000 977.528557
B-2 585.798441 0.000000 0.000000 0.000000 0.000000 582.366518
_______________________________________________________________________________
DETERMINATION DATE 20-June-97
DISTRIBUTION DATE 25-June-97
Run: 06/30/97 14:47:48 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S11 (POOL # 4104)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4104
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 36,949.80
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 13,034.85
SUBSERVICER ADVANCES THIS MONTH 39,404.25
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 9 2,560,950.63
(B) TWO MONTHLY PAYMENTS: 1 204,219.32
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 8
AGGREGATE PRINCIPAL BALANCE 2,371,760.20
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 123,368,409.78
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 475
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 480,272.07
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 81.74685910 % 13.28363900 % 4.96950140 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 81.67579980 % 13.33535257 % 4.98884760 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1631 %
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 8.64655734
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 297.88
POOL TRADING FACTOR: 35.22810165
................................................................................
Run: 06/30/97 14:47:49 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-S12 (POOL # 4105)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4105
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944GC6 40,873,000.00 0.00 7.500000 % 0.00
A-2 760944GB8 9,405,000.00 0.00 5.500000 % 0.00
A-3 760944GF9 27,507,000.00 0.00 7.500000 % 0.00
A-4 760944GE2 39,680,000.00 0.00 6.750000 % 0.00
A-5 760944GJ1 22,004,000.00 8,184,168.21 7.500000 % 337,166.93
A-6 760944GG7 20,505,000.00 7,626,630.11 7.000000 % 314,197.78
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 7,475,000.00 767,903.96 7.500000 % 156,606.85
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 25,057,096.04 7.500000 % 0.00
A-13 760944GH5 23,529,000.00 1,525,326.05 6.450000 % 62,839.56
A-14 760944GU6 0.00 0.00 3.550000 % 0.00
A-15 760944GV4 0.00 0.00 0.162103 % 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 7,724,765.94 7.500000 % 8,293.97
M-2 760944GX0 3,698,106.00 3,515,522.82 7.500000 % 3,774.57
M-3 760944GY8 2,218,863.00 2,122,321.48 7.500000 % 2,278.71
B-1 4,437,728.00 4,318,634.31 7.500000 % 0.00
B-2 1,479,242.76 1,177,006.70 7.500000 % 0.00
- -------------------------------------------------------------------------------
295,848,488.76 128,569,375.62 885,158.37
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 51,000.51 388,167.44 0.00 0.00 7,847,001.28
A-6 44,357.74 358,555.52 0.00 0.00 7,312,432.33
A-7 144,274.12 144,274.12 0.00 0.00 23,152,000.00
A-8 62,316.05 62,316.05 0.00 0.00 10,000,000.00
A-9 4,785.27 161,392.12 0.00 0.00 611,297.11
A-10 21,206.15 21,206.15 0.00 0.00 3,403,000.00
A-11 186,916.99 186,916.99 0.00 0.00 29,995,000.00
A-12 0.00 0.00 156,606.85 0.00 25,213,702.89
A-13 8,174.50 71,014.06 0.00 0.00 1,462,486.49
A-14 4,499.14 4,499.14 0.00 0.00 0.00
A-15 17,328.46 17,328.46 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 48,170.15 56,464.12 0.00 0.00 7,716,471.97
M-2 21,922.12 25,696.69 0.00 0.00 3,511,748.25
M-3 13,234.39 15,513.10 0.00 0.00 2,120,042.77
B-1 40,170.31 40,170.31 0.00 0.00 4,318,634.31
B-2 0.00 0.00 0.00 0.00 1,171,106.13
- -------------------------------------------------------------------------------
668,355.90 1,553,514.27 156,606.85 0.00 127,834,923.53
===============================================================================
Run: 06/30/97 14:47:49
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-5 371.940020 15.322984 2.317784 17.640768 0.000000 356.617037
A-6 371.940020 15.322984 2.163265 17.486249 0.000000 356.617036
A-7 1000.000000 0.000000 6.231605 6.231605 0.000000 1000.000000
A-8 1000.000000 0.000000 6.231605 6.231605 0.000000 1000.000000
A-9 102.729627 20.950749 0.640170 21.590919 0.000000 81.778878
A-10 1000.000000 0.000000 6.231604 6.231604 0.000000 1000.000000
A-11 1000.000000 0.000000 6.231605 6.231605 0.000000 1000.000000
A-12 1365.509321 0.000000 0.000000 0.000000 8.534433 1374.043754
A-13 64.827492 2.670728 0.347422 3.018150 0.000000 62.156764
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-1 949.414282 1.019372 5.920364 6.939736 0.000000 948.394909
M-2 950.627921 1.020677 5.927932 6.948609 0.000000 949.607245
M-3 956.490545 1.026972 5.964492 6.991464 0.000000 955.463573
B-1 973.163364 0.000000 9.051999 9.051999 0.000000 973.163364
B-2 795.681907 0.000000 0.000000 0.000000 0.000000 791.692994
_______________________________________________________________________________
DETERMINATION DATE 20-June-97
DISTRIBUTION DATE 25-June-97
Run: 06/30/97 14:47:50 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S12 (POOL # 4105)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4105
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 47,147.09
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 13,595.36
SUBSERVICER ADVANCES THIS MONTH 22,885.49
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,521,631.22
(B) TWO MONTHLY PAYMENTS: 2 463,377.40
(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 127,834,923.53
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 596,409.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 85.33223700 % 10.39330700 % 4.27445570 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 85.26380510 % 10.44179683 % 4.29439800 %
CLASS A-15 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1622 %
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 8.22702883
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 295.42
POOL TRADING FACTOR: 43.20959153
................................................................................
Run: 06/30/97 14:47:51 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-S13 (POOL # 4106)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4106
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944FP8 22,000,000.00 0.00 6.477270 % 0.00
A-2 760944FL7 3,692,298.00 0.00 5.250000 % 0.00
A-3 760944FM5 3,391,307.00 0.00 5.500000 % 0.00
A-4 760944FS2 15,000,000.00 0.00 7.228260 % 0.00
A-5 760944FJ2 18,249,728.00 1,599,963.20 6.500000 % 449,403.02
A-6 760944FK9 0.00 0.00 2.000000 % 0.00
A-7 760944FN3 6,666,667.00 1,279,970.70 6.250000 % 359,522.45
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 0.278939 % 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 1,879,448.12 7.500000 % 0.00
M-2 760944FW3 4,582,565.00 3,775,565.78 7.500000 % 0.00
B-1 458,256.00 377,677.17 7.500000 % 0.00
B-2 917,329.35 661,435.23 7.500000 % 0.00
- -------------------------------------------------------------------------------
183,302,633.35 59,074,061.20 808,925.47
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 8,635.58 458,038.60 0.00 0.00 1,150,560.18
A-6 2,657.10 2,657.10 0.00 0.00 0.00
A-7 6,642.75 366,165.20 0.00 0.00 920,448.25
A-8 202,400.96 202,400.96 0.00 0.00 32,500,001.00
A-9 64,931.62 64,931.62 0.00 0.00 12,000,000.00
A-10 39,857.42 39,857.42 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 1,082.20 1,082.20 0.00 0.00 200,000.00
A-15 13,682.74 13,682.74 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 0.00 0.00 0.00 0.00 1,879,448.12
M-2 0.00 0.00 0.00 0.00 3,775,565.78
B-1 0.00 0.00 0.00 0.00 377,677.17
B-2 0.00 0.00 0.00 0.00 582,597.71
- -------------------------------------------------------------------------------
339,890.37 1,148,815.84 0.00 0.00 58,186,298.21
===============================================================================
Run: 06/30/97 14:47:51
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 87.670523 24.625190 0.473190 25.098380 0.000000 63.045333
A-7 191.995595 53.928365 0.996412 54.924777 0.000000 138.067231
A-8 1000.000000 0.000000 6.227722 6.227722 0.000000 1000.000000
A-9 1000.000000 0.000000 5.410968 5.410968 0.000000 1000.000000
A-10 120.000000 0.000000 0.996436 0.996436 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 5.411000 5.411000 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-1 820.260500 0.000000 0.000000 0.000000 0.000000 820.260501
M-2 823.897922 0.000000 0.000000 0.000000 0.000000 823.897922
B-1 824.161975 0.000000 0.000000 0.000000 0.000000 824.161975
B-2 721.044443 0.000000 0.000000 0.000000 0.000000 635.102006
_______________________________________________________________________________
DETERMINATION DATE 20-June-97
DISTRIBUTION DATE 25-June-97
Run: 06/30/97 14:47:52 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S13 (POOL # 4106)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4106
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 15,748.27
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,268.70
SUBSERVICER ADVANCES THIS MONTH 5,249.79
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 229,318.62
(B) TWO MONTHLY PAYMENTS: 1 227,007.90
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 58,186,298.21
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 272
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 233,744.90
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 88.66824770 % 9.57275300 % 1.75899940 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 88.63084780 % 9.71880679 % 1.65034540 %
CLASS A-15 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2786 %
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 8.22657214
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 122.17
POOL TRADING FACTOR: 31.74329640
................................................................................
Run: 06/30/97 14:47:53 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 20,985,326.76 7.500000 % 346,264.82
A-7 760944HD3 36,855,000.00 23,704,003.21 7.000000 % 391,123.88
A-8 760944HW1 29,999,000.00 4,740,440.37 10.000190 % 78,218.83
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 19,010,757.87 7.500000 % 313,695.21
A-16 760944HM3 0.00 0.00 0.295624 % 0.00
R 760944HV3 1,000.00 0.00 7.500000 % 0.00
M-1 760944HS0 13,271,500.00 12,565,474.93 7.500000 % 42,411.14
M-2 760944HT8 6,032,300.00 5,727,966.99 7.500000 % 19,333.10
M-3 760944HU5 3,619,400.00 3,462,831.68 7.500000 % 11,687.79
B-1 4,825,900.00 4,651,804.26 7.500000 % 0.00
B-2 2,413,000.00 2,358,480.75 7.500000 % 0.00
B-3 2,412,994.79 1,806,130.64 7.500000 % 0.00
- -------------------------------------------------------------------------------
482,582,094.79 204,130,217.46 1,202,734.77
===============================================================================
_______________________________________________________________________________
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 0.00 0.00 0.00 0.00 0.00
A-6 130,895.53 477,160.35 0.00 0.00 20,639,061.94
A-7 137,996.34 529,120.22 0.00 0.00 23,312,879.33
A-8 39,425.28 117,644.11 0.00 0.00 4,662,221.54
A-9 594,843.43 594,843.43 0.00 0.00 95,366,000.00
A-10 52,182.75 52,182.75 0.00 0.00 8,366,000.00
A-11 8,638.91 8,638.91 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-15 118,579.21 432,274.42 0.00 0.00 18,697,062.66
A-16 50,187.44 50,187.44 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 78,376.89 120,788.03 0.00 0.00 12,523,063.79
M-2 35,728.07 55,061.17 0.00 0.00 5,708,633.89
M-3 21,599.34 33,287.13 0.00 0.00 3,451,143.89
B-1 9,831.71 9,831.71 0.00 0.00 4,651,804.26
B-2 0.00 0.00 0.00 0.00 2,358,480.75
B-3 0.00 0.00 0.00 0.00 1,776,373.37
- -------------------------------------------------------------------------------
1,278,284.90 2,481,019.67 0.00 0.00 202,897,725.42
===============================================================================
Run: 06/30/97 14:47:53
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-6 643.169264 10.612505 4.011755 14.624260 0.000000 632.556759
A-7 643.169264 10.612505 3.744304 14.356809 0.000000 632.556758
A-8 158.019946 2.607381 1.314220 3.921601 0.000000 155.412565
A-9 1000.000000 0.000000 6.237479 6.237479 0.000000 1000.000000
A-10 1000.000000 0.000000 6.237479 6.237479 0.000000 1000.000000
A-11 1000.000000 0.000000 6.237480 6.237480 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-15 643.146178 10.612511 4.011611 14.624122 0.000000 632.533667
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 946.801411 3.195655 5.905654 9.101309 0.000000 943.605756
M-2 949.549424 3.204930 5.922794 9.127724 0.000000 946.344494
M-3 956.741913 3.229206 5.967658 9.196864 0.000000 953.512707
B-1 963.924710 0.000000 2.037280 2.037280 0.000000 963.924710
B-2 977.406030 0.000000 0.000000 0.000000 0.000000 977.406030
B-3 748.501674 0.000000 0.000000 0.000000 0.000000 736.169584
_______________________________________________________________________________
DETERMINATION DATE 20-June-97
DISTRIBUTION DATE 25-June-97
Run: 06/30/97 14:47:54 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S14 (POOL # 4107)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4107
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 58,397.32
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 21,331.01
SUBSERVICER ADVANCES THIS MONTH 43,761.39
MASTER SERVICER ADVANCES THIS MONTH 10,232.05
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 2,213,701.62
(B) TWO MONTHLY PAYMENTS: 3 1,052,045.52
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 8
AGGREGATE PRINCIPAL BALANCE 2,590,332.72
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 202,897,725.42
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 734
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 1,329,329.70
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 543,509.38
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 85.02294780 % 10.65803700 % 4.31901550 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 84.98282820 % 10.68658681 % 4.33058500 %
CLASS A-16 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2953 %
BANKRUPTCY AMOUNT AVAILABLE 231,231.00
FRAUD AMOUNT AVAILABLE 2,045,825.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,701,513.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.26790748
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 298.75
POOL TRADING FACTOR: 42.04418846
................................................................................
Run: 06/30/97 14:47:54 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S15 (POOL # 4108)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4108
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944JH2 54,600,000.00 0.00 7.000000 % 0.00
A-2 760944HX9 9,507,525.00 0.00 5.500000 % 0.00
A-3 760944HY7 23,719,181.00 6,712,245.06 5.600000 % 410,911.08
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 11,157,003.29 6.500000 % 311,375.07
A-11 760944JE9 0.00 0.00 2.000000 % 0.00
A-12 760944JN9 2,200,013.00 587,309.76 7.500000 % 9,121.24
A-13 760944JP4 9,999,984.00 2,669,553.20 9.500000 % 41,459.62
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 6.580000 % 0.00
A-17 760944JT6 11,027,260.00 2,328,663.67 8.176000 % 0.00
A-18 760944JU3 4,711,421.00 0.00 0.000000 % 0.00
A-19 760944JV1 0.00 0.00 0.310742 % 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 4,762,051.34 7.000000 % 25,735.81
M-2 760944JK5 5,050,288.00 4,255,731.25 7.000000 % 22,999.48
B-1 1,442,939.00 1,259,229.54 7.000000 % 6,805.32
B-2 721,471.33 270,317.71 7.000000 % 1,460.90
- -------------------------------------------------------------------------------
288,587,914.33 120,672,137.14 829,868.52
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 31,278.99 442,190.07 0.00 0.00 6,301,333.98
A-4 51,419.80 51,419.80 0.00 0.00 10,298,695.00
A-5 223,013.77 223,013.77 0.00 0.00 40,000,000.00
A-6 67,397.70 67,397.70 0.00 0.00 11,700,000.00
A-7 7,405.72 7,405.72 0.00 0.00 0.00
A-8 103,407.16 103,407.16 0.00 0.00 18,141,079.00
A-9 2,322.64 2,322.64 0.00 0.00 10,000.00
A-10 60,347.30 371,722.37 0.00 0.00 10,845,628.22
A-11 18,568.40 18,568.40 0.00 0.00 0.00
A-12 3,665.44 12,786.68 0.00 0.00 578,188.52
A-13 21,103.72 62,563.34 0.00 0.00 2,628,093.58
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 35,701.59 35,701.59 0.00 0.00 6,520,258.32
A-17 15,843.26 15,843.26 0.00 0.00 2,328,663.67
A-18 0.00 0.00 0.00 0.00 0.00
A-19 31,203.52 31,203.52 0.00 0.00 0.00
R-I 0.04 0.04 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 27,738.88 53,474.69 0.00 0.00 4,736,315.53
M-2 24,789.58 47,789.06 0.00 0.00 4,232,731.77
B-1 7,335.00 14,140.32 0.00 0.00 1,252,424.22
B-2 1,574.59 3,035.49 0.00 0.00 268,856.81
- -------------------------------------------------------------------------------
734,117.10 1,563,985.62 0.00 0.00 119,842,268.62
===============================================================================
Run: 06/30/97 14:47:54
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S15 (POOL # 4108)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4108
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 282.988062 17.324000 1.318721 18.642721 0.000000 265.664062
A-4 1000.000000 0.000000 4.992846 4.992846 0.000000 1000.000000
A-5 1000.000000 0.000000 5.575344 5.575344 0.000000 1000.000000
A-6 1000.000000 0.000000 5.760487 5.760487 0.000000 1000.000000
A-8 1000.000000 0.000000 5.700166 5.700166 0.000000 1000.000000
A-9 1000.000000 0.000000 232.264000 232.264000 0.000000 1000.000000
A-10 350.997053 9.795796 1.898514 11.694310 0.000000 341.201257
A-12 266.957404 4.145994 1.666099 5.812093 0.000000 262.811411
A-13 266.955747 4.145969 2.110375 6.256344 0.000000 262.809779
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 0.909226 0.909226 0.000000 166.053934
A-17 211.173371 0.000000 1.436736 1.436736 0.000000 211.173371
A-18 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-I 0.000000 0.000000 0.400000 0.400000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 825.023933 4.458721 4.805752 9.264473 0.000000 820.565212
M-2 842.671002 4.554093 4.908548 9.462641 0.000000 838.116909
B-1 872.683835 4.716291 5.083375 9.799666 0.000000 867.967544
B-2 374.675609 2.024876 2.182471 4.207347 0.000000 372.650719
_______________________________________________________________________________
DETERMINATION DATE 20-June-97
DISTRIBUTION DATE 25-June-97
Run: 06/30/97 14:47:56 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S15 (POOL # 4108)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4108
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 32,983.94
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 13,621.82
SUBSERVICER ADVANCES THIS MONTH 22,644.06
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,649,887.17
(B) TWO MONTHLY PAYMENTS: 1 175,704.84
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 248,890.95
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 119,842,268.62
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 533
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 177,713.55
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 91.25951520 % 7.47296200 % 1.26752310 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 91.24655390 % 7.48404332 % 1.26940270 %
CLASS A-19 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3110 %
BANKRUPTCY AMOUNT AVAILABLE 225,000.00
FRAUD AMOUNT AVAILABLE 617,856.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,674,314.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.76453346
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 123.59
POOL TRADING FACTOR: 41.52712663
................................................................................
Run: 06/30/97 14:47:56 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S16 (POOL # 4109)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4109
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944KT4 50,166,000.00 14,442,064.38 7.000000 % 580,088.29
A-2 760944KV9 20,040,000.00 10,259,131.63 7.000000 % 158,822.57
A-3 760944KS6 30,024,000.00 15,370,267.90 6.000000 % 237,948.54
A-4 760944LF3 10,008,000.00 5,123,422.61 10.000000 % 79,316.18
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 0.239450 % 0.00
R 760944LE6 333,970.00 0.00 7.000000 % 0.00
M-1 760944LB2 5,917,999.88 5,676,001.47 7.000000 % 6,531.32
M-2 760944LC0 2,689,999.61 2,582,905.39 7.000000 % 2,972.12
M-3 760944LD8 1,613,999.76 1,549,743.24 7.000000 % 1,783.27
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 1,075,999.84 882,782.24 7.000000 % 0.00
- -------------------------------------------------------------------------------
215,199,968.62 149,100,167.04 1,067,462.29
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 83,973.62 664,061.91 0.00 0.00 13,861,976.09
A-2 59,651.88 218,474.45 0.00 0.00 10,100,309.06
A-3 76,603.43 314,551.97 0.00 0.00 15,132,319.36
A-4 42,557.46 121,873.64 0.00 0.00 5,044,106.43
A-5 129,843.96 129,843.96 0.00 0.00 22,331,000.00
A-6 106,266.09 106,266.09 0.00 0.00 18,276,000.00
A-7 197,083.01 197,083.01 0.00 0.00 33,895,000.00
A-8 81,635.80 81,635.80 0.00 0.00 14,040,000.00
A-9 9,070.64 9,070.64 0.00 0.00 1,560,000.00
A-10 29,655.66 29,655.66 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 33,003.20 39,534.52 0.00 0.00 5,669,470.15
M-2 15,018.35 17,990.47 0.00 0.00 2,579,933.27
M-3 9,011.01 10,794.28 0.00 0.00 1,547,959.97
B-1 27,823.42 27,823.42 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 0.00 878,185.64
- -------------------------------------------------------------------------------
901,197.53 1,968,659.82 0.00 0.00 148,028,108.15
===============================================================================
Run: 06/30/97 14:47:56
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S16 (POOL # 4109)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4109
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 287.885508 11.563375 1.673915 13.237290 0.000000 276.322132
A-2 511.932716 7.925278 2.976641 10.901919 0.000000 504.007438
A-3 511.932717 7.925278 2.551407 10.476685 0.000000 504.007439
A-4 511.932715 7.925278 4.252344 12.177622 0.000000 504.007437
A-5 1000.000000 0.000000 5.814516 5.814516 0.000000 1000.000000
A-6 1000.000000 0.000000 5.814516 5.814516 0.000000 1000.000000
A-7 1000.000000 0.000000 5.814516 5.814516 0.000000 1000.000000
A-8 1000.000000 0.000000 5.814516 5.814516 0.000000 1000.000000
A-9 1000.000000 0.000000 5.814513 5.814513 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 959.108075 1.103636 5.576749 6.680385 0.000000 958.004438
M-2 960.188017 1.104877 5.583031 6.687908 0.000000 959.083139
M-3 960.188024 1.104876 5.583031 6.687907 0.000000 959.083148
B-1 963.316956 0.000000 12.929100 12.929100 0.000000 963.316956
B-2 965.418722 0.000000 0.000000 0.000000 0.000000 965.418722
B-3 820.429713 0.000000 0.000000 0.000000 0.000000 816.157779
_______________________________________________________________________________
DETERMINATION DATE 20-June-97
DISTRIBUTION DATE 25-June-97
Run: 06/30/97 14:47:57 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S16 (POOL # 4109)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4109
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 33,447.11
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 15,632.13
SUBSERVICER ADVANCES THIS MONTH 15,552.84
MASTER SERVICER ADVANCES THIS MONTH 3,401.18
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,551,855.32
(B) TWO MONTHLY PAYMENTS: 1 214,191.52
(C) THREE OR MORE MONTHLY PAYMENTS: 1 229,998.11
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 213,787.48
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 148,028,108.15
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 530
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 495,058.50
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 900,490.82
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 90.74227700 % 6.57856400 % 2.67915890 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 90.68596000 % 6.61858313 % 2.69545690 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2391 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 743,764.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,901,572.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.63589281
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 297.80
POOL TRADING FACTOR: 68.78630564
................................................................................
Run: 06/30/97 14:47:58 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S17 (POOL # 4110)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4110
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944JW9 16,438,000.00 0.00 4.500000 % 0.00
A-2 760944JX7 9,974,000.00 0.00 5.250000 % 0.00
A-3 760944JY5 21,283,000.00 7,252,969.90 5.650000 % 981,549.69
A-4 760944JZ2 7,444,000.00 7,444,000.00 6.050000 % 0.00
A-5 760944KB3 28,305,000.00 28,305,000.00 6.400000 % 0.00
A-6 760944KC1 12,746,000.00 12,746,000.00 6.750000 % 0.00
A-7 760944KD9 46,874,000.00 15,531,324.32 6.350000 % 529,999.02
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 6,710,728.78 7.000000 % 76,695.82
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 0.140591 % 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 3,386,667.19 7.000000 % 18,177.98
M-2 760944KM9 2,343,800.00 1,954,321.70 7.000000 % 10,489.85
M-3 760944MF2 1,171,900.00 983,450.43 7.000000 % 5,278.68
B-1 1,406,270.00 1,208,553.56 7.000000 % 6,486.93
B-2 351,564.90 136,293.08 7.000000 % 731.55
- -------------------------------------------------------------------------------
234,376,334.90 103,158,308.96 1,629,409.52
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 33,845.55 1,015,395.24 0.00 0.00 6,271,420.21
A-4 37,196.24 37,196.24 0.00 0.00 7,444,000.00
A-5 149,616.82 149,616.82 0.00 0.00 28,305,000.00
A-6 71,058.33 71,058.33 0.00 0.00 12,746,000.00
A-7 81,455.33 611,454.35 0.00 0.00 15,001,325.30
A-8 40,406.98 40,406.98 0.00 0.00 0.00
A-9 85,166.25 85,166.25 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 38,797.62 115,493.44 0.00 0.00 6,634,032.96
A-14 14,517.00 14,517.00 0.00 0.00 2,768,000.00
A-15 0.00 0.00 0.00 0.00 0.00
A-16 11,978.36 11,978.36 0.00 0.00 0.00
R-I 3.05 3.05 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 19,579.78 37,757.76 0.00 0.00 3,368,489.21
M-2 11,298.78 21,788.63 0.00 0.00 1,943,831.85
M-3 5,685.75 10,964.43 0.00 0.00 978,171.75
B-1 6,987.17 13,474.10 0.00 0.00 1,202,066.63
B-2 787.96 1,519.51 0.00 0.00 135,561.53
- -------------------------------------------------------------------------------
608,380.97 2,237,790.49 0.00 0.00 101,528,899.44
===============================================================================
Run: 06/30/97 14:47:58
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S17 (POOL # 4110)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4110
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 340.787008 46.118954 1.590262 47.709216 0.000000 294.668055
A-4 1000.000000 0.000000 4.996808 4.996808 0.000000 1000.000000
A-5 1000.000000 0.000000 5.285880 5.285880 0.000000 1000.000000
A-6 1000.000000 0.000000 5.574951 5.574951 0.000000 1000.000000
A-7 331.341987 11.306887 1.737751 13.044638 0.000000 320.035101
A-9 1000.000000 0.000000 5.781430 5.781430 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-13 195.192809 2.230827 1.128494 3.359321 0.000000 192.961983
A-14 461.333333 0.000000 2.419500 2.419500 0.000000 461.333333
A-15 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-I 0.000000 0.000000 30.520000 30.520000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 825.694166 4.431924 4.773693 9.205617 0.000000 821.262242
M-2 833.826137 4.475574 4.820710 9.296284 0.000000 829.350563
M-3 839.193131 4.504378 4.851737 9.356115 0.000000 834.688753
B-1 859.403642 4.612862 4.968584 9.581446 0.000000 854.790780
B-2 387.675448 2.080839 2.241322 4.322161 0.000000 385.594609
_______________________________________________________________________________
DETERMINATION DATE 20-June-97
DISTRIBUTION DATE 25-June-97
Run: 06/30/97 14:47:59 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S17 (POOL # 4110)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4110
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 29,311.02
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 11,115.32
SUBSERVICER ADVANCES THIS MONTH 8,769.71
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 239,938.75
(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 101,528,899.44
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 439
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,075,705.88
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.56551800 % 6.13080900 % 1.30367260 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.48674910 % 6.19576578 % 1.31748510 %
CLASS A-16 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1382 %
BANKRUPTCY AMOUNT AVAILABLE 225,000.00
FRAUD AMOUNT AVAILABLE 518,206.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,665,927.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.60694349
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 124.75
POOL TRADING FACTOR: 43.31875037
................................................................................
Run: 06/30/97 14:48:00 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S18 (POOL # 4111)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4111
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944LM8 85,336,000.00 0.00 7.500000 % 0.00
A-2 760944LL0 71,184,000.00 5,324,403.01 7.500000 % 526,103.93
A-3 760944LY2 81,356,000.00 15,309,039.01 6.250000 % 982,058.38
A-4 760944LN6 40,678,000.00 7,654,519.50 10.000000 % 491,029.19
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 0.131499 % 0.00
R 760944LX4 1,000.00 0.00 7.500000 % 0.00
M-1 760944LU0 13,767,600.00 13,068,849.13 7.500000 % 38,840.69
M-2 760944LV8 6,257,900.00 5,959,734.06 7.500000 % 0.00
M-3 760944LW6 3,754,700.00 3,590,051.04 7.500000 % 0.00
B-1 5,757,200.00 5,583,523.36 7.500000 % 0.00
B-2 2,753,500.00 2,690,855.48 7.500000 % 0.00
B-3 2,753,436.49 2,170,415.15 7.500000 % 0.00
- -------------------------------------------------------------------------------
500,624,336.49 248,376,389.74 2,038,032.19
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 33,161.21 559,265.14 0.00 0.00 4,798,299.08
A-3 79,455.91 1,061,514.29 0.00 0.00 14,326,980.63
A-4 63,564.72 554,593.91 0.00 0.00 7,163,490.31
A-5 414,745.37 414,745.37 0.00 0.00 66,592,000.00
A-6 327,395.48 327,395.48 0.00 0.00 52,567,000.00
A-7 332,832.66 332,832.66 0.00 0.00 53,440,000.00
A-8 89,847.38 89,847.38 0.00 0.00 14,426,000.00
A-9 27,122.64 27,122.64 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 81,394.84 120,235.53 0.00 0.00 13,030,008.44
M-2 0.00 0.00 0.00 0.00 5,959,734.06
M-3 0.00 0.00 0.00 0.00 3,590,051.04
B-1 0.00 0.00 0.00 0.00 5,583,523.36
B-2 0.00 0.00 0.00 0.00 2,690,855.48
B-3 0.00 0.00 0.00 0.00 2,100,965.83
- -------------------------------------------------------------------------------
1,449,520.21 3,487,552.40 0.00 0.00 246,268,908.23
===============================================================================
Run: 06/30/97 14:48:00
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S18 (POOL # 4111)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4111
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 74.797750 7.390761 0.465852 7.856613 0.000000 67.406989
A-3 188.173448 12.071124 0.976645 13.047769 0.000000 176.102324
A-4 188.173448 12.071124 1.562631 13.633755 0.000000 176.102323
A-5 1000.000000 0.000000 6.228156 6.228156 0.000000 1000.000000
A-6 1000.000000 0.000000 6.228156 6.228156 0.000000 1000.000000
A-7 1000.000000 0.000000 6.228156 6.228156 0.000000 1000.000000
A-8 1000.000000 0.000000 6.228156 6.228156 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 949.246719 2.821166 5.912057 8.733223 0.000000 946.425553
M-2 952.353675 0.000000 0.000000 0.000000 0.000000 952.353675
M-3 956.148571 0.000000 0.000000 0.000000 0.000000 956.148571
B-1 969.833141 0.000000 0.000000 0.000000 0.000000 969.833141
B-2 977.249130 0.000000 0.000000 0.000000 0.000000 977.249130
B-3 788.256841 0.000000 0.000000 0.000000 0.000000 763.034062
_______________________________________________________________________________
DETERMINATION DATE 20-June-97
DISTRIBUTION DATE 25-June-97
Run: 06/30/97 14:48:01 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S18 (POOL # 4111)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4111
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 64,600.05
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 26,226.78
SUBSERVICER ADVANCES THIS MONTH 42,915.87
MASTER SERVICER ADVANCES THIS MONTH 3,411.98
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 13 2,837,660.46
(B) TWO MONTHLY PAYMENTS: 4 1,401,663.19
(C) THREE OR MORE MONTHLY PAYMENTS: 1 314,514.62
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,307,029.35
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 246,268,908.23
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 877
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 461,071.54
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,293,994.02
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 86.68817590 % 9.10659600 % 4.20522820 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 86.61823030 % 9.16875529 % 4.21301440 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1303 %
BANKRUPTCY AMOUNT AVAILABLE 177,436.00
FRAUD AMOUNT AVAILABLE 2,476,275.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,643,092.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.06980535
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 296.91
POOL TRADING FACTOR: 49.19235648
................................................................................
Run: 06/30/97 14:46:32 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-19 (POOL # 3184)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 3184
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944LH9 82,498,000.00 26,687,794.38 6.915232 % 789,131.22
A-2 760944LJ5 5,265,582.31 1,703,396.20 6.915232 % 50,367.71
S-1 760944LK2 0.00 0.00 0.090000 % 0.00
S-2 760944LG1 0.00 0.00 0.139120 % 0.00
- -------------------------------------------------------------------------------
87,763,582.31 28,391,190.58 839,498.93
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 152,486.05 941,617.27 0.00 0.00 25,898,663.16
A-2 9,732.70 60,100.41 0.00 0.00 1,653,028.49
S-1 2,111.24 2,111.24 0.00 0.00 0.00
S-2 3,263.49 3,263.49 0.00 0.00 0.00
- -------------------------------------------------------------------------------
167,593.48 1,007,092.41 0.00 0.00 27,551,691.65
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 323.496259 9.565459 1.848361 11.413820 0.000000 313.930800
A-2 323.496263 9.565459 1.848362 11.413821 0.000000 313.930804
_______________________________________________________________________________
DETERMINATION DATE 20-June-97
DISTRIBUTION DATE 25-June-97
Run: 06/30/97 14:46:32 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-19 (POOL # 3184)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 3184
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 7,708.28
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 10,103.85
SUBSERVICER ADVANCES THIS MONTH 4,020.02
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 542,917.69
(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 27,551,691.62
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 96
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 520,820.51
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 100.00000010 % 0.00000000 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 100.00000010 % 0.00000000 %
LETTER OF CREDIT - TOTAL AVAILABLE AMOUNT 7,667,674.06
BANKRUPTCY AMOUNT AVAILABLE 149,087.00
FRAUD AMOUNT AVAILABLE 1,755,272.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,146,180.00
LOSS AMOUNT COVERED BY LETTER OF CREDIT 521.54
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.92247001
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 306.63
POOL TRADING FACTOR: 31.39308002
................................................................................
Run: 06/30/97 14:48:01 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-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 7,938,000.00 394,871.78 5.249810 % 394,871.78
A-5 760944NJ3 21,873,000.00 21,873,000.00 5.750030 % 607,928.77
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 26,775,733.50 6.450000 % 967,326.90
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 5.980000 % 0.00
A-14 760944NP9 13,505,000.00 3,526,465.71 9.003731 % 0.00
A-15 760944NQ7 0.00 0.00 0.093193 % 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 3,255,843.78 7.000000 % 17,370.01
M-2 760944NW4 1,958,800.00 1,627,921.89 7.000000 % 8,685.00
M-3 760944NX2 1,305,860.00 1,090,877.25 7.000000 % 5,819.86
B-1 1,567,032.00 1,309,671.88 7.000000 % 6,987.13
B-2 783,516.00 661,438.41 7.000000 % 3,528.79
B-3 914,107.69 671,053.73 7.000000 % 3,031.51
- -------------------------------------------------------------------------------
261,172,115.69 139,523,869.83 2,015,549.75
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 1,715.97 396,587.75 0.00 0.00 0.00
A-5 104,109.28 712,038.05 0.00 0.00 21,265,071.23
A-6 62,428.53 62,428.53 0.00 0.00 12,561,000.00
A-7 137,639.22 137,639.22 0.00 0.00 23,816,000.00
A-8 104,258.13 104,258.13 0.00 0.00 18,040,000.00
A-9 142,959.19 1,110,286.09 0.00 0.00 25,808,406.60
A-10 45,436.64 45,436.64 0.00 0.00 0.00
A-11 75,013.87 75,013.87 0.00 0.00 12,499,498.87
A-12 14,030.33 14,030.33 0.00 0.00 2,400,000.00
A-13 44,652.15 44,652.15 0.00 0.00 9,020,493.03
A-14 26,282.89 26,282.89 0.00 0.00 3,526,465.71
A-15 10,763.27 10,763.27 0.00 0.00 0.00
R-I 2.62 2.62 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 18,865.68 36,235.69 0.00 0.00 3,238,473.77
M-2 9,432.84 18,117.84 0.00 0.00 1,619,236.89
M-3 6,320.99 12,140.85 0.00 0.00 1,085,057.39
B-1 7,588.77 14,575.90 0.00 0.00 1,302,684.75
B-2 4,381.22 7,910.01 0.00 0.00 657,909.62
B-3 3,888.37 6,919.88 0.00 0.00 667,473.64
- -------------------------------------------------------------------------------
819,769.96 2,835,319.71 0.00 0.00 137,507,771.50
===============================================================================
Run: 06/30/97 14:48:01
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 49.744492 49.744492 0.216172 49.960664 0.000000 0.000000
A-5 1000.000000 27.793571 4.759717 32.553288 0.000000 972.206429
A-6 1000.000000 0.000000 4.970029 4.970029 0.000000 1000.000000
A-7 1000.000000 0.000000 5.779275 5.779275 0.000000 1000.000000
A-8 1000.000000 0.000000 5.779276 5.779276 0.000000 1000.000000
A-9 752.613585 27.189670 4.018304 31.207974 0.000000 725.423914
A-11 337.824294 0.000000 2.027402 2.027402 0.000000 337.824294
A-12 1000.000000 0.000000 5.845971 5.845971 0.000000 1000.000000
A-13 261.122971 0.000000 1.292579 1.292579 0.000000 261.122971
A-14 261.122970 0.000000 1.946160 1.946160 0.000000 261.122970
R-I 0.000000 0.000000 26.200000 26.200000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 831.081218 4.433840 4.815622 9.249462 0.000000 826.647379
M-2 831.081218 4.433837 4.815622 9.249459 0.000000 826.647381
M-3 835.370752 4.456726 4.840481 9.297207 0.000000 830.914026
B-1 835.765881 4.458830 4.842766 9.301596 0.000000 831.307051
B-2 844.192601 4.503788 5.591743 10.095531 0.000000 839.688813
B-3 734.107958 3.316360 4.253722 7.570082 0.000000 730.191472
_______________________________________________________________________________
DETERMINATION DATE 20-June-97
DISTRIBUTION DATE 25-June-97
Run: 06/30/97 14:48:02 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S20 (POOL # 4112)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4112
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 37,822.12
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 16,485.36
SUBSERVICER ADVANCES THIS MONTH 23,060.53
MASTER SERVICER ADVANCES THIS MONTH 2,422.32
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 1,497,429.63
(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 97,709.29
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 137,507,771.50
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 558
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 225,765.73
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,271,735.11
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.82413420 % 4.28216500 % 1.89370040 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.76701700 % 4.32176886 % 1.91121420 %
CLASS A-15 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.0937 %
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 7.54692297
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 125.45
POOL TRADING FACTOR: 52.65024987
................................................................................
Run: 06/30/97 14:48:03 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-S21 (POOL # 4113)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4113
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944PA0 37,931,000.00 0.00 6.500000 % 0.00
A-2 760944PB8 17,277,000.00 0.00 6.500000 % 0.00
A-3 760944PC6 40,040,600.00 7,427,779.17 6.500000 % 853,153.51
A-4 760944QX9 38,099,400.00 2,971,108.57 10.000000 % 341,261.04
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 0.079039 % 0.00
R 760944QL5 1,000.00 0.00 7.500000 % 0.00
M-1 760944QH4 7,403,017.00 7,078,679.90 7.500000 % 16,009.07
M-2 760944QJ0 3,365,008.00 3,225,529.27 7.500000 % 0.00
M-3 760944QK7 2,692,006.00 2,591,810.55 7.500000 % 0.00
B-1 2,422,806.00 2,342,636.81 7.500000 % 0.00
B-2 1,480,605.00 1,443,052.71 7.500000 % 0.00
B-3 1,480,603.82 1,330,981.94 7.500000 % 0.00
- -------------------------------------------------------------------------------
269,200,605.82 145,419,138.92 1,210,423.62
===============================================================================
_______________________________________________________________________________
REMAINING
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 40,217.22 893,370.73 0.00 0.00 6,574,625.66
A-4 24,749.03 366,010.07 0.00 0.00 2,629,847.53
A-5 385,191.16 385,191.16 0.00 0.00 61,656,000.00
A-6 56,351.76 56,351.76 0.00 0.00 9,020,000.00
A-7 232,091.79 232,091.79 0.00 0.00 37,150,000.00
A-8 57,361.10 57,361.10 0.00 0.00 9,181,560.00
A-9 9,574.18 9,574.18 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 44,223.51 60,232.58 0.00 0.00 7,062,670.83
M-2 0.00 0.00 0.00 0.00 3,225,529.27
M-3 0.00 0.00 0.00 0.00 2,591,810.55
B-1 0.00 0.00 0.00 0.00 2,342,636.81
B-2 0.00 0.00 0.00 0.00 1,443,052.71
B-3 0.00 0.00 0.00 0.00 1,233,182.74
- -------------------------------------------------------------------------------
849,759.75 2,060,183.37 0.00 0.00 144,110,916.10
===============================================================================
Run: 06/30/97 14:48:03
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-3 185.506190 21.307211 1.004411 22.311622 0.000000 164.198980
A-4 77.983080 8.957124 0.649591 9.606715 0.000000 69.025957
A-5 1000.000000 0.000000 6.247424 6.247424 0.000000 1000.000000
A-6 1000.000000 0.000000 6.247424 6.247424 0.000000 1000.000000
A-7 1000.000000 0.000000 6.247424 6.247424 0.000000 1000.000000
A-8 1000.000000 0.000000 6.247424 6.247424 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 956.188524 2.162506 5.973715 8.136221 0.000000 954.026018
M-2 958.550253 0.000000 0.000000 0.000000 0.000000 958.550253
M-3 962.780376 0.000000 0.000000 0.000000 0.000000 962.780376
B-1 966.910603 0.000000 0.000000 0.000000 0.000000 966.910603
B-2 974.637199 0.000000 0.000000 0.000000 0.000000 974.637199
B-3 898.945364 0.000000 0.000000 0.000000 0.000000 832.891772
_______________________________________________________________________________
DETERMINATION DATE 20-June-97
DISTRIBUTION DATE 25-June-97
Run: 06/30/97 14:48:04 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S21 (POOL # 4113)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4113
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 38,778.91
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 15,240.68
SUBSERVICER ADVANCES THIS MONTH 17,840.17
MASTER SERVICER ADVANCES THIS MONTH 1,593.16
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 785,537.76
(B) TWO MONTHLY PAYMENTS: 1 213,709.60
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 1,404,196.89
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 144,110,916.10
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 510
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 213,861.58
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 389,431.65
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 87.61325960 % 8.86817200 % 3.51856810 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 87.57978690 % 8.93756767 % 3.48264540 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.0790 %
BANKRUPTCY AMOUNT AVAILABLE 140,181.00
FRAUD AMOUNT AVAILABLE 1,571,922.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,588,291.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.02608630
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 303.33
POOL TRADING FACTOR: 53.53290928
................................................................................
Run: 06/30/97 14:48:05 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-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 4,428,719.27 7.000000 % 809,107.31
A-2 760944PP7 20,000,000.00 12,922,621.66 7.000000 % 226,963.73
A-3 760944PQ5 20,000,000.00 13,651,424.24 7.000000 % 203,591.83
A-4 760944PR3 44,814,000.00 32,376,619.76 7.000000 % 398,853.08
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 12,026,507.52 7.000000 % 95,356.63
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 6.180000 % 0.00
A-13 760944PM4 9,750,000.00 1,837,004.63 8.913328 % 0.00
A-14 760944PN2 0.00 0.00 0.209693 % 0.00
R 760944QA9 100.00 0.00 7.000000 % 0.00
M-1 760944PX0 8,667,030.00 8,274,794.65 7.000000 % 9,457.69
M-2 760944PY8 4,333,550.00 4,150,992.73 7.000000 % 4,744.38
M-3 760944PZ5 2,600,140.00 2,490,605.21 7.000000 % 2,846.64
B-1 2,773,475.00 2,662,181.39 7.000000 % 3,042.74
B-2 1,560,100.00 1,500,696.29 7.000000 % 1,715.22
B-3 1,733,428.45 1,607,858.33 7.000000 % 1,837.71
- -------------------------------------------------------------------------------
346,680,823.45 265,256,369.83 1,757,516.96
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 25,752.33 834,859.64 0.00 0.00 3,619,611.96
A-2 75,143.08 302,106.81 0.00 0.00 12,695,657.93
A-3 79,380.96 282,972.79 0.00 0.00 13,447,832.41
A-4 188,265.14 587,118.22 0.00 0.00 31,977,766.68
A-5 152,639.77 152,639.77 0.00 0.00 26,250,000.00
A-6 174,055.86 174,055.86 0.00 0.00 29,933,000.00
A-7 69,932.32 165,288.95 0.00 0.00 11,931,150.89
A-8 218,056.81 218,056.81 0.00 0.00 37,500,000.00
A-9 250,369.92 250,369.92 0.00 0.00 43,057,000.00
A-10 15,700.09 15,700.09 0.00 0.00 2,700,000.00
A-11 137,230.42 137,230.42 0.00 0.00 23,600,000.00
A-12 22,004.72 22,004.72 0.00 0.00 4,286,344.15
A-13 13,601.61 13,601.61 0.00 0.00 1,837,004.63
A-14 46,205.13 46,205.13 0.00 0.00 0.00
R 0.01 0.01 0.00 0.00 0.00
M-1 48,116.68 57,574.37 0.00 0.00 8,265,336.96
M-2 24,137.39 28,881.77 0.00 0.00 4,146,248.35
M-3 14,482.49 17,329.13 0.00 0.00 2,487,758.57
B-1 15,480.18 18,522.92 0.00 0.00 2,659,138.65
B-2 8,726.32 10,441.54 0.00 0.00 1,498,981.07
B-3 9,349.45 11,187.16 0.00 0.00 1,606,020.62
- -------------------------------------------------------------------------------
1,588,630.68 3,346,147.64 0.00 0.00 263,498,852.87
===============================================================================
Run: 06/30/97 14:48:05
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-1 149.321261 27.280330 0.868280 28.148610 0.000000 122.040931
A-2 646.131083 11.348187 3.757154 15.105341 0.000000 634.782897
A-3 682.571212 10.179592 3.969048 14.148640 0.000000 672.391621
A-4 722.466635 8.900189 4.201034 13.101223 0.000000 713.566445
A-5 1000.000000 0.000000 5.814848 5.814848 0.000000 1000.000000
A-6 1000.000000 0.000000 5.814848 5.814848 0.000000 1000.000000
A-7 801.767168 6.357109 4.662155 11.019264 0.000000 795.410059
A-8 1000.000000 0.000000 5.814848 5.814848 0.000000 1000.000000
A-9 1000.000000 0.000000 5.814848 5.814848 0.000000 1000.000000
A-10 1000.000000 0.000000 5.814848 5.814848 0.000000 1000.000000
A-11 1000.000000 0.000000 5.814848 5.814848 0.000000 1000.000000
A-12 188.410732 0.000000 0.967240 0.967240 0.000000 188.410732
A-13 188.410731 0.000000 1.395037 1.395037 0.000000 188.410731
R 0.000000 0.000000 0.100000 0.100000 0.000000 0.000000
M-1 954.743972 1.091226 5.551692 6.642918 0.000000 953.652746
M-2 957.873506 1.094802 5.569888 6.664690 0.000000 956.778703
M-3 957.873503 1.094803 5.569889 6.664692 0.000000 956.778700
B-1 959.872142 1.097086 5.581511 6.678597 0.000000 958.775057
B-2 961.923140 1.099430 5.593436 6.692866 0.000000 960.823710
B-3 927.559675 1.060153 5.393617 6.453770 0.000000 926.499516
_______________________________________________________________________________
DETERMINATION DATE 20-June-97
DISTRIBUTION DATE 25-June-97
Run: 06/30/97 14:48:06 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S22 (POOL # 4114)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4114
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 68,725.17
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 28,137.93
SUBSERVICER ADVANCES THIS MONTH 25,751.24
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 2,141,785.61
(B) TWO MONTHLY PAYMENTS: 2 477,916.43
(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 263,498,852.87
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 923
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,454,341.77
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.20108130 % 5.62338700 % 2.17553160 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.15803640 % 5.65442457 % 2.18753910 %
CLASS A-14 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2104 %
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 7.64736563
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 299.58
POOL TRADING FACTOR: 76.00618063
................................................................................
Run: 06/30/97 14:48:07 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-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 4,894,417.99 5.500000 % 903,080.64
A-3 760944MH8 12,946,000.00 4,843,767.19 6.700000 % 361,232.26
A-4 760944MJ4 0.00 0.00 2.300000 % 0.00
A-5 760944MV7 22,700,000.00 12,286,214.53 6.500000 % 311,973.31
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 6.750000 % 0.00
A-16 760944MT2 2,307,692.00 1,705,118.82 5.958314 % 0.00
A-17 760944MU9 0.00 0.00 0.271934 % 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 2,252,221.48 6.500000 % 12,153.53
M-2 760944NA2 1,368,000.00 1,124,877.34 6.500000 % 6,070.11
M-3 760944NB0 912,000.00 749,918.21 6.500000 % 4,046.74
B-1 729,800.00 600,099.02 6.500000 % 3,238.28
B-2 547,100.00 449,868.71 6.500000 % 2,427.60
B-3 547,219.77 449,967.11 6.500000 % 2,428.12
- -------------------------------------------------------------------------------
182,383,319.77 118,134,313.06 1,606,650.59
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 22,384.52 925,465.16 0.00 0.00 3,991,337.35
A-3 26,986.22 388,218.48 0.00 0.00 4,482,534.93
A-4 9,263.93 9,263.93 0.00 0.00 0.00
A-5 66,407.24 378,380.55 0.00 0.00 11,974,241.22
A-6 53,996.15 53,996.15 0.00 0.00 11,100,000.00
A-7 88,047.77 88,047.77 0.00 0.00 16,290,000.00
A-8 68,843.74 68,843.74 0.00 0.00 12,737,000.00
A-9 39,456.65 39,456.65 0.00 0.00 7,300,000.00
A-10 82,156.30 82,156.30 0.00 0.00 15,200,000.00
A-11 21,135.83 21,135.83 0.00 0.00 3,694,424.61
A-12 9,584.79 9,584.79 0.00 0.00 1,989,305.77
A-13 64,413.97 64,413.97 0.00 0.00 11,476,048.76
A-14 26,242.65 26,242.65 0.00 0.00 5,296,638.91
A-15 20,736.46 20,736.46 0.00 0.00 3,694,424.61
A-16 8,448.16 8,448.16 0.00 0.00 1,705,118.82
A-17 26,713.09 26,713.09 0.00 0.00 0.00
R-I 0.17 0.17 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 12,173.30 24,326.83 0.00 0.00 2,240,067.95
M-2 6,079.99 12,150.10 0.00 0.00 1,118,807.23
M-3 4,053.33 8,100.07 0.00 0.00 745,871.47
B-1 3,243.55 6,481.83 0.00 0.00 596,860.74
B-2 2,431.55 4,859.15 0.00 0.00 447,441.11
B-3 2,432.05 4,860.17 0.00 0.00 447,538.99
- -------------------------------------------------------------------------------
665,231.41 2,271,882.00 0.00 0.00 116,527,662.47
===============================================================================
Run: 06/30/97 14:48:07
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-2 194.609065 35.907779 0.890041 36.797820 0.000000 158.701286
A-3 374.151645 27.903002 2.084522 29.987524 0.000000 346.248643
A-5 541.242931 13.743318 2.925429 16.668747 0.000000 527.499613
A-6 1000.000000 0.000000 4.864518 4.864518 0.000000 1000.000000
A-7 1000.000000 0.000000 5.405020 5.405020 0.000000 1000.000000
A-8 1000.000000 0.000000 5.405020 5.405020 0.000000 1000.000000
A-9 1000.000000 0.000000 5.405021 5.405021 0.000000 1000.000000
A-10 1000.000000 0.000000 5.405020 5.405020 0.000000 1000.000000
A-11 738.884922 0.000000 4.227166 4.227166 0.000000 738.884922
A-12 738.884916 0.000000 3.560064 3.560064 0.000000 738.884916
A-13 738.884919 0.000000 4.147291 4.147291 0.000000 738.884920
A-14 738.884919 0.000000 3.660868 3.660868 0.000000 738.884919
A-15 738.884922 0.000000 4.147292 4.147292 0.000000 738.884922
A-16 738.884921 0.000000 3.660870 3.660870 0.000000 738.884921
R-I 0.000000 0.000000 1.700000 1.700000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 822.278744 4.437214 4.444432 8.881646 0.000000 817.841530
M-2 822.278757 4.437215 4.444437 8.881652 0.000000 817.841542
M-3 822.278739 4.437215 4.444441 8.881656 0.000000 817.841524
B-1 822.278734 4.437216 4.444437 8.881653 0.000000 817.841518
B-2 822.278761 4.437214 4.444434 8.881648 0.000000 817.841546
B-3 822.278607 4.437139 4.444430 8.881569 0.000000 817.841413
_______________________________________________________________________________
DETERMINATION DATE 20-June-97
DISTRIBUTION DATE 25-June-97
Run: 06/30/97 14:48:08 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S23 (POOL # 4115)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4115
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 23,483.26
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 12,734.70
SUBSERVICER ADVANCES THIS MONTH 887.10
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 82,870.16
(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 116,527,662.47
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 452
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 969,169.56
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 95.23681840 % 3.49349600 % 1.26968600 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 95.19720260 % 3.52255127 % 1.28024610 %
CLASS A-17 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2716 %
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 7.13583877
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 125.92
POOL TRADING FACTOR: 63.89162266
................................................................................
Run: 06/30/97 14:48:08 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 9,491,851.24 6.500000 % 500,031.12
A-5 760944QB7 30,000,000.00 12,407,690.62 7.050000 % 107,837.26
A-6 760944PG7 48,041,429.00 48,041,429.00 6.500000 % 0.00
A-7 760944QY7 55,044,571.00 25,246,695.79 10.000000 % 219,423.16
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 0.123942 % 0.00
R 760944QW1 100.00 0.00 7.500000 % 0.00
M-1 760944QT8 6,864,500.00 6,524,398.92 7.500000 % 25,155.88
M-2 760944QU5 3,432,150.00 3,286,132.88 7.500000 % 12,670.22
M-3 760944QV3 2,059,280.00 1,986,591.40 7.500000 % 7,659.63
B-1 2,196,565.00 2,143,608.03 7.500000 % 7,993.20
B-2 1,235,568.00 1,208,247.63 7.500000 % 0.00
B-3 1,372,850.89 958,317.41 7.500000 % 0.00
- -------------------------------------------------------------------------------
274,570,013.89 128,384,962.92 880,770.47
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 51,285.63 551,316.75 0.00 0.00 8,991,820.12
A-5 72,712.91 180,550.17 0.00 0.00 12,299,853.36
A-6 259,573.74 259,573.74 0.00 0.00 48,041,429.00
A-7 209,863.07 429,286.23 0.00 0.00 25,027,272.63
A-8 94,076.68 94,076.68 0.00 0.00 15,090,000.00
A-9 12,468.74 12,468.74 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 13,227.11 13,227.11 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 40,675.53 65,831.41 0.00 0.00 6,499,243.04
M-2 20,486.98 33,157.20 0.00 0.00 3,273,462.66
M-3 21,171.14 28,830.77 0.00 0.00 1,978,931.77
B-1 26,710.62 34,703.82 0.00 0.00 2,135,614.83
B-2 0.00 0.00 0.00 0.00 1,208,247.63
B-3 0.00 0.00 0.00 0.00 949,692.05
- -------------------------------------------------------------------------------
822,252.15 1,703,022.62 0.00 0.00 127,495,567.09
===============================================================================
Run: 06/30/97 14:48:08
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-4 354.968259 18.699743 1.917937 20.617680 0.000000 336.268516
A-5 413.589687 3.594575 2.423764 6.018339 0.000000 409.995112
A-6 1000.000000 0.000000 5.403123 5.403123 0.000000 1000.000000
A-7 458.659144 3.986282 3.812603 7.798885 0.000000 454.672862
A-8 1000.000000 0.000000 6.234372 6.234372 0.000000 1000.000000
A-9 1000.000000 0.000000 6.234370 6.234370 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-1 950.455083 3.664634 5.925491 9.590125 0.000000 946.790449
M-2 957.456079 3.691628 5.969139 9.660767 0.000000 953.764451
M-3 964.701935 3.719567 10.280846 14.000413 0.000000 960.982368
B-1 975.891007 3.638954 12.160177 15.799131 0.000000 972.252053
B-2 977.888412 0.000000 0.000000 0.000000 0.000000 977.888413
B-3 698.049160 0.000000 0.000000 0.000000 0.000000 691.766351
_______________________________________________________________________________
DETERMINATION DATE 20-June-97
DISTRIBUTION DATE 25-June-97
Run: 06/30/97 14:48:09 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S27 (POOL # 4116)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4116
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 37,761.60
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 13,725.28
SUBSERVICER ADVANCES THIS MONTH 394,015.21
MASTER SERVICER ADVANCES THIS MONTH 2,252.77
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 9 2,563,664.02
(B) TWO MONTHLY PAYMENTS: 1 628,622.27
(C) THREE OR MORE MONTHLY PAYMENTS: 1 365,994.54
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,047,696.55
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 127,495,567.09
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 454
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 2
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 297,711.68
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 394,386.73
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 87.45390750 % 9.18886700 % 3.35722580 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 87.41509820 % 9.21729103 % 3.36761080 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1235 %
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 8.10277267
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 300.75
POOL TRADING FACTOR: 46.43462893
................................................................................
Run: 06/30/97 14:48:10 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S24 (POOL # 4117)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4117
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944QZ4 45,077,000.00 18,225,921.38 7.000000 % 536,169.05
A-2 760944RC4 15,690,000.00 0.00 7.000000 % 0.00
A-3 760944RD2 16,985,000.00 5,912,080.74 7.000000 % 534,408.66
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 74,859,501.59 7.000000 % 802,933.28
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 0.189738 % 0.00
R 760944RP5 1,000.00 0.00 7.000000 % 0.00
M-1 760944RL4 9,349,300.00 8,937,707.83 7.000000 % 10,109.03
M-2 760944RM2 4,674,600.00 4,497,080.17 7.000000 % 5,086.44
M-3 760944RN0 3,739,700.00 3,619,217.27 7.000000 % 4,093.53
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 1,500,465.38 7.000000 % 0.00
- -------------------------------------------------------------------------------
373,968,498.07 278,975,572.55 1,892,799.99
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 105,925.48 642,094.53 0.00 0.00 17,689,752.33
A-2 0.00 0.00 0.00 0.00 0.00
A-3 34,359.86 568,768.52 0.00 0.00 5,377,672.08
A-4 71,217.85 71,217.85 0.00 0.00 12,254,000.00
A-5 42,577.28 42,577.28 0.00 0.00 7,326,000.00
A-6 427,440.74 427,440.74 0.00 0.00 73,547,000.00
A-7 49,690.92 49,690.92 0.00 0.00 8,550,000.00
A-8 435,068.75 1,238,002.03 0.00 0.00 74,056,568.31
A-9 192,114.99 192,114.99 0.00 0.00 33,056,000.00
A-10 133,898.15 133,898.15 0.00 0.00 23,039,000.00
A-11 43,947.48 43,947.48 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 51,944.21 62,053.24 0.00 0.00 8,927,598.80
M-2 26,136.15 31,222.59 0.00 0.00 4,491,993.73
M-3 21,034.18 25,127.71 0.00 0.00 3,615,123.74
B-1 35,538.09 35,538.09 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 1,494,638.13
- -------------------------------------------------------------------------------
1,670,894.13 3,563,694.12 0.00 0.00 277,076,945.31
===============================================================================
Run: 06/30/97 14:48:10
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-1 404.328624 11.894515 2.349879 14.244394 0.000000 392.434109
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 348.076582 31.463565 2.022953 33.486518 0.000000 316.613016
A-4 1000.000000 0.000000 5.811804 5.811804 0.000000 1000.000000
A-5 1000.000000 0.000000 5.811805 5.811805 0.000000 1000.000000
A-6 1000.000000 0.000000 5.811804 5.811804 0.000000 1000.000000
A-7 1000.000000 0.000000 5.811804 5.811804 0.000000 1000.000000
A-8 650.556197 6.977781 3.780905 10.758686 0.000000 643.578416
A-9 1000.000000 0.000000 5.811804 5.811804 0.000000 1000.000000
A-10 1000.000000 0.000000 5.811804 5.811804 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 955.976151 1.081261 5.555946 6.637207 0.000000 954.894891
M-2 962.024595 1.088102 5.591099 6.679201 0.000000 960.936493
M-3 967.782782 1.094615 5.624563 6.719178 0.000000 966.688168
B-1 975.948763 0.000000 12.670454 12.670454 0.000000 975.948763
B-2 977.815080 0.000000 0.000000 0.000000 0.000000 977.815080
B-3 802.345826 0.000000 0.000000 0.000000 0.000000 799.229813
_______________________________________________________________________________
DETERMINATION DATE 20-June-97
DISTRIBUTION DATE 25-June-97
Run: 06/30/97 14:48:11 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S24 (POOL # 4117)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4117
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 62,702.67
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 29,453.03
SUBSERVICER ADVANCES THIS MONTH 18,469.41
MASTER SERVICER ADVANCES THIS MONTH 5,171.43
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 1,763,855.81
(B) TWO MONTHLY PAYMENTS: 1 232,331.43
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 642,483.42
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 277,076,945.31
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 969
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 3
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 742,790.08
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,583,090.78
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.04013860 % 6.11308200 % 1.84677950 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 91.99465960 % 6.14800927 % 1.85733110 %
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 7.58669856
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 301.93
POOL TRADING FACTOR: 74.09098540
................................................................................
Run: 06/30/97 14:48:12 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 51,658,583.31 6.500000 % 775,584.76
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 4,380,044.09 6.500000 % 3,298.20
A-7 760944RW0 0.00 0.00 0.297079 % 0.00
R 760944SA7 100.00 0.00 6.500000 % 0.00
M-1 760944RX8 2,337,700.00 1,938,421.87 6.500000 % 10,232.53
M-2 760944RY6 779,000.00 645,947.15 6.500000 % 3,409.82
M-3 760944RZ3 779,100.00 646,030.06 6.500000 % 3,410.26
B-1 701,100.00 581,352.43 6.500000 % 3,068.84
B-2 389,500.00 322,973.55 6.500000 % 1,704.91
B-3 467,420.45 387,585.23 6.500000 % 2,045.98
- -------------------------------------------------------------------------------
155,801,920.45 95,314,683.49 802,755.30
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 279,423.64 1,055,008.40 0.00 0.00 50,882,998.55
A-2 28,127.04 28,127.04 0.00 0.00 5,200,000.00
A-3 60,651.62 60,651.62 0.00 0.00 11,213,000.00
A-4 73,302.16 73,302.16 0.00 0.00 13,246,094.21
A-5 25,903.77 25,903.77 0.00 0.00 5,094,651.59
A-6 23,691.86 26,990.06 0.00 0.00 4,376,745.89
A-7 23,563.43 23,563.43 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 10,485.02 20,717.55 0.00 0.00 1,928,189.34
M-2 3,493.96 6,903.78 0.00 0.00 642,537.33
M-3 3,494.41 6,904.67 0.00 0.00 642,619.80
B-1 3,144.56 6,213.40 0.00 0.00 578,283.59
B-2 1,746.98 3,451.89 0.00 0.00 321,268.64
B-3 2,096.45 4,142.43 0.00 0.00 385,539.25
- -------------------------------------------------------------------------------
539,124.90 1,341,880.20 0.00 0.00 94,511,928.19
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 520.568180 7.815637 2.815777 10.631414 0.000000 512.752542
A-2 1000.000000 0.000000 5.409046 5.409046 0.000000 1000.000000
A-3 1000.000000 0.000000 5.409045 5.409045 0.000000 1000.000000
A-4 617.533530 0.000000 3.417350 3.417350 0.000000 617.533530
A-5 617.533526 0.000000 3.139851 3.139851 0.000000 617.533526
A-6 876.008818 0.659640 4.738372 5.398012 0.000000 875.349178
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 829.200441 4.377178 4.485186 8.862364 0.000000 824.823262
M-2 829.200449 4.377176 4.485186 8.862362 0.000000 824.823273
M-3 829.200436 4.377179 4.485188 8.862367 0.000000 824.823258
B-1 829.200442 4.377179 4.485180 8.862359 0.000000 824.823263
B-2 829.200385 4.377176 4.485186 8.862362 0.000000 824.823209
B-3 829.200413 4.377130 4.485191 8.862321 0.000000 824.823240
_______________________________________________________________________________
DETERMINATION DATE 20-June-97
DISTRIBUTION DATE 25-June-97
Run: 06/30/97 14:48:12 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 21,864.63
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 10,239.33
SUBSERVICER ADVANCES THIS MONTH 5,276.24
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 421,327.56
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 94,511,928.19
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 299,608.86
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 95.25538970 % 3.38919400 % 1.35541680 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 95.24034900 % 3.39993748 % 1.35971350 %
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 7.19744164
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 127.69
POOL TRADING FACTOR: 60.66159385
................................................................................
Run: 06/30/97 14:48:13 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 12,054,680.27 7.050000 % 1,851,316.67
A-4 760944SE9 24,745,827.00 24,745,827.00 7.250000 % 0.00
A-5 760944SF6 47,058,123.00 5,805,531.35 6.500000 % 416,546.25
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 0.078829 % 0.00
R-I 760944SR0 100.00 0.00 7.500000 % 0.00
R-II 760944SS8 100.00 0.00 7.500000 % 0.00
M-1 760944SN9 10,340,816.00 9,904,238.66 7.500000 % 10,802.30
M-2 760944SP4 5,640,445.00 5,423,519.96 7.500000 % 0.00
M-3 760944SQ2 3,760,297.00 3,643,610.05 7.500000 % 0.00
B-1 2,820,222.00 2,753,712.73 7.500000 % 0.00
B-2 940,074.00 922,016.00 7.500000 % 0.00
B-3 1,880,150.99 1,110,073.86 7.500000 % 0.00
- -------------------------------------------------------------------------------
376,029,704.99 211,225,736.88 2,278,665.22
===============================================================================
_______________________________________________________________________________
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 70,621.90 1,921,938.57 0.00 0.00 10,203,363.60
A-4 149,085.22 149,085.22 0.00 0.00 24,745,827.00
A-5 31,358.12 447,904.37 0.00 0.00 5,388,985.10
A-6 14,472.98 14,472.98 0.00 0.00 0.00
A-7 340,679.77 340,679.77 0.00 0.00 54,662,626.00
A-8 225,785.85 225,785.85 0.00 0.00 36,227,709.00
A-9 214,063.89 214,063.89 0.00 0.00 34,346,901.00
A-10 122,312.82 122,312.82 0.00 0.00 19,625,291.00
A-11 13,836.44 13,836.44 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 97,779.55 108,581.85 0.00 0.00 9,893,436.36
M-2 65,393.86 65,393.86 0.00 0.00 5,423,519.96
M-3 0.00 0.00 0.00 0.00 3,643,610.05
B-1 0.00 0.00 0.00 0.00 2,753,712.73
B-2 0.00 0.00 0.00 0.00 922,016.00
B-3 0.00 0.00 0.00 0.00 1,094,964.82
- -------------------------------------------------------------------------------
1,345,390.40 3,624,055.62 0.00 0.00 208,931,962.62
===============================================================================
Run: 06/30/97 14:48:13
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-3 243.365903 37.375305 1.425750 38.801055 0.000000 205.990598
A-4 1000.000000 0.000000 6.024661 6.024661 0.000000 1000.000000
A-5 123.369378 8.851740 0.666370 9.518110 0.000000 114.517638
A-7 1000.000000 0.000000 6.232408 6.232408 0.000000 1000.000000
A-8 1000.000000 0.000000 6.232408 6.232408 0.000000 1000.000000
A-9 1000.000000 0.000000 6.232408 6.232408 0.000000 1000.000000
A-10 1000.000000 0.000000 6.232408 6.232408 0.000000 1000.000000
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 957.781152 1.044627 9.455690 10.500317 0.000000 956.736525
M-2 961.541148 0.000000 11.593741 11.593741 0.000000 961.541148
M-3 968.968688 0.000000 0.000000 0.000000 0.000000 968.968688
B-1 976.417009 0.000000 0.000000 0.000000 0.000000 976.417009
B-2 980.790874 0.000000 0.000000 0.000000 0.000000 980.790874
B-3 590.417400 0.000000 0.000000 0.000000 0.000000 582.381322
_______________________________________________________________________________
DETERMINATION DATE 20-June-97
DISTRIBUTION DATE 25-June-97
Run: 06/30/97 14:48:14 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 50,817.09
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 22,293.71
SUBSERVICER ADVANCES THIS MONTH 27,247.26
MASTER SERVICER ADVANCES THIS MONTH 3,505.91
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 2,144,094.93
(B) TWO MONTHLY PAYMENTS: 2 498,985.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 542,959.23
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 527,454.89
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 208,931,962.62
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 721
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 474,927.66
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,063,395.77
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 88.75271000 % 8.98156100 % 2.26572890 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 88.64163260 % 9.07499558 % 2.28337180 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.0786 %
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 7.99334732
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 299.47
POOL TRADING FACTOR: 55.56262174
................................................................................
Run: 06/30/97 14:48:15 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S28 (POOL # 4120)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4120
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944UC0 22,205,000.00 12,648,232.85 9.860000 % 396,518.95
A-2 760944SZ2 24,926,000.00 0.00 6.350000 % 0.00
A-3 760944TA6 25,850,000.00 8,726,224.40 6.350000 % 1,744,683.38
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 6.280000 % 0.00
A-9 760944TH1 1,757,369.00 1,757,369.00 9.015990 % 0.00
A-10 760944TC2 0.00 0.00 0.104997 % 0.00
R 760944TM0 100.00 0.00 7.000000 % 0.00
M-1 760944TJ7 5,350,000.00 5,135,988.37 7.000000 % 5,707.08
M-2 760944TK4 3,210,000.00 3,081,593.03 7.000000 % 3,424.25
M-3 760944TL2 2,141,000.00 2,055,355.33 7.000000 % 2,283.90
B-1 1,070,000.00 1,027,197.67 7.000000 % 1,141.42
B-2 642,000.00 616,318.60 7.000000 % 684.85
B-3 963,170.23 861,028.04 7.000000 % 956.76
- -------------------------------------------------------------------------------
214,013,270.23 161,807,938.29 2,155,400.59
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 103,259.26 499,778.21 0.00 0.00 12,251,713.90
A-2 0.00 0.00 0.00 0.00 0.00
A-3 45,879.89 1,790,563.27 0.00 0.00 6,981,541.02
A-4 246,722.93 246,722.93 0.00 0.00 46,926,000.00
A-5 226,039.80 226,039.80 0.00 0.00 39,000,000.00
A-6 24,852.78 24,852.78 0.00 0.00 4,288,000.00
A-7 178,304.83 178,304.83 0.00 0.00 30,764,000.00
A-8 25,586.02 25,586.02 0.00 0.00 4,920,631.00
A-9 13,118.93 13,118.93 0.00 0.00 1,757,369.00
A-10 14,066.93 14,066.93 0.00 0.00 0.00
R 0.02 0.02 0.00 0.00 0.00
M-1 29,767.63 35,474.71 0.00 0.00 5,130,281.29
M-2 17,860.58 21,284.83 0.00 0.00 3,078,168.78
M-3 11,912.62 14,196.52 0.00 0.00 2,053,071.43
B-1 5,953.53 7,094.95 0.00 0.00 1,026,056.25
B-2 3,572.11 4,256.96 0.00 0.00 615,633.75
B-3 4,990.44 5,947.20 0.00 0.00 860,071.28
- -------------------------------------------------------------------------------
951,888.30 3,107,288.89 0.00 0.00 159,652,537.70
===============================================================================
Run: 06/30/97 14:48:15
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-1 569.611927 17.857192 4.650271 22.507463 0.000000 551.754735
A-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 337.571544 67.492587 1.774851 69.267438 0.000000 270.078956
A-4 1000.000000 0.000000 5.257702 5.257702 0.000000 1000.000000
A-5 1000.000000 0.000000 5.795892 5.795892 0.000000 1000.000000
A-6 1000.000000 0.000000 5.795891 5.795891 0.000000 1000.000000
A-7 1000.000000 0.000000 5.795892 5.795892 0.000000 1000.000000
A-8 1000.000000 0.000000 5.199744 5.199744 0.000000 1000.000000
A-9 1000.000000 0.000000 7.465097 7.465097 0.000000 1000.000000
R 0.000000 0.000000 0.200000 0.200000 0.000000 0.000000
M-1 959.997826 1.066744 5.564043 6.630787 0.000000 958.931082
M-2 959.997829 1.066745 5.564044 6.630789 0.000000 958.931084
M-3 959.997819 1.066745 5.564045 6.630790 0.000000 958.931074
B-1 959.997822 1.066748 5.564047 6.630795 0.000000 958.931075
B-2 959.997819 1.066745 5.564034 6.630779 0.000000 958.931075
B-3 893.952090 0.993355 5.181244 6.174599 0.000000 892.958745
_______________________________________________________________________________
DETERMINATION DATE 20-June-97
DISTRIBUTION DATE 25-June-97
Run: 06/30/97 14:48:15 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S28 (POOL # 4120)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4120
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 47,481.60
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 17,358.59
SUBSERVICER ADVANCES THIS MONTH 10,416.96
MASTER SERVICER ADVANCES THIS MONTH 2,069.55
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 998,112.66
(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 159,652,537.70
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 565
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 289,141.66
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,975,600.63
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.10330400 % 6.34884600 % 1.54785010 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.00558730 % 6.42740895 % 1.56700380 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1060 %
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 7.58655696
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 302.41
POOL TRADING FACTOR: 74.59936364
................................................................................
Run: 06/30/97 14:48:16 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S29 (POOL # 4121)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4121
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944UE6 63,826,000.00 25,759,396.83 6.038793 % 942,054.28
A-2 760944UF3 47,547,000.00 29,252,056.70 6.400000 % 452,754.60
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 21,706,087.64 7.000000 % 265,291.32
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 0.119108 % 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 3,250,076.74 7.000000 % 17,103.58
M-2 760944UR7 1,948,393.00 1,625,035.82 7.000000 % 8,551.78
M-3 760944US5 1,298,929.00 1,083,357.52 7.000000 % 5,701.19
B-1 909,250.00 758,350.00 7.000000 % 3,990.83
B-2 389,679.00 325,007.50 7.000000 % 1,710.36
B-3 649,465.07 541,679.28 7.000000 % 2,850.56
- -------------------------------------------------------------------------------
259,785,708.07 130,049,048.03 1,700,008.50
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 128,696.44 1,070,750.72 0.00 0.00 24,817,342.55
A-2 154,887.76 607,642.36 0.00 0.00 28,799,302.10
A-3 62,923.16 62,923.16 0.00 0.00 0.00
A-4 105,039.12 105,039.12 0.00 0.00 22,048,000.00
A-5 43,910.74 43,910.74 0.00 0.00 8,492,000.00
A-6 88,074.63 88,074.63 0.00 0.00 15,208,000.00
A-7 0.00 0.00 0.00 0.00 0.00
A-8 125,707.24 390,998.56 0.00 0.00 21,440,796.32
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 12,815.27 12,815.27 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 18,822.29 35,925.87 0.00 0.00 3,232,973.16
M-2 9,411.13 17,962.91 0.00 0.00 1,616,484.04
M-3 6,274.09 11,975.28 0.00 0.00 1,077,656.33
B-1 4,391.86 8,382.69 0.00 0.00 754,359.17
B-2 1,882.23 3,592.59 0.00 0.00 323,297.14
B-3 3,137.03 5,987.59 0.00 0.00 538,828.72
- -------------------------------------------------------------------------------
765,972.99 2,465,981.49 0.00 0.00 128,349,039.53
===============================================================================
Run: 06/30/97 14:48:16
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S29 (POOL # 4121)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4121
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 403.587830 14.759726 2.016364 16.776090 0.000000 388.828104
A-2 615.224025 9.522254 3.257572 12.779826 0.000000 605.701771
A-4 1000.000000 0.000000 4.764111 4.764111 0.000000 1000.000000
A-5 1000.000000 0.000000 5.170836 5.170836 0.000000 1000.000000
A-6 1000.000000 0.000000 5.791335 5.791335 0.000000 1000.000000
A-7 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-8 334.320421 4.086057 1.936162 6.022219 0.000000 330.234364
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-1 834.039061 4.389144 4.830201 9.219345 0.000000 829.649917
M-2 834.039036 4.389145 4.830201 9.219346 0.000000 829.649891
M-3 834.039058 4.389147 4.830202 9.219349 0.000000 829.649912
B-1 834.039043 4.389145 4.830201 9.219346 0.000000 829.649898
B-2 834.039042 4.389151 4.830206 9.219357 0.000000 829.649891
B-3 834.039127 4.389089 4.830206 9.219295 0.000000 829.650038
_______________________________________________________________________________
DETERMINATION DATE 20-June-97
DISTRIBUTION DATE 25-June-97
Run: 06/30/97 14:48:17 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S29 (POOL # 4121)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4121
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 30,140.85
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 14,532.29
SUBSERVICER ADVANCES THIS MONTH 11,722.08
MASTER SERVICER ADVANCES THIS MONTH 2,837.44
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 617,146.00
(B) TWO MONTHLY PAYMENTS: 1 126,651.68
(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 128,349,039.53
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 562
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 263,213.17
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,015,623.38
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.16873330 % 4.58171000 % 1.24955680 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.12259060 % 4.61796485 % 1.25944460 %
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 7.52568031
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 127.15
POOL TRADING FACTOR: 49.40573540
................................................................................
Run: 06/30/97 14:48:18 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 14,833,993.01 7.500000 % 262,097.26
A-3 760944SW9 49,628,000.00 43,633,321.77 6.200000 % 770,943.73
A-4 760944SX7 41,944,779.00 37,886,332.02 6.400000 % 521,935.31
A-5 760944SY5 446,221.00 403,046.03 291.400000 % 5,552.50
A-6 760944TN8 32,053,000.00 32,053,000.00 7.000000 % 0.00
A-7 760944TU2 11,162,000.00 11,162,000.00 7.500000 % 0.00
A-8 760944TV0 13,530,000.00 13,530,000.00 7.500000 % 0.00
A-9 760944TW8 1,023,000.00 1,023,000.00 7.500000 % 0.00
A-10 760944TQ1 26,670,000.00 13,793,870.43 7.500000 % 173,639.11
A-11 760944TR9 3,400,000.00 3,400,000.00 7.500000 % 0.00
A-12 760944TS7 0.00 0.00 0.034931 % 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 8,495,792.53 7.500000 % 9,149.50
M-2 760944TY4 4,823,973.00 4,634,067.87 7.500000 % 4,990.64
M-3 760944TZ1 3,215,982.00 3,089,378.58 7.500000 % 3,327.09
B-1 1,929,589.00 1,853,626.95 7.500000 % 1,996.25
B-2 803,995.00 772,344.14 7.500000 % 831.77
B-3 1,286,394.99 733,047.85 7.500000 % 789.45
- -------------------------------------------------------------------------------
321,598,232.99 191,296,821.18 1,755,252.61
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 92,250.79 354,348.05 0.00 0.00 14,571,895.75
A-3 224,316.25 995,259.98 0.00 0.00 42,862,378.04
A-4 201,054.27 722,989.58 0.00 0.00 37,364,396.71
A-5 97,385.65 102,938.15 0.00 0.00 397,493.53
A-6 186,044.78 186,044.78 0.00 0.00 32,053,000.00
A-7 69,415.11 69,415.11 0.00 0.00 11,162,000.00
A-8 84,141.42 84,141.42 0.00 0.00 13,530,000.00
A-9 6,361.91 6,361.91 0.00 0.00 1,023,000.00
A-10 85,782.40 259,421.51 0.00 0.00 13,620,231.32
A-11 21,144.18 21,144.18 0.00 0.00 3,400,000.00
A-12 5,540.76 5,540.76 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 52,834.29 61,983.79 0.00 0.00 8,486,643.03
M-2 28,818.70 33,809.34 0.00 0.00 4,629,077.23
M-3 19,212.47 22,539.56 0.00 0.00 3,086,051.49
B-1 11,527.48 13,523.73 0.00 0.00 1,851,630.70
B-2 4,803.11 5,634.88 0.00 0.00 771,512.37
B-3 4,558.77 5,348.22 0.00 0.00 555,333.08
- -------------------------------------------------------------------------------
1,195,192.34 2,950,444.95 0.00 0.00 189,364,643.25
===============================================================================
Run: 06/30/97 14:48:18
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-2 289.443766 5.114093 1.800015 6.914108 0.000000 284.329673
A-3 879.207741 15.534451 4.519953 20.054404 0.000000 863.673290
A-4 903.243095 12.443392 4.793309 17.236701 0.000000 890.799704
A-5 903.243079 12.443386 218.245331 230.688717 0.000000 890.799693
A-6 1000.000000 0.000000 5.804286 5.804286 0.000000 1000.000000
A-7 1000.000000 0.000000 6.218877 6.218877 0.000000 1000.000000
A-8 1000.000000 0.000000 6.218878 6.218878 0.000000 1000.000000
A-9 1000.000000 0.000000 6.218876 6.218876 0.000000 1000.000000
A-10 517.205490 6.510653 3.216438 9.727091 0.000000 510.694838
A-11 1000.000000 0.000000 6.218876 6.218876 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-1 960.633044 1.034549 5.974059 7.008608 0.000000 959.598495
M-2 960.633045 1.034550 5.974059 7.008609 0.000000 959.598495
M-3 960.633045 1.034549 5.974060 7.008609 0.000000 959.598496
B-1 960.633042 1.034547 5.974060 7.008607 0.000000 959.598495
B-2 960.633014 1.034546 5.974055 7.008601 0.000000 959.598468
B-3 569.846630 0.613692 3.543810 4.157502 0.000000 431.697173
_______________________________________________________________________________
DETERMINATION DATE 20-June-97
DISTRIBUTION DATE 25-June-97
Run: 06/30/97 14:48:19 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S30 (POOL # 4122)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4122
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 44,483.61
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 20,250.27
SUBSERVICER ADVANCES THIS MONTH 28,083.73
MASTER SERVICER ADVANCES THIS MONTH 6,377.80
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 1,564,238.86
(B) TWO MONTHLY PAYMENTS: 1 289,719.30
(C) THREE OR MORE MONTHLY PAYMENTS: 2 462,550.59
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,562,536.46
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 189,364,643.25
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 676
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 864,399.52
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,471,880.68
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 89.76550800 % 8.47857200 % 1.75591990 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 89.76564600 % 8.55585894 % 1.67849500 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.0350 %
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 7.94206625
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 301.53
POOL TRADING FACTOR: 58.88236434
................................................................................
Run: 06/30/97 14:48:20 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 47,202,082.98 7.997978 % 1,031,916.48
M 760944SU3 3,678,041.61 3,426,746.45 7.997978 % 3,043.01
R 760944SV1 100.00 0.00 7.997978 % 0.00
B-1 4,494,871.91 3,702,079.48 7.997978 % 3,287.51
B-2 1,225,874.16 0.00 7.997978 % 0.00
- -------------------------------------------------------------------------------
163,449,887.68 54,330,908.91 1,038,247.00
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 313,081.99 1,344,998.47 0.00 0.00 46,170,166.50
M 22,728.92 25,771.93 0.00 0.00 3,423,703.44
R 0.00 0.00 0.00 0.00 0.00
B-1 24,555.16 27,842.67 0.00 0.00 3,698,791.97
B-2 0.00 0.00 0.00 0.00 0.00
- -------------------------------------------------------------------------------
360,366.07 1,398,613.07 0.00 0.00 53,292,661.91
===============================================================================
Run: 06/30/97 14:48:20
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 306.405560 6.698538 2.032327 8.730865 0.000000 299.707022
M 931.676912 0.827345 6.179626 7.006971 0.000000 930.849567
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B-1 823.622909 0.731391 5.462925 6.194316 0.000000 822.891518
B-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
_______________________________________________________________________________
DETERMINATION DATE 20-June-97
DISTRIBUTION DATE 25-June-97
Run: 06/30/97 14:48:20 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S33 (POOL # 4123)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4123
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 14,149.39
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,581.80
SUBSERVICER ADVANCES THIS MONTH 39,195.18
MASTER SERVICER ADVANCES THIS MONTH 9,031.37
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 11 2,929,628.91
(B) TWO MONTHLY PAYMENTS: 1 213,761.30
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 7
AGGREGATE PRINCIPAL BALANCE 2,038,559.40
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 53,292,661.91
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 189
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 1,254,661.53
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 990,000.25
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 86.87887600 % 6.30717700 % 6.81394730 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 86.63512920 % 6.42434308 % 6.94052770 %
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 8.54628404
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 310.33
POOL TRADING FACTOR: 32.60489356
................................................................................
Run: 06/30/97 14:48:22 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-S31 (POOL # 4125)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4125
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944VU9 93,237,000.00 0.00 7.000000 % 0.00
A-2 760944VV7 41,000,000.00 25,599,689.99 7.000000 % 334,165.03
A-3 760944VW5 145,065,000.00 141,175,721.50 7.000000 % 3,020,289.72
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 1,252,854.20 0.000000 % 60,988.45
A-9 760944WC8 0.00 0.00 0.251591 % 0.00
R 760944WG9 100.00 0.00 7.000000 % 0.00
M-1 760944WD6 9,616,700.00 9,215,697.16 7.000000 % 10,197.32
M-2 760944WE4 7,479,800.00 7,167,902.88 7.000000 % 7,931.41
M-3 760944WF1 4,274,200.00 4,095,971.90 7.000000 % 4,532.26
B-1 2,564,500.00 2,457,563.99 7.000000 % 2,719.34
B-2 854,800.00 819,156.06 7.000000 % 906.41
B-3 1,923,420.54 884,620.22 7.000000 % 978.84
- -------------------------------------------------------------------------------
427,416,329.03 312,560,177.90 3,442,708.78
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 148,473.85 482,638.88 0.00 0.00 25,265,524.96
A-3 818,795.22 3,839,084.94 0.00 0.00 138,155,431.78
A-4 209,518.87 209,518.87 0.00 0.00 36,125,000.00
A-5 279,859.21 279,859.21 0.00 0.00 48,253,000.00
A-6 160,533.50 160,533.50 0.00 0.00 27,679,000.00
A-7 45,435.87 45,435.87 0.00 0.00 7,834,000.00
A-8 0.00 60,988.45 0.00 0.00 1,191,865.75
A-9 65,154.77 65,154.77 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 53,449.48 63,646.80 0.00 0.00 9,205,499.84
M-2 41,572.62 49,504.03 0.00 0.00 7,159,971.47
M-3 23,755.94 28,288.20 0.00 0.00 4,091,439.64
B-1 14,253.45 16,972.79 0.00 0.00 2,454,844.65
B-2 4,750.97 5,657.38 0.00 0.00 818,249.65
B-3 5,130.64 6,109.48 0.00 0.00 883,641.38
- -------------------------------------------------------------------------------
1,870,684.39 5,313,393.17 0.00 0.00 309,117,469.12
===============================================================================
Run: 06/30/97 14:48:22
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-S31 (POOL # 4125)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4125
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 624.382683 8.150367 3.621313 11.771680 0.000000 616.232316
A-3 973.189408 20.820251 5.644333 26.464584 0.000000 952.369157
A-4 1000.000000 0.000000 5.799830 5.799830 0.000000 1000.000000
A-5 1000.000000 0.000000 5.799830 5.799830 0.000000 1000.000000
A-6 1000.000000 0.000000 5.799830 5.799830 0.000000 1000.000000
A-7 1000.000000 0.000000 5.799830 5.799830 0.000000 1000.000000
A-8 829.810011 40.394825 0.000000 40.394825 0.000000 789.415186
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 958.301409 1.060376 5.557986 6.618362 0.000000 957.241033
M-2 958.301409 1.060377 5.557986 6.618363 0.000000 957.241032
M-3 958.301413 1.060376 5.557985 6.618361 0.000000 957.241037
B-1 958.301419 1.060378 5.557984 6.618362 0.000000 957.241041
B-2 958.301427 1.060377 5.557990 6.618367 0.000000 957.241051
B-3 459.920335 0.508906 2.667456 3.176362 0.000000 459.411430
_______________________________________________________________________________
DETERMINATION DATE 20-June-97
DISTRIBUTION DATE 25-June-97
Run: 06/30/97 14:48:23 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S31 (POOL # 4125)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4125
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 74,400.25
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 33,274.63
SUBSERVICER ADVANCES THIS MONTH 27,242.52
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 9 2,339,949.52
(B) TWO MONTHLY PAYMENTS: 4 767,096.96
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 839,987.11
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 309,117,469.12
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,080
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 3,096,855.69
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.11642620 % 6.55220100 % 1.33137250 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.03744560 % 6.61784370 % 1.34471070 %
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 7.63756993
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 303.55
POOL TRADING FACTOR: 72.32233495
................................................................................
Run: 06/30/97 14:48:24 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 21,099,276.01 6.500000 % 1,758,872.88
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 24,861,534.36 6.500000 % 498,801.56
A-6 760944VG0 64,049,000.00 53,769,714.63 6.500000 % 405,691.93
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 0.251733 % 0.00
R 760944VM7 100.00 0.00 6.500000 % 0.00
M 760944VL9 10,156,500.00 8,475,482.53 6.500000 % 43,905.99
B 781,392.32 594,267.46 6.500000 % 3,078.52
- -------------------------------------------------------------------------------
312,503,992.32 202,766,274.99 2,710,350.88
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 113,507.77 1,872,380.65 0.00 0.00 19,340,403.13
A-2 200,662.80 200,662.80 0.00 0.00 37,300,000.00
A-3 94,047.91 94,047.91 0.00 0.00 17,482,000.00
A-4 27,544.06 27,544.06 0.00 0.00 5,120,000.00
A-5 133,747.59 632,549.15 0.00 0.00 24,362,732.80
A-6 289,264.92 694,956.85 0.00 0.00 53,364,022.70
A-7 183,254.09 183,254.09 0.00 0.00 34,064,000.00
A-8 0.00 0.00 0.00 0.00 0.00
A-9 0.00 0.00 0.00 0.00 0.00
A-10 0.00 0.00 0.00 0.00 0.00
A-11 42,245.49 42,245.49 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M 45,595.55 89,501.54 0.00 0.00 8,431,576.54
B 3,196.99 6,275.51 0.00 0.00 591,188.94
- -------------------------------------------------------------------------------
1,133,067.17 3,843,418.05 0.00 0.00 200,055,924.11
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 238.474569 19.879661 1.282922 21.162583 0.000000 218.594909
A-2 1000.000000 0.000000 5.379700 5.379700 0.000000 1000.000000
A-3 1000.000000 0.000000 5.379700 5.379700 0.000000 1000.000000
A-4 1000.000000 0.000000 5.379699 5.379699 0.000000 1000.000000
A-5 662.974250 13.301375 3.566602 16.867977 0.000000 649.672875
A-6 839.509042 6.334087 4.516307 10.850394 0.000000 833.174955
A-7 1000.000000 0.000000 5.379700 5.379700 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 834.488508 4.322945 4.489297 8.812242 0.000000 830.165563
B 760.523804 3.939788 4.091389 8.031177 0.000000 756.584017
_______________________________________________________________________________
DETERMINATION DATE 20-June-97
DISTRIBUTION DATE 25-June-97
Run: 06/30/97 14:48:25 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 46,292.74
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 21,964.14
SUBSERVICER ADVANCES THIS MONTH 15,542.00
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 257,728.97
(B) TWO MONTHLY PAYMENTS: 2 456,739.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 804,517.63
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 200,055,924.11
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 821
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,659,950.04
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 95.52699280 % 4.17992700 % 0.29308000 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 95.48987840 % 4.21460978 % 0.29551180 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2505 %
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 7.15139619
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 129.18
POOL TRADING FACTOR: 64.01707787
................................................................................
Run: 06/30/97 14:48:26 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 29,780,698.37 5.400000 % 476,310.84
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 5.930000 % 0.00
A-9 760944WY0 8,653,500.00 7,320,688.44 9.496668 % 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 0.150064 % 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 5,128,427.28 7.000000 % 5,773.42
M-2 760944WQ7 3,209,348.00 3,077,040.46 7.000000 % 3,464.03
M-3 760944WR5 2,139,566.00 2,051,360.93 7.000000 % 2,309.36
B-1 1,390,718.00 1,333,384.70 7.000000 % 1,501.08
B-2 320,935.00 307,704.25 7.000000 % 346.40
B-3 962,805.06 663,877.55 7.000000 % 747.38
- -------------------------------------------------------------------------------
213,956,513.06 170,756,368.78 490,452.51
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 133,807.75 610,118.59 0.00 0.00 29,304,387.53
A-2 97,519.44 97,519.44 0.00 0.00 18,171,000.00
A-3 25,097.31 25,097.31 0.00 0.00 4,309,000.00
A-4 195,099.27 195,099.27 0.00 0.00 33,496,926.28
A-5 2,610.61 2,610.61 0.00 0.00 448,220.39
A-6 133,943.65 133,943.65 0.00 0.00 26,829,850.30
A-7 74,413.14 74,413.14 0.00 0.00 8,943,283.44
A-8 84,282.23 84,282.23 0.00 0.00 17,081,606.39
A-9 57,846.33 57,846.33 0.00 0.00 7,320,688.44
A-10 50,698.64 50,698.64 0.00 0.00 8,704,536.00
A-11 18,106.67 18,106.67 0.00 0.00 3,108,764.00
A-12 0.00 0.00 0.00 0.00 0.00
A-13 47,962.35 47,962.35 0.00 0.00 0.00
A-14 21,320.91 21,320.91 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 29,869.98 35,643.40 0.00 0.00 5,122,653.86
M-2 17,921.89 21,385.92 0.00 0.00 3,073,576.43
M-3 11,947.93 14,257.29 0.00 0.00 2,049,051.57
B-1 7,766.16 9,267.24 0.00 0.00 1,331,883.62
B-2 1,792.19 2,138.59 0.00 0.00 307,357.85
B-3 3,866.66 4,614.04 0.00 0.00 663,130.17
- -------------------------------------------------------------------------------
1,015,873.11 1,506,325.62 0.00 0.00 170,265,916.27
===============================================================================
Run: 06/30/97 14:48:26
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-1 503.469060 8.052456 2.262138 10.314594 0.000000 495.416604
A-2 1000.000000 0.000000 5.366762 5.366762 0.000000 1000.000000
A-3 1000.000000 0.000000 5.824393 5.824393 0.000000 1000.000000
A-4 963.172558 0.000000 5.609896 5.609896 0.000000 963.172558
A-5 912.872485 0.000000 5.316925 5.316925 0.000000 912.872485
A-6 918.909163 0.000000 4.587504 4.587504 0.000000 918.909164
A-7 918.909164 0.000000 7.645840 7.645840 0.000000 918.909164
A-8 845.980060 0.000000 4.174144 4.174144 0.000000 845.980060
A-9 845.980059 0.000000 6.684732 6.684732 0.000000 845.980059
A-10 1000.000000 0.000000 5.824393 5.824393 0.000000 1000.000000
A-11 1000.000000 0.000000 5.824395 5.824395 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-1 958.774322 1.079358 5.584279 6.663637 0.000000 957.694964
M-2 958.774324 1.079356 5.584278 6.663634 0.000000 957.694968
M-3 958.774317 1.079359 5.584277 6.663636 0.000000 957.694958
B-1 958.774317 1.079356 5.584281 6.663637 0.000000 957.694960
B-2 958.774362 1.079346 5.584277 6.663623 0.000000 957.695016
B-3 689.524367 0.776232 4.016057 4.792289 0.000000 688.748115
_______________________________________________________________________________
DETERMINATION DATE 20-June-97
DISTRIBUTION DATE 25-June-97
Run: 06/30/97 14:48:27 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 36,808.27
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 18,077.50
SUBSERVICER ADVANCES THIS MONTH 15,275.32
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,439,279.85
(B) TWO MONTHLY PAYMENTS: 1 262,833.77
(C) THREE OR MORE MONTHLY PAYMENTS: 1 230,028.85
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 227,765.37
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 170,265,916.27
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 583
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 298,220.40
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.64343970 % 6.00670300 % 1.34985680 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.63055470 % 6.01722417 % 1.35222110 %
CLASS A-14 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1503 %
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 7.53432213
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 304.79
POOL TRADING FACTOR: 79.57968366
................................................................................
Run: 06/30/97 14:48:28 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 43,780,248.72 8.148926 % 715,624.53
M 760944VP0 3,025,700.00 2,787,006.27 8.148926 % 2,370.00
R 760944VQ8 100.00 0.00 8.148926 % 0.00
B-1 3,429,100.00 2,510,711.72 8.148926 % 2,135.05
B-2 941,300.03 0.00 8.148926 % 0.00
- -------------------------------------------------------------------------------
134,473,200.03 49,077,966.71 720,129.58
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 296,436.46 1,012,060.99 0.00 0.00 43,064,624.19
M 18,870.84 21,240.84 0.00 0.00 2,784,636.27
R 0.00 0.00 0.00 0.00 0.00
B-1 17,000.05 19,135.10 0.00 0.00 2,316,912.09
B-2 0.00 0.00 0.00 0.00 0.00
- -------------------------------------------------------------------------------
332,307.35 1,052,436.93 0.00 0.00 48,166,172.55
===============================================================================
Run: 06/30/97 14:48:28
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 344.517487 5.631424 2.332731 7.964155 0.000000 338.886063
M 921.111237 0.783290 6.236851 7.020141 0.000000 920.327947
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B-1 732.178041 0.622627 4.957584 5.580211 0.000000 675.661862
B-2 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
_______________________________________________________________________________
DETERMINATION DATE 20-June-97
DISTRIBUTION DATE 25-June-97
Run: 06/30/97 14:48:28 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S38 (POOL # 4128)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4128
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 12,825.36
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,022.02
SUBSERVICER ADVANCES THIS MONTH 32,480.17
MASTER SERVICER ADVANCES THIS MONTH 4,426.97
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 2,272,666.06
(B) TWO MONTHLY PAYMENTS: 1 211,043.83
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,852,409.43
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 48,166,172.55
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 162
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 619,352.58
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 336,577.40
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 89.20550640 % 5.67873200 % 5.11576150 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 89.40844150 % 5.78131108 % 4.81024750 %
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 8.61938333
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 313.22
POOL TRADING FACTOR: 35.81841775
................................................................................
Run: 06/30/97 14:48:29 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-S41 (POOL # 4129)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4129
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760944WZ7 27,102,000.00 12,643,042.19 6.846718 % 330,783.01
A-2 760944XA1 25,550,000.00 25,550,000.00 6.846718 % 0.00
A-3 760944XB9 15,000,000.00 12,061,633.99 6.846718 % 67,222.10
A-4 32,700,000.00 32,700,000.00 6.846718 % 0.00
A-5 760944XC7 0.00 0.00 0.050800 % 0.00
R 760944XD5 100.00 0.00 6.846718 % 0.00
B-1 2,684,092.00 2,567,643.08 6.846718 % 2,912.47
B-2 1,609,940.00 1,540,093.02 6.846718 % 1,746.92
B-3 1,341,617.00 1,283,411.15 6.846718 % 1,455.77
B-4 536,646.00 513,363.73 6.846718 % 582.31
B-5 375,652.00 359,354.41 6.846718 % 407.61
B-6 429,317.20 336,402.81 6.846718 % 381.59
- -------------------------------------------------------------------------------
107,329,364.20 89,554,944.38 405,491.78
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 72,089.20 402,872.21 0.00 0.00 12,312,259.18
A-2 145,683.24 145,683.24 0.00 0.00 25,550,000.00
A-3 68,774.08 135,996.18 0.00 0.00 11,994,411.89
A-4 186,451.74 186,451.74 0.00 0.00 32,700,000.00
A-5 3,788.69 3,788.69 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
B-1 14,640.41 17,552.88 0.00 0.00 2,564,730.61
B-2 8,781.43 10,528.35 0.00 0.00 1,538,346.10
B-3 7,317.87 8,773.64 0.00 0.00 1,281,955.38
B-4 2,927.14 3,509.45 0.00 0.00 512,781.42
B-5 2,049.00 2,456.61 0.00 0.00 358,946.80
B-6 1,918.14 2,299.73 0.00 0.00 336,021.22
- -------------------------------------------------------------------------------
514,420.94 919,912.72 0.00 0.00 89,149,452.60
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 466.498494 12.205114 2.659922 14.865036 0.000000 454.293380
A-2 1000.000000 0.000000 5.701888 5.701888 0.000000 1000.000000
A-3 804.108933 4.481473 4.584939 9.066412 0.000000 799.627459
A-4 1000.000000 0.000000 5.701888 5.701888 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B-1 956.615153 1.085086 5.454511 6.539597 0.000000 955.530068
B-2 956.615166 1.085084 5.454508 6.539592 0.000000 955.530082
B-3 956.615152 1.085086 5.454515 6.539601 0.000000 955.530066
B-4 956.615217 1.085091 5.454508 6.539599 0.000000 955.530126
B-5 956.615192 1.085073 5.454516 6.539589 0.000000 955.530118
B-6 783.576363 0.888807 4.467862 5.356669 0.000000 782.687533
_______________________________________________________________________________
DETERMINATION DATE 20-June-97
DISTRIBUTION DATE 25-June-97
Run: 06/30/97 14:48:29 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 18,320.47
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 9,415.05
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 89,149,452.60
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 312
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 303,909.82
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 92.62992320 % 7.37007680 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 92.60479860 % 7.39520140 %
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 7.26782150
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 306.87
POOL TRADING FACTOR: 83.06156779
................................................................................
Run: 06/30/97 14:48:30 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-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 3,021,616.23 7.088094 % 38,429.89
A-2 760944XF0 25,100,000.00 5,014,848.32 7.088094 % 371,379.97
A-3 760944XG8 29,000,000.00 5,794,047.85 5.998094 % 429,084.43
A-4 760944ZC5 0.00 0.00 1.090000 % 0.00
A-5 760944XH6 52,129,000.00 52,129,000.00 7.088094 % 0.00
A-6 760944XJ2 35,266,000.00 35,266,000.00 7.088094 % 0.00
A-7 760944XK9 41,282,000.00 41,282,000.00 7.088094 % 0.00
R-I 760944XL7 100.00 0.00 7.088094 % 0.00
R-II 760944XQ6 210,347.00 0.00 7.088094 % 0.00
M-1 760944XM5 5,029,000.00 4,834,208.59 7.088094 % 5,369.98
M-2 760944XN3 3,520,000.00 3,383,657.66 7.088094 % 3,758.67
M-3 760944XP8 2,012,000.00 1,934,067.94 7.088094 % 2,148.42
B-1 760944B80 1,207,000.00 1,160,248.51 7.088094 % 1,288.84
B-2 760944B98 402,000.00 386,429.06 7.088094 % 429.26
B-3 905,558.27 409,100.19 7.088094 % 454.43
- -------------------------------------------------------------------------------
201,163,005.27 154,615,224.35 852,343.89
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 17,821.44 56,251.33 0.00 0.00 2,983,186.34
A-2 29,577.48 400,957.45 0.00 0.00 4,643,468.35
A-3 28,918.07 458,002.50 0.00 0.00 5,364,963.42
A-4 5,255.12 5,255.12 0.00 0.00 0.00
A-5 307,455.89 307,455.89 0.00 0.00 52,129,000.00
A-6 207,998.22 207,998.22 0.00 0.00 35,266,000.00
A-7 243,480.48 243,480.48 0.00 0.00 41,282,000.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 28,512.08 33,882.06 0.00 0.00 4,828,838.61
M-2 19,956.75 23,715.42 0.00 0.00 3,379,898.99
M-3 11,407.10 13,555.52 0.00 0.00 1,931,919.52
B-1 6,843.12 8,131.96 0.00 0.00 1,158,959.67
B-2 2,279.15 2,708.41 0.00 0.00 385,999.80
B-3 2,412.86 2,867.29 0.00 0.00 408,645.76
- -------------------------------------------------------------------------------
911,917.76 1,764,261.65 0.00 0.00 153,762,880.46
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 592.473771 7.535273 3.494400 11.029673 0.000000 584.938498
A-2 199.794754 14.796015 1.178386 15.974401 0.000000 184.998739
A-3 199.794753 14.796015 0.997175 15.793190 0.000000 184.998739
A-5 1000.000000 0.000000 5.897982 5.897982 0.000000 1000.000000
A-6 1000.000000 0.000000 5.897982 5.897982 0.000000 1000.000000
A-7 1000.000000 0.000000 5.897982 5.897982 0.000000 1000.000000
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 961.266373 1.067803 5.669533 6.737336 0.000000 960.198570
M-2 961.266381 1.067804 5.669531 6.737335 0.000000 960.198577
M-3 961.266372 1.067803 5.669533 6.737336 0.000000 960.198569
B-1 961.266371 1.067804 5.669528 6.737332 0.000000 960.198567
B-2 961.266318 1.067811 5.669527 6.737338 0.000000 960.198508
B-3 451.765727 0.501823 2.664500 3.166323 0.000000 451.263904
_______________________________________________________________________________
DETERMINATION DATE 20-June-97
DISTRIBUTION DATE 25-June-97
Run: 06/30/97 14:48:31 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S35 (POOL # 4130)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4130
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 32,173.22
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 16,587.97
SUBSERVICER ADVANCES THIS MONTH 10,359.48
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 594,878.53
(B) TWO MONTHLY PAYMENTS: 3 450,614.34
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 440,884.31
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 153,762,880.46
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 547
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 680,592.74
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.16913340 % 6.56593400 % 1.26493220 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.13447200 % 6.59499685 % 1.27053110 %
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 7.46153863
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 305.89
POOL TRADING FACTOR: 76.43695731
................................................................................
Run: 06/30/97 14:48:31 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 0.00 4.450000 % 0.00
A-3 760944XS2 17,312,000.00 16,675,632.43 5.065000 % 841,934.27
A-4 760944YL6 53,021,000.00 33,314,915.61 6.250000 % 488,357.87
A-5 760944YM4 24,343,000.00 17,239,340.05 6.150000 % 644,255.36
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 29,634,984.98 7.000000 % 83,550.37
A-12 760944YX0 16,300,192.00 11,995,104.41 6.450000 % 0.00
A-13 760944YY8 8,444,808.00 6,214,427.03 4.922050 % 0.00
A-14 760944YZ5 0.00 0.00 0.209319 % 0.00
R-I 760944YT9 100.00 0.00 6.500000 % 0.00
R-II 760944YU6 100.00 0.00 6.500000 % 0.00
M 760944YS1 8,291,600.00 6,956,396.96 6.500000 % 35,876.02
B 777,263.95 435,401.45 6.500000 % 2,245.46
- -------------------------------------------------------------------------------
259,085,063.95 171,910,202.92 2,096,219.35
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 70,044.15 911,978.42 0.00 0.00 15,833,698.16
A-4 172,674.76 661,032.63 0.00 0.00 32,826,557.74
A-5 87,923.68 732,179.04 0.00 0.00 16,595,084.69
A-6 33,596.85 33,596.85 0.00 0.00 0.00
A-7 23,182.97 23,182.97 0.00 0.00 4,877,000.00
A-8 39,759.34 39,759.34 0.00 0.00 7,400,000.00
A-9 139,694.95 139,694.95 0.00 0.00 26,000,000.00
A-10 58,385.39 58,385.39 0.00 0.00 11,167,000.00
A-11 172,033.44 255,583.81 0.00 0.00 29,551,434.61
A-12 64,161.41 64,161.41 0.00 0.00 11,995,104.41
A-13 25,366.31 25,366.31 0.00 0.00 6,214,427.03
A-14 29,841.51 29,841.51 0.00 0.00 0.00
R-I 1.81 1.81 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M 37,497.97 73,373.99 0.00 0.00 6,920,520.94
B 2,346.99 4,592.45 0.00 0.00 433,155.99
- -------------------------------------------------------------------------------
956,511.53 3,052,730.88 0.00 0.00 169,813,983.57
===============================================================================
Run: 06/30/97 14:48:31
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 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-3 963.241245 48.632987 4.045988 52.678975 0.000000 914.608258
A-4 628.334351 9.210650 3.256724 12.467374 0.000000 619.123701
A-5 708.184696 26.465734 3.611867 30.077601 0.000000 681.718962
A-7 1000.000000 0.000000 4.753531 4.753531 0.000000 1000.000000
A-8 1000.000000 0.000000 5.372884 5.372884 0.000000 1000.000000
A-9 1000.000000 0.000000 5.372883 5.372883 0.000000 1000.000000
A-10 1000.000000 0.000000 5.228386 5.228386 0.000000 1000.000000
A-11 740.782027 2.088498 4.300298 6.388796 0.000000 738.693529
A-12 735.887308 0.000000 3.936236 3.936236 0.000000 735.887308
A-13 735.887309 0.000000 3.003776 3.003776 0.000000 735.887309
R-I 0.000000 0.000000 18.080000 18.080000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M 838.969193 4.326791 4.522405 8.849196 0.000000 834.642402
B 560.171934 2.888941 3.019566 5.908507 0.000000 557.283005
_______________________________________________________________________________
DETERMINATION DATE 20-June-97
DISTRIBUTION DATE 25-June-97
Run: 06/30/97 14:48:32 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S36 (POOL # 4131)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4131
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 41,711.76
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 19,129.78
SUBSERVICER ADVANCES THIS MONTH 26,216.33
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 2,313,751.22
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 213,857.03
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 169,813,983.57
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 733
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,209,632.01
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 95.70019800 % 4.04652900 % 0.25327260 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 95.66956930 % 4.07535398 % 0.25507670 %
CLASS A-14 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2094 %
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 7.12668464
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 129.90
POOL TRADING FACTOR: 65.54371795
................................................................................
Run: 06/30/97 14:48:33 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 4,576,310.57 7.000000 % 1,015,613.04
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 0.124666 % 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 6,403,803.58 7.000000 % 7,007.02
M-2 760944ZS0 4,012,200.00 3,842,167.25 7.000000 % 4,204.08
M-3 760944ZT8 2,674,800.00 2,561,444.83 7.000000 % 2,802.72
B-1 1,604,900.00 1,536,886.03 7.000000 % 1,681.65
B-2 534,900.00 512,231.52 7.000000 % 560.48
B-3 1,203,791.32 722,958.47 7.000000 % 791.07
- -------------------------------------------------------------------------------
267,484,931.32 216,978,742.25 1,032,660.06
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 26,660.80 1,042,273.84 0.00 0.00 3,560,697.53
A-2 149,831.50 149,831.50 0.00 0.00 29,037,000.00
A-3 195,129.98 195,129.98 0.00 0.00 36,634,000.00
A-4 103,379.63 103,379.63 0.00 0.00 18,679,000.00
A-5 249,554.22 249,554.22 0.00 0.00 43,144,000.00
A-6 114,849.07 114,849.07 0.00 0.00 21,561,940.00
A-7 55,630.02 55,630.02 0.00 0.00 0.00
A-8 99,039.10 99,039.10 0.00 0.00 17,000,000.00
A-9 122,342.41 122,342.41 0.00 0.00 21,000,000.00
A-10 56,900.88 56,900.88 0.00 0.00 9,767,000.00
A-11 22,512.62 22,512.62 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 37,307.46 44,314.48 0.00 0.00 6,396,796.56
M-2 22,383.81 26,587.89 0.00 0.00 3,837,963.17
M-3 14,922.54 17,725.26 0.00 0.00 2,558,642.11
B-1 8,953.64 10,635.29 0.00 0.00 1,535,204.38
B-2 2,984.18 3,544.66 0.00 0.00 511,671.04
B-3 4,211.82 5,002.89 0.00 0.00 722,167.40
- -------------------------------------------------------------------------------
1,286,593.68 2,319,253.74 0.00 0.00 215,946,082.19
===============================================================================
Run: 06/30/97 14:48:33
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 84.834469 18.827173 0.494231 19.321404 0.000000 66.007295
A-2 1000.000000 0.000000 5.160020 5.160020 0.000000 1000.000000
A-3 1000.000000 0.000000 5.326472 5.326472 0.000000 1000.000000
A-4 1000.000000 0.000000 5.534538 5.534538 0.000000 1000.000000
A-5 1000.000000 0.000000 5.784216 5.784216 0.000000 1000.000000
A-6 1000.000000 0.000000 5.326472 5.326472 0.000000 1000.000000
A-8 1000.000000 0.000000 5.825829 5.825829 0.000000 1000.000000
A-9 1000.000000 0.000000 5.825829 5.825829 0.000000 1000.000000
A-10 1000.000000 0.000000 5.825830 5.825830 0.000000 1000.000000
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 957.621064 1.047826 5.578936 6.626762 0.000000 956.573238
M-2 957.621068 1.047824 5.578937 6.626761 0.000000 956.573244
M-3 957.621067 1.047824 5.578937 6.626761 0.000000 956.573243
B-1 957.621054 1.047822 5.578939 6.626761 0.000000 956.573232
B-2 957.621088 1.047822 5.578949 6.626771 0.000000 956.573266
B-3 600.567937 0.657140 3.498804 4.155944 0.000000 599.910789
_______________________________________________________________________________
DETERMINATION DATE 20-June-97
DISTRIBUTION DATE 25-June-97
Run: 06/30/97 14:48:34 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S37 (POOL # 4132)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4132
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 52,166.57
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 23,012.59
SUBSERVICER ADVANCES THIS MONTH 31,534.61
MASTER SERVICER ADVANCES THIS MONTH 1,744.24
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 2,253,432.34
(B) TWO MONTHLY PAYMENTS: 1 404,577.95
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 7
AGGREGATE PRINCIPAL BALANCE 1,911,312.75
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 215,946,082.19
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 765
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 241,990.92
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 795,242.77
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.81980740 % 5.90261300 % 1.27757950 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.79336560 % 5.92435006 % 1.28228440 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1249 %
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 7.53915006
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 306.05
POOL TRADING FACTOR: 80.73205512
................................................................................
Run: 06/30/97 14:48:35 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 59,540,908.45 6.250000 % 923,512.62
A-2 760944ZB7 0.00 0.00 2.750000 % 0.00
A-3 760944ZD3 59,980,000.00 33,598,575.09 5.500000 % 1,231,350.17
A-4 760944A57 42,759,000.00 34,356,514.27 7.000000 % 0.00
A-5 760944A65 10,837,000.00 10,837,000.00 7.000000 % 0.00
A-6 760944A73 2,545,000.00 2,545,000.00 7.000000 % 0.00
A-7 760944A81 6,380,000.00 6,380,000.00 7.000000 % 0.00
A-8 760944A99 15,309,000.00 6,906,514.27 7.000000 % 0.00
A-9 760944B23 39,415,000.00 39,415,000.00 6.130000 % 0.00
A-10 760944ZW1 11,262,000.00 11,262,000.00 10.044845 % 0.00
A-11 760944ZX9 2,727,000.00 2,404,993.47 0.000000 % 0.00
A-12 760944ZY7 5,930,000.00 5,930,000.00 0.000000 % 0.00
A-13 760944ZZ4 1,477,000.00 1,477,000.00 0.000000 % 0.00
A-14 760944A24 16,789,000.00 16,789,000.00 7.000000 % 0.00
A-15 760944A32 5,017,677.85 4,269,907.26 0.000000 % 35,290.44
A-16 760944A40 0.00 0.00 0.078494 % 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 6,904,146.16 7.000000 % 7,782.79
M-2 760944B49 4,801,400.00 4,602,444.60 7.000000 % 5,188.17
M-3 760944B56 3,200,900.00 3,068,264.45 7.000000 % 3,458.74
B-1 1,920,600.00 1,841,016.16 7.000000 % 2,075.31
B-2 640,200.00 613,672.06 7.000000 % 691.77
B-3 1,440,484.07 1,099,562.27 7.000000 % 1,239.50
- -------------------------------------------------------------------------------
320,088,061.92 253,841,518.51 2,210,589.51
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 308,352.69 1,231,865.31 0.00 0.00 58,617,395.83
A-2 135,675.19 135,675.19 0.00 0.00 0.00
A-3 153,121.37 1,384,471.54 0.00 0.00 32,367,224.92
A-4 199,278.02 199,278.02 0.00 0.00 34,356,514.27
A-5 62,857.83 62,857.83 0.00 0.00 10,837,000.00
A-6 14,761.76 14,761.76 0.00 0.00 2,545,000.00
A-7 37,005.90 37,005.90 0.00 0.00 6,380,000.00
A-8 40,059.84 40,059.84 0.00 0.00 6,906,514.27
A-9 200,204.70 200,204.70 0.00 0.00 39,415,000.00
A-10 93,736.99 93,736.99 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 97,381.20 97,381.20 0.00 0.00 16,789,000.00
A-15 0.00 35,290.44 0.00 0.00 4,234,616.82
A-16 16,510.25 16,510.25 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 40,046.11 47,828.90 0.00 0.00 6,896,363.37
M-2 26,695.55 31,883.72 0.00 0.00 4,597,256.43
M-3 17,796.85 21,255.59 0.00 0.00 3,064,805.71
B-1 10,678.44 12,753.75 0.00 0.00 1,838,940.85
B-2 3,559.48 4,251.25 0.00 0.00 612,980.29
B-3 6,377.79 7,617.29 0.00 0.00 1,098,322.78
- -------------------------------------------------------------------------------
1,464,099.96 3,674,689.47 0.00 0.00 251,630,929.01
===============================================================================
Run: 06/30/97 14:48:35
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-1 740.061507 11.478766 3.832658 15.311424 0.000000 728.582741
A-3 560.162972 20.529346 2.552874 23.082220 0.000000 539.633627
A-4 803.491996 0.000000 4.660493 4.660493 0.000000 803.491996
A-5 1000.000000 0.000000 5.800298 5.800298 0.000000 1000.000000
A-6 1000.000000 0.000000 5.800299 5.800299 0.000000 1000.000000
A-7 1000.000000 0.000000 5.800298 5.800298 0.000000 1000.000000
A-8 451.140785 0.000000 2.616751 2.616751 0.000000 451.140785
A-9 1000.000000 0.000000 5.079404 5.079404 0.000000 1000.000000
A-10 1000.000000 0.000000 8.323299 8.323299 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 5.800298 5.800298 0.000000 1000.000000
A-15 850.972778 7.033222 0.000000 7.033222 0.000000 843.939557
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-1 958.563041 1.080553 5.559952 6.640505 0.000000 957.482488
M-2 958.563044 1.080554 5.559951 6.640505 0.000000 957.482491
M-3 958.563045 1.080552 5.559952 6.640504 0.000000 957.482492
B-1 958.563032 1.080553 5.559950 6.640503 0.000000 957.482479
B-2 958.563043 1.080553 5.559950 6.640503 0.000000 957.482490
B-3 763.328309 0.860475 4.427532 5.288007 0.000000 762.467842
_______________________________________________________________________________
DETERMINATION DATE 20-June-97
DISTRIBUTION DATE 25-June-97
Run: 06/30/97 14:48:36 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S39 (POOL # 4133)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4133
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 68,268.05
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 27,229.61
SUBSERVICER ADVANCES THIS MONTH 28,502.59
MASTER SERVICER ADVANCES THIS MONTH 3,194.90
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 9 2,493,788.64
(B) TWO MONTHLY PAYMENTS: 1 279,882.76
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,405,212.61
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 251,630,929.01
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 905
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 471,404.81
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,924,389.45
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.73591030 % 5.83994900 % 1.42414050 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.68029940 % 5.78562642 % 1.43504320 %
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 7.41179851
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 305.98
POOL TRADING FACTOR: 78.61303152
................................................................................
Run: 06/30/97 14:48:37 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 3,333,804.38 6.000000 % 1,558,420.75
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 5.830000 % 0.00
A-9 760944YF9 3,770,880.00 3,530,467.90 5.432727 % 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 5.930000 % 0.00
A-12 760944XX1 987,000.00 987,000.00 6.120000 % 0.00
A-13 760944XY9 0.00 0.00 0.377750 % 0.00
R 760944YK8 109,869.00 0.00 6.000000 % 0.00
M-1 760944YH5 2,008,172.00 1,681,045.22 6.000000 % 8,672.22
M-2 760944YJ1 3,132,748.00 2,622,430.21 6.000000 % 13,528.67
B 481,961.44 403,450.96 6.000000 % 2,081.33
- -------------------------------------------------------------------------------
160,653,750.44 116,227,446.53 1,582,702.97
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 16,590.78 1,575,011.53 0.00 0.00 1,775,383.63
A-2 116,376.18 116,376.18 0.00 0.00 23,385,000.00
A-3 175,920.38 175,920.38 0.00 0.00 35,350,000.00
A-4 17,925.47 17,925.47 0.00 0.00 3,602,000.00
A-5 50,387.38 50,387.38 0.00 0.00 10,125,000.00
A-6 72,015.56 72,015.56 0.00 0.00 14,471,035.75
A-7 24,361.13 24,361.13 0.00 0.00 4,895,202.95
A-8 41,777.38 41,777.38 0.00 0.00 8,639,669.72
A-9 15,908.37 15,908.37 0.00 0.00 3,530,467.90
A-10 10,390.60 10,390.60 0.00 0.00 1,509,339.44
A-11 8,322.05 8,322.05 0.00 0.00 1,692,000.00
A-12 5,010.07 5,010.07 0.00 0.00 987,000.00
A-13 36,415.69 36,415.69 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 8,365.78 17,038.00 0.00 0.00 1,672,373.00
M-2 13,050.60 26,579.27 0.00 0.00 2,608,901.54
B 2,007.77 4,089.10 0.00 0.00 401,369.63
- -------------------------------------------------------------------------------
614,825.19 2,197,528.16 0.00 0.00 114,644,743.56
===============================================================================
Run: 06/30/97 14:48:37
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 95.724707 44.747488 0.476377 45.223865 0.000000 50.977220
A-2 1000.000000 0.000000 4.976531 4.976531 0.000000 1000.000000
A-3 1000.000000 0.000000 4.976531 4.976531 0.000000 1000.000000
A-4 1000.000000 0.000000 4.976532 4.976532 0.000000 1000.000000
A-5 1000.000000 0.000000 4.976531 4.976531 0.000000 1000.000000
A-6 578.841430 0.000000 2.880622 2.880622 0.000000 578.841430
A-7 916.361466 0.000000 4.560301 4.560301 0.000000 916.361466
A-8 936.245093 0.000000 4.527241 4.527241 0.000000 936.245093
A-9 936.245094 0.000000 4.218742 4.218742 0.000000 936.245094
A-10 936.245093 0.000000 6.445302 6.445302 0.000000 936.245093
A-11 1000.000000 0.000000 4.918469 4.918469 0.000000 1000.000000
A-12 1000.000000 0.000000 5.076059 5.076059 0.000000 1000.000000
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 837.102210 4.318465 4.165868 8.484333 0.000000 832.783746
M-2 837.102190 4.318467 4.165863 8.484330 0.000000 832.783722
B 837.102155 4.318458 4.165852 8.484310 0.000000 832.783697
_______________________________________________________________________________
DETERMINATION DATE 20-June-97
DISTRIBUTION DATE 25-June-97
Run: 06/30/97 14:48:37 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S42 (POOL # 4134)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4134
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 23,012.98
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 12,297.21
SUBSERVICER ADVANCES THIS MONTH 13,667.64
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 939,637.77
(B) TWO MONTHLY PAYMENTS: 1 224,579.22
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 151,379.85
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 114,644,743.56
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 453
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 983,105.61
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 95.95024540 % 0.34712200 % 3.70263270 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 95.91551780 % 0.35009859 % 3.73438360 %
CLASS A-13 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3778 %
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 6.74143733
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 131.65
POOL TRADING FACTOR: 71.36138636
................................................................................
Run: 06/30/97 14:48:38 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-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 77,629,867.39 6.150000 % 2,003,424.85
A-2 760944C30 0.00 0.00 1.350000 % 0.00
A-3 760944C48 30,006,995.00 9,022,271.84 4.750000 % 751,289.09
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 42,430,410.92 6.750000 % 0.00
A-11 760944D47 4,850,379.00 4,078,512.11 0.000000 % 73,378.76
A-12 760944D54 0.00 0.00 0.134214 % 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 10,374,765.25 6.750000 % 12,053.52
M-2 760944E20 6,487,300.00 6,224,667.27 6.750000 % 7,231.89
M-3 760944E38 4,325,000.00 4,149,906.13 6.750000 % 4,821.41
B-1 2,811,100.00 2,697,295.03 6.750000 % 3,133.75
B-2 865,000.00 829,981.23 6.750000 % 964.28
B-3 1,730,037.55 1,178,266.81 6.750000 % 1,368.92
- -------------------------------------------------------------------------------
432,489,516.55 350,984,075.30 2,857,666.47
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 396,762.98 2,400,187.83 0.00 0.00 75,626,442.54
A-2 26,992.48 26,992.48 0.00 0.00 0.00
A-3 35,615.31 786,904.40 0.00 0.00 8,270,982.75
A-4 60,101.91 60,101.91 0.00 0.00 0.00
A-5 308,706.27 308,706.27 0.00 0.00 59,913,758.57
A-6 33,899.74 33,899.74 0.00 0.00 6,579,267.84
A-7 131,911.61 131,911.61 0.00 0.00 24,049,823.12
A-8 316,271.40 316,271.40 0.00 0.00 56,380,504.44
A-9 254,926.47 254,926.47 0.00 0.00 45,444,777.35
A-10 0.00 0.00 238,017.12 0.00 42,668,428.04
A-11 0.00 73,378.76 0.00 0.00 4,005,133.35
A-12 39,148.32 39,148.32 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 58,198.15 70,251.67 0.00 0.00 10,362,711.73
M-2 34,917.82 42,149.71 0.00 0.00 6,217,435.38
M-3 23,279.26 28,100.67 0.00 0.00 4,145,084.72
B-1 15,130.71 18,264.46 0.00 0.00 2,694,161.28
B-2 4,655.85 5,620.13 0.00 0.00 829,016.95
B-3 6,609.59 7,978.51 0.00 0.00 1,176,897.89
- -------------------------------------------------------------------------------
1,747,127.87 4,604,794.34 238,017.12 0.00 348,364,425.95
===============================================================================
Run: 06/30/97 14:48:38
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-1 572.753272 14.781271 2.927318 17.708589 0.000000 557.972001
A-3 300.672288 25.037132 1.186900 26.224032 0.000000 275.635156
A-5 963.750404 0.000000 4.965734 4.965734 0.000000 963.750404
A-6 966.588862 0.000000 4.980358 4.980358 0.000000 966.588862
A-7 973.681464 0.000000 5.340575 5.340575 0.000000 973.681465
A-8 990.697237 0.000000 5.557403 5.557403 0.000000 990.697237
A-9 984.076044 0.000000 5.520261 5.520261 0.000000 984.076044
A-10 1107.872553 0.000000 0.000000 0.000000 6.214708 1114.087262
A-11 840.864623 15.128459 0.000000 15.128459 0.000000 825.736164
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-1 959.515861 1.114776 5.382488 6.497264 0.000000 958.401085
M-2 959.515865 1.114777 5.382489 6.497266 0.000000 958.401088
M-3 959.515868 1.114777 5.382488 6.497265 0.000000 958.401091
B-1 959.515859 1.114777 5.382487 6.497264 0.000000 958.401081
B-2 959.515873 1.114775 5.382486 6.497261 0.000000 958.401098
B-3 681.064298 0.791266 3.820489 4.611755 0.000000 680.273032
_______________________________________________________________________________
DETERMINATION DATE 20-June-97
DISTRIBUTION DATE 25-June-97
Run: 06/30/97 14:48:39 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S40 (POOL # 4135)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4135
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 103,325.96
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 37,574.69
SUBSERVICER ADVANCES THIS MONTH 47,161.31
MASTER SERVICER ADVANCES THIS MONTH 672.80
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 16 4,877,272.48
(B) TWO MONTHLY PAYMENTS: 4 937,091.35
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,318,296.14
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 348,364,425.95
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,294
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 103,249.18
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,211,714.10
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.66230220 % 5.98126400 % 1.35643340 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.61663370 % 5.94929628 % 1.36487560 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1342 %
BANKRUPTCY AMOUNT AVAILABLE 105,546.00
FRAUD AMOUNT AVAILABLE 3,651,929.00
SPECIAL HAZARD AMOUNT AVAILABLE 4,425,710.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.28608089
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 305.41
POOL TRADING FACTOR: 80.54864051
................................................................................
Run: 06/30/97 14:48:40 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 9,739,899.41 6.500000 % 1,337,630.30
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 25,656,240.62 6.500000 % 57,141.53
A-11 760944G28 0.00 0.00 0.335470 % 0.00
R 760944G36 5,463,000.00 35,116.77 6.500000 % 0.00
M-1 760944G44 6,675,300.00 6,414,348.42 6.500000 % 14,286.03
M-2 760944G51 4,005,100.00 3,848,532.16 6.500000 % 8,571.44
M-3 760944G69 2,670,100.00 2,565,720.13 6.500000 % 5,714.37
B-1 1,735,600.00 1,667,751.73 6.500000 % 3,714.41
B-2 534,100.00 513,220.91 6.500000 % 1,143.04
B-3 1,068,099.02 779,579.38 6.500000 % 1,736.28
- -------------------------------------------------------------------------------
267,002,299.02 221,018,409.53 1,429,937.40
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 52,659.50 1,390,289.80 0.00 0.00 8,402,269.11
A-2 133,434.26 133,434.26 0.00 0.00 16,042,000.00
A-3 172,198.82 172,198.82 0.00 0.00 34,794,000.00
A-4 181,255.67 181,255.67 0.00 0.00 36,624,000.00
A-5 151,808.55 151,808.55 0.00 0.00 30,674,000.00
A-6 68,620.24 68,620.24 0.00 0.00 12,692,000.00
A-7 175,270.34 175,270.34 0.00 0.00 32,418,000.00
A-8 15,765.57 15,765.57 0.00 0.00 2,916,000.00
A-9 19,669.12 19,669.12 0.00 0.00 3,638,000.00
A-10 138,712.38 195,853.91 0.00 0.00 25,599,099.09
A-11 61,672.48 61,672.48 0.00 0.00 0.00
R 3.01 3.01 189.86 0.00 35,306.63
M-1 34,679.66 48,965.69 0.00 0.00 6,400,062.39
M-2 20,807.38 29,378.82 0.00 0.00 3,839,960.72
M-3 13,871.76 19,586.13 0.00 0.00 2,560,005.76
B-1 9,016.83 12,731.24 0.00 0.00 1,664,037.32
B-2 2,774.77 3,917.81 0.00 0.00 512,077.87
B-3 4,214.85 5,951.13 0.00 0.00 774,931.74
- -------------------------------------------------------------------------------
1,256,435.19 2,686,372.59 189.86 0.00 219,585,750.63
===============================================================================
Run: 06/30/97 14:48:40
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-1 201.433198 27.663853 1.089064 28.752917 0.000000 173.769344
A-2 1000.000000 0.000000 8.317807 8.317807 0.000000 1000.000000
A-3 1000.000000 0.000000 4.949095 4.949095 0.000000 1000.000000
A-4 1000.000000 0.000000 4.949095 4.949095 0.000000 1000.000000
A-5 1000.000000 0.000000 4.949095 4.949095 0.000000 1000.000000
A-6 1000.000000 0.000000 5.406574 5.406574 0.000000 1000.000000
A-7 1000.000000 0.000000 5.406575 5.406575 0.000000 1000.000000
A-8 1000.000000 0.000000 5.406574 5.406574 0.000000 1000.000000
A-9 1000.000000 0.000000 5.406575 5.406575 0.000000 1000.000000
A-10 960.907888 2.140132 5.195220 7.335352 0.000000 958.767756
R 6.428111 0.000000 0.000551 0.000551 0.034754 6.462865
M-1 960.907887 2.140133 5.195221 7.335354 0.000000 958.767754
M-2 960.907882 2.140131 5.195221 7.335352 0.000000 958.767751
M-3 960.907880 2.140133 5.195221 7.335354 0.000000 958.767747
B-1 960.907888 2.140130 5.195224 7.335354 0.000000 958.767758
B-2 960.907901 2.140124 5.195226 7.335350 0.000000 958.767778
B-3 729.875569 1.625580 3.946123 5.571703 0.000000 725.524250
_______________________________________________________________________________
DETERMINATION DATE 20-June-97
DISTRIBUTION DATE 25-June-97
Run: 06/30/97 14:48:41 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S43 (POOL # 4136)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4136
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 57,772.20
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 23,329.59
SUBSERVICER ADVANCES THIS MONTH 15,945.06
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 1,776,837.48
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 594,691.65
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 219,585,750.63
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 806
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 924,881.56
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.85618210 % 5.80431300 % 1.33950470 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.82691350 % 5.82917099 % 1.34391550 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3359 %
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 7.27572654
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 307.47
POOL TRADING FACTOR: 82.24114603
................................................................................
Run: 06/30/97 14:48:42 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 8,211,282.35 6.500000 % 52,323.54
A-2 760944G85 50,000,000.00 34,425,795.64 6.375000 % 455,576.39
A-3 760944G93 16,984,000.00 13,848,258.43 6.300000 % 91,726.66
A-4 760944H27 0.00 0.00 2.700000 % 0.00
A-5 760944H35 85,916,000.00 71,183,803.79 6.100000 % 430,945.98
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 5.930000 % 0.00
A-10 760944H84 5,731,923.00 5,041,226.65 7.558557 % 0.00
A-11 760944H92 5,000,000.00 4,397,500.33 6.130000 % 0.00
A-12 760944J25 1,923,077.00 1,691,346.35 7.462000 % 0.00
A-13 760944J33 0.00 0.00 0.315656 % 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 5,767,634.75 6.500000 % 6,673.12
M-2 760944J74 3,601,003.00 3,459,142.63 6.500000 % 4,002.21
M-3 760944J82 2,400,669.00 2,306,095.38 6.500000 % 2,668.14
B-1 760944J90 1,560,435.00 1,498,962.14 6.500000 % 1,734.29
B-2 760944K23 480,134.00 461,219.27 6.500000 % 533.63
B-3 760944K31 960,268.90 803,290.10 6.500000 % 929.39
- -------------------------------------------------------------------------------
240,066,876.90 201,317,836.00 1,047,113.35
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 44,345.76 96,669.30 0.00 0.00 8,158,958.81
A-2 182,344.20 637,920.59 0.00 0.00 33,970,219.25
A-3 72,487.56 164,214.22 0.00 0.00 13,756,531.77
A-4 31,066.10 31,066.10 0.00 0.00 0.00
A-5 360,776.96 791,722.94 0.00 0.00 70,752,857.81
A-6 78,190.36 78,190.36 0.00 0.00 14,762,000.00
A-7 99,576.06 99,576.06 0.00 0.00 18,438,000.00
A-8 30,567.33 30,567.33 0.00 0.00 5,660,000.00
A-9 46,127.94 46,127.94 0.00 0.00 9,362,278.19
A-10 31,659.41 31,659.41 0.00 0.00 5,041,226.65
A-11 22,397.22 22,397.22 0.00 0.00 4,397,500.33
A-12 10,486.14 10,486.14 0.00 0.00 1,691,346.35
A-13 52,798.75 52,798.75 0.00 0.00 0.00
R-I 1.18 1.18 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 31,148.62 37,821.74 0.00 0.00 5,760,961.63
M-2 18,681.41 22,683.62 0.00 0.00 3,455,140.42
M-3 12,454.27 15,122.41 0.00 0.00 2,303,427.24
B-1 8,095.28 9,829.57 0.00 0.00 1,497,227.85
B-2 2,490.85 3,024.48 0.00 0.00 460,685.64
B-3 4,338.24 5,267.63 0.00 0.00 802,360.71
- -------------------------------------------------------------------------------
1,140,033.64 2,187,146.99 0.00 0.00 200,270,722.65
===============================================================================
Run: 06/30/97 14:48:42
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-1 821.128235 5.232354 4.434576 9.666930 0.000000 815.895881
A-2 688.515913 9.111528 3.646884 12.758412 0.000000 679.404385
A-3 815.370845 5.400769 4.267991 9.668760 0.000000 809.970076
A-5 828.527909 5.015899 4.199182 9.215081 0.000000 823.512010
A-6 1000.000000 0.000000 5.296732 5.296732 0.000000 1000.000000
A-7 1000.000000 0.000000 5.400589 5.400589 0.000000 1000.000000
A-8 1000.000000 0.000000 5.400588 5.400588 0.000000 1000.000000
A-9 879.500065 0.000000 4.333296 4.333296 0.000000 879.500065
A-10 879.500065 0.000000 5.523349 5.523349 0.000000 879.500065
A-11 879.500066 0.000000 4.479444 4.479444 0.000000 879.500066
A-12 879.500067 0.000000 5.452793 5.452793 0.000000 879.500067
R-I 0.000000 0.000000 11.810000 11.810000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 960.605318 1.111415 5.187834 6.299249 0.000000 959.493903
M-2 960.605317 1.111415 5.187835 6.299250 0.000000 959.493902
M-3 960.605306 1.111415 5.187833 6.299248 0.000000 959.493891
B-1 960.605306 1.111414 5.187835 6.299249 0.000000 959.493891
B-2 960.605310 1.111419 5.187823 6.299242 0.000000 959.493891
B-3 836.526206 0.967854 4.517724 5.485578 0.000000 835.558363
_______________________________________________________________________________
DETERMINATION DATE 20-June-97
DISTRIBUTION DATE 25-June-97
Run: 06/30/97 14:48:43 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S44 (POOL # 4137)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4137
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 51,707.61
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 21,216.97
SUBSERVICER ADVANCES THIS MONTH 27,465.21
MASTER SERVICER ADVANCES THIS MONTH 3,957.54
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 12 2,870,967.09
(B) TWO MONTHLY PAYMENTS: 3 1,120,734.94
(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 200,270,722.65
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 749
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 558,161.24
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 814,189.86
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.89862010 % 5.72868900 % 1.37269090 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.86974990 % 5.75197869 % 1.37827150 %
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 7.25125040
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 305.35
POOL TRADING FACTOR: 83.42288834
................................................................................
Run: 06/30/97 14:48:44 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 44,450,888.78 8.150046 % 1,649,097.99
M-1 760944E61 2,987,500.00 2,816,741.14 8.150046 % 2,317.33
M-2 760944E79 1,991,700.00 1,877,858.87 8.150046 % 1,544.91
R 760944E53 100.00 0.00 8.150046 % 0.00
B-1 863,100.00 813,767.12 8.150046 % 669.48
B-2 332,000.00 244,000.64 8.150046 % 200.74
B-3 796,572.42 0.00 8.150046 % 0.00
- -------------------------------------------------------------------------------
132,777,672.42 50,203,256.55 1,653,830.45
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 299,247.66 1,948,345.65 0.00 0.00 42,801,790.79
M-1 18,962.57 21,279.90 0.00 0.00 2,814,423.81
M-2 12,641.92 14,186.83 0.00 0.00 1,876,313.96
R 0.00 0.00 0.00 0.00 0.00
B-1 5,478.36 6,147.84 0.00 0.00 813,097.64
B-2 1,642.64 1,843.38 0.00 0.00 243,799.90
B-3 0.00 0.00 0.00 0.00 0.00
- -------------------------------------------------------------------------------
337,973.15 1,991,803.60 0.00 0.00 48,549,426.10
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 353.326880 13.108189 2.378631 15.486820 0.000000 340.218691
M-1 942.842223 0.775675 6.347304 7.122979 0.000000 942.066547
M-2 942.842230 0.775674 6.347301 7.122975 0.000000 942.066556
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B-1 942.842220 0.775669 6.347306 7.122975 0.000000 942.066551
B-2 734.941687 0.604639 4.947711 5.552350 0.000000 734.337048
B-3 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
_______________________________________________________________________________
DETERMINATION DATE 20-June-97
DISTRIBUTION DATE 25-June-97
Run: 06/30/97 14:48:44 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S46 (POOL # 4138)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4138
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 13,406.49
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,189.25
SUBSERVICER ADVANCES THIS MONTH 33,285.26
MASTER SERVICER ADVANCES THIS MONTH 2,235.25
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,542,227.01
(B) TWO MONTHLY PAYMENTS: 1 530,511.43
(C) THREE OR MORE MONTHLY PAYMENTS: 1 335,658.77
FORECLOSURES
NUMBER OF LOANS 7
AGGREGATE PRINCIPAL BALANCE 1,942,237.50
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 48,549,426.10
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 176
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 286,502.56
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,612,528.34
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 88.54184340 % 9.35118600 % 2.10697040 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 88.16127030 % 9.66177800 % 2.17695170 %
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 8.59913105
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 315.24
POOL TRADING FACTOR: 36.56445034
................................................................................
Run: 06/30/97 14:48:45 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 17,947,515.72 6.500000 % 279,075.19
A-2 760944M39 10,308,226.00 4,421,695.47 5.200000 % 193,584.74
A-3 760944M47 53,602,774.00 22,992,815.92 6.750000 % 1,006,640.63
A-4 760944M54 19,600,000.00 14,003,692.81 6.500000 % 184,040.44
A-5 760944M62 12,599,000.00 12,599,000.00 6.500000 % 0.00
A-6 760944M70 44,516,000.00 44,516,000.00 6.500000 % 0.00
A-7 760944M88 39,061,000.00 20,063,629.44 6.500000 % 291,306.61
A-8 760944M96 122,726,000.00 94,703,407.22 6.500000 % 429,699.81
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 65,113,065.58 6.500000 % 0.00
A-16 760944N95 1,000,000.00 1,247,336.65 6.500000 % 0.00
A-17 760944P28 2,791,590.78 2,356,208.93 0.000000 % 3,589.79
A-18 760944P36 0.00 0.00 0.376556 % 0.00
R 760944P44 100.00 0.00 6.500000 % 0.00
M-1 760944P51 13,235,200.00 12,704,637.97 6.500000 % 14,532.11
M-2 760944P69 5,294,000.00 5,081,778.41 6.500000 % 5,812.75
M-3 760944P77 5,294,000.00 5,081,778.41 6.500000 % 5,812.75
B-1 2,382,300.00 2,286,800.27 6.500000 % 2,615.74
B-2 794,100.00 762,266.74 6.500000 % 871.91
B-3 2,117,643.10 1,169,799.47 6.500000 % 1,338.07
- -------------------------------------------------------------------------------
529,391,833.88 432,984,329.01 2,418,920.54
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 97,005.20 376,080.39 0.00 0.00 17,668,440.53
A-2 19,119.19 212,703.93 0.00 0.00 4,228,110.73
A-3 129,054.53 1,135,695.16 0.00 0.00 21,986,175.29
A-4 75,689.09 259,729.53 0.00 0.00 13,819,652.37
A-5 68,096.80 68,096.80 0.00 0.00 12,599,000.00
A-6 240,606.19 240,606.19 0.00 0.00 44,516,000.00
A-7 108,442.66 399,749.27 0.00 0.00 19,772,322.83
A-8 511,865.99 941,565.80 0.00 0.00 94,273,707.41
A-9 102,054.71 102,054.71 0.00 0.00 19,481,177.00
A-10 72,714.35 72,714.35 0.00 0.00 10,930,823.00
A-11 124,729.33 124,729.33 0.00 0.00 25,000,000.00
A-12 91,937.99 91,937.99 0.00 0.00 17,010,000.00
A-13 70,280.40 70,280.40 0.00 0.00 13,003,000.00
A-14 110,843.92 110,843.92 0.00 0.00 20,507,900.00
A-15 0.00 0.00 351,932.04 0.00 65,464,997.62
A-16 0.00 0.00 6,741.78 0.00 1,254,078.43
A-17 0.00 3,589.79 0.00 0.00 2,352,619.14
A-18 135,574.88 135,574.88 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 68,667.77 83,199.88 0.00 0.00 12,690,105.86
M-2 27,466.69 33,279.44 0.00 0.00 5,075,965.66
M-3 27,466.69 33,279.44 0.00 0.00 5,075,965.66
B-1 12,360.01 14,975.75 0.00 0.00 2,284,184.53
B-2 4,120.00 4,991.91 0.00 0.00 761,394.83
B-3 6,322.70 7,660.77 0.00 0.00 1,168,461.40
- -------------------------------------------------------------------------------
2,104,419.09 4,523,339.63 358,673.82 0.00 430,924,082.29
===============================================================================
Run: 06/30/97 14:48:45
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-1 598.250524 9.302506 3.233507 12.536013 0.000000 588.948018
A-2 428.948247 18.779637 1.854751 20.634388 0.000000 410.168610
A-3 428.948247 18.779637 2.407609 21.187246 0.000000 410.168610
A-4 714.474123 9.389818 3.861688 13.251506 0.000000 705.084305
A-5 1000.000000 0.000000 5.404937 5.404937 0.000000 1000.000000
A-6 1000.000000 0.000000 5.404937 5.404937 0.000000 1000.000000
A-7 513.648638 7.457736 2.776239 10.233975 0.000000 506.190902
A-8 771.665395 3.501294 4.170803 7.672097 0.000000 768.164101
A-9 1000.000000 0.000000 5.238632 5.238632 0.000000 1000.000000
A-10 1000.000000 0.000000 6.652230 6.652230 0.000000 1000.000000
A-11 1000.000000 0.000000 4.989173 4.989173 0.000000 1000.000000
A-12 1000.000000 0.000000 5.404938 5.404938 0.000000 1000.000000
A-13 1000.000000 0.000000 5.404937 5.404937 0.000000 1000.000000
A-14 1000.000000 0.000000 5.404938 5.404938 0.000000 1000.000000
A-15 1119.993560 0.000000 0.000000 0.000000 6.053495 1126.047055
A-16 1247.336650 0.000000 0.000000 0.000000 6.741780 1254.078430
A-17 844.038083 1.285930 0.000000 1.285930 0.000000 842.752153
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 959.912806 1.097989 5.188268 6.286257 0.000000 958.814817
M-2 959.912809 1.097988 5.188268 6.286256 0.000000 958.814821
M-3 959.912809 1.097988 5.188268 6.286256 0.000000 958.814821
B-1 959.912803 1.097989 5.188268 6.286257 0.000000 958.814813
B-2 959.912782 1.097985 5.188263 6.286248 0.000000 958.814797
B-3 552.406338 0.631868 2.985720 3.617588 0.000000 551.774470
_______________________________________________________________________________
DETERMINATION DATE 20-June-97
DISTRIBUTION DATE 25-June-97
Run: 06/30/97 14:48:47 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S45 (POOL # 4139)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4139
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 99,723.06
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 46,345.13
SUBSERVICER ADVANCES THIS MONTH 50,081.78
MASTER SERVICER ADVANCES THIS MONTH 648.92
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 14 3,450,194.22
(B) TWO MONTHLY PAYMENTS: 1 1,862,840.35
(C) THREE OR MORE MONTHLY PAYMENTS: 4 774,669.16
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 1,131,100.14
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 430,924,082.29
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,542
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 93,641.29
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,564,738.71
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.70987170 % 5.31042800 % 0.97970060 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.68691570 % 5.30071029 % 0.98327610 %
CLASS A-18 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3770 %
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 7.24366774
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 307.57
POOL TRADING FACTOR: 81.39983557
................................................................................
Run: 06/30/97 14:48:48 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 7,044,892.43 6.500000 % 160,446.32
A-2 760944R67 5,190,000.00 5,190,000.00 6.500000 % 0.00
A-3 760944R75 2,999,000.00 2,999,000.00 6.500000 % 0.00
A-4 760944R83 32,729,000.00 31,962,221.74 6.500000 % 0.00
A-5 760944R91 49,415,000.00 49,415,000.00 6.500000 % 0.00
A-6 760944S25 2,364,000.00 2,364,000.00 6.500000 % 0.00
A-7 760944S33 11,792,000.00 11,741,930.42 6.500000 % 0.00
A-8 760944S41 103,392,000.00 71,480,423.98 5.650000 % 1,627,955.47
A-9 760944S58 43,941,000.00 30,378,765.40 6.350000 % 691,871.63
A-10 760944S66 0.00 0.00 2.150000 % 0.00
A-11 760944S74 16,684,850.00 16,614,005.06 6.080000 % 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 6.450192 % 0.00
A-14 760944T24 10,093,055.55 10,050,199.79 6.750000 % 0.00
A-15 760944T32 1,121,450.62 1,116,688.87 9.000000 % 0.00
A-16 760944T40 2,760,493.83 2,748,772.60 4.570313 % 0.00
A-17 760944T57 78,019,000.00 48,564,651.53 6.500000 % 1,475,821.85
A-18 760944T65 46,560,000.00 46,560,000.00 6.500000 % 0.00
A-19 760944T73 36,044,000.00 36,044,000.00 6.500000 % 0.00
A-20 760944T81 4,005,000.00 4,005,000.00 6.500000 % 0.00
A-21 760944T99 2,513,000.00 2,513,000.00 6.500000 % 0.00
A-22 760944U22 38,870,000.00 38,783,354.23 6.500000 % 0.00
A-23 760944U30 45,370,000.00 33,573,386.04 6.500000 % 591,074.04
A-24 760944U48 0.00 0.00 0.234189 % 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 15,510,602.34 6.500000 % 17,787.17
M-2 760944U89 5,867,800.00 5,640,166.64 6.500000 % 6,468.00
M-3 760944U97 5,867,800.00 5,640,166.64 6.500000 % 6,468.00
B-1 2,640,500.00 2,538,065.38 6.500000 % 2,910.59
B-2 880,200.00 846,053.81 6.500000 % 970.23
B-3 2,347,160.34 2,098,044.41 6.500000 % 2,405.99
- -------------------------------------------------------------------------------
586,778,060.34 494,368,394.03 4,584,179.29
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 38,003.20 198,449.52 0.00 0.00 6,884,446.11
A-2 27,997.11 27,997.11 0.00 0.00 5,190,000.00
A-3 16,177.90 16,177.90 0.00 0.00 2,999,000.00
A-4 172,418.06 172,418.06 0.00 0.00 31,962,221.74
A-5 266,565.90 266,565.90 0.00 0.00 49,415,000.00
A-6 12,752.44 12,752.44 0.00 0.00 2,364,000.00
A-7 63,341.05 63,341.05 0.00 0.00 11,741,930.42
A-8 335,172.21 1,963,127.68 0.00 0.00 69,852,468.51
A-9 160,094.45 851,966.08 0.00 0.00 29,686,893.77
A-10 54,205.21 54,205.21 0.00 0.00 0.00
A-11 83,832.11 83,832.11 0.00 0.00 16,614,005.06
A-12 23,439.90 23,439.90 0.00 0.00 3,227,863.84
A-13 30,609.75 30,609.75 0.00 0.00 5,718,138.88
A-14 56,300.32 56,300.32 0.00 0.00 10,050,199.79
A-15 8,340.79 8,340.79 0.00 0.00 1,116,688.87
A-16 10,425.99 10,425.99 0.00 0.00 2,748,772.60
A-17 261,978.75 1,737,800.60 0.00 0.00 47,088,829.68
A-18 251,164.80 251,164.80 0.00 0.00 46,560,000.00
A-19 194,436.94 194,436.94 0.00 0.00 36,044,000.00
A-20 21,604.70 21,604.70 0.00 0.00 4,005,000.00
A-21 13,556.21 13,556.21 0.00 0.00 2,513,000.00
A-22 209,214.20 209,214.20 0.00 0.00 38,783,354.23
A-23 181,109.38 772,183.42 0.00 0.00 32,982,312.00
A-24 96,083.62 96,083.62 0.00 0.00 0.00
R-I 0.69 0.69 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 83,670.90 101,458.07 0.00 0.00 15,492,815.17
M-2 30,425.50 36,893.50 0.00 0.00 5,633,698.64
M-3 30,425.50 36,893.50 0.00 0.00 5,633,698.64
B-1 13,691.42 16,602.01 0.00 0.00 2,535,154.79
B-2 4,563.98 5,534.21 0.00 0.00 845,083.58
B-3 11,317.78 13,723.77 0.00 0.00 2,095,638.42
- -------------------------------------------------------------------------------
2,762,920.76 7,347,100.05 0.00 0.00 489,784,214.74
===============================================================================
Run: 06/30/97 14:48:48
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-1 691.353526 15.745468 3.729460 19.474928 0.000000 675.608058
A-2 1000.000000 0.000000 5.394434 5.394434 0.000000 1000.000000
A-3 1000.000000 0.000000 5.394431 5.394431 0.000000 1000.000000
A-4 976.571901 0.000000 5.268052 5.268052 0.000000 976.571901
A-5 1000.000000 0.000000 5.394433 5.394433 0.000000 1000.000000
A-6 1000.000000 0.000000 5.394433 5.394433 0.000000 1000.000000
A-7 995.753937 0.000000 5.371527 5.371527 0.000000 995.753937
A-8 691.353528 15.745468 3.241762 18.987230 0.000000 675.608060
A-9 691.353529 15.745468 3.643396 19.388864 0.000000 675.608060
A-11 995.753936 0.000000 5.024445 5.024445 0.000000 995.753936
A-12 995.753936 0.000000 7.230904 7.230904 0.000000 995.753936
A-13 995.753935 0.000000 5.330367 5.330367 0.000000 995.753935
A-14 995.753936 0.000000 5.578124 5.578124 0.000000 995.753936
A-15 995.753937 0.000000 7.437501 7.437501 0.000000 995.753937
A-16 995.753937 0.000000 3.776857 3.776857 0.000000 995.753937
A-17 622.472110 18.916185 3.357884 22.274069 0.000000 603.555925
A-18 1000.000000 0.000000 5.394433 5.394433 0.000000 1000.000000
A-19 1000.000000 0.000000 5.394433 5.394433 0.000000 1000.000000
A-20 1000.000000 0.000000 5.394432 5.394432 0.000000 1000.000000
A-21 1000.000000 0.000000 5.394433 5.394433 0.000000 1000.000000
A-22 997.770883 0.000000 5.382408 5.382408 0.000000 997.770883
A-23 739.990876 13.027861 3.991831 17.019692 0.000000 726.963015
R-I 0.000000 0.000000 1.380000 1.380000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 961.206347 1.102287 5.185163 6.287450 0.000000 960.104060
M-2 961.206353 1.102287 5.185163 6.287450 0.000000 960.104066
M-3 961.206353 1.102287 5.185163 6.287450 0.000000 960.104066
B-1 961.206355 1.102287 5.185162 6.287449 0.000000 960.104067
B-2 961.206328 1.102284 5.185162 6.287446 0.000000 960.104045
B-3 893.864971 1.025064 4.821895 5.846959 0.000000 892.839907
_______________________________________________________________________________
DETERMINATION DATE 20-June-97
DISTRIBUTION DATE 25-June-97
Run: 06/30/97 14:48:50 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S47 (POOL # 4140)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4140
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 113,831.55
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 52,032.64
SUBSERVICER ADVANCES THIS MONTH 62,423.76
MASTER SERVICER ADVANCES THIS MONTH 1,838.25
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 20 5,889,691.53
(B) TWO MONTHLY PAYMENTS: 5 1,028,053.00
(C) THREE OR MORE MONTHLY PAYMENTS: 3 1,729,220.90
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 680,710.51
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 489,784,214.74
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,752
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 269,042.23
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 4,017,249.93
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.47185220 % 5.41922500 % 1.10892280 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.41830780 % 5.46367393 % 1.11801820 %
CLASS A-24 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2340 %
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 7.13689576
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 308.41
POOL TRADING FACTOR: 83.47009676
................................................................................
Run: 06/30/97 14:48:51 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1993-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 2,486,381.50 6.500000 % 344,681.36
A-2 760944K56 85,878,000.00 43,004,423.44 6.500000 % 1,977,582.87
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 % 259,558.78
A-6 760944K98 10,584,000.00 9,581,648.02 7.500000 % 103,823.51
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 0.159055 % 0.00
R 760944L71 100.00 0.00 6.500000 % 0.00
M-1 760944L89 3,099,138.00 2,623,599.86 6.500000 % 13,201.92
M-2 760944L97 3,305,815.00 2,798,563.91 6.500000 % 14,082.34
B 826,454.53 569,544.19 6.500000 % 2,865.93
- -------------------------------------------------------------------------------
206,613,407.53 148,272,055.87 2,715,796.71
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 13,392.92 358,074.28 0.00 0.00 2,141,700.14
A-2 231,643.72 2,209,226.59 0.00 0.00 41,026,840.57
A-3 69,809.16 69,809.16 0.00 0.00 12,960,000.00
A-4 14,866.77 14,866.77 0.00 0.00 2,760,000.00
A-5 121,088.84 380,647.62 0.00 0.00 23,694,561.29
A-6 59,551.89 163,375.40 0.00 0.00 9,477,824.51
A-7 28,419.22 28,419.22 0.00 0.00 5,276,000.00
A-8 118,134.64 118,134.64 0.00 0.00 21,931,576.52
A-9 74,336.08 74,336.08 0.00 0.00 13,907,398.73
A-10 35,150.11 35,150.11 0.00 0.00 6,418,799.63
A-11 19,543.39 19,543.39 0.00 0.00 0.00
R 1.05 1.05 0.00 0.00 0.00
M-1 14,132.05 27,333.97 0.00 0.00 2,610,397.94
M-2 15,074.49 29,156.83 0.00 0.00 2,784,481.57
B 3,067.84 5,933.77 0.00 0.00 566,678.26
- -------------------------------------------------------------------------------
818,212.17 3,534,008.88 0.00 0.00 145,556,259.16
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 249.661763 34.610037 1.344806 35.954843 0.000000 215.051726
A-2 500.761818 23.027817 2.697358 25.725175 0.000000 477.734001
A-3 1000.000000 0.000000 5.386509 5.386509 0.000000 1000.000000
A-4 1000.000000 0.000000 5.386511 5.386511 0.000000 1000.000000
A-5 905.295543 9.809478 4.576298 14.385776 0.000000 895.486065
A-6 905.295542 9.809478 5.626596 15.436074 0.000000 895.486065
A-7 1000.000000 0.000000 5.386509 5.386509 0.000000 1000.000000
A-8 946.060587 0.000000 5.095964 5.095964 0.000000 946.060587
A-9 910.553663 0.000000 4.866977 4.866977 0.000000 910.553663
A-10 910.553663 0.000000 4.986300 4.986300 0.000000 910.553663
R 0.000000 0.000000 10.510000 10.510000 0.000000 0.000000
M-1 846.557933 4.259868 4.559994 8.819862 0.000000 842.298065
M-2 846.557932 4.259869 4.559992 8.819861 0.000000 842.298063
B 689.141591 3.467729 3.712061 7.179790 0.000000 685.673851
_______________________________________________________________________________
DETERMINATION DATE 20-June-97
DISTRIBUTION DATE 25-June-97
Run: 06/30/97 14:48:51 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S48 (POOL # 4141)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4141
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 33,410.87
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 16,162.76
SUBSERVICER ADVANCES THIS MONTH 9,373.87
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 901,496.51
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 145,556,259.16
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 579
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,969,693.75
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 95.95897700 % 3.65690200 % 0.38412110 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 95.90429310 % 3.70638785 % 0.38931910 %
CLASS A-11 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1548 %
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 7.05176947
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 132.23
POOL TRADING FACTOR: 70.44860297
................................................................................
Run: 06/30/97 14:48:52 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-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 4,785,460.15 6.000000 % 788,460.73
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 33,406,455.67 6.000000 % 38,579.19
A-5 760944Q43 10,500,000.00 2,361,576.48 6.000000 % 267,218.37
A-6 760944Q50 25,817,000.00 17,190,661.76 6.000000 % 42,977.14
A-7 760944Q68 11,470,000.00 11,470,000.00 6.000000 % 0.00
A-8 760944Q76 13,328,000.00 16,345,441.28 6.000000 % 0.00
A-9 760944Q84 0.00 0.00 0.237924 % 0.00
R 760944Q92 100.00 0.00 6.000000 % 0.00
M-1 760944R26 1,938,400.00 1,635,059.61 6.000000 % 8,593.09
M-2 760944R34 775,500.00 654,141.90 6.000000 % 3,437.85
M-3 760944R42 387,600.00 326,944.46 6.000000 % 1,718.26
B-1 542,700.00 457,772.82 6.000000 % 2,405.83
B-2 310,100.00 261,572.42 6.000000 % 1,374.70
B-3 310,260.75 261,707.98 6.000000 % 1,375.42
- -------------------------------------------------------------------------------
155,046,660.75 113,613,794.53 1,156,140.58
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 23,877.27 812,338.00 0.00 0.00 3,996,999.42
A-2 113,796.57 113,796.57 0.00 0.00 22,807,000.00
A-3 8,232.75 8,232.75 0.00 0.00 1,650,000.00
A-4 166,683.04 205,262.23 0.00 0.00 33,367,876.48
A-5 11,783.19 279,001.56 0.00 0.00 2,094,358.11
A-6 85,773.59 128,750.73 0.00 0.00 17,147,684.62
A-7 57,230.09 57,230.09 0.00 0.00 11,470,000.00
A-8 0.00 0.00 81,556.33 0.00 16,426,997.61
A-9 22,479.15 22,479.15 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 8,158.21 16,751.30 0.00 0.00 1,626,466.52
M-2 3,263.87 6,701.72 0.00 0.00 650,704.05
M-3 1,631.30 3,349.56 0.00 0.00 325,226.20
B-1 2,284.07 4,689.90 0.00 0.00 455,366.99
B-2 1,305.13 2,679.83 0.00 0.00 260,197.72
B-3 1,305.80 2,681.22 0.00 0.00 260,332.56
- -------------------------------------------------------------------------------
507,804.03 1,663,944.61 81,556.33 0.00 112,539,210.28
===============================================================================
Run: 06/30/97 14:48:52
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-1 172.312406 28.390492 0.859761 29.250253 0.000000 143.921915
A-2 1000.000000 0.000000 4.989546 4.989546 0.000000 1000.000000
A-3 1000.000000 0.000000 4.989545 4.989545 0.000000 1000.000000
A-4 892.314111 1.030482 4.452242 5.482724 0.000000 891.283628
A-5 224.912046 25.449369 1.122209 26.571578 0.000000 199.462677
A-6 665.865970 1.664684 3.322369 4.987053 0.000000 664.201287
A-7 1000.000000 0.000000 4.989546 4.989546 0.000000 1000.000000
A-8 1226.398655 0.000000 0.000000 0.000000 6.119172 1232.517828
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 843.509910 4.433084 4.208734 8.641818 0.000000 839.076826
M-2 843.509865 4.433075 4.208730 8.641805 0.000000 839.076789
M-3 843.509959 4.433075 4.208720 8.641795 0.000000 839.076883
B-1 843.509895 4.433075 4.208716 8.641791 0.000000 839.076820
B-2 843.509900 4.433086 4.208739 8.641825 0.000000 839.076814
B-3 843.509790 4.433078 4.208718 8.641796 0.000000 839.076712
_______________________________________________________________________________
DETERMINATION DATE 20-June-97
DISTRIBUTION DATE 25-June-97
Run: 06/30/97 14:48:53 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1993-S49 (POOL # 4142)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4142
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 25,397.94
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 12,158.07
SUBSERVICER ADVANCES THIS MONTH 10,560.97
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 686,917.83
(B) TWO MONTHLY PAYMENTS: 1 76,966.37
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 296,106.84
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 112,539,210.28
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 497
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 477,484.90
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.83383590 % 2.30266600 % 0.86349830 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.82040240 % 2.31243561 % 0.86716200 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2374 %
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 6.63126620
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 132.50
POOL TRADING FACTOR: 72.58409161
................................................................................
Run: 06/30/97 14:48:54 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 41,684,575.42 5.750000 % 2,191,258.79
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 21,464,477.97 6.250000 % 973,892.80
A-18 760944Z84 0.00 0.00 2.750000 % 0.00
A-19 760944Z92 49,683,000.00 47,740,252.25 6.750000 % 53,594.43
A-20 7609442A5 5,593,279.30 4,607,691.03 0.000000 % 42,209.31
A-21 7609442B3 0.00 0.00 0.156813 % 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 14,086,271.51 6.750000 % 15,813.61
M-2 7609442F4 5,330,500.00 5,122,062.15 6.750000 % 5,750.16
M-3 7609442G2 5,330,500.00 5,122,062.15 6.750000 % 5,750.16
B-1 2,665,200.00 2,560,983.03 6.750000 % 2,875.03
B-2 799,500.00 768,237.28 6.750000 % 862.44
B-3 1,865,759.44 1,486,154.11 6.750000 % 1,668.39
- -------------------------------------------------------------------------------
533,047,438.74 447,832,342.20 3,293,675.12
===============================================================================
_______________________________________________________________________________
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-3 199,160.75 2,390,419.54 0.00 0.00 39,493,316.63
A-4 63,305.71 63,305.71 0.00 0.00 11,287,000.00
A-5 86,655.38 86,655.38 0.00 0.00 20,857,631.08
A-6 30,329.38 30,329.38 0.00 0.00 0.00
A-7 204,514.70 204,514.70 0.00 0.00 37,443,000.00
A-8 114,973.30 114,973.30 0.00 0.00 20,499,000.00
A-9 13,292.68 13,292.68 0.00 0.00 2,370,000.00
A-10 269,326.19 269,326.19 0.00 0.00 48,019,128.22
A-11 116,285.74 116,285.74 0.00 0.00 20,733,000.00
A-12 270,469.15 270,469.15 0.00 0.00 48,222,911.15
A-13 301,627.90 301,627.90 0.00 0.00 52,230,738.70
A-14 110,669.59 110,669.59 0.00 0.00 21,279,253.46
A-15 88,958.98 88,958.98 0.00 0.00 15,185,886.80
A-16 24,606.03 24,606.03 0.00 0.00 5,062,025.89
A-17 111,470.74 1,085,363.54 0.00 0.00 20,490,585.17
A-18 49,047.13 49,047.13 0.00 0.00 0.00
A-19 267,762.05 321,356.48 0.00 0.00 47,686,657.82
A-20 0.00 42,209.31 0.00 0.00 4,565,481.72
A-21 58,352.47 58,352.47 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 79,006.06 94,819.67 0.00 0.00 14,070,457.90
M-2 28,728.25 34,478.41 0.00 0.00 5,116,311.99
M-3 28,728.25 34,478.41 0.00 0.00 5,116,311.99
B-1 14,363.86 17,238.89 0.00 0.00 2,558,108.00
B-2 4,308.83 5,171.27 0.00 0.00 767,374.84
B-3 8,335.46 10,003.85 0.00 0.00 1,484,485.72
- -------------------------------------------------------------------------------
2,544,278.58 5,837,953.70 0.00 0.00 444,538,667.08
===============================================================================
Run: 06/30/97 14:48:54
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-3 702.186096 36.912250 3.354908 40.267158 0.000000 665.273847
A-4 1000.000000 0.000000 5.608728 5.608728 0.000000 1000.000000
A-5 839.172443 0.000000 3.486437 3.486437 0.000000 839.172443
A-7 1000.000000 0.000000 5.462028 5.462028 0.000000 1000.000000
A-8 1000.000000 0.000000 5.608727 5.608727 0.000000 1000.000000
A-9 1000.000000 0.000000 5.608726 5.608726 0.000000 1000.000000
A-10 992.376792 0.000000 5.565971 5.565971 0.000000 992.376792
A-11 1000.000000 0.000000 5.608727 5.608727 0.000000 1000.000000
A-12 983.117799 0.000000 5.514039 5.514039 0.000000 983.117799
A-13 954.414928 0.000000 5.511662 5.511662 0.000000 954.414928
A-14 954.414928 0.000000 4.963741 4.963741 0.000000 954.414928
A-15 954.414928 0.000000 5.590966 5.590966 0.000000 954.414928
A-16 954.414927 0.000000 4.639321 4.639321 0.000000 954.414927
A-17 732.026396 33.213723 3.801608 37.015331 0.000000 698.812672
A-19 960.897133 1.078728 5.389410 6.468138 0.000000 959.818405
A-20 823.790621 7.546433 0.000000 7.546433 0.000000 816.244188
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-1 960.897132 1.078728 5.389410 6.468138 0.000000 959.818404
M-2 960.897130 1.078728 5.389410 6.468138 0.000000 959.818402
M-3 960.897130 1.078728 5.389410 6.468138 0.000000 959.818402
B-1 960.897130 1.078730 5.389412 6.468142 0.000000 959.818400
B-2 960.897161 1.078724 5.389406 6.468130 0.000000 959.818437
B-3 796.541118 0.894215 4.467586 5.361801 0.000000 795.646903
_______________________________________________________________________________
DETERMINATION DATE 20-June-97
DISTRIBUTION DATE 25-June-97
Run: 06/30/97 14:48:55 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S1 (POOL # 4143)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4143
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 98,149.54
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 47,393.19
SUBSERVICER ADVANCES THIS MONTH 23,623.71
MASTER SERVICER ADVANCES THIS MONTH 2,343.29
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 9 1,772,966.55
(B) TWO MONTHLY PAYMENTS: 4 849,111.48
(C) THREE OR MORE MONTHLY PAYMENTS: 1 224,552.12
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 597,940.96
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 444,538,667.08
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,571
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 314,356.76
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,790,569.80
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.42415410 % 5.48940500 % 1.08644100 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.38299440 % 5.46703441 % 1.09324130 %
CLASS A-21 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1571 %
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 7.22672211
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 310.06
POOL TRADING FACTOR: 83.39570454
................................................................................
Run: 06/30/97 14:48:56 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-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 16,007,935.63 10.500000 % 79,075.20
A-2 760944V96 67,648,000.00 26,851,398.86 6.625000 % 738,035.20
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 0.126309 % 0.00
R 760944X37 267,710.00 21,196.09 7.000000 % 87.02
M-1 760944X45 7,801,800.00 7,521,163.01 7.000000 % 8,260.62
M-2 760944X52 2,600,600.00 2,507,054.33 7.000000 % 2,753.54
M-3 760944X60 2,600,600.00 2,507,054.33 7.000000 % 2,753.54
B-1 1,300,350.00 1,253,575.36 7.000000 % 1,376.82
B-2 390,100.00 376,067.79 7.000000 % 413.04
B-3 910,233.77 799,027.65 7.000000 % 877.59
- -------------------------------------------------------------------------------
260,061,393.77 214,007,473.05 833,632.57
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 139,870.77 218,945.97 0.00 0.00 15,928,860.43
A-2 148,031.83 886,067.03 0.00 0.00 26,113,363.66
A-3 112,377.05 112,377.05 0.00 0.00 20,384,000.00
A-4 290,358.82 290,358.82 0.00 0.00 52,668,000.00
A-5 272,915.68 272,915.68 0.00 0.00 49,504,000.00
A-6 58,710.78 58,710.78 0.00 0.00 10,079,000.00
A-7 112,324.62 112,324.62 0.00 0.00 19,283,000.00
A-8 6,116.31 6,116.31 0.00 0.00 1,050,000.00
A-9 18,611.06 18,611.06 0.00 0.00 3,195,000.00
A-10 22,493.91 22,493.91 0.00 0.00 0.00
R 123.46 210.48 0.00 0.00 21,109.07
M-1 43,811.22 52,071.84 0.00 0.00 7,512,902.39
M-2 14,603.74 17,357.28 0.00 0.00 2,504,300.79
M-3 14,603.74 17,357.28 0.00 0.00 2,504,300.79
B-1 7,302.15 8,678.97 0.00 0.00 1,252,198.54
B-2 2,190.62 2,603.66 0.00 0.00 375,654.75
B-3 4,654.38 5,531.97 0.00 0.00 798,150.06
- -------------------------------------------------------------------------------
1,269,100.14 2,102,732.71 0.00 0.00 213,173,840.48
===============================================================================
Run: 06/30/97 14:48:56
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-1 785.511342 3.880230 6.863476 10.743706 0.000000 781.631112
A-2 396.928200 10.909934 2.188266 13.098200 0.000000 386.018266
A-3 1000.000000 0.000000 5.513003 5.513003 0.000000 1000.000000
A-4 1000.000000 0.000000 5.513003 5.513003 0.000000 1000.000000
A-5 1000.000000 0.000000 5.513003 5.513003 0.000000 1000.000000
A-6 1000.000000 0.000000 5.825060 5.825060 0.000000 1000.000000
A-7 1000.000000 0.000000 5.825059 5.825059 0.000000 1000.000000
A-8 1000.000000 0.000000 5.825057 5.825057 0.000000 1000.000000
A-9 1000.000000 0.000000 5.825058 5.825058 0.000000 1000.000000
R 79.175563 0.325053 0.461171 0.786224 0.000000 78.850510
M-1 964.029200 1.058810 5.615527 6.674337 0.000000 962.970390
M-2 964.029197 1.058810 5.615527 6.674337 0.000000 962.970388
M-3 964.029197 1.058810 5.615527 6.674337 0.000000 962.970388
B-1 964.029192 1.058807 5.615527 6.674334 0.000000 962.970385
B-2 964.029198 1.058805 5.615534 6.674339 0.000000 962.970392
B-3 877.826858 0.964137 5.113390 6.077527 0.000000 876.862721
_______________________________________________________________________________
DETERMINATION DATE 20-June-97
DISTRIBUTION DATE 25-June-97
Run: 06/30/97 14:48:57 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S2 (POOL # 4144)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4144
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 43,727.30
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 22,803.51
SUBSERVICER ADVANCES THIS MONTH 22,990.85
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 10 2,536,748.36
(B) TWO MONTHLY PAYMENTS: 2 324,630.60
(C) THREE OR MORE MONTHLY PAYMENTS: 1 426,702.41
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 213,173,840.48
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 821
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 598,584.54
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.00774770 % 5.85739900 % 1.13485330 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.98811370 % 5.87384641 % 1.13803990 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1262 %
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 7.49689396
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 308.72
POOL TRADING FACTOR: 81.97058294
................................................................................
Run: 06/30/97 14:48:58 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 205,549,492.00 143,996,357.51 6.738118 % 3,075,782.52
A-2 7609442W7 76,450,085.00 95,093,868.09 6.738118 % 0.00
A-3 7609442R8 0.00 0.00 0.186000 % 0.00
R 7609442S6 100.00 0.00 6.738118 % 0.00
M-1 7609442T4 8,228,000.00 7,935,806.75 6.738118 % 8,659.72
M-2 7609442U1 2,992,100.00 2,885,844.39 6.738118 % 3,149.09
M-3 7609442V9 1,496,000.00 1,442,873.96 6.738118 % 1,574.49
B-1 2,244,050.00 2,164,359.18 6.738118 % 2,361.79
B-2 1,047,225.00 1,010,035.89 6.738118 % 1,102.17
B-3 1,196,851.02 1,154,348.36 6.738118 % 1,259.66
- -------------------------------------------------------------------------------
299,203,903.02 255,683,494.13 3,093,889.44
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 808,283.72 3,884,066.24 0.00 0.00 140,920,574.99
A-2 0.00 0.00 531,394.36 0.00 95,625,262.45
A-3 39,440.41 39,440.41 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 44,346.11 53,005.83 0.00 0.00 7,927,147.03
M-2 16,126.40 19,275.49 0.00 0.00 2,882,695.30
M-3 8,062.93 9,637.42 0.00 0.00 1,441,299.47
B-1 12,094.66 14,456.45 0.00 0.00 2,161,997.39
B-2 5,644.18 6,746.35 0.00 0.00 1,008,933.72
B-3 6,450.62 7,710.28 0.00 0.00 1,153,088.70
- -------------------------------------------------------------------------------
940,449.03 4,034,338.47 531,394.36 0.00 253,120,999.05
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 700.543485 14.963708 3.932307 18.896015 0.000000 685.579778
A-2 1243.868703 0.000000 0.000000 0.000000 6.950867 1250.819570
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 964.487938 1.052470 5.389658 6.442128 0.000000 963.435468
M-2 964.487948 1.052468 5.389659 6.442127 0.000000 963.435480
M-3 964.487941 1.052467 5.389659 6.442126 0.000000 963.435475
B-1 964.487948 1.052468 5.389657 6.442125 0.000000 963.435481
B-2 964.487947 1.052467 5.389654 6.442121 0.000000 963.435480
B-3 964.487928 1.052470 5.389660 6.442130 0.000000 963.435449
_______________________________________________________________________________
DETERMINATION DATE 20-June-97
DISTRIBUTION DATE 25-June-97
Run: 06/30/97 14:48:58 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 55,682.74
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 23,388.54
SUBSERVICER ADVANCES THIS MONTH 16,484.91
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,879,635.96
(B) TWO MONTHLY PAYMENTS: 1 377,272.93
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 113,785.25
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 253,120,999.05
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 939
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,283,488.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.51023090 % 4.79676100 % 1.69300860 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.45168450 % 4.84003376 % 1.70828170 %
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 7.31198567
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 310.93
POOL TRADING FACTOR: 84.59816082
................................................................................
Run: 06/30/97 14:48:59 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 79,602,218.13 6.500000 % 1,248,267.20
A-2 7609443C0 22,306,000.00 10,469,943.26 6.500000 % 614,818.17
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 24,571,015.84 6.500000 % 26,726.89
A-9 7609443K2 0.00 0.00 0.531119 % 0.00
R 7609443L0 100.00 0.00 6.500000 % 0.00
M-1 7609443M8 6,635,000.00 6,393,281.99 6.500000 % 6,954.23
M-2 7609443N6 3,317,000.00 3,196,159.22 6.500000 % 3,476.59
M-3 7609443P1 1,990,200.00 1,917,695.54 6.500000 % 2,085.96
B-1 1,326,800.00 1,278,463.68 6.500000 % 1,390.64
B-2 398,000.00 383,500.58 6.500000 % 417.15
B-3 928,851.36 733,141.49 6.500000 % 797.46
- -------------------------------------------------------------------------------
265,366,951.36 227,877,419.73 1,904,934.29
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 428,862.87 1,677,130.07 0.00 0.00 78,353,950.93
A-2 56,407.60 671,225.77 0.00 0.00 9,855,125.09
A-3 172,623.27 172,623.27 0.00 0.00 32,041,000.00
A-4 242,354.64 242,354.64 0.00 0.00 44,984,000.00
A-5 56,569.53 56,569.53 0.00 0.00 10,500,000.00
A-6 58,008.01 58,008.01 0.00 0.00 10,767,000.00
A-7 5,603.07 5,603.07 0.00 0.00 1,040,000.00
A-8 132,378.17 159,105.06 0.00 0.00 24,544,288.95
A-9 100,316.61 100,316.61 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 34,444.28 41,398.51 0.00 0.00 6,386,327.76
M-2 17,219.55 20,696.14 0.00 0.00 3,192,682.63
M-3 10,331.73 12,417.69 0.00 0.00 1,915,609.58
B-1 6,887.82 8,278.46 0.00 0.00 1,277,073.04
B-2 2,066.13 2,483.28 0.00 0.00 383,083.43
B-3 3,949.88 4,747.34 0.00 0.00 732,344.03
- -------------------------------------------------------------------------------
1,328,023.16 3,232,957.45 0.00 0.00 225,972,485.44
===============================================================================
Run: 06/30/97 14:48:59
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-1 768.116509 12.045074 4.138285 16.183359 0.000000 756.071434
A-2 469.377892 27.562905 2.528808 30.091713 0.000000 441.814987
A-3 1000.000000 0.000000 5.387574 5.387574 0.000000 1000.000000
A-4 1000.000000 0.000000 5.387574 5.387574 0.000000 1000.000000
A-5 1000.000000 0.000000 5.387574 5.387574 0.000000 1000.000000
A-6 1000.000000 0.000000 5.387574 5.387574 0.000000 1000.000000
A-7 1000.000000 0.000000 5.387567 5.387567 0.000000 1000.000000
A-8 963.569249 1.048113 5.191301 6.239414 0.000000 962.521135
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 963.569252 1.048113 5.191301 6.239414 0.000000 962.521139
M-2 963.569255 1.048113 5.191302 6.239415 0.000000 962.521143
M-3 963.569259 1.048116 5.191302 6.239418 0.000000 962.521144
B-1 963.569249 1.048116 5.191302 6.239418 0.000000 962.521134
B-2 963.569296 1.048116 5.191281 6.239397 0.000000 962.521181
B-3 789.299043 0.858555 4.252403 5.110958 0.000000 788.440499
_______________________________________________________________________________
DETERMINATION DATE 20-June-97
DISTRIBUTION DATE 25-June-97
Run: 06/30/97 14:49:00 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 52,472.66
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 24,056.56
SUBSERVICER ADVANCES THIS MONTH 29,201.19
MASTER SERVICER ADVANCES THIS MONTH 4,170.37
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 9 2,884,793.49
(B) TWO MONTHLY PAYMENTS: 3 1,116,737.68
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 280,462.39
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 225,972,485.44
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 808
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 2
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 588,521.54
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,657,062.80
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.89924530 % 5.04970500 % 1.05105010 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.85450820 % 5.08673432 % 1.05875740 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.5326 %
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 7.43628911
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 310.38
POOL TRADING FACTOR: 85.15472039
................................................................................
Run: 06/30/97 14:49:01 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 51,236,807.49 7.976313 % 2,174,456.77
M-1 7609442K3 3,625,500.00 2,905,014.45 7.976313 % 123,286.92
M-2 7609442L1 2,416,900.00 1,936,596.17 7.976313 % 82,187.88
R 7609442J6 100.00 0.00 7.976313 % 0.00
B-1 886,200.00 710,087.91 7.976313 % 30,135.67
B-2 322,280.00 258,234.19 7.976313 % 10,959.29
B-3 805,639.55 317,591.37 7.976313 % 13,478.38
- -------------------------------------------------------------------------------
161,126,619.55 57,364,331.58 2,434,504.91
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 334,466.70 2,508,923.47 0.00 0.00 49,062,350.72
M-1 18,963.53 142,250.45 0.00 0.00 2,781,727.53
M-2 12,641.82 94,829.70 0.00 0.00 1,854,408.29
R 0.00 0.00 0.00 0.00 0.00
B-1 4,635.35 34,771.02 0.00 0.00 679,952.24
B-2 1,685.71 12,645.00 0.00 0.00 247,274.90
B-3 2,073.20 15,551.58 0.00 0.00 304,112.99
- -------------------------------------------------------------------------------
374,466.31 2,808,971.22 0.00 0.00 54,929,826.67
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 334.727951 14.205636 2.185057 16.390693 0.000000 320.522315
M-1 801.272776 34.005494 5.230597 39.236091 0.000000 767.267282
M-2 801.272775 34.005495 5.230593 39.236088 0.000000 767.267280
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B-1 801.272749 34.005495 5.230591 39.236086 0.000000 767.267253
B-2 801.272775 34.005492 5.230576 39.236068 0.000000 767.267283
B-3 394.210252 16.730025 2.573359 19.303384 0.000000 377.480214
_______________________________________________________________________________
DETERMINATION DATE 20-June-97
DISTRIBUTION DATE 25-June-97
Run: 06/30/97 14:49:01 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S6 (POOL # 4147)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4147
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 15,042.46
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,971.58
SUBSERVICER ADVANCES THIS MONTH 24,814.62
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,489,139.50
(B) TWO MONTHLY PAYMENTS: 1 944,508.10
(C) THREE OR MORE MONTHLY PAYMENTS: 1 109,828.50
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 777,121.06
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 54,929,826.67
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 197
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,146,552.86
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 240,605.05
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 89.31823330 % 8.44010600 % 2.24166030 %
PREPAYMENT PERCENT 89.31823330 % 0.00000000 % 10.68176670 %
NEXT DISTRIBUTION 89.31823330 % 8.44010641 % 2.24166030 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 617,932.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,905,524.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.42405076
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 318.40
POOL TRADING FACTOR: 34.09109359
................................................................................
Run: 06/30/97 14:49:02 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-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 42,948,399.29 5.500000 % 705,749.79
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 26,521,359.69 6.250000 % 282,299.92
A-9 7609445W4 0.00 0.00 2.750000 % 0.00
A-10 7609445X2 43,420,000.00 34,989,158.34 6.500000 % 246,132.32
A-11 7609445Y0 66,266,000.00 66,266,000.00 6.500000 % 0.00
A-12 7609445Z7 32,444,000.00 39,823,346.32 6.500000 % 0.00
A-13 7609446A1 4,623,000.00 5,674,495.45 6.500000 % 0.00
A-14 7609446B9 478,414.72 385,492.35 0.000000 % 543.89
A-15 7609446C7 0.00 0.00 0.499518 % 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 11,292,585.60 6.500000 % 12,342.75
M-2 7609446G8 4,252,700.00 4,106,192.84 6.500000 % 4,488.05
M-3 7609446H6 4,252,700.00 4,106,192.84 6.500000 % 4,488.05
B-1 2,126,300.00 2,053,048.13 6.500000 % 2,243.97
B-2 638,000.00 616,020.67 6.500000 % 673.31
B-3 1,488,500.71 1,336,107.21 6.500000 % 1,460.37
- -------------------------------------------------------------------------------
425,269,315.43 363,344,036.07 1,260,422.42
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 196,595.78 902,345.57 0.00 0.00 42,242,649.50
A-3 208,059.31 208,059.31 0.00 0.00 41,665,000.00
A-4 52,485.06 52,485.06 0.00 0.00 10,090,000.00
A-5 39,729.27 39,729.27 0.00 0.00 7,344,000.00
A-6 243,832.08 243,832.08 0.00 0.00 45,072,637.34
A-7 103,077.54 103,077.54 0.00 0.00 19,054,000.00
A-8 137,955.91 420,255.83 0.00 0.00 26,239,059.77
A-9 60,700.61 60,700.61 0.00 0.00 0.00
A-10 189,282.90 435,415.22 0.00 0.00 34,743,026.02
A-11 358,483.05 358,483.05 0.00 0.00 66,266,000.00
A-12 0.00 0.00 215,434.68 0.00 40,038,781.00
A-13 0.00 0.00 30,697.65 0.00 5,705,193.10
A-14 0.00 543.89 0.00 0.00 384,948.46
A-15 151,054.51 151,054.51 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 61,090.16 73,432.91 0.00 0.00 11,280,242.85
M-2 22,213.51 26,701.56 0.00 0.00 4,101,704.79
M-3 22,213.51 26,701.56 0.00 0.00 4,101,704.79
B-1 11,106.50 13,350.47 0.00 0.00 2,050,804.16
B-2 3,332.52 4,005.83 0.00 0.00 615,347.36
B-3 7,228.02 8,688.39 0.00 0.00 1,334,646.84
- -------------------------------------------------------------------------------
1,868,440.24 3,128,862.66 246,132.33 0.00 362,329,745.98
===============================================================================
Run: 06/30/97 14:49:02
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-2 746.733883 12.270708 3.418165 15.688873 0.000000 734.463175
A-3 1000.000000 0.000000 4.993623 4.993623 0.000000 1000.000000
A-4 1000.000000 0.000000 5.201691 5.201691 0.000000 1000.000000
A-5 1000.000000 0.000000 5.409759 5.409759 0.000000 1000.000000
A-6 991.980926 0.000000 5.366377 5.366377 0.000000 991.980926
A-7 1000.000000 0.000000 5.409759 5.409759 0.000000 1000.000000
A-8 528.482379 5.625297 2.749002 8.374299 0.000000 522.857081
A-10 805.830455 5.668639 4.359348 10.027987 0.000000 800.161815
A-11 1000.000000 0.000000 5.409758 5.409758 0.000000 1000.000000
A-12 1227.448721 0.000000 0.000000 0.000000 6.640201 1234.088923
A-13 1227.448724 0.000000 0.000000 0.000000 6.640201 1234.088925
A-14 805.770253 1.136859 0.000000 1.136859 0.000000 804.633394
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-1 965.549622 1.055342 5.223390 6.278732 0.000000 964.494280
M-2 965.549613 1.055341 5.223390 6.278731 0.000000 964.494272
M-3 965.549613 1.055341 5.223390 6.278731 0.000000 964.494272
B-1 965.549607 1.055340 5.223393 6.278733 0.000000 964.494267
B-2 965.549639 1.055345 5.223386 6.278731 0.000000 964.494295
B-3 897.619464 0.981095 4.855906 5.837001 0.000000 896.638363
_______________________________________________________________________________
DETERMINATION DATE 20-June-97
DISTRIBUTION DATE 25-June-97
Run: 06/30/97 14:49:03 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 71,552.48
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 38,242.82
SUBSERVICER ADVANCES THIS MONTH 61,175.66
MASTER SERVICER ADVANCES THIS MONTH 10,811.95
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 16 5,454,134.79
(B) TWO MONTHLY PAYMENTS: 3 1,054,133.32
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 2,123,442.83
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 362,329,745.98
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,286
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 1,515,897.31
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 617,114.07
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.52263570 % 5.37388400 % 1.10348030 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.51159320 % 5.37732622 % 1.10536150 %
CLASS A-15 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.4994 %
BANKRUPTCY AMOUNT AVAILABLE 142,572.00
FRAUD AMOUNT AVAILABLE 3,670,386.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,670,386.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.35499839
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 311.90
POOL TRADING FACTOR: 85.20006801
................................................................................
Run: 06/30/97 14:49:04 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 13,872,710.37 6.000000 % 600,090.37
A-2 7609445A2 54,914,000.00 29,959,431.31 6.000000 % 452,139.72
A-3 7609445B0 15,096,000.00 9,189,883.77 6.000000 % 220,611.45
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 6.340000 % 0.00
A-8 7609445G9 3,452,000.00 3,156,682.26 5.417212 % 0.00
A-9 7609445H7 0.00 0.00 0.323700 % 0.00
R 7609445J3 100.00 0.00 6.000000 % 0.00
M-1 7609445K0 775,800.00 663,885.72 6.000000 % 3,287.98
M-2 7609445L8 2,868,200.00 2,454,443.16 6.000000 % 12,155.93
B 620,201.82 530,733.61 6.000000 % 2,628.51
- -------------------------------------------------------------------------------
155,035,301.82 118,016,665.26 1,290,913.96
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 68,983.41 669,073.78 0.00 0.00 13,272,620.00
A-2 148,976.22 601,115.94 0.00 0.00 29,507,291.59
A-3 45,697.60 266,309.05 0.00 0.00 8,969,272.32
A-4 30,944.48 30,944.48 0.00 0.00 6,223,000.00
A-5 46,003.61 46,003.61 0.00 0.00 9,251,423.55
A-6 185,496.16 185,496.16 0.00 0.00 37,303,669.38
A-7 28,430.40 28,430.40 0.00 0.00 5,410,802.13
A-8 14,172.25 14,172.25 0.00 0.00 3,156,682.26
A-9 31,660.57 31,660.57 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 3,301.24 6,589.22 0.00 0.00 660,597.74
M-2 12,204.96 24,360.89 0.00 0.00 2,442,287.23
B 2,639.12 5,267.63 0.00 0.00 528,105.10
- -------------------------------------------------------------------------------
618,510.02 1,909,423.98 0.00 0.00 116,725,751.30
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 811.839324 35.117648 4.036950 39.154598 0.000000 776.721676
A-2 545.570006 8.233597 2.712901 10.946498 0.000000 537.336410
A-3 608.762836 14.613901 3.027133 17.641034 0.000000 594.148935
A-4 1000.000000 0.000000 4.972598 4.972598 0.000000 1000.000000
A-5 972.298849 0.000000 4.834851 4.834851 0.000000 972.298849
A-6 967.268303 0.000000 4.809837 4.809837 0.000000 967.268303
A-7 914.450250 0.000000 4.804867 4.804867 0.000000 914.450250
A-8 914.450249 0.000000 4.105519 4.105519 0.000000 914.450249
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 855.743387 4.238180 4.255272 8.493452 0.000000 851.505208
M-2 855.743379 4.238174 4.255268 8.493442 0.000000 851.505205
B 855.743393 4.238153 4.255276 8.493429 0.000000 851.505241
_______________________________________________________________________________
DETERMINATION DATE 20-June-97
DISTRIBUTION DATE 25-June-97
Run: 06/30/97 14:49:05 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S8 (POOL # 4149)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4149
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 24,567.32
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 12,756.04
SUBSERVICER ADVANCES THIS MONTH 9,097.44
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 921,714.48
(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 116,725,751.30
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 492
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 706,422.03
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.90801090 % 2.64227800 % 0.44971070 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.88929820 % 2.65826944 % 0.45243240 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3238 %
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 6.70001019
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 135.45
POOL TRADING FACTOR: 75.28978880
................................................................................
Run: 06/30/97 14:49:06 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 8,983,131.15 6.500000 % 538,913.56
A-2 7609443X4 70,702,000.00 35,044,217.92 6.500000 % 1,778,994.21
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 28,464,623.87 6.500000 % 31,116.25
A-9 7609444E5 0.00 0.00 0.445662 % 0.00
R 7609444F2 100.00 0.00 6.500000 % 0.00
M-1 7609444G0 8,605,600.00 8,303,565.00 6.500000 % 9,077.09
M-2 7609444H8 3,129,000.00 3,019,179.94 6.500000 % 3,300.43
M-3 7609444J4 3,129,000.00 3,019,179.94 6.500000 % 3,300.43
B-1 1,251,600.00 1,207,671.98 6.500000 % 1,320.17
B-2 625,800.00 603,835.99 6.500000 % 660.09
B-3 1,251,647.88 1,125,232.06 6.500000 % 1,230.05
- -------------------------------------------------------------------------------
312,906,747.88 264,697,637.85 2,367,912.28
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 48,513.81 587,427.37 0.00 0.00 8,444,217.59
A-2 189,257.90 1,968,252.11 0.00 0.00 33,265,223.71
A-3 60,556.31 60,556.31 0.00 0.00 11,213,000.00
A-4 441,516.20 441,516.20 0.00 0.00 81,754,000.00
A-5 342,189.36 342,189.36 0.00 0.00 63,362,000.00
A-6 95,038.80 95,038.80 0.00 0.00 17,598,000.00
A-7 5,400.55 5,400.55 0.00 0.00 1,000,000.00
A-8 153,724.50 184,840.75 0.00 0.00 28,433,507.62
A-9 98,012.13 98,012.13 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 44,843.78 53,920.87 0.00 0.00 8,294,487.91
M-2 16,305.22 19,605.65 0.00 0.00 3,015,879.51
M-3 16,305.22 19,605.65 0.00 0.00 3,015,879.51
B-1 6,522.09 7,842.26 0.00 0.00 1,206,351.81
B-2 3,261.05 3,921.14 0.00 0.00 603,175.90
B-3 6,076.85 7,306.90 0.00 0.00 1,124,002.01
- -------------------------------------------------------------------------------
1,527,523.77 3,895,436.05 0.00 0.00 262,329,725.57
===============================================================================
Run: 06/30/97 14:49:06
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-1 454.037460 27.238492 2.452050 29.690542 0.000000 426.798968
A-2 495.660914 25.161865 2.676839 27.838704 0.000000 470.499048
A-3 1000.000000 0.000000 5.400545 5.400545 0.000000 1000.000000
A-4 1000.000000 0.000000 5.400546 5.400546 0.000000 1000.000000
A-5 1000.000000 0.000000 5.400545 5.400545 0.000000 1000.000000
A-6 1000.000000 0.000000 5.400546 5.400546 0.000000 1000.000000
A-7 1000.000000 0.000000 5.400550 5.400550 0.000000 1000.000000
A-8 964.902504 1.054788 5.211000 6.265788 0.000000 963.847716
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 964.902505 1.054789 5.211000 6.265789 0.000000 963.847717
M-2 964.902506 1.054787 5.211000 6.265787 0.000000 963.847718
M-3 964.902506 1.054787 5.211000 6.265787 0.000000 963.847718
B-1 964.902509 1.054786 5.211002 6.265788 0.000000 963.847723
B-2 964.902509 1.054794 5.211010 6.265804 0.000000 963.847715
B-3 899.000492 0.982728 4.855096 5.837824 0.000000 898.017748
_______________________________________________________________________________
DETERMINATION DATE 20-June-97
DISTRIBUTION DATE 25-June-97
Run: 06/30/97 14:49:06 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S9 (POOL # 4150)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4150
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 55,302.44
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 27,835.88
SUBSERVICER ADVANCES THIS MONTH 38,812.14
MASTER SERVICER ADVANCES THIS MONTH 2,298.40
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 12 3,715,064.33
(B) TWO MONTHLY PAYMENTS: 1 105,480.42
(C) THREE OR MORE MONTHLY PAYMENTS: 4 1,568,761.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 211,862.80
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 262,329,725.57
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 930
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 334,659.51
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,078,556.67
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.47230110 % 5.41822900 % 1.10946970 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.42057920 % 5.46116034 % 1.11826050 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.4447 %
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 7.32177531
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 312.10
POOL TRADING FACTOR: 83.83639130
................................................................................
Run: 06/30/97 14:49:07 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-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 21,861,858.00 6.000000 % 1,590,246.11
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 6.030000 % 0.00
A-8 7609444S4 5,178,948.00 4,846,170.25 7.517865 % 0.00
A-9 7609444T2 16,947,000.00 16,947,000.00 6.500000 % 0.00
A-10 7609444U9 0.00 0.00 0.194018 % 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 785,000.00 674,308.20 6.500000 % 3,307.62
M-2 7609444Y1 2,903,500.00 2,494,081.35 6.500000 % 12,233.97
B 627,984.63 539,433.31 6.500000 % 2,646.02
- -------------------------------------------------------------------------------
156,939,684.63 116,184,991.36 1,608,433.72
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 108,859.44 1,699,105.55 0.00 0.00 20,271,611.89
A-3 151,019.23 151,019.23 0.00 0.00 28,657,000.00
A-4 25,515.39 25,515.39 0.00 0.00 4,730,000.00
A-5 12,639.00 12,639.00 0.00 0.00 0.00
A-6 134,509.32 134,509.32 0.00 0.00 24,935,106.59
A-7 52,545.53 52,545.53 0.00 0.00 10,500,033.66
A-8 30,235.77 30,235.77 0.00 0.00 4,846,170.25
A-9 91,418.48 91,418.48 0.00 0.00 16,947,000.00
A-10 18,707.69 18,707.69 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 3,637.47 6,945.09 0.00 0.00 671,000.58
M-2 13,454.01 25,687.98 0.00 0.00 2,481,847.38
B 2,909.92 5,555.94 0.00 0.00 536,787.29
- -------------------------------------------------------------------------------
645,453.13 2,253,886.85 0.00 0.00 114,576,557.64
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 746.877729 54.328383 3.719020 58.047403 0.000000 692.549345
A-3 1000.000000 0.000000 5.269890 5.269890 0.000000 1000.000000
A-4 1000.000000 0.000000 5.394374 5.394374 0.000000 1000.000000
A-6 974.560564 0.000000 5.257145 5.257145 0.000000 974.560564
A-7 935.744141 0.000000 4.682763 4.682763 0.000000 935.744141
A-8 935.744141 0.000000 5.838207 5.838207 0.000000 935.744142
A-9 1000.000000 0.000000 5.394375 5.394375 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-1 858.991338 4.213529 4.633720 8.847249 0.000000 854.777809
M-2 858.991338 4.213525 4.633721 8.847246 0.000000 854.777813
B 858.991262 4.213527 4.633728 8.847255 0.000000 854.777736
_______________________________________________________________________________
DETERMINATION DATE 20-June-97
DISTRIBUTION DATE 25-June-97
Run: 06/30/97 14:49:08 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S10 (POOL # 4151)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4151
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 26,292.47
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 12,634.42
SUBSERVICER ADVANCES THIS MONTH 9,396.94
MASTER SERVICER ADVANCES THIS MONTH 2,497.33
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 916,890.80
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 114,576,557.64
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 507
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 239,583.79
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,038,523.18
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.80869030 % 2.72702100 % 0.46428830 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.77976430 % 2.75173912 % 0.46849660 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.1947 %
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 7.08970822
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 134.62
POOL TRADING FACTOR: 73.00674645
................................................................................
Run: 06/30/97 14:49:09 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-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 167,000,000.00 118,332,466.07 6.991297 % 1,282,252.24
A-2 760947LS8 99,787,000.00 70,706,837.04 6.991297 % 766,180.27
A-3 7609446Y9 100,000,000.00 123,944,930.12 6.991297 % 0.00
A-4 7609446Z6 0.00 0.00 0.133000 % 0.00
R 7609447A0 100.00 0.00 6.991297 % 0.00
M-1 7609447B8 10,702,300.00 10,341,329.61 6.991297 % 11,185.53
M-2 7609447C6 3,891,700.00 3,760,439.55 6.991297 % 4,067.42
M-3 7609447D4 3,891,700.00 3,760,439.55 6.991297 % 4,067.42
B-1 1,751,300.00 1,692,231.61 6.991297 % 1,830.37
B-2 778,400.00 752,145.88 6.991297 % 813.55
B-3 1,362,164.15 1,308,497.21 6.991297 % 1,415.31
- -------------------------------------------------------------------------------
389,164,664.15 334,599,316.64 2,071,812.11
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 688,293.15 1,970,545.39 0.00 0.00 117,050,213.83
A-2 411,273.70 1,177,453.97 0.00 0.00 69,940,656.77
A-3 0.00 0.00 720,938.63 0.00 124,665,868.75
A-4 37,024.44 37,024.44 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 60,151.43 71,336.96 0.00 0.00 10,330,144.08
M-2 21,872.99 25,940.41 0.00 0.00 3,756,372.13
M-3 21,872.99 25,940.41 0.00 0.00 3,756,372.13
B-1 9,843.04 11,673.41 0.00 0.00 1,690,401.24
B-2 4,374.93 5,188.48 0.00 0.00 751,332.33
B-3 7,611.00 9,026.31 0.00 0.00 1,307,081.90
- -------------------------------------------------------------------------------
1,262,317.67 3,334,129.78 720,938.63 0.00 333,248,443.16
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 708.577641 7.678157 4.121516 11.799673 0.000000 700.899484
A-2 708.577641 7.678157 4.121516 11.799673 0.000000 700.899484
A-3 1239.449301 0.000000 0.000000 0.000000 7.209386 1246.658688
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 966.271700 1.045152 5.620421 6.665573 0.000000 965.226548
M-2 966.271694 1.045153 5.620420 6.665573 0.000000 965.226541
M-3 966.271694 1.045153 5.620420 6.665573 0.000000 965.226541
B-1 966.271690 1.045149 5.620419 6.665568 0.000000 965.226540
B-2 966.271686 1.045157 5.620414 6.665571 0.000000 965.226529
B-3 960.601709 1.039008 5.587440 6.626448 0.000000 959.562693
_______________________________________________________________________________
DETERMINATION DATE 20-June-97
DISTRIBUTION DATE 25-June-97
Run: 06/30/97 14:49:09 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S11 (POOL # 4152)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4152
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 63,512.80
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 22,882.49
SUBSERVICER ADVANCES THIS MONTH 30,136.83
MASTER SERVICER ADVANCES THIS MONTH 2,237.63
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 11 2,465,233.19
(B) TWO MONTHLY PAYMENTS: 6 1,254,259.03
(C) THREE OR MORE MONTHLY PAYMENTS: 1 114,636.62
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 513,216.91
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 333,248,443.16
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,317
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 291,165.86
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 988,959.67
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.54000970 % 5.33838800 % 1.12160260 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.52083880 % 5.35423007 % 1.12493110 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,679,354.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,358,708.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.43207093
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 312.01
POOL TRADING FACTOR: 85.63173224
................................................................................
Run: 06/30/97 14:49:10 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-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 15,087,096.05 6.500000 % 1,272,539.73
A-2 760947AB7 16,923,000.00 16,923,000.00 6.500000 % 0.00
A-3 760947AC5 28,000,000.00 14,939,148.20 6.500000 % 585,291.02
A-4 760947AD3 73,800,000.00 69,860,719.37 6.500000 % 86,915.56
A-5 760947AE1 13,209,000.00 16,125,092.86 6.500000 % 0.00
A-6 760947AF8 1,749,506.64 1,283,379.08 0.000000 % 14,715.98
A-7 760947AG6 0.00 0.00 0.045000 % 0.00
A-8 760947AH4 0.00 0.00 0.215623 % 0.00
R 760947AJ0 100.00 0.00 6.500000 % 0.00
M-1 760947AK7 909,200.00 785,045.26 6.500000 % 3,797.14
M-2 760947AL5 2,907,400.00 2,510,383.33 6.500000 % 12,142.32
B 726,864.56 627,608.38 6.500000 % 3,035.63
- -------------------------------------------------------------------------------
181,709,071.20 138,141,472.53 1,978,437.38
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 81,320.68 1,353,860.41 0.00 0.00 13,814,556.32
A-2 91,216.35 91,216.35 0.00 0.00 16,923,000.00
A-3 80,523.23 665,814.25 0.00 0.00 14,353,857.18
A-4 376,554.98 463,470.54 0.00 0.00 69,773,803.81
A-5 0.00 0.00 86,915.56 0.00 16,212,008.42
A-6 0.00 14,715.98 0.00 0.00 1,268,663.10
A-7 5,154.88 5,154.88 0.00 0.00 0.00
A-8 24,700.24 24,700.24 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 4,231.46 8,028.60 0.00 0.00 781,248.12
M-2 13,531.17 25,673.49 0.00 0.00 2,498,241.01
B 3,382.89 6,418.52 0.00 0.00 624,572.75
- -------------------------------------------------------------------------------
680,615.88 2,659,053.26 86,915.56 0.00 136,249,950.71
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 346.957411 29.264551 1.870129 31.134680 0.000000 317.692860
A-2 1000.000000 0.000000 5.390082 5.390082 0.000000 1000.000000
A-3 533.541007 20.903251 2.875830 23.779081 0.000000 512.637756
A-4 946.622214 1.177718 5.102371 6.280089 0.000000 945.444496
A-5 1220.765604 0.000000 0.000000 0.000000 6.580026 1227.345630
A-6 733.566281 8.411503 0.000000 8.411503 0.000000 725.154779
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 863.446172 4.176353 4.654048 8.830401 0.000000 859.269820
M-2 863.446148 4.176350 4.654045 8.830395 0.000000 859.269798
B 863.446114 4.176349 4.654044 8.830393 0.000000 859.269779
_______________________________________________________________________________
DETERMINATION DATE 20-June-97
DISTRIBUTION DATE 25-June-97
Run: 06/30/97 14:49:11 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S12 (POOL # 4153)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4153
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 25,913.01
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 9,956.38
SUBSERVICER ADVANCES THIS MONTH 23,326.38
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 2,077,130.26
(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 136,249,950.71
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 596
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,223,034.53
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 97.13350020 % 2.40791600 % 0.45858330 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 97.10770140 % 2.40696537 % 0.46271060 %
CLASS A-8 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.2153 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 703,633.00
SPECIAL HAZARD AMOUNT AVAILABLE 896,783.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.00618594
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 135.86
POOL TRADING FACTOR: 74.98247050
................................................................................
Run: 06/30/97 14:49:12 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-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 205,217,561.00 123,370,586.39 7.000000 % 2,941,254.19
A-2 760947AS0 49,338,300.00 49,338,300.00 7.000000 % 0.00
A-3 760947AT8 12,500,000.00 8,480,893.21 7.000000 % 144,430.68
A-4 760947BA8 100,000,000.00 123,286,229.32 7.000000 % 0.00
A-5 760947AU5 2,381,928.79 2,130,555.62 0.000000 % 13,775.45
A-6 760947AV3 0.00 0.00 0.356346 % 0.00
R 760947AW1 100.00 0.00 7.000000 % 0.00
M-1 760947AX9 11,822,000.00 11,431,719.49 7.000000 % 11,799.44
M-2 760947AY7 3,940,650.00 3,810,557.02 7.000000 % 3,933.13
M-3 760947AZ4 3,940,700.00 3,810,605.38 7.000000 % 3,933.18
B-1 2,364,500.00 2,286,440.58 7.000000 % 2,359.99
B-2 788,200.00 762,179.10 7.000000 % 786.70
B-3 1,773,245.53 1,600,445.79 7.000000 % 0.00
- -------------------------------------------------------------------------------
394,067,185.32 330,308,511.90 3,122,272.76
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 719,429.18 3,660,683.37 0.00 0.00 120,429,332.20
A-2 287,713.74 287,713.74 0.00 0.00 49,338,300.00
A-3 49,455.89 193,886.57 0.00 0.00 8,336,462.53
A-4 0.00 0.00 718,937.26 0.00 124,005,166.58
A-5 0.00 13,775.45 0.00 0.00 2,116,780.17
A-6 98,055.14 98,055.14 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 66,663.48 78,462.92 0.00 0.00 11,419,920.05
M-2 22,221.07 26,154.20 0.00 0.00 3,806,623.89
M-3 22,221.35 26,154.53 0.00 0.00 3,806,672.20
B-1 13,333.26 15,693.25 0.00 0.00 2,284,080.59
B-2 4,444.60 5,231.30 0.00 0.00 761,392.40
B-3 7,860.26 7,860.26 0.00 0.00 1,529,570.83
- -------------------------------------------------------------------------------
1,291,397.97 4,413,670.73 718,937.26 0.00 327,834,301.44
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 601.169733 14.332371 3.505690 17.838061 0.000000 586.837362
A-2 1000.000000 0.000000 5.831448 5.831448 0.000000 1000.000000
A-3 678.471457 11.554454 3.956471 15.510925 0.000000 666.917002
A-4 1232.862293 0.000000 0.000000 0.000000 7.189373 1240.051666
A-5 894.466547 5.783317 0.000000 5.783317 0.000000 888.683230
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 966.986930 0.998092 5.638934 6.637026 0.000000 965.988839
M-2 966.986923 0.998092 5.638935 6.637027 0.000000 965.988832
M-3 966.986926 0.998092 5.638935 6.637027 0.000000 965.988835
B-1 966.986923 0.998093 5.638934 6.637027 0.000000 965.988831
B-2 966.986932 0.998097 5.638924 6.637021 0.000000 965.988835
B-3 902.551713 0.000000 4.432697 4.432697 0.000000 862.582651
_______________________________________________________________________________
DETERMINATION DATE 20-June-97
DISTRIBUTION DATE 25-June-97
Run: 06/30/97 14:49:12 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S13 (POOL # 4154)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4154
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 56,689.53
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 18,125.79
SUBSERVICER ADVANCES THIS MONTH 82,469.71
MASTER SERVICER ADVANCES THIS MONTH 2,722.48
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 30 8,032,770.79
(B) TWO MONTHLY PAYMENTS: 1 255,490.53
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 11
AGGREGATE PRINCIPAL BALANCE 2,989,321.12
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 327,834,301.44
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,241
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 362,388.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,668,864.06
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.77771500 % 5.80565600 % 1.41662940 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.75192200 % 5.80574274 % 1.40460480 %
CLASS A-6 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3545 %
BANKRUPTCY AMOUNT AVAILABLE 106,235.00
FRAUD AMOUNT AVAILABLE 3,301,204.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,301,204.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.59625158
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 312.45
POOL TRADING FACTOR: 83.19248942
................................................................................
Run: 06/30/97 14:49:13 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-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 150,068,000.00 112,530,718.63 6.500000 % 1,665,435.28
A-2 760947BC4 1,321,915.43 1,029,258.52 0.000000 % 8,054.88
A-3 760947BD2 0.00 0.00 0.305683 % 0.00
R 760947BE0 100.00 0.00 6.500000 % 0.00
M-1 760947BF7 1,168,000.00 1,010,904.03 6.500000 % 4,968.84
M-2 760947BG5 2,491,000.00 2,155,960.53 6.500000 % 10,597.08
B 622,704.85 538,951.08 6.500000 % 2,649.08
- -------------------------------------------------------------------------------
155,671,720.28 117,265,792.79 1,691,705.16
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 609,265.88 2,274,701.16 0.00 0.00 110,865,283.35
A-2 0.00 8,054.88 0.00 0.00 1,021,203.64
A-3 29,858.30 29,858.30 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 5,473.26 10,442.10 0.00 0.00 1,005,935.19
M-2 11,672.84 22,269.92 0.00 0.00 2,145,363.45
B 2,918.00 5,567.08 0.00 0.00 536,302.00
- -------------------------------------------------------------------------------
659,188.28 2,350,893.44 0.00 0.00 115,574,087.63
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 749.864852 11.097871 4.059932 15.157803 0.000000 738.766981
A-2 778.611473 6.093340 0.000000 6.093340 0.000000 772.518133
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 865.500026 4.254144 4.686010 8.940154 0.000000 861.245882
M-2 865.500012 4.254147 4.686006 8.940153 0.000000 861.245865
B 865.500052 4.254150 4.686008 8.940158 0.000000 861.245902
_______________________________________________________________________________
DETERMINATION DATE 20-June-97
DISTRIBUTION DATE 25-June-97
Run: 06/30/97 14:49:14 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S14 (POOL # 4155)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4155
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 22,500.48
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,011.45
SUBSERVICER ADVANCES THIS MONTH 15,774.76
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 938,395.07
(B) TWO MONTHLY PAYMENTS: 1 348,697.43
(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 115,574,087.63
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 513
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,115,281.51
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.81183230 % 2.72450000 % 0.46366750 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.78087490 % 2.72664808 % 0.46816980 %
CLASS A-3 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3064 %
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 7.04556861
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 135.64
POOL TRADING FACTOR: 74.24218569
................................................................................
Run: 06/30/97 14:49:14 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 10,730,357.35 7.750000 % 601,364.64
A-2 760947BS9 40,324,000.00 27,948,599.24 7.750000 % 1,425,069.64
A-3 760947BT7 6,500,000.00 6,500,000.00 7.750000 % 0.00
A-4 760947BU4 5,000,000.00 2,621,853.13 7.750000 % 273,851.73
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 26,757,934.17 7.750000 % 0.00
A-8 760947BY6 15,537,000.00 6,538,089.27 7.750000 % 366,416.10
A-9 760947BZ3 2,074,847.12 1,912,185.40 0.000000 % 65,352.77
A-10 760947CE9 0.00 0.00 0.315473 % 0.00
R 760947CA7 355,000.00 36,687.08 7.750000 % 831.19
M-1 760947CB5 4,463,000.00 4,332,634.71 7.750000 % 4,090.95
M-2 760947CC3 2,028,600.00 1,969,344.13 7.750000 % 1,859.49
M-3 760947CD1 1,623,000.00 1,575,591.77 7.750000 % 1,487.70
B-1 974,000.00 945,549.23 7.750000 % 892.80
B-2 324,600.00 315,118.35 7.750000 % 297.54
B-3 730,456.22 652,940.51 7.750000 % 616.52
- -------------------------------------------------------------------------------
162,292,503.34 121,818,922.65 2,742,131.07
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 69,266.72 670,631.36 0.00 0.00 10,128,992.71
A-2 180,414.12 1,605,483.76 0.00 0.00 26,523,529.60
A-3 41,958.88 41,958.88 0.00 0.00 6,500,000.00
A-4 16,924.62 290,776.35 0.00 0.00 2,348,001.40
A-5 99,223.06 99,223.06 0.00 0.00 15,371,000.00
A-6 87,862.13 87,862.13 0.00 0.00 13,611,038.31
A-7 0.00 0.00 172,728.13 0.00 26,930,662.30
A-8 42,204.75 408,620.85 0.00 0.00 6,171,673.17
A-9 0.00 65,352.77 0.00 0.00 1,846,832.63
A-10 32,010.00 32,010.00 0.00 0.00 0.00
R 236.83 1,068.02 0.00 0.00 35,855.89
M-1 27,968.07 32,059.02 0.00 0.00 4,328,543.76
M-2 12,712.53 14,572.02 0.00 0.00 1,967,484.64
M-3 10,170.78 11,658.48 0.00 0.00 1,574,104.07
B-1 6,103.72 6,996.52 0.00 0.00 944,656.43
B-2 2,034.16 2,331.70 0.00 0.00 314,820.81
B-3 4,214.87 4,831.39 0.00 0.00 652,323.99
- -------------------------------------------------------------------------------
633,305.24 3,375,436.31 172,728.13 0.00 119,249,519.71
===============================================================================
Run: 06/30/97 14:49:14
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-1 412.706052 23.129409 2.664105 25.793514 0.000000 389.576643
A-2 693.100864 35.340483 4.474113 39.814596 0.000000 657.760381
A-3 1000.000000 0.000000 6.455212 6.455212 0.000000 1000.000000
A-4 524.370626 54.770346 3.384924 58.155270 0.000000 469.600280
A-5 1000.000000 0.000000 6.455212 6.455212 0.000000 1000.000000
A-6 698.467610 0.000000 4.508756 4.508756 0.000000 698.467610
A-7 1244.555078 0.000000 0.000000 0.000000 8.033867 1252.588944
A-8 420.807702 23.583452 2.716403 26.299855 0.000000 397.224250
A-9 921.603034 31.497631 0.000000 31.497631 0.000000 890.105402
R 103.343887 2.341380 0.667127 3.008507 0.000000 101.002507
M-1 970.789762 0.916637 6.266652 7.183289 0.000000 969.873126
M-2 970.789771 0.916637 6.266652 7.183289 0.000000 969.873134
M-3 970.789754 0.916636 6.266654 7.183290 0.000000 969.873118
B-1 970.789764 0.916632 6.266653 7.183285 0.000000 969.873131
B-2 970.789741 0.916636 6.266667 7.183303 0.000000 969.873105
B-3 893.880416 0.844020 5.770188 6.614208 0.000000 893.036396
_______________________________________________________________________________
DETERMINATION DATE 20-June-97
DISTRIBUTION DATE 25-June-97
Run: 06/30/97 14:49:15 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S15 (POOL # 4156)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4156
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 23,314.50
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 15,044.75
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,150,080.92
(B) TWO MONTHLY PAYMENTS: 2 596,180.58
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 237,937.72
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 119,249,519.71
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 2,454,306.61
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 91.83433810 % 6.56974800 % 1.59591370 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 91.66804960 % 6.59971838 % 1.62841350 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3178 %
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 8.24939920
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 311.84
POOL TRADING FACTOR: 73.47814425
................................................................................
Run: 06/30/97 14:51:13 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1994-S16 (POOL # 4157)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4157
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-I 760947BH3 25,878,300.00 20,405,786.05 6.500000 % 349,357.69
A-II 760947BJ9 22,971,650.00 17,312,362.02 7.000000 % 373,767.28
A-II 760947BK6 31,478,830.00 20,636,331.15 7.500000 % 117,915.53
IO 760947BL4 0.00 0.00 0.326748 % 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 1,040,530.00 915,849.12 7.038022 % 4,184.48
M-2 760947BQ3 1,539,985.00 1,355,457.24 7.038022 % 6,193.03
B 332,976.87 293,078.12 7.038022 % 1,339.06
- -------------------------------------------------------------------------------
83,242,471.87 60,918,863.70 852,757.07
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-I 110,437.46 459,795.15 0.00 0.00 20,056,428.36
A-II 100,903.00 474,670.28 0.00 0.00 16,938,594.74
A-III 128,867.52 246,783.05 0.00 0.00 20,518,415.62
IO 16,573.51 16,573.51 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 5,366.91 9,551.39 0.00 0.00 911,664.64
M-2 7,943.03 14,136.06 0.00 0.00 1,349,264.21
B 1,717.45 3,056.51 0.00 0.00 291,739.06
- -------------------------------------------------------------------------------
371,808.88 1,224,565.95 0.00 0.00 60,066,106.63
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-I 788.528847 13.500025 4.267570 17.767595 0.000000 775.028822
A-II 753.640336 16.270807 4.392501 20.663308 0.000000 737.369529
A-II 655.562203 3.745868 4.093784 7.839652 0.000000 651.816336
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-1 880.175603 4.021487 5.157863 9.179350 0.000000 876.154116
M-2 880.175612 4.021487 5.157863 9.179350 0.000000 876.154125
B 880.175611 4.021486 5.157861 9.179347 0.000000 876.154125
_______________________________________________________________________________
DETERMINATION DATE 20-June-97
DISTRIBUTION DATE 25-June-97
Run: 06/30/97 14:51:13 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S16 (POOL # 4157)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4157
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 10,949.65
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,086.56
SUBSERVICER ADVANCES THIS MONTH 18,148.31
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 9 1,698,776.49
(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 60,066,106.62
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 303
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 573,873.85
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 95.79049200 % 3.72841200 % 0.48109580 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 95.75023580 % 3.76406759 % 0.48569660 %
CLASS IO - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3278 %
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 7.61454200
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 0.00
POOL TRADING FACTOR: 72.15800453
Run: 06/30/97 14:51:13 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S16 (POOL # 4157)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4157
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 4,477.65
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,272.29
SUBSERVICER ADVANCES THIS MONTH 4,241.93
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 417,322.57
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 20,871,180.29
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 104
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 251,441.55
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.14275190 % 3.41641500 % 0.44083320 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 0.00000000 % 3.45757307 % 0.00000000 %
BANKRUPTCY AMOUNT AVAILABLE 0.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.04798380
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 136.11
POOL TRADING FACTOR: 77.82788180
Run: 06/30/97 14:51:14 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S16 (POOL # 4158)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4158
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 3,039.26
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 994.38
SUBSERVICER ADVANCES THIS MONTH 524.10
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 49,583.46
(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 17,667,362.08
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 84
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 296,900.09
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 95.94323810 % 3.59311700 % 0.46364550 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 0.00000000 % 3.65349890 % 0.00000000 %
BANKRUPTCY AMOUNT AVAILABLE 0.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.44990221
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 139.69
POOL TRADING FACTOR: 74.21757736
Run: 06/30/97 14:51:14 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S16 (POOL # 4159)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4159
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 3,432.74
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,259.62
SUBSERVICER ADVANCES THIS MONTH 13,382.28
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,231,870.46
(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 21,527,564.25
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 115
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 25,532.21
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 95.31784850 % 4.14704000 % 0.53511110 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 0.00000000 % 4.15195867 % 0.00000000 %
BANKRUPTCY AMOUNT AVAILABLE 0.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.29894436
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 138.58
POOL TRADING FACTOR: 65.99387115
................................................................................
Run: 06/30/97 14:49:16 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 8,918,404.57 8.000000 % 307,059.85
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 25,045,730.17 8.000000 % 775,380.56
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 2,334,989.73 0.000000 % 7,058.60
A-12 760947CW9 0.00 0.00 0.328623 % 0.00
R 760947CS8 100.00 0.00 8.000000 % 0.00
M-1 760947CT6 5,660,500.00 5,522,818.73 8.000000 % 5,024.00
M-2 760947CU3 2,572,900.00 2,510,318.91 8.000000 % 2,283.59
M-3 760947CV1 2,058,400.00 2,008,333.22 8.000000 % 1,826.94
B-1 1,029,200.00 1,004,166.57 8.000000 % 913.47
B-2 617,500.00 602,480.44 8.000000 % 548.06
B-3 926,311.44 769,733.26 8.000000 % 700.21
- -------------------------------------------------------------------------------
205,832,763.60 141,119,975.60 1,100,795.28
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 59,425.89 366,485.74 0.00 0.00 8,611,344.72
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 6,871.51 6,871.51 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-7 166,886.88 942,267.44 0.00 0.00 24,270,349.61
A-8 13,992.90 13,992.90 0.00 0.00 2,100,000.00
A-9 90,394.15 90,394.15 0.00 0.00 13,566,000.00
A-10 338,075.18 338,075.18 0.00 0.00 50,737,000.00
A-11 0.00 7,058.60 0.00 0.00 2,327,931.13
A-12 38,626.41 38,626.41 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 36,800.12 41,824.12 0.00 0.00 5,517,794.73
M-2 16,726.98 19,010.57 0.00 0.00 2,508,035.32
M-3 13,382.10 15,209.04 0.00 0.00 2,006,506.28
B-1 6,691.05 7,604.52 0.00 0.00 1,003,253.10
B-2 4,014.50 4,562.56 0.00 0.00 601,932.38
B-3 5,128.96 5,829.17 0.00 0.00 769,033.05
- -------------------------------------------------------------------------------
963,474.96 2,064,270.24 0.00 0.00 140,019,180.32
===============================================================================
Run: 06/30/97 14:49:16
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-2 309.087287 10.641847 2.059537 12.701384 0.000000 298.445440
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 6.871510 6.871510 0.000000 1000.000000
A-6 1000.000000 0.000000 6.666667 6.666667 0.000000 1000.000000
A-7 502.452107 15.555210 3.347982 18.903192 0.000000 486.896897
A-8 1000.000000 0.000000 6.663286 6.663286 0.000000 1000.000000
A-9 1000.000000 0.000000 6.663287 6.663287 0.000000 1000.000000
A-10 1000.000000 0.000000 6.663287 6.663287 0.000000 1000.000000
A-11 840.573794 2.541028 0.000000 2.541028 0.000000 838.032766
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 975.676836 0.887554 6.501214 7.388768 0.000000 974.789282
M-2 975.676828 0.887555 6.501217 7.388772 0.000000 974.789273
M-3 975.676846 0.887553 6.501215 7.388768 0.000000 974.789293
B-1 975.676807 0.887553 6.501215 7.388768 0.000000 974.789254
B-2 975.676826 0.887547 6.501215 7.388762 0.000000 974.789279
B-3 830.965944 0.755912 5.536971 6.292883 0.000000 830.210032
_______________________________________________________________________________
DETERMINATION DATE 20-June-97
DISTRIBUTION DATE 25-June-97
Run: 06/30/97 14:49:17 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S17 (POOL # 4160)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4160
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 26,314.86
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,336.98
SUBSERVICER ADVANCES THIS MONTH 36,183.63
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,942,801.15
(B) TWO MONTHLY PAYMENTS: 2 468,652.08
(C) THREE OR MORE MONTHLY PAYMENTS: 2 1,196,745.18
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 1,051,247.90
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 140,019,180.32
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 582
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 971,984.83
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 91.05245350 % 7.23527200 % 1.71227480 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 90.98958360 % 7.16497290 % 1.72430600 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3275 %
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 8.46833673
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 312.11
POOL TRADING FACTOR: 68.02570100
................................................................................
Run: 06/30/97 14:49:18 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-S18 (POOL # 4161)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4161
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947CX7 20,960,000.00 0.00 8.000000 % 0.00
A-2 760947CY5 21,457,000.00 3,052,940.44 8.000000 % 1,608,643.37
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 1,286,482.24 0.000000 % 3,324.17
A-8 760947DD0 0.00 0.00 0.371542 % 0.00
R 760947DE8 160,000.00 17,124.00 8.000000 % 320.76
M-1 760947DF5 4,067,400.00 3,972,942.53 8.000000 % 3,615.51
M-2 760947DG3 1,355,800.00 1,324,314.16 8.000000 % 1,205.17
M-3 760947DH1 1,694,700.00 1,655,343.88 8.000000 % 1,506.42
B-1 611,000.00 596,810.72 8.000000 % 543.12
B-2 474,500.00 463,480.66 8.000000 % 421.78
B-3 610,170.76 524,995.93 8.000000 % 477.77
- -------------------------------------------------------------------------------
135,580,848.50 95,720,434.56 1,620,058.07
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 20,321.93 1,628,965.30 0.00 0.00 1,444,297.07
A-3 56,946.44 56,946.44 0.00 0.00 8,555,000.00
A-4 324,644.62 324,644.62 0.00 0.00 48,771,000.00
A-5 103,175.89 103,175.89 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 3,324.17 0.00 0.00 1,283,158.07
A-8 29,591.65 29,591.65 0.00 0.00 0.00
R 113.99 434.75 0.00 0.00 16,803.24
M-1 26,445.93 30,061.44 0.00 0.00 3,969,327.02
M-2 8,815.31 10,020.48 0.00 0.00 1,323,108.99
M-3 11,018.82 12,525.24 0.00 0.00 1,653,837.46
B-1 3,972.68 4,515.80 0.00 0.00 596,267.60
B-2 3,085.16 3,506.94 0.00 0.00 463,058.88
B-3 3,494.64 3,972.41 0.00 0.00 524,518.16
- -------------------------------------------------------------------------------
658,293.73 2,278,351.80 0.00 0.00 94,100,376.49
===============================================================================
_______________________________________________________________________________
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-2 142.281793 74.970563 0.947100 75.917663 0.000000 67.311230
A-3 1000.000000 0.000000 6.656510 6.656510 0.000000 1000.000000
A-4 1000.000000 0.000000 6.656509 6.656509 0.000000 1000.000000
A-5 1000.000000 0.000000 6.656509 6.656509 0.000000 1000.000000
A-6 1000.000000 0.000000 6.666667 6.666667 0.000000 1000.000000
A-7 942.976787 2.436579 0.000000 2.436579 0.000000 940.540209
R 107.025000 2.004750 0.712438 2.717188 0.000000 105.020250
M-1 976.776941 0.888900 6.501925 7.390825 0.000000 975.888042
M-2 976.776929 0.888900 6.501925 7.390825 0.000000 975.888029
M-3 976.776940 0.888901 6.501930 7.390831 0.000000 975.888039
B-1 976.776956 0.888903 6.501931 7.390834 0.000000 975.888052
B-2 976.776944 0.888894 6.501918 7.390812 0.000000 975.888051
B-3 860.408208 0.782994 5.727315 6.510309 0.000000 859.625197
_______________________________________________________________________________
DETERMINATION DATE 20-June-97
DISTRIBUTION DATE 25-June-97
Run: 06/30/97 14:49:18 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 18,425.07
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 18,316.46
MASTER SERVICER ADVANCES THIS MONTH 543.58
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,073,613.08
(B) TWO MONTHLY PAYMENTS: 2 259,716.32
(C) THREE OR MORE MONTHLY PAYMENTS: 1 215,730.82
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 737,534.08
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 94,100,376.49
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 377
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 63,366.50
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,532,795.90
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 90.95887900 % 7.36239500 % 1.67872600 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 90.80976760 % 7.38177012 % 1.70641250 %
CLASS A-8 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3697 %
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 8.55608126
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 313.03
POOL TRADING FACTOR: 69.40536037
................................................................................
Run: 06/30/97 14:49:19 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 39,069,769.76 7.811384 % 702,633.94
R 760947DP3 100.00 0.00 7.811384 % 0.00
M-1 760947DL2 12,120,000.00 6,285,257.05 7.811384 % 113,034.58
M-2 760947DM0 3,327,400.00 3,217,677.78 7.811384 % 2,652.03
M-3 760947DN8 2,139,000.00 2,068,465.71 7.811384 % 1,704.84
B-1 951,000.00 919,640.44 7.811384 % 757.97
B-2 142,700.00 137,994.43 7.811384 % 113.74
B-3 95,100.00 91,964.04 7.811384 % 75.80
B-4 950,747.29 459,531.95 7.811384 % 378.75
- -------------------------------------------------------------------------------
95,065,047.29 52,250,301.16 821,351.65
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 254,168.68 956,802.62 0.00 0.00 38,367,135.82
R 0.00 0.00 0.00 0.00 0.00
M-1 40,888.79 153,923.37 0.00 0.00 6,172,222.47
M-2 20,932.63 23,584.66 0.00 0.00 3,215,025.75
M-3 13,456.42 15,161.26 0.00 0.00 2,066,760.87
B-1 5,982.73 6,740.70 0.00 0.00 918,882.47
B-2 897.72 1,011.46 0.00 0.00 137,880.69
B-3 598.27 674.07 0.00 0.00 91,888.24
B-4 2,989.49 3,368.24 0.00 0.00 459,153.20
- -------------------------------------------------------------------------------
339,914.73 1,161,266.38 0.00 0.00 51,428,949.51
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 518.586254 9.326298 3.373667 12.699965 0.000000 509.259956
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 518.585565 9.326285 3.373663 12.699948 0.000000 509.259280
M-2 967.024638 0.797028 6.290987 7.088015 0.000000 966.227610
M-3 967.024642 0.797027 6.290986 7.088013 0.000000 966.227616
B-1 967.024648 0.797024 6.290988 7.088012 0.000000 966.227624
B-2 967.024737 0.797057 6.290960 7.088017 0.000000 966.227680
B-3 967.024606 0.797056 6.290957 7.088013 0.000000 966.227550
B-4 483.337639 0.398360 3.144358 3.542718 0.000000 482.939268
_______________________________________________________________________________
DETERMINATION DATE 20-June-97
DISTRIBUTION DATE 25-June-97
Run: 06/30/97 14:49:20 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S19 (POOL # 4162)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4162
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 15,885.70
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,258.30
SUBSERVICER ADVANCES THIS MONTH 32,527.66
MASTER SERVICER ADVANCES THIS MONTH 4,843.18
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 11 2,131,929.12
(B) TWO MONTHLY PAYMENTS: 2 323,950.64
(C) THREE OR MORE MONTHLY PAYMENTS: 3 589,937.80
FORECLOSURES
NUMBER OF LOANS 8
AGGREGATE PRINCIPAL BALANCE 1,531,346.25
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 51,428,949.51
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 322
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 5
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 660,428.04
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 778,286.67
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 74.77424800 % 22.14609300 % 3.07965850 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 74.60221570 % 22.27152061 % 3.12626370 %
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 8.32993628
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 325.01
POOL TRADING FACTOR: 54.09869450
................................................................................
Run: 06/30/97 14:49:20 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 43,282,735.12 8.130597 % 2,071,698.28
M-1 760947DR9 2,949,000.00 2,800,093.60 8.130597 % 70,848.86
M-2 760947DS7 1,876,700.00 1,781,938.20 8.130597 % 45,087.17
R 760947DT5 100.00 0.00 8.130597 % 0.00
B-1 1,072,500.00 1,018,345.37 8.130597 % 25,766.50
B-2 375,400.00 356,444.59 8.130597 % 9,018.87
B-3 965,295.81 827,797.74 8.130597 % 20,945.20
- -------------------------------------------------------------------------------
107,242,895.81 50,067,354.62 2,243,364.88
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 289,815.81 2,361,514.09 0.00 0.00 41,211,036.84
M-1 18,749.08 89,597.94 0.00 0.00 2,729,244.74
M-2 11,931.64 57,018.81 0.00 0.00 1,736,851.03
R 0.00 0.00 0.00 0.00 0.00
B-1 6,818.72 32,585.22 0.00 0.00 992,578.87
B-2 2,386.71 11,405.58 0.00 0.00 347,425.72
B-3 5,542.83 26,488.03 0.00 0.00 806,852.54
- -------------------------------------------------------------------------------
335,244.79 2,578,609.67 0.00 0.00 47,823,989.74
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 432.810472 20.716175 2.898045 23.614220 0.000000 412.094297
M-1 949.506138 24.024707 6.357776 30.382483 0.000000 925.481431
M-2 949.506154 24.024708 6.357777 30.382485 0.000000 925.481446
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B-1 949.506172 24.024709 6.357781 30.382490 0.000000 925.481464
B-2 949.506100 24.024694 6.357778 30.382472 0.000000 925.481407
B-3 857.558617 21.698209 5.742105 27.440314 0.000000 835.860398
_______________________________________________________________________________
DETERMINATION DATE 20-June-97
DISTRIBUTION DATE 25-June-97
Run: 06/30/97 14:49:21 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1994-S20 (POOL # 4163)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4163
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 11,291.71
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 14,003.39
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 862,894.78
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 2 334,493.13
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 595,911.50
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 47,823,989.74
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 210
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,953,089.44
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 250,112.43
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 86.44901540 % 9.15173500 % 4.39924920 %
PREPAYMENT PERCENT 93.22450770 % 0.00000000 % 6.77549230 %
NEXT DISTRIBUTION 86.17231030 % 9.33860975 % 4.48907990 %
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 8.55446551
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 321.22
POOL TRADING FACTOR: 44.59408652
................................................................................
Run: 06/30/97 14:49:22 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 21,472,352.31 7.850000 % 1,156,302.58
A-2 760947EC1 6,468,543.00 3,578,725.46 9.250000 % 192,717.10
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 15,709,119.21 0.000000 % 1,167.45
A-8 760947EH0 0.00 0.00 0.459617 % 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 3,040,255.75 8.500000 % 2,127.50
M-2 760947EN7 1,860,998.00 1,824,153.64 8.500000 % 1,276.50
M-3 760947EP2 1,550,831.00 1,520,127.41 8.500000 % 1,063.75
B-1 760947EQ0 558,299.00 547,245.70 8.500000 % 382.95
B-2 760947ER8 248,133.00 243,220.42 8.500000 % 170.20
B-3 124,066.00 121,609.72 8.500000 % 85.10
B-4 620,337.16 583,695.67 8.500000 % 408.46
- -------------------------------------------------------------------------------
124,066,559.16 57,372,505.29 1,355,701.59
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 140,450.15 1,296,752.73 0.00 0.00 20,316,049.73
A-2 27,583.10 220,300.20 0.00 0.00 3,386,008.36
A-3 60,026.17 60,026.17 0.00 0.00 8,732,000.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 0.00 0.00 0.00 0.00 0.00
A-7 122,079.89 123,247.34 0.00 0.00 15,707,951.76
A-8 16,479.13 16,479.13 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 21,532.87 23,660.37 0.00 0.00 3,038,128.25
M-2 12,919.73 14,196.23 0.00 0.00 1,822,877.14
M-3 10,766.43 11,830.18 0.00 0.00 1,519,063.66
B-1 3,875.91 4,258.86 0.00 0.00 546,862.75
B-2 1,722.63 1,892.83 0.00 0.00 243,050.22
B-3 861.31 946.41 0.00 0.00 121,524.62
B-4 4,134.07 4,542.53 0.00 0.00 583,287.21
- -------------------------------------------------------------------------------
422,431.39 1,778,132.98 0.00 0.00 56,016,803.70
===============================================================================
Run: 06/30/97 14:49:22
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-1 553.250628 29.792969 3.618799 33.411768 0.000000 523.457659
A-2 553.250625 29.792969 4.264191 34.057160 0.000000 523.457657
A-3 1000.000000 0.000000 6.874275 6.874275 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-7 343.397721 0.025520 2.668638 2.694158 0.000000 343.372201
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 980.201830 0.685922 6.942363 7.628285 0.000000 979.515908
M-2 980.201827 0.685922 6.942366 7.628288 0.000000 979.515905
M-3 980.201847 0.685923 6.942362 7.628285 0.000000 979.515924
B-1 980.201827 0.685923 6.942355 7.628278 0.000000 979.515905
B-2 980.201827 0.685922 6.942366 7.628288 0.000000 979.515905
B-3 980.201828 0.685925 6.942353 7.628278 0.000000 979.515903
B-4 940.932944 0.658448 6.664231 7.322679 0.000000 940.274495
_______________________________________________________________________________
DETERMINATION DATE 20-June-97
DISTRIBUTION DATE 25-June-97
Run: 06/30/97 14:49:22 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 11,694.03
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 23,102.47
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 1,296,883.12
(B) TWO MONTHLY PAYMENTS: 1 72,559.59
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,491,499.94
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 56,016,803.70
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 218
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,315,332.71
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 86.06276060 % 11.29179400 % 2.64544540 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 85.73067030 % 11.38956283 % 2.70847990 %
CLASS A-8 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.4594 %
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 9.14435105
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 323.90
POOL TRADING FACTOR: 45.15060632
................................................................................
Run: 06/30/97 14:49:23 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 301,391,044.00 123,070,538.10 8.135593 % 4,458,670.53
R 760947EA5 100.00 0.00 8.135593 % 0.00
B-1 4,660,688.00 4,527,928.92 8.135593 % 7,393.05
B-2 2,330,345.00 2,263,965.45 8.135593 % 3,696.53
B-3 2,330,343.10 1,909,048.71 8.135593 % 3,117.03
- -------------------------------------------------------------------------------
310,712,520.10 131,771,481.18 4,472,877.14
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 830,442.50 5,289,113.03 0.00 0.00 118,611,867.57
R 0.00 0.00 0.00 0.00 0.00
B-1 30,553.08 37,946.13 0.00 0.00 4,520,535.87
B-2 15,276.55 18,973.08 0.00 0.00 2,260,268.92
B-3 12,881.68 15,998.71 0.00 0.00 1,841,383.26
- -------------------------------------------------------------------------------
889,153.81 5,362,030.95 0.00 0.00 127,234,055.62
===============================================================================
Run: 06/30/97 14:49:23
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 408.341723 14.793640 2.755366 17.549006 0.000000 393.548083
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
B-1 971.515133 1.586257 6.555487 8.141744 0.000000 969.928875
B-2 971.515140 1.586259 6.555489 8.141748 0.000000 969.928882
B-3 819.213578 1.337584 5.527804 6.865388 0.000000 790.176889
_______________________________________________________________________________
DETERMINATION DATE 20-June-97
DISTRIBUTION DATE 25-June-97
Run: 06/30/97 14:49:24 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 31,553.86
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 60,413.73
MASTER SERVICER ADVANCES THIS MONTH 11,788.49
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 12 2,524,909.56
(B) TWO MONTHLY PAYMENTS: 2 455,448.03
(C) THREE OR MORE MONTHLY PAYMENTS: 5 1,167,490.86
FORECLOSURES
NUMBER OF LOANS 14
AGGREGATE PRINCIPAL BALANCE 3,894,215.84
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 127,234,055.62
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 552
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 7
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 1,554,240.13
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 4,051,717.24
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 116,615.62
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 93.39694520 % 6.60305480 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 93.22336460 % 6.77663540 %
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 8.70102118
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 325.88
POOL TRADING FACTOR: 40.94912415
................................................................................
Run: 06/30/97 14:49:26 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-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 9,883,839.02 7.650000 % 1,728,318.58
A-2 760947FF3 40,142,000.00 40,142,000.00 7.950000 % 0.00
A-3 760947FG1 9,521,000.00 9,521,000.00 8.100000 % 0.00
A-4 760947FH9 3,868,000.00 0.00 8.500000 % 0.00
A-5 760947FJ5 6,539,387.00 0.00 8.500000 % 0.00
A-6 760947FK2 16,968,000.00 0.00 8.500000 % 0.00
A-7 760947FR7 64,384,584.53 16,680,411.29 0.000000 % 525.39
A-8 760947FL0 0.00 0.00 8.500000 % 0.00
A-9 760947FM8 0.00 0.00 0.457533 % 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 4,652,685.73 8.500000 % 3,368.02
M-2 760947FT3 2,834,750.00 2,791,612.21 8.500000 % 2,020.81
M-3 760947FU0 2,362,291.00 2,326,342.82 8.500000 % 1,684.01
B-1 760947FV8 944,916.00 930,536.76 8.500000 % 673.60
B-2 760947FW6 566,950.00 558,322.44 8.500000 % 404.16
B-3 377,967.00 372,215.27 8.500000 % 269.44
B-4 944,921.62 930,542.26 8.500000 % 673.63
- -------------------------------------------------------------------------------
188,983,349.15 88,789,507.80 1,737,937.64
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 62,995.63 1,791,314.21 0.00 0.00 8,155,520.44
A-2 265,882.34 265,882.34 0.00 0.00 40,142,000.00
A-3 64,252.63 64,252.63 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-7 125,923.88 126,449.27 0.00 0.00 16,679,885.90
A-8 21,737.97 21,737.97 0.00 0.00 0.00
A-9 29,107.55 29,107.55 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 32,949.28 36,317.30 0.00 0.00 4,649,317.71
M-2 19,769.58 21,790.39 0.00 0.00 2,789,591.40
M-3 16,474.64 18,158.65 0.00 0.00 2,324,658.81
B-1 6,589.85 7,263.45 0.00 0.00 929,863.16
B-2 3,953.91 4,358.07 0.00 0.00 557,918.28
B-3 2,635.94 2,905.38 0.00 0.00 371,945.83
B-4 6,589.89 7,263.52 0.00 0.00 929,868.63
- -------------------------------------------------------------------------------
658,863.09 2,396,800.73 0.00 0.00 87,051,570.16
===============================================================================
Run: 06/30/97 14:49:26
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-1 283.987353 49.658904 1.810022 51.468926 0.000000 234.328448
A-2 1000.000000 0.000000 6.623545 6.623545 0.000000 1000.000000
A-3 1000.000000 0.000000 6.748517 6.748517 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-7 259.074613 0.008160 1.955808 1.963968 0.000000 259.066452
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-1 984.782512 0.712872 6.974010 7.686882 0.000000 984.069640
M-2 984.782506 0.712871 6.974012 7.686883 0.000000 984.069636
M-3 984.782493 0.712872 6.974010 7.686882 0.000000 984.069621
B-1 984.782520 0.712868 6.974006 7.686874 0.000000 984.069653
B-2 984.782503 0.712867 6.974001 7.686868 0.000000 984.069636
B-3 984.782455 0.712866 6.973995 7.686861 0.000000 984.069588
B-4 984.782484 0.712874 6.974007 7.686881 0.000000 984.069589
_______________________________________________________________________________
DETERMINATION DATE 20-June-97
DISTRIBUTION DATE 25-June-97
Run: 06/30/97 14:49:27 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1995-S3 (POOL # 4167)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4167
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 18,469.32
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 26,468.67
MASTER SERVICER ADVANCES THIS MONTH 2,989.14
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 926,147.28
(B) TWO MONTHLY PAYMENTS: 2 335,362.46
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 7
AGGREGATE PRINCIPAL BALANCE 1,859,382.35
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 87,051,570.16
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 342
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 352,692.97
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,673,566.09
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 85.76629190 % 11.07065700 % 3.16305070 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 85.49097360 % 11.21584355 % 3.22423260 %
CLASS A-9 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.4555 %
BANKRUPTCY AMOUNT AVAILABLE 134,050.00
FRAUD AMOUNT AVAILABLE 896,130.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,315,932.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.20449098
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 321.87
POOL TRADING FACTOR: 46.06308998
................................................................................
Run: 06/30/97 14:49:28 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-S4 (POOL # 4168)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4168
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947EU1 54,360,000.00 10,008,606.26 8.000000 % 696,144.70
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 1,051,485.04 876,692.09 0.000000 % 5,371.39
A-6 760947EZ0 0.00 0.00 0.367103 % 0.00
R 760947FA4 100.00 0.00 8.000000 % 0.00
M-1 760947FB2 1,575,400.00 1,444,046.62 8.000000 % 5,836.85
M-2 760947FC0 525,100.00 481,318.32 8.000000 % 1,945.49
M-3 760947FD8 525,100.00 481,318.32 8.000000 % 1,945.49
B-1 630,100.00 577,563.67 8.000000 % 2,334.52
B-2 315,000.00 288,735.99 8.000000 % 1,167.07
B-3 367,575.59 199,674.53 8.000000 % 807.09
- -------------------------------------------------------------------------------
105,020,175.63 60,028,270.80 715,552.60
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 66,681.50 762,826.20 0.00 0.00 9,312,461.56
A-2 121,589.09 121,589.09 0.00 0.00 18,250,000.00
A-3 44,131.84 44,131.84 0.00 0.00 6,624,000.00
A-4 138,553.70 138,553.70 0.00 0.00 20,796,315.00
A-5 0.00 5,371.39 0.00 0.00 871,320.70
A-6 18,352.09 18,352.09 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 9,620.84 15,457.69 0.00 0.00 1,438,209.77
M-2 3,206.74 5,152.23 0.00 0.00 479,372.83
M-3 3,206.74 5,152.23 0.00 0.00 479,372.83
B-1 3,847.96 6,182.48 0.00 0.00 575,229.15
B-2 1,923.68 3,090.75 0.00 0.00 287,568.92
B-3 1,330.31 2,137.40 0.00 0.00 198,867.44
- -------------------------------------------------------------------------------
412,444.49 1,127,997.09 0.00 0.00 59,312,718.20
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 184.117113 12.806194 1.226665 14.032859 0.000000 171.310919
A-2 1000.000000 0.000000 6.662416 6.662416 0.000000 1000.000000
A-3 1000.000000 0.000000 6.662415 6.662415 0.000000 1000.000000
A-4 1000.000000 0.000000 6.662416 6.662416 0.000000 1000.000000
A-5 833.765633 5.108385 0.000000 5.108385 0.000000 828.657248
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 916.622204 3.704996 6.106919 9.811915 0.000000 912.917208
M-2 916.622205 3.704990 6.106913 9.811903 0.000000 912.917216
M-3 916.622205 3.704990 6.106913 9.811903 0.000000 912.917216
B-1 916.622235 3.704999 6.106904 9.811903 0.000000 912.917235
B-2 916.622190 3.704984 6.106921 9.811905 0.000000 912.917206
B-3 543.220321 2.195712 3.619147 5.814859 0.000000 541.024609
_______________________________________________________________________________
DETERMINATION DATE 20-June-97
DISTRIBUTION DATE 25-June-97
Run: 06/30/97 14:49:29 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 12,956.68
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,046.84
SUBSERVICER ADVANCES THIS MONTH 5,636.06
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 528,951.51
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 59,312,718.20
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 299
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 472,158.64
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.12922270 % 1.80537900 % 4.06539840 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.08189900 % 1.78994580 % 4.10146840 %
CLASS A-6 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.3642 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 606,443.00
SPECIAL HAZARD AMOUNT AVAILABLE 525,100.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.57324879
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 143.36
POOL TRADING FACTOR: 56.47745097
................................................................................
Run: 06/30/97 14:49:30 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-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 44,936,992.52 8.079211 % 1,580,255.39
R 760947GA3 100.00 0.00 8.079211 % 0.00
M-1 760947GB1 16,170,335.00 7,583,117.91 8.079211 % 266,668.11
M-2 760947GC9 3,892,859.00 3,751,955.26 8.079211 % 4,259.79
M-3 760947GD7 1,796,704.00 1,731,671.50 8.079211 % 1,966.05
B-1 1,078,022.00 1,039,002.52 8.079211 % 1,179.63
B-2 299,451.00 288,612.25 8.079211 % 327.68
B-3 718,681.74 414,052.03 8.079211 % 470.09
- -------------------------------------------------------------------------------
119,780,254.74 59,745,403.99 1,855,126.74
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 300,776.57 1,881,031.96 0.00 0.00 43,356,737.13
R 0.00 0.00 0.00 0.00 0.00
M-1 50,756.05 317,424.16 0.00 0.00 7,316,449.80
M-2 25,112.95 29,372.74 0.00 0.00 3,747,695.47
M-3 11,590.59 13,556.64 0.00 0.00 1,729,705.45
B-1 6,954.35 8,133.98 0.00 0.00 1,037,822.89
B-2 1,931.76 2,259.44 0.00 0.00 288,284.57
B-3 2,771.37 3,241.46 0.00 0.00 413,581.94
- -------------------------------------------------------------------------------
399,893.64 2,255,020.38 0.00 0.00 57,890,277.25
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 468.952921 16.491210 3.138840 19.630050 0.000000 452.461711
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 468.952431 16.491193 3.138837 19.630030 0.000000 452.461238
M-2 963.804561 1.094257 6.451030 7.545287 0.000000 962.710304
M-3 963.804555 1.094254 6.451029 7.545283 0.000000 962.710302
B-1 963.804561 1.094254 6.451028 7.545282 0.000000 962.710307
B-2 963.804596 1.094269 6.451005 7.545274 0.000000 962.710327
B-3 576.127105 0.654100 3.856185 4.510285 0.000000 575.473004
_______________________________________________________________________________
DETERMINATION DATE 20-June-97
DISTRIBUTION DATE 25-June-97
Run: 06/30/97 14:49:30 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1995-S6 (POOL # 4169)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4169
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 18,197.53
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 14,361.18
MASTER SERVICER ADVANCES THIS MONTH 1,670.69
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 820,696.09
(B) TWO MONTHLY PAYMENTS: 2 262,974.02
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 780,432.87
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 57,890,277.25
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 599
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 221,862.43
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,787,294.75
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 75.21414120 % 21.87071100 % 2.91514780 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 74.89467870 % 22.10017179 % 3.00514950 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,223,484.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,246,683.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.56172806
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 296.94
POOL TRADING FACTOR: 48.33040085
................................................................................
Run: 06/30/97 14:51:16 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 46,715,544.07 8.027553 % 1,239,309.43
II A 760947GF2 199,529,000.00 89,915,168.40 7.697281 % 3,928,808.01
III 760947GG0 151,831,000.00 91,198,833.29 7.291234 % 3,793,276.90
R 760947GL9 1,000.00 496.62 8.027553 % 13.17
I M 760947GH8 10,069,000.00 9,634,306.88 8.027553 % 18,514.83
II M 760947GJ4 21,982,000.00 20,986,265.75 7.697281 % 39,056.92
III 760947GK1 12,966,000.00 12,186,626.58 7.291234 % 34,016.73
I B 1,855,785.84 1,775,668.92 8.027553 % 3,412.41
II B 3,946,359.39 3,767,598.37 7.697281 % 7,011.77
III 2,509,923.08 2,359,054.10 7.291234 % 6,584.87
- -------------------------------------------------------------------------------
498,755,068.31 278,539,562.98 9,070,005.04
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
I A 312,201.11 1,551,510.54 0.00 0.00 45,476,234.64
II A 576,182.61 4,504,990.62 0.00 0.00 85,986,360.39
III A 553,579.75 4,346,856.65 0.00 0.00 87,405,556.39
R 3.32 16.49 0.00 0.00 483.45
I M 64,386.30 82,901.13 0.00 0.00 9,615,792.05
II M 134,481.44 173,538.36 0.00 0.00 20,947,208.83
III M 73,973.20 107,989.93 0.00 0.00 12,152,609.85
I B 11,866.83 15,279.24 0.00 0.00 1,772,256.51
II B 24,143.04 31,154.81 0.00 0.00 3,760,586.60
III B 14,319.53 20,904.40 0.00 0.00 2,352,469.23
- -------------------------------------------------------------------------------
1,765,137.13 10,835,142.17 0.00 0.00 269,469,557.94
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
I A 496.630458 13.175032 3.318993 16.494025 0.000000 483.455426
II A 450.637092 19.690411 2.887714 22.578125 0.000000 430.946681
III 600.660164 24.983547 3.646026 28.629573 0.000000 575.676617
R 496.620000 13.170000 3.320000 16.490000 0.000000 483.450000
I M 956.828571 1.838796 6.394508 8.233304 0.000000 954.989775
II M 954.702291 1.776768 6.117798 7.894566 0.000000 952.925522
III 939.890990 2.623533 5.705167 8.328700 0.000000 937.267458
I B 956.828575 1.838796 6.394504 8.233300 0.000000 954.989779
II B 954.702296 1.776768 6.117801 7.894569 0.000000 952.925528
III 939.890995 2.623533 5.705167 8.328700 0.000000 937.267462
_______________________________________________________________________________
DETERMINATION DATE 20-June-97
DISTRIBUTION DATE 25-June-97
Run: 06/30/97 14:51:17 rept2.frg
Page: 2 of 2
THE FIFTH THIRD BANK (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1995-R5 (POOL # 10023)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 10023
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 57,120.84
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,386.64
SUBSERVICER ADVANCES THIS MONTH 43,827.56
MASTER SERVICER ADVANCES THIS MONTH 890.82
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 55 3,780,507.48
(B) TWO MONTHLY PAYMENTS: 5 322,812.44
(C) THREE OR MORE MONTHLY PAYMENTS: 4 292,538.48
FORECLOSURES
NUMBER OF LOANS 8
AGGREGATE PRINCIPAL BALANCE 834,254.39
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 269,469,557.94
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 3,196
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 80,878.49
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 8,449,727.23
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 81.79449980 % 15.36844500 % 2.83705530 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 81.22202620 % 15.85173890 % 2.92623490 %
BANKRUPTCY AMOUNT AVAILABLE 0.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.98931700
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 260.32
POOL TRADING FACTOR: 54.02843501
Run: 06/30/97 14:51:17 rept2.frg
Page: 2 of 2
THE FIFTH THIRD BANK (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1995-R5 (POOL # 10023)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 10023
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 11,978.32
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 622.87
SUBSERVICER ADVANCES THIS MONTH 8,945.65
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 15 814,023.84
(B) TWO MONTHLY PAYMENTS: 1 46,679.89
(C) THREE OR MORE MONTHLY PAYMENTS: 2 98,312.30
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 132,313.44
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 56,864,766.65
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 1,149,545.54
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 80.37027740 % 16.57486200 % 3.05486090 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 0.00000000 % 16.90992967 % 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 8.41972751
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 264.14
POOL TRADING FACTOR: 53.65066991
Run: 06/30/97 14:51:18 rept2.frg
Page: 2 of 2
THE FIFTH THIRD BANK (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1995-R5 (POOL # 10024 GROUP II)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 10023
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 23,484.32
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,931.67
SUBSERVICER ADVANCES THIS MONTH 21,022.15
MASTER SERVICER ADVANCES THIS MONTH 890.82
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 19 1,869,391.27
(B) TWO MONTHLY PAYMENTS: 3 224,015.53
(C) THREE OR MORE MONTHLY PAYMENTS: 1 18,991.88
FORECLOSURES
NUMBER OF LOANS 6
AGGREGATE PRINCIPAL BALANCE 544,579.72
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 110,694,155.82
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,202
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 3
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 80,878.49
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 3,761,469.55
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 78.41277320 % 18.30159800 % 3.28562850 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 0.00000000 % 18.92350023 % 0.00000000 %
BANKRUPTCY AMOUNT AVAILABLE 90,000.00
FRAUD AMOUNT AVAILABLE 6,763,721.00
SPECIAL HAZARD AMOUNT AVAILABLE 2,362,105.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.08103616
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 272.37
POOL TRADING FACTOR: 49.09760148
Run: 06/30/97 14:51:18 rept2.frg
Page: 2 of 2
THE FIFTH THIRD BANK (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1995-R5 (POOL # 10025 GROUP II)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 10023
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 21,658.20
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 1,832.09
SUBSERVICER ADVANCES THIS MONTH 13,859.76
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 21 1,097,092.37
(B) TWO MONTHLY PAYMENTS: 1 52,117.02
(C) THREE OR MORE MONTHLY PAYMENTS: 1 175,234.30
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 157,361.23
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 101,910,635.47
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,159
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 3,538,712.14
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 86.24450560 % 11.52459500 % 2.23089980 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 0.00000000 % 11.92477095 % 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 7.64952852
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 245.11
POOL TRADING FACTOR: 60.91238401
................................................................................
Run: 06/30/97 14:49:31 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-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 16,699,277.53 8.000000 % 280,355.06
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 569,607.66 486,546.56 0.000000 % 2,419.20
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 1,458,515.14 8.000000 % 5,648.62
M-2 760947HQ7 1,049,900.00 972,374.29 8.000000 % 3,765.87
M-3 760947HR5 892,400.00 826,504.24 8.000000 % 3,200.93
B-1 209,800.00 194,308.16 8.000000 % 752.53
B-2 367,400.00 340,270.79 8.000000 % 1,317.82
B-3 367,731.33 340,577.68 8.000000 % 1,319.00
- -------------------------------------------------------------------------------
104,981,638.99 51,598,374.39 298,779.03
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 0.00 0.00 0.00 0.00 0.00
A-3 0.00 0.00 0.00 0.00 0.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 111,114.18 391,469.24 0.00 0.00 16,418,922.47
A-6 105,113.90 105,113.90 0.00 0.00 17,800,000.00
A-7 34,034.35 34,034.35 0.00 0.00 5,280,000.00
A-8 46,410.47 46,410.47 0.00 0.00 7,200,000.00
A-9 15,919.29 15,919.29 0.00 0.00 0.00
A-10 0.00 2,419.20 0.00 0.00 484,127.36
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 9,704.71 15,353.33 0.00 0.00 1,452,866.52
M-2 6,470.02 10,235.89 0.00 0.00 968,608.42
M-3 5,499.42 8,700.35 0.00 0.00 823,303.31
B-1 1,292.90 2,045.43 0.00 0.00 193,555.63
B-2 2,264.10 3,581.92 0.00 0.00 338,952.97
B-3 2,266.11 3,585.11 0.00 0.00 339,258.68
- -------------------------------------------------------------------------------
340,089.45 638,868.48 0.00 0.00 51,299,595.36
===============================================================================
Run: 06/30/97 14:49:31
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-5 748.846526 12.571976 4.982699 17.554675 0.000000 736.274550
A-6 1000.000000 0.000000 5.905275 5.905275 0.000000 1000.000000
A-7 1000.000000 0.000000 6.445900 6.445900 0.000000 1000.000000
A-8 1000.000000 0.000000 6.445899 6.445899 0.000000 1000.000000
A-10 854.178401 4.247134 0.000000 4.247134 0.000000 849.931267
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 926.158966 3.586881 6.162503 9.749384 0.000000 922.572085
M-2 926.158958 3.586884 6.162511 9.749395 0.000000 922.572074
M-3 926.158942 3.586878 6.162506 9.749384 0.000000 922.572064
B-1 926.159009 3.586892 6.162536 9.749428 0.000000 922.572116
B-2 926.158928 3.586881 6.162493 9.749374 0.000000 922.572047
B-3 926.158998 3.586749 6.162515 9.749264 0.000000 922.572140
_______________________________________________________________________________
DETERMINATION DATE 20-June-97
DISTRIBUTION DATE 25-June-97
Run: 06/30/97 14:49:32 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1995-S7 (POOL # 4170)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4170
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 10,729.08
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,264.64
SPREAD 17,048.25
SUBSERVICER ADVANCES THIS MONTH 7,358.46
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 393,031.09
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 280,425.14
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 51,299,595.36
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 98,608.56
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 91.91468890 % 6.37307200 % 1.71223900 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 91.89903060 % 6.32515369 % 1.71555500 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 517,501.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,865,170.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.63140277
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 147.73
POOL TRADING FACTOR: 48.86530240
................................................................................
Run: 06/30/97 14:49:33 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 0.00 7.650000 % 0.00
A-2 760947GP0 20,646,342.00 20,285,684.80 8.000000 % 1,973,488.29
A-3 760947GQ8 10,027,461.00 4,507,876.54 8.000000 % 252,099.44
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 0.839883 % 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 2,752,514.95 8.000000 % 3,277.55
M-2 760947GY1 1,277,000.00 1,251,143.16 8.000000 % 1,489.80
M-3 760947GZ8 1,277,000.00 1,251,143.16 8.000000 % 1,489.80
B-1 613,000.00 600,587.90 8.000000 % 715.15
B-2 408,600.00 400,326.62 8.000000 % 476.69
B-3 510,571.55 500,233.48 8.000000 % 595.64
- -------------------------------------------------------------------------------
102,156,471.55 53,288,778.61 2,233,632.36
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 134,989.55 2,108,477.84 0.00 0.00 18,312,196.51
A-3 29,997.32 282,096.76 0.00 0.00 4,255,777.10
A-4 144,662.30 144,662.30 0.00 0.00 21,739,268.00
A-5 0.00 0.00 0.00 0.00 0.00
A-6 37,228.45 37,228.45 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 18,316.40 21,593.95 0.00 0.00 2,749,237.40
M-2 8,325.63 9,815.43 0.00 0.00 1,249,653.36
M-3 8,325.63 9,815.43 0.00 0.00 1,249,653.36
B-1 3,996.57 4,711.72 0.00 0.00 599,872.75
B-2 2,663.94 3,140.63 0.00 0.00 399,849.93
B-3 3,328.77 3,924.41 0.00 0.00 476,967.46
- -------------------------------------------------------------------------------
391,834.56 2,625,466.92 0.00 0.00 51,032,475.87
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-2 982.531666 95.585372 6.538182 102.123554 0.000000 886.946293
A-3 449.553136 25.140905 2.991517 28.132422 0.000000 424.412232
A-4 1000.000000 0.000000 6.654424 6.654424 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-1 979.751887 1.166637 6.519684 7.686321 0.000000 978.585250
M-2 979.751887 1.166641 6.519679 7.686320 0.000000 978.585247
M-3 979.751887 1.166641 6.519679 7.686320 0.000000 978.585247
B-1 979.751876 1.166639 6.519690 7.686329 0.000000 978.585237
B-2 979.751884 1.166642 6.519677 7.686319 0.000000 978.585242
B-3 979.751966 1.166614 6.519693 7.686307 0.000000 934.183387
_______________________________________________________________________________
DETERMINATION DATE 20-June-97
DISTRIBUTION DATE 25-June-97
Run: 06/30/97 14:49:34 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1995-S8 (POOL # 4171)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4171
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 11,624.06
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 10,158.80
MASTER SERVICER ADVANCES THIS MONTH 1,863.34
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 668,786.73
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 597,028.24
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 51,032,475.87
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 210
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 227,059.86
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,014,032.45
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 87.32200390 % 9.86099000 % 2.81700580 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 86.82165790 % 10.28471386 % 2.89362830 %
CLASS A-6 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.8372 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 528,976.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,973,360.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 9.16083984
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 320.49
POOL TRADING FACTOR: 49.95520606
................................................................................
Run: 06/30/97 14:49:34 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-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 15,713,030.63 6.600000 % 552,043.83
A-2 760947HT1 23,921,333.00 18,938,020.09 7.000000 % 368,029.22
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 5,310,143.74 8.000000 % 304,925.13
A-9 760947JF9 63,512,857.35 25,154,001.08 0.000000 % 709,535.86
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 0.477858 % 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 5,408,429.70 8.000000 % 4,129.84
M-2 760947JH5 2,499,831.00 2,458,377.23 8.000000 % 1,877.20
M-3 760947JJ1 2,499,831.00 2,458,377.23 8.000000 % 1,877.20
B-1 760947JK8 799,945.00 786,679.80 8.000000 % 600.70
B-2 760947JL6 699,952.00 688,344.96 8.000000 % 525.62
B-3 999,934.64 672,857.69 8.000000 % 513.79
- -------------------------------------------------------------------------------
199,986,492.99 119,098,262.15 1,944,058.39
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 86,307.24 638,351.07 0.00 0.00 15,160,986.80
A-2 110,325.51 478,354.73 0.00 0.00 18,569,990.87
A-3 70,780.99 70,780.99 0.00 0.00 12,694,000.00
A-4 73,375.80 73,375.80 0.00 0.00 12,686,000.00
A-5 55,950.74 55,950.74 0.00 0.00 9,469,000.00
A-6 40,190.26 40,190.26 0.00 0.00 6,661,000.00
A-7 0.00 0.00 0.00 0.00 0.00
A-8 35,354.09 340,279.22 0.00 0.00 5,005,218.61
A-9 178,526.93 888,062.79 0.00 0.00 24,444,465.22
A-10 0.00 0.00 0.00 0.00 0.00
A-11 57,758.25 57,758.25 0.00 0.00 0.00
A-12 47,363.91 47,363.91 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 36,008.46 40,138.30 0.00 0.00 5,404,299.86
M-2 16,367.48 18,244.68 0.00 0.00 2,456,500.03
M-3 16,367.48 18,244.68 0.00 0.00 2,456,500.03
B-1 5,237.59 5,838.29 0.00 0.00 786,079.10
B-2 4,582.89 5,108.51 0.00 0.00 687,819.34
B-3 4,479.78 4,993.57 0.00 0.00 672,343.90
- -------------------------------------------------------------------------------
838,977.40 2,783,035.79 0.00 0.00 117,154,203.76
===============================================================================
Run: 06/30/97 14:49:34
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-1 677.636305 23.807307 3.722065 27.529372 0.000000 653.828998
A-2 791.679130 15.384980 4.612013 19.996993 0.000000 776.294150
A-3 1000.000000 0.000000 5.575941 5.575941 0.000000 1000.000000
A-4 1000.000000 0.000000 5.783998 5.783998 0.000000 1000.000000
A-5 1000.000000 0.000000 5.908833 5.908833 0.000000 1000.000000
A-6 1000.000000 0.000000 6.033668 6.033668 0.000000 1000.000000
A-7 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-8 284.116840 16.314881 1.891605 18.206486 0.000000 267.801959
A-9 396.045811 11.171531 2.810879 13.982410 0.000000 384.874280
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-1 983.417369 0.750931 6.547436 7.298367 0.000000 982.666439
M-2 983.417371 0.750931 6.547435 7.298366 0.000000 982.666440
M-3 983.417371 0.750931 6.547435 7.298366 0.000000 982.666440
B-1 983.417360 0.750927 6.547438 7.298365 0.000000 982.666433
B-2 983.417377 0.750937 6.547435 7.298372 0.000000 982.666440
B-3 672.901671 0.513814 4.480073 4.993887 0.000000 672.387847
_______________________________________________________________________________
DETERMINATION DATE 20-June-97
DISTRIBUTION DATE 25-June-97
Run: 06/30/97 14:49:35 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1995-S9 (POOL # 4172)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4172
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 23,594.87
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,885.45
SUBSERVICER ADVANCES THIS MONTH 11,745.18
MASTER SERVICER ADVANCES THIS MONTH 2,357.15
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 584,060.61
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 884,571.85
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 117,154,203.76
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 406
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 311,011.09
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,853,102.63
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 89.50956740 % 8.68396300 % 1.80646960 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 89.34339080 % 8.80659813 % 1.83508550 %
CLASS A-12 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.4801 %
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 8.76821546
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 327.39
POOL TRADING FACTOR: 58.58105815
................................................................................
Run: 06/30/97 14:49:37 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-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 38,587,047.08 6.600000 % 1,286,340.17
A-2 760947JN2 8,936,000.00 8,936,000.00 5.700000 % 0.00
A-3 760947JP7 20,970,000.00 12,520,000.00 7.500000 % 0.00
A-4 760947JQ5 38,235,000.00 30,197,826.91 7.200000 % 369,369.93
A-5 760947JR3 6,989,000.00 0.00 7.500000 % 0.00
A-6 760947KB6 72,376,561.40 60,758,120.56 7.500000 % 0.00
A-7 760947JS1 5,000,000.00 4,197,361.66 7.500000 % 0.00
A-8 760947JT9 8,040,000.00 0.00 7.500000 % 0.00
A-9 760947JU6 142,330.60 136,128.21 0.000000 % 202.75
A-10 760947JV4 0.00 0.00 0.596677 % 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 5,678,809.80 7.500000 % 4,550.54
M-2 760947JZ5 2,883,900.00 2,839,404.88 7.500000 % 2,275.27
M-3 760947KA8 2,883,900.00 2,839,404.88 7.500000 % 2,275.27
B-1 922,800.00 908,562.31 7.500000 % 728.05
B-2 807,500.00 795,041.26 7.500000 % 637.08
B-3 1,153,493.52 1,025,615.77 7.500000 % 821.84
- -------------------------------------------------------------------------------
230,710,285.52 169,419,323.32 1,667,200.90
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 212,180.11 1,498,520.28 0.00 0.00 37,300,706.91
A-2 42,436.27 42,436.27 0.00 0.00 8,936,000.00
A-3 78,232.06 78,232.06 0.00 0.00 12,520,000.00
A-4 181,145.42 550,515.35 0.00 0.00 29,828,456.98
A-5 0.00 0.00 0.00 0.00 0.00
A-6 426,310.13 426,310.13 0.00 0.00 60,758,120.56
A-7 29,450.87 29,450.87 0.00 0.00 4,197,361.66
A-8 0.00 0.00 0.00 0.00 0.00
A-9 0.00 202.75 0.00 0.00 135,925.46
A-10 84,221.15 84,221.15 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
M-1 35,484.42 40,034.96 0.00 0.00 5,674,259.26
M-2 17,742.21 20,017.48 0.00 0.00 2,837,129.61
M-3 17,742.21 20,017.48 0.00 0.00 2,837,129.61
B-1 5,677.21 6,405.26 0.00 0.00 907,834.26
B-2 4,967.87 5,604.95 0.00 0.00 794,404.18
B-3 6,408.63 7,230.47 0.00 0.00 1,024,793.93
- -------------------------------------------------------------------------------
1,141,998.56 2,809,199.46 0.00 0.00 167,752,122.42
===============================================================================
Run: 06/30/97 14:49:37
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-1 693.989171 23.134866 3.816065 26.950931 0.000000 670.854305
A-2 1000.000000 0.000000 4.748911 4.748911 0.000000 1000.000000
A-3 597.043395 0.000000 3.730666 3.730666 0.000000 597.043395
A-4 789.795395 9.660519 4.737686 14.398205 0.000000 780.134876
A-5 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-6 839.472329 0.000000 5.890168 5.890168 0.000000 839.472329
A-7 839.472332 0.000000 5.890174 5.890174 0.000000 839.472332
A-8 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-9 956.422653 1.424500 0.000000 1.424500 0.000000 954.998152
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-1 984.571206 0.788956 6.152159 6.941115 0.000000 983.782250
M-2 984.571199 0.788956 6.152159 6.941115 0.000000 983.782243
M-3 984.571199 0.788956 6.152159 6.941115 0.000000 983.782243
B-1 984.571207 0.788958 6.152156 6.941114 0.000000 983.782250
B-2 984.571220 0.788954 6.152161 6.941115 0.000000 983.782266
B-3 889.138736 0.712488 5.555844 6.268332 0.000000 888.426257
_______________________________________________________________________________
DETERMINATION DATE 20-June-97
DISTRIBUTION DATE 25-June-97
Run: 06/30/97 14:49:38 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1995-S10 (POOL # 4174)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4174
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 34,164.30
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,203.11
SUBSERVICER ADVANCES THIS MONTH 36,783.93
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 9 1,999,614.13
(B) TWO MONTHLY PAYMENTS: 2 509,614.07
(C) THREE OR MORE MONTHLY PAYMENTS: 2 602,768.19
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,680,366.35
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 167,752,122.42
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 575
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,531,414.02
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 91.67853670 % 6.70924200 % 1.61222110 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 91.60251150 % 6.76505210 % 1.62695040 %
CLASS A-10 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.5957 %
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 8.39266715
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 328.57
POOL TRADING FACTOR: 72.71115895
................................................................................
Run: 06/30/97 14:49:39 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-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 64,834,011.34 7.500000 % 2,658,476.29
A-3 760947KR1 47,939,000.00 29,600,739.73 7.250000 % 1,213,759.00
A-4 760947KS9 27,875,000.00 17,211,886.33 7.650000 % 705,762.16
A-5 760947KT7 30,655,000.00 27,741,978.00 7.650000 % 940,720.82
A-6 760947KU4 20,568,000.00 14,880,496.03 7.650000 % 376,440.24
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 32,342,606.22 7.500000 % 45,971.38
A-17 760947LF6 1,348,796.17 1,161,128.53 0.000000 % 7,737.01
A-18 760947LG4 0.00 0.00 0.476136 % 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 11,152,578.74 7.500000 % 15,852.14
M-2 760947LL3 5,670,200.00 5,576,338.57 7.500000 % 7,926.14
M-3 760947LM1 4,536,100.00 4,461,011.83 7.500000 % 6,340.83
B-1 2,041,300.00 2,007,509.41 7.500000 % 2,853.45
B-2 1,587,600.00 1,561,319.74 7.500000 % 2,219.24
B-3 2,041,838.57 1,796,048.57 7.500000 % 2,552.88
- -------------------------------------------------------------------------------
453,612,334.74 363,149,653.04 5,986,611.58
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 0.00 0.00 0.00 0.00 0.00
A-2 405,116.42 3,063,592.71 0.00 0.00 62,175,535.05
A-3 178,795.36 1,392,554.36 0.00 0.00 28,386,980.73
A-4 109,699.74 815,461.90 0.00 0.00 16,506,124.17
A-5 176,813.14 1,117,533.96 0.00 0.00 26,801,257.18
A-6 94,840.65 471,280.89 0.00 0.00 14,504,055.79
A-7 31,250.00 31,250.00 0.00 0.00 5,000,000.00
A-8 13,384.32 13,384.32 0.00 0.00 2,100,000.00
A-9 79,531.12 79,531.12 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-15 624,851.70 624,851.70 0.00 0.00 100,000,000.00
A-16 202,093.32 248,064.70 0.00 0.00 32,296,634.84
A-17 0.00 7,737.01 0.00 0.00 1,153,391.52
A-18 144,056.32 144,056.32 0.00 0.00 0.00
A-19 59,360.91 59,360.91 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 69,687.08 85,539.22 0.00 0.00 11,136,726.60
M-2 34,843.85 42,769.99 0.00 0.00 5,568,412.43
M-3 27,874.70 34,215.53 0.00 0.00 4,454,671.00
B-1 12,543.95 15,397.40 0.00 0.00 2,004,655.96
B-2 9,755.93 11,975.17 0.00 0.00 1,559,100.50
B-3 11,222.64 13,775.52 0.00 0.00 1,793,495.69
- -------------------------------------------------------------------------------
2,405,982.82 8,392,594.40 0.00 0.00 357,163,041.46
===============================================================================
Run: 06/30/97 14:49:39
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-2 617.466775 25.318822 3.858252 29.177074 0.000000 592.147953
A-3 617.466775 25.318822 3.729643 29.048465 0.000000 592.147953
A-4 617.466774 25.318822 3.935417 29.254239 0.000000 592.147952
A-5 904.974001 30.687353 5.767840 36.455193 0.000000 874.286648
A-6 723.478026 18.302229 4.611078 22.913307 0.000000 705.175797
A-7 1000.000000 0.000000 6.250000 6.250000 0.000000 1000.000000
A-8 1000.000000 0.000000 6.373486 6.373486 0.000000 1000.000000
A-9 1000.000000 0.000000 6.165203 6.165203 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 6.248517 6.248517 0.000000 1000.000000
A-16 983.446536 1.397859 6.145082 7.542941 0.000000 982.048677
A-17 860.862861 5.736234 0.000000 5.736234 0.000000 855.126628
A-19 1000.000000 0.000000 6.248517 6.248517 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-1 983.446535 1.397859 6.145083 7.542942 0.000000 982.048676
M-2 983.446540 1.397859 6.145083 7.542942 0.000000 982.048681
M-3 983.446536 1.397859 6.145081 7.542940 0.000000 982.048676
B-1 983.446534 1.397859 6.145079 7.542938 0.000000 982.048675
B-2 983.446548 1.397858 6.145081 7.542939 0.000000 982.048690
B-3 879.623197 1.250285 5.496340 6.746625 0.000000 878.372912
_______________________________________________________________________________
DETERMINATION DATE 20-June-97
DISTRIBUTION DATE 25-June-97
Run: 06/30/97 14:49:40 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1995-S11 (POOL # 4175)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4175
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 75,486.89
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 94,558.78
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 30 8,219,877.74
(B) TWO MONTHLY PAYMENTS: 3 661,045.38
(C) THREE OR MORE MONTHLY PAYMENTS: 3 823,460.99
FORECLOSURES
NUMBER OF LOANS 9
AGGREGATE PRINCIPAL BALANCE 2,662,100.68
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 357,163,041.46
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,277
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 5,470,976.83
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 229,018.32
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.66418540 % 5.85375700 % 1.48205740 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.55158890 % 5.92441198 % 1.50480530 %
CLASS A-18 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.4685 %
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 8.25469234
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 331.14
POOL TRADING FACTOR: 78.73750648
................................................................................
Run: 06/30/97 14:49:41 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 16,903,341.00 7.250000 % 188,198.77
A-2 760947KH3 23,594,900.00 23,594,900.00 7.250000 % 0.00
A-3 760947KJ9 56,568,460.00 39,065,652.05 7.250000 % 181,541.41
A-4 760947KE0 434,639.46 379,113.05 0.000000 % 1,912.89
A-5 760947KF7 0.00 0.00 0.526883 % 0.00
R 760947KK6 100.00 0.00 7.250000 % 0.00
M-1 760947KL4 1,803,000.00 1,675,431.45 7.250000 % 6,407.67
M-2 760947KM2 901,000.00 837,251.12 7.250000 % 3,202.06
M-3 760947KN0 721,000.00 669,986.72 7.250000 % 2,562.36
B-1 360,000.00 334,528.76 7.250000 % 1,279.40
B-2 361,000.00 335,457.99 7.250000 % 1,282.96
B-3 360,674.91 335,155.85 7.250000 % 1,281.79
- -------------------------------------------------------------------------------
120,152,774.37 84,130,817.99 387,669.31
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 102,045.21 290,243.98 0.00 0.00 16,715,142.23
A-2 142,442.05 142,442.05 0.00 0.00 23,594,900.00
A-3 235,838.74 417,380.15 0.00 0.00 38,884,110.64
A-4 0.00 1,912.89 0.00 0.00 377,200.16
A-5 36,910.60 36,910.60 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 10,114.56 16,522.23 0.00 0.00 1,669,023.78
M-2 5,054.47 8,256.53 0.00 0.00 834,049.06
M-3 4,044.70 6,607.06 0.00 0.00 667,424.36
B-1 2,019.54 3,298.94 0.00 0.00 333,249.36
B-2 2,025.16 3,308.12 0.00 0.00 334,175.03
B-3 2,023.32 3,305.11 0.00 0.00 333,874.06
- -------------------------------------------------------------------------------
542,518.35 930,187.66 0.00 0.00 83,743,148.68
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 482.291172 5.369743 2.911584 8.281327 0.000000 476.921429
A-2 1000.000000 0.000000 6.036985 6.036985 0.000000 1000.000000
A-3 690.590694 3.209234 4.169085 7.378319 0.000000 687.381460
A-4 872.247195 4.401096 0.000000 4.401096 0.000000 867.846099
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 929.246506 3.553894 5.609850 9.163744 0.000000 925.692612
M-2 929.246526 3.553896 5.609845 9.163741 0.000000 925.692630
M-3 929.246491 3.553897 5.609847 9.163744 0.000000 925.692594
B-1 929.246556 3.553889 5.609833 9.163722 0.000000 925.692667
B-2 929.246510 3.553906 5.609861 9.163767 0.000000 925.692604
B-3 929.246368 3.553837 5.609844 9.163681 0.000000 925.692502
_______________________________________________________________________________
DETERMINATION DATE 20-June-97
DISTRIBUTION DATE 25-June-97
Run: 06/30/97 14:49:42 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 17,120.52
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,639.70
SUBSERVICER ADVANCES THIS MONTH 9,519.02
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 411,527.41
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 484,871.73
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 83,743,148.68
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 339
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 65,795.26
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.99972940 % 3.80012500 % 1.20014580 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.99580380 % 3.78597802 % 1.20108810 %
CLASS A-5 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.5270 %
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 8.04906606
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 152.19
POOL TRADING FACTOR: 69.69722432
................................................................................
Run: 06/30/97 14:49:43 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 52,408,003.60 6.270000 % 1,903,784.22
R 0.00 0.00 0.000000 % 0.00
B-1 1,156,700.00 1,086,772.78 7.250000 % 975.63
B-2 1,257,300.00 1,181,291.09 7.250000 % 1,060.48
B-3 604,098.39 511,402.13 7.250000 % 459.10
- -------------------------------------------------------------------------------
100,579,098.39 55,187,469.60 1,906,279.43
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 280,817.48 2,184,601.70 0.00 0.00 50,504,219.38
R 72,575.33 72,575.33 0.00 0.00 0.00
B-1 6,733.42 7,709.05 0.00 0.00 1,085,797.15
B-2 7,319.04 8,379.52 0.00 0.00 1,180,230.61
B-3 3,168.54 3,627.64 0.00 0.00 510,943.02
- -------------------------------------------------------------------------------
370,613.81 2,276,893.24 0.00 0.00 53,281,190.16
===============================================================================
Run: 06/30/97 14:49:43
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 537.181903 19.513783 2.878378 22.392161 0.000000 517.668119
B-1 939.545932 0.843460 5.821233 6.664693 0.000000 938.702473
B-2 939.545924 0.843458 5.821236 6.664694 0.000000 938.702466
B-3 846.554367 0.759976 5.245073 6.005049 0.000000 845.794375
_______________________________________________________________________________
DETERMINATION DATE 20-June-97
DISTRIBUTION DATE 25-June-97
Run: 06/30/97 14:49:43 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1995-S13 (POOL # 4177)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4177
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 15,022.29
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 22,741.56
MASTER SERVICER ADVANCES THIS MONTH 3,698.69
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 8 1,537,251.37
(B) TWO MONTHLY PAYMENTS: 1 149,726.19
(C) THREE OR MORE MONTHLY PAYMENTS: 1 739,211.18
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 617,870.45
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 53,281,190.16
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 305
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 490,632.75
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,856,735.89
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 94.96359220 % 5.03640780 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 94.78808420 % 5.21191580 %
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 8.79917968
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 309.98
POOL TRADING FACTOR: 52.97441617
................................................................................
Run: 06/30/97 14:49:44 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 20,817,710.30 7.500000 % 1,954,576.67
A-2 760947LW9 56,875,000.00 56,875,000.00 7.500000 % 0.00
A-3 760947LX7 23,500,000.00 23,500,000.00 7.500000 % 0.00
A-4 760947LY5 19,651,199.00 0.00 7.500000 % 0.00
A-5 760947LZ2 75,000,000.00 63,358,116.72 7.500000 % 1,289,462.30
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 1,127,476.73 0.000000 % 1,258.08
R 760947MG3 100.00 0.00 7.500000 % 0.00
M-1 760947MH1 10,777,500.00 10,599,868.69 7.500000 % 8,673.43
M-2 760947MJ7 5,987,500.00 5,888,815.93 7.500000 % 4,818.57
M-3 760947MK4 4,790,000.00 4,711,052.74 7.500000 % 3,854.86
B-1 2,395,000.00 2,355,526.37 7.500000 % 1,927.43
B-2 1,437,000.00 1,413,315.82 7.500000 % 1,156.46
B-3 2,155,426.27 2,040,835.98 7.500000 % 1,669.93
- -------------------------------------------------------------------------------
478,999,910.73 399,691,420.28 3,267,397.73
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 130,041.56 2,084,618.23 0.00 0.00 18,863,133.63
A-2 355,279.88 355,279.88 0.00 0.00 56,875,000.00
A-3 146,796.96 146,796.96 0.00 0.00 23,500,000.00
A-4 0.00 0.00 0.00 0.00 0.00
A-5 395,777.83 1,685,240.13 0.00 0.00 62,068,654.42
A-6 607,252.18 607,252.18 0.00 0.00 97,212,000.00
A-7 77,627.48 77,627.48 0.00 0.00 12,427,000.00
A-8 332,215.27 332,215.27 0.00 0.00 53,182,701.00
A-9 256,616.24 256,616.24 0.00 0.00 41,080,426.00
A-10 19,374.54 19,374.54 0.00 0.00 3,101,574.00
A-11 0.00 1,258.08 0.00 0.00 1,126,218.65
R 0.00 0.00 0.00 0.00 0.00
M-1 66,213.98 74,887.41 0.00 0.00 10,591,195.26
M-2 36,785.54 41,604.11 0.00 0.00 5,883,997.36
M-3 29,428.44 33,283.30 0.00 0.00 4,707,197.88
B-1 14,714.22 16,641.65 0.00 0.00 2,353,598.94
B-2 8,828.53 9,984.99 0.00 0.00 1,412,159.36
B-3 12,748.44 14,418.37 0.00 0.00 2,039,166.05
- -------------------------------------------------------------------------------
2,489,701.09 5,757,098.82 0.00 0.00 396,424,022.55
===============================================================================
Run: 06/30/97 14:49:44
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-1 305.012458 28.637647 1.905315 30.542962 0.000000 276.374811
A-2 1000.000000 0.000000 6.246679 6.246679 0.000000 1000.000000
A-3 1000.000000 0.000000 6.246679 6.246679 0.000000 1000.000000
A-4 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
A-5 844.774890 17.192831 5.277038 22.469869 0.000000 827.582059
A-6 1000.000000 0.000000 6.246679 6.246679 0.000000 1000.000000
A-7 1000.000000 0.000000 6.246679 6.246679 0.000000 1000.000000
A-8 1000.000000 0.000000 6.246679 6.246679 0.000000 1000.000000
A-9 1000.000000 0.000000 6.246679 6.246679 0.000000 1000.000000
A-10 1000.000000 0.000000 6.246680 6.246680 0.000000 1000.000000
A-11 959.159196 1.070265 0.000000 1.070265 0.000000 958.088931
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 983.518320 0.804772 6.143723 6.948495 0.000000 982.713548
M-2 983.518318 0.804772 6.143723 6.948495 0.000000 982.713547
M-3 983.518317 0.804772 6.143724 6.948496 0.000000 982.713545
B-1 983.518317 0.804772 6.143724 6.948496 0.000000 982.713545
B-2 983.518316 0.804774 6.143723 6.948497 0.000000 982.713542
B-3 946.836368 0.774756 5.914579 6.689335 0.000000 946.061611
_______________________________________________________________________________
DETERMINATION DATE 20-June-97
DISTRIBUTION DATE 25-June-97
Run: 06/30/97 14:49:45 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 81,584.92
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 8,780.48
SPREAD 140,575.50
SUBSERVICER ADVANCES THIS MONTH 57,917.05
MASTER SERVICER ADVANCES THIS MONTH 1,106.37
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 23 6,164,226.07
(B) TWO MONTHLY PAYMENTS: 1 205,361.20
(C) THREE OR MORE MONTHLY PAYMENTS: 1 296,189.00
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 985,519.57
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 396,424,022.55
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,383
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 141,289.75
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,940,270.98
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.22331690 % 1.45765300 % 5.31903040 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.17291560 % 1.46432204 % 5.35859050 %
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 8.19901489
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 331.37
POOL TRADING FACTOR: 82.76077170
................................................................................
Run: 06/30/97 14:49:48 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 63,366,657.51 7.000000 % 2,220,651.09
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 1,112,977.07 0.000000 % 34,435.91
A-6 7609473R0 0.00 0.00 0.497314 % 0.00
R 760947MU2 100.00 0.00 7.000000 % 0.00
M-1 760947MR9 2,277,000.00 2,131,879.26 7.000000 % 8,290.42
M-2 760947MS7 911,000.00 852,938.96 7.000000 % 3,316.90
M-3 760947MT5 1,367,000.00 1,279,876.58 7.000000 % 4,977.17
B-1 455,000.00 426,001.33 7.000000 % 1,656.63
B-2 455,000.00 426,001.33 7.000000 % 1,656.63
B-3 455,670.95 426,629.60 7.000000 % 1,659.06
- -------------------------------------------------------------------------------
182,156,882.70 143,537,961.64 2,276,643.81
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 369,224.18 2,589,875.27 0.00 0.00 61,146,006.42
A-2 198,110.84 198,110.84 0.00 0.00 34,000,000.00
A-3 81,575.06 81,575.06 0.00 0.00 14,000,000.00
A-4 148,670.53 148,670.53 0.00 0.00 25,515,000.00
A-5 0.00 34,435.91 0.00 0.00 1,078,541.16
A-6 59,419.41 59,419.41 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 12,422.01 20,712.43 0.00 0.00 2,123,588.84
M-2 4,969.90 8,286.80 0.00 0.00 849,622.06
M-3 7,457.57 12,434.74 0.00 0.00 1,274,899.41
B-1 2,482.22 4,138.85 0.00 0.00 424,344.70
B-2 2,482.22 4,138.85 0.00 0.00 424,344.70
B-3 2,485.88 4,144.94 0.00 0.00 424,970.54
- -------------------------------------------------------------------------------
889,299.82 3,165,943.63 0.00 0.00 141,261,317.83
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 624.302044 21.878336 3.637677 25.516013 0.000000 602.423709
A-2 1000.000000 0.000000 5.826789 5.826789 0.000000 1000.000000
A-3 1000.000000 0.000000 5.826790 5.826790 0.000000 1000.000000
A-4 1000.000000 0.000000 5.826789 5.826789 0.000000 1000.000000
A-5 911.445713 28.200457 0.000000 28.200457 0.000000 883.245256
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 936.266693 3.640940 5.455428 9.096368 0.000000 932.625753
M-2 936.266696 3.640944 5.455434 9.096378 0.000000 932.625752
M-3 936.266701 3.640944 5.455428 9.096372 0.000000 932.625757
B-1 936.266659 3.640945 5.455429 9.096374 0.000000 932.625714
B-2 936.266659 3.640945 5.455429 9.096374 0.000000 932.625714
B-3 936.266839 3.640939 5.455428 9.096367 0.000000 932.625922
_______________________________________________________________________________
DETERMINATION DATE 20-June-97
DISTRIBUTION DATE 25-June-97
Run: 06/30/97 14:49:48 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 28,767.60
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,237.66
SUBSERVICER ADVANCES THIS MONTH 27,037.82
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 1,636,882.93
(B) TWO MONTHLY PAYMENTS: 2 657,237.93
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 412,022.54
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 141,261,317.83
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 554
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,718,016.51
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.10789700 % 2.99434500 % 0.89775840 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.06102090 % 3.00727076 % 0.90857090 %
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 7.73759202
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 153.05
POOL TRADING FACTOR: 77.54926179
................................................................................
Run: 06/30/97 14:49:49 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-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 9,843,674.85 7.500000 % 292,186.41
A-2 760947MW8 152,100,000.00 103,921,245.74 7.500000 % 2,652,905.15
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 41,736,574.25 7.500000 % 32,520.54
A-8 760947NC1 22,189,665.00 16,576,607.64 8.500000 % 309,076.25
A-9 760947ND9 24,993,667.00 18,700,132.80 7.000000 % 346,545.89
A-10 760947NE7 9,694,332.00 7,228,042.07 7.250000 % 135,803.29
A-11 760947NF4 19,384,664.00 14,452,083.81 7.125000 % 271,606.60
A-12 760947NG2 917,418.09 870,889.19 0.000000 % 948.50
A-13 7609473Q2 0.00 0.00 0.517953 % 0.00
R 760947NH0 100.00 0.00 7.500000 % 0.00
M-1 760947NK3 10,149,774.00 9,985,185.36 7.500000 % 7,780.31
M-2 760947NL1 5,638,762.00 5,547,323.90 7.500000 % 4,322.39
M-3 760947NM9 4,511,009.00 4,437,858.53 7.500000 % 3,457.92
B-1 760947NN7 2,255,508.00 2,218,932.70 7.500000 % 1,728.96
B-2 760947NP2 1,353,299.00 1,331,353.90 7.500000 % 1,037.37
B-3 760947NQ0 2,029,958.72 1,994,070.63 7.500000 % 1,553.76
- -------------------------------------------------------------------------------
451,101,028.81 377,152,317.37 4,061,473.34
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 61,496.33 353,682.74 0.00 0.00 9,551,488.44
A-2 649,226.52 3,302,131.67 0.00 0.00 101,268,340.59
A-3 59,863.08 59,863.08 0.00 0.00 9,582,241.00
A-4 215,207.73 215,207.73 0.00 0.00 34,448,155.00
A-5 311,882.04 311,882.04 0.00 0.00 49,922,745.00
A-6 277,099.96 277,099.96 0.00 0.00 44,355,201.00
A-7 260,740.63 293,261.17 0.00 0.00 41,704,053.71
A-8 117,366.79 426,443.04 0.00 0.00 16,267,531.39
A-9 109,036.87 455,582.76 0.00 0.00 18,353,586.91
A-10 43,650.51 179,453.80 0.00 0.00 7,092,238.78
A-11 85,772.09 357,378.69 0.00 0.00 14,180,477.21
A-12 0.00 948.50 0.00 0.00 869,940.69
A-13 162,718.78 162,718.78 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 62,380.38 70,160.69 0.00 0.00 9,977,405.05
M-2 34,655.76 38,978.15 0.00 0.00 5,543,001.51
M-3 27,724.61 31,182.53 0.00 0.00 4,434,400.61
B-1 13,862.32 15,591.28 0.00 0.00 2,217,203.74
B-2 8,317.36 9,354.73 0.00 0.00 1,330,316.53
B-3 12,457.54 14,011.30 0.00 0.00 1,992,516.87
- -------------------------------------------------------------------------------
2,513,459.30 6,574,932.64 0.00 0.00 373,090,844.03
===============================================================================
Run: 06/30/97 14:49:49
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-1 649.747515 19.286232 4.059164 23.345396 0.000000 630.461283
A-2 683.242904 17.441848 4.268419 21.710267 0.000000 665.801056
A-3 1000.000000 0.000000 6.247294 6.247294 0.000000 1000.000000
A-4 1000.000000 0.000000 6.247293 6.247293 0.000000 1000.000000
A-5 1000.000000 0.000000 6.247293 6.247293 0.000000 1000.000000
A-6 1000.000000 0.000000 6.247294 6.247294 0.000000 1000.000000
A-7 983.784010 0.766550 6.145987 6.912537 0.000000 983.017460
A-8 747.041816 13.928838 5.289255 19.218093 0.000000 733.112978
A-9 748.194845 13.865348 4.362580 18.227928 0.000000 734.329497
A-10 745.594650 14.008525 4.502684 18.511209 0.000000 731.586125
A-11 745.542136 14.011416 4.424740 18.436156 0.000000 731.530720
A-12 949.282775 1.033880 0.000000 1.033880 0.000000 948.248895
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 983.784009 0.766550 6.145987 6.912537 0.000000 983.017459
M-2 983.784011 0.766549 6.145987 6.912536 0.000000 983.017462
M-3 983.784012 0.766551 6.145989 6.912540 0.000000 983.017460
B-1 983.784008 0.766550 6.145986 6.912536 0.000000 983.017458
B-2 983.783997 0.766549 6.145988 6.912537 0.000000 983.017449
B-3 982.320778 0.765410 6.136844 6.902254 0.000000 981.555364
_______________________________________________________________________________
DETERMINATION DATE 20-June-97
DISTRIBUTION DATE 25-June-97
Run: 06/30/97 14:49:50 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1995-S16 (POOL # 4184)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4184
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 75,037.13
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 824.71
SUBSERVICER ADVANCES THIS MONTH 81,476.38
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 20 5,740,032.38
(B) TWO MONTHLY PAYMENTS: 4 1,170,138.78
(C) THREE OR MORE MONTHLY PAYMENTS: 2 579,153.51
FORECLOSURES
NUMBER OF LOANS 6
AGGREGATE PRINCIPAL BALANCE 3,281,995.53
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 373,090,844.03
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,355
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 3,767,479.41
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.21924410 % 5.30729600 % 1.47346020 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.15061460 % 5.34851163 % 1.48837350 %
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 8.28802094
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 332.43
POOL TRADING FACTOR: 82.70671539
................................................................................
Run: 06/30/97 14:49:51 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 161,500,000.00 114,381,251.28 7.500000 % 1,938,425.82
A-2 760947PD7 7,348,151.00 7,348,151.00 7.500000 % 0.00
A-3 760947PE5 24,828,814.00 19,044,001.73 8.500000 % 237,982.33
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 19,044,001.73 7.000000 % 237,982.33
A-8 760947PK1 42,208,985.00 41,581,916.20 7.500000 % 33,636.87
A-9 760947PL9 49,657,668.00 38,088,025.97 7.250000 % 475,965.37
A-10 760947PM7 479,655.47 432,754.04 0.000000 % 556.68
A-11 7609473S8 0.00 0.00 0.464215 % 0.00
R 760947PN5 100.00 0.00 7.500000 % 0.00
M-1 760947PP0 10,087,900.00 9,938,031.26 7.500000 % 8,039.17
M-2 760947PQ8 5,604,400.00 5,521,139.43 7.500000 % 4,466.22
M-3 760947PR6 4,483,500.00 4,416,891.83 7.500000 % 3,572.96
B-1 2,241,700.00 2,208,396.68 7.500000 % 1,786.44
B-2 1,345,000.00 1,325,018.29 7.500000 % 1,071.85
B-3 2,017,603.30 1,987,629.26 7.500000 % 1,607.86
- -------------------------------------------------------------------------------
448,349,608.77 377,034,526.70 2,945,093.90
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 714,210.12 2,652,635.94 0.00 0.00 112,442,825.46
A-2 45,882.72 45,882.72 0.00 0.00 7,348,151.00
A-3 134,768.07 372,750.40 0.00 0.00 18,806,019.40
A-4 99,389.63 99,389.63 0.00 0.00 15,917,318.00
A-5 273,492.40 273,492.40 0.00 0.00 43,800,000.00
A-6 324,694.18 324,694.18 0.00 0.00 52,000,000.00
A-7 110,985.47 348,967.80 0.00 0.00 18,806,019.40
A-8 259,642.43 293,279.30 0.00 0.00 41,548,279.33
A-9 229,898.62 705,863.99 0.00 0.00 37,612,060.60
A-10 0.00 556.68 0.00 0.00 432,197.36
A-11 145,716.95 145,716.95 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 62,054.25 70,093.42 0.00 0.00 9,929,992.09
M-2 34,474.65 38,940.87 0.00 0.00 5,516,673.21
M-3 27,579.59 31,152.55 0.00 0.00 4,413,318.87
B-1 13,789.49 15,575.93 0.00 0.00 2,206,610.24
B-2 8,273.57 9,345.42 0.00 0.00 1,323,946.44
B-3 12,410.99 14,018.85 0.00 0.00 1,986,021.40
- -------------------------------------------------------------------------------
2,497,263.13 5,442,357.03 0.00 0.00 374,089,432.80
===============================================================================
Run: 06/30/97 14:49:51
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-1 708.243042 12.002637 4.422354 16.424991 0.000000 696.240405
A-2 1000.000000 0.000000 6.244118 6.244118 0.000000 1000.000000
A-3 767.012139 9.584925 5.427890 15.012815 0.000000 757.427213
A-4 1000.000000 0.000000 6.244119 6.244119 0.000000 1000.000000
A-5 1000.000000 0.000000 6.244119 6.244119 0.000000 1000.000000
A-6 1000.000000 0.000000 6.244119 6.244119 0.000000 1000.000000
A-7 767.012139 9.584925 4.470027 14.054952 0.000000 757.427213
A-8 985.143713 0.796913 6.151355 6.948268 0.000000 984.346800
A-9 767.011974 9.584932 4.629670 14.214602 0.000000 757.427042
A-10 902.218503 1.160583 0.000000 1.160583 0.000000 901.057920
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 985.143713 0.796912 6.151355 6.948267 0.000000 984.346801
M-2 985.143714 0.796913 6.151354 6.948267 0.000000 984.346801
M-3 985.143711 0.796913 6.151353 6.948266 0.000000 984.346798
B-1 985.143721 0.796913 6.151354 6.948267 0.000000 984.346808
B-2 985.143710 0.796914 6.151353 6.948267 0.000000 984.346796
B-3 985.143740 0.796911 6.151353 6.948264 0.000000 984.346824
_______________________________________________________________________________
DETERMINATION DATE 20-June-97
DISTRIBUTION DATE 25-June-97
Run: 06/30/97 14:49:52 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1995-S17 (POOL # 4185)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4185
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 77,367.98
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 13,188.21
SUBSERVICER ADVANCES THIS MONTH 35,354.19
MASTER SERVICER ADVANCES THIS MONTH 1,808.68
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 13 3,205,000.49
(B) TWO MONTHLY PAYMENTS: 4 844,209.67
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 730,212.82
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 374,089,432.80
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,396
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 239,523.37
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,639,983.63
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.25624340 % 5.27774000 % 1.46601650 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.20859870 % 5.30888671 % 1.47637390 %
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 8.25228940
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 333.42
POOL TRADING FACTOR: 83.43699325
................................................................................
Run: 06/30/97 14:49:53 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 4,418,468.80 7.000000 % 1,319,043.03
A-2 760947NS6 45,874,000.00 45,874,000.00 7.000000 % 0.00
A-3 760947NT4 14,000,000.00 10,830,324.99 7.000000 % 186,677.92
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 416,148.36 376,493.59 0.000000 % 1,686.19
A-8 7609473T6 0.00 0.00 0.506200 % 0.00
R 760947NX5 100.00 0.00 7.000000 % 0.00
M-1 760947NY3 2,110,000.00 1,983,811.00 7.000000 % 7,618.57
M-2 760947NZ0 1,054,500.00 991,435.40 7.000000 % 3,807.48
M-3 760947PA3 773,500.00 727,240.67 7.000000 % 2,792.88
B-1 351,000.00 330,008.37 7.000000 % 1,267.36
B-2 281,200.00 264,382.77 7.000000 % 1,015.33
B-3 350,917.39 329,930.70 7.000000 % 1,266.96
- -------------------------------------------------------------------------------
140,600,865.75 114,700,596.29 1,525,175.72
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 25,760.95 1,344,803.98 0.00 0.00 3,099,425.77
A-2 267,458.66 267,458.66 0.00 0.00 45,874,000.00
A-3 63,143.93 249,821.85 0.00 0.00 10,643,647.07
A-4 63,013.76 63,013.76 0.00 0.00 10,808,000.00
A-5 138,769.61 138,769.61 0.00 0.00 23,801,500.00
A-6 81,419.98 81,419.98 0.00 0.00 13,965,000.00
A-7 0.00 1,686.19 0.00 0.00 374,807.40
A-8 48,359.32 48,359.32 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 11,566.19 19,184.76 0.00 0.00 1,976,192.43
M-2 5,780.35 9,587.83 0.00 0.00 987,627.92
M-3 4,240.03 7,032.91 0.00 0.00 724,447.79
B-1 1,924.05 3,191.41 0.00 0.00 328,741.01
B-2 1,541.43 2,556.76 0.00 0.00 263,367.44
B-3 1,923.60 3,190.56 0.00 0.00 328,663.66
- -------------------------------------------------------------------------------
714,901.86 2,240,077.58 0.00 0.00 113,175,420.49
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 164.776013 49.190492 0.960692 50.151184 0.000000 115.585522
A-2 1000.000000 0.000000 5.830289 5.830289 0.000000 1000.000000
A-3 773.594642 13.334137 4.510281 17.844418 0.000000 760.260505
A-4 1000.000000 0.000000 5.830289 5.830289 0.000000 1000.000000
A-5 1000.000000 0.000000 5.830288 5.830288 0.000000 1000.000000
A-6 1000.000000 0.000000 5.830289 5.830289 0.000000 1000.000000
A-7 904.710017 4.051896 0.000000 4.051896 0.000000 900.658121
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 940.194787 3.610697 5.481607 9.092304 0.000000 936.584090
M-2 940.194784 3.610697 5.481603 9.092300 0.000000 936.584087
M-3 940.194790 3.610705 5.481616 9.092321 0.000000 936.584085
B-1 940.194786 3.610712 5.481624 9.092336 0.000000 936.584074
B-2 940.194772 3.610704 5.481615 9.092319 0.000000 936.584068
B-3 940.194785 3.610422 5.481632 9.092054 0.000000 936.584135
_______________________________________________________________________________
DETERMINATION DATE 20-June-97
DISTRIBUTION DATE 25-June-97
Run: 06/30/97 14:49:53 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 23,313.78
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,888.85
SUBSERVICER ADVANCES THIS MONTH 4,437.41
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 341,603.47
(B) TWO MONTHLY PAYMENTS: 1 83,797.13
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 113,175,420.49
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 443
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,084,630.95
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 95.95290160 % 3.23858800 % 0.80851000 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 95.91399360 % 3.25889502 % 0.81628290 %
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 7.78320060
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 153.86
POOL TRADING FACTOR: 80.49411352
................................................................................
Run: 06/30/97 14:49:56 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1995-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 93,878,849.41 7.000000 % 898,026.59
A-2 7609473U3 0.00 0.00 0.543474 % 0.00
R 760947QL8 100.00 0.00 7.000000 % 0.00
M-1 760947QM6 1,786,900.00 1,688,806.20 7.000000 % 6,348.83
M-2 760947QN4 893,400.00 844,355.86 7.000000 % 3,174.24
M-3 760947QP9 595,600.00 562,903.89 7.000000 % 2,116.16
B-1 297,800.00 281,451.96 7.000000 % 1,058.08
B-2 238,200.00 225,123.74 7.000000 % 846.32
B-3 357,408.38 337,788.03 7.000000 % 1,269.86
- -------------------------------------------------------------------------------
119,123,708.38 97,819,279.09 912,840.08
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 546,959.79 1,444,986.38 0.00 0.00 92,980,822.82
A-2 44,247.92 44,247.92 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 9,839.37 16,188.20 0.00 0.00 1,682,457.37
M-2 4,919.41 8,093.65 0.00 0.00 841,181.62
M-3 3,279.61 5,395.77 0.00 0.00 560,787.73
B-1 1,639.80 2,697.88 0.00 0.00 280,393.88
B-2 1,311.62 2,157.94 0.00 0.00 224,277.42
B-3 1,968.03 3,237.89 0.00 0.00 336,518.17
- -------------------------------------------------------------------------------
614,165.55 1,527,005.63 0.00 0.00 96,906,439.01
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 816.662355 7.812031 4.758063 12.570094 0.000000 808.850324
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 945.103923 3.552986 5.506391 9.059377 0.000000 941.550937
M-2 945.103940 3.552989 5.506391 9.059380 0.000000 941.550951
M-3 945.103912 3.552989 5.506397 9.059386 0.000000 941.550923
B-1 945.103962 3.552989 5.506380 9.059369 0.000000 941.550974
B-2 945.103862 3.552981 5.506381 9.059362 0.000000 941.550882
B-3 945.103833 3.552994 5.506390 9.059384 0.000000 941.550867
_______________________________________________________________________________
DETERMINATION DATE 20-June-97
DISTRIBUTION DATE 25-June-97
Run: 06/30/97 14:49:56 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1995-S19 (POOL # 4188)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4188
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 20,148.39
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,325.10
SUBSERVICER ADVANCES THIS MONTH 16,739.26
MASTER SERVICER ADVANCES THIS MONTH 3,332.70
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 1,421,024.57
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 424,415.11
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 96,906,439.01
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 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 337,339.08
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 545,102.35
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 95.97172490 % 3.16508800 % 0.86318740 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 95.94906570 % 3.18289141 % 0.86804290 %
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 7.85470803
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 156.19
POOL TRADING FACTOR: 81.34941426
................................................................................
Run: 06/30/97 14:49:57 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 26,247,071.55 6.200000 % 1,098,428.48
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 43,265,175.44 7.050000 % 760,888.60
A-5 760947QU8 104,043,000.00 96,788,360.24 0.000000 % 454,408.96
A-6 760947QV6 26,848,000.00 26,530,031.43 7.500000 % 20,632.64
A-7 760947QW4 366,090.95 355,749.94 0.000000 % 4,668.05
A-8 7609473V1 0.00 0.00 0.432148 % 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 6,632,310.24 7.500000 % 5,158.01
M-2 760947RA1 4,474,600.00 4,421,606.04 7.500000 % 3,438.72
M-3 760947RB9 2,983,000.00 2,947,671.47 7.500000 % 2,292.43
B-1 1,789,800.00 1,768,602.87 7.500000 % 1,375.46
B-2 745,700.00 736,868.46 7.500000 % 573.07
B-3 1,193,929.65 1,179,789.58 7.500000 % 917.53
- -------------------------------------------------------------------------------
298,304,120.60 255,171,237.26 2,352,781.95
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 135,449.07 1,233,877.55 0.00 0.00 25,148,643.07
A-2 193,946.42 193,946.42 0.00 0.00 35,848,000.00
A-3 43,606.56 43,606.56 0.00 0.00 8,450,000.00
A-4 253,881.51 1,014,770.11 0.00 0.00 42,504,286.84
A-5 244,885.05 699,294.01 442,911.94 0.00 96,776,863.22
A-6 165,616.09 186,248.73 0.00 0.00 26,509,398.79
A-7 0.00 4,668.05 0.00 0.00 351,081.89
A-8 91,784.22 91,784.22 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 41,402.79 46,560.80 0.00 0.00 6,627,152.23
M-2 27,602.27 31,040.99 0.00 0.00 4,418,167.32
M-3 18,401.10 20,693.53 0.00 0.00 2,945,379.04
B-1 11,040.66 12,416.12 0.00 0.00 1,767,227.41
B-2 4,599.97 5,173.04 0.00 0.00 736,295.39
B-3 7,364.94 8,282.47 0.00 0.00 1,178,872.05
- -------------------------------------------------------------------------------
1,239,580.65 3,592,362.60 442,911.94 0.00 253,261,367.25
===============================================================================
Run: 06/30/97 14:49:57
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-1 699.921908 29.291426 3.611975 32.903401 0.000000 670.630482
A-2 1000.000000 0.000000 5.410244 5.410244 0.000000 1000.000000
A-3 1000.000000 0.000000 5.160540 5.160540 0.000000 1000.000000
A-4 642.393102 11.297529 3.769584 15.067113 0.000000 631.095573
A-5 930.272678 4.367511 2.353691 6.721202 4.257009 930.162175
A-6 988.156713 0.768498 6.168657 6.937155 0.000000 987.388215
A-7 971.752894 12.751066 0.000000 12.751066 0.000000 959.001827
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 988.156715 0.768499 6.168657 6.937156 0.000000 987.388216
M-2 988.156716 0.768498 6.168656 6.937154 0.000000 987.388218
M-3 988.156711 0.768498 6.168656 6.937154 0.000000 987.388213
B-1 988.156705 0.768499 6.168656 6.937155 0.000000 987.388205
B-2 988.156712 0.768499 6.168660 6.937159 0.000000 987.388212
B-3 988.156698 0.768496 6.168655 6.937151 0.000000 987.388202
_______________________________________________________________________________
DETERMINATION DATE 20-June-97
DISTRIBUTION DATE 25-June-97
Run: 06/30/97 14:49:58 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 52,796.97
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 8,775.10
SUBSERVICER ADVANCES THIS MONTH 28,467.12
MASTER SERVICER ADVANCES THIS MONTH 2,687.13
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 7 1,518,407.32
(B) TWO MONTHLY PAYMENTS: 3 858,406.31
(C) THREE OR MORE MONTHLY PAYMENTS: 1 228,855.34
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,267,762.99
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 253,261,367.25
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 958
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 364,241.51
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,711,396.74
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.05895850 % 5.49479500 % 1.44624680 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.01210960 % 5.52421348 % 1.45600830 %
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 8.21640885
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 335.75
POOL TRADING FACTOR: 84.90039184
................................................................................
Run: 06/30/97 14:51:32 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 13,245,689.73 7.500000 % 366,353.42
A-2 760947PT2 73,285,445.00 60,182,117.58 7.500000 % 1,128,372.99
A-3 760947PU9 7,765,738.00 7,765,738.00 7.500000 % 0.00
A-4 760947PV7 33,673,000.00 33,673,000.00 7.500000 % 0.00
A-5 760947PW5 30,185,181.00 29,745,118.50 7.500000 % 26,261.26
A-6 760947PX3 19,608,650.00 15,566,131.92 7.500000 % 348,115.26
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 93,621,182.56 7.500000 % 1,758,567.30
A-11 760947QC8 3,268,319.71 2,986,552.17 0.000000 % 39,759.12
R 760947QD6 100.00 0.00 7.500000 % 0.00
M-1 760947QE4 7,342,463.00 7,235,418.98 7.500000 % 6,387.98
M-2 760947QF1 5,710,804.00 5,627,547.57 7.500000 % 4,968.43
M-3 760947QG9 3,263,317.00 3,215,741.89 7.500000 % 2,839.10
B-1 760947QH7 1,794,824.00 1,768,657.69 7.500000 % 1,561.51
B-2 760947QJ3 1,142,161.00 1,125,509.72 7.500000 % 993.69
B-3 1,957,990.76 1,921,972.52 7.500000 % 1,696.87
- -------------------------------------------------------------------------------
326,331,688.47 283,471,378.83 3,685,876.93
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 82,758.90 449,112.32 0.00 0.00 12,879,336.31
A-2 376,017.09 1,504,390.08 0.00 0.00 59,053,744.59
A-3 48,520.23 48,520.23 0.00 0.00 7,765,738.00
A-4 210,388.47 210,388.47 0.00 0.00 33,673,000.00
A-5 185,847.11 212,108.37 0.00 0.00 29,718,857.24
A-6 97,256.99 445,372.25 0.00 0.00 15,218,016.66
A-7 17,338.16 17,338.16 0.00 0.00 2,775,000.00
A-8 6,435.43 6,435.43 0.00 0.00 1,030,000.00
A-9 12,408.50 12,408.50 0.00 0.00 1,986,000.00
A-10 584,943.94 2,343,511.24 0.00 0.00 91,862,615.26
A-11 0.00 39,759.12 0.00 0.00 2,946,793.05
R 0.00 0.00 0.00 0.00 0.00
M-1 45,206.81 51,594.79 0.00 0.00 7,229,031.00
M-2 35,160.84 40,129.27 0.00 0.00 5,622,579.14
M-3 20,091.92 22,931.02 0.00 0.00 3,212,902.79
B-1 11,050.55 12,612.06 0.00 0.00 1,767,096.18
B-2 7,032.17 8,025.86 0.00 0.00 1,124,516.03
B-3 12,008.46 13,705.33 0.00 0.00 1,920,275.65
- -------------------------------------------------------------------------------
1,752,465.57 5,438,342.50 0.00 0.00 279,785,501.90
===============================================================================
Run: 06/30/97 14:51:32
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-1 756.896556 20.934481 4.729080 25.663561 0.000000 735.962075
A-2 821.201503 15.396959 5.130856 20.527815 0.000000 805.804544
A-3 1000.000000 0.000000 6.247987 6.247987 0.000000 1000.000000
A-4 1000.000000 0.000000 6.247987 6.247987 0.000000 1000.000000
A-5 985.421240 0.870005 6.156899 7.026904 0.000000 984.551235
A-6 793.840061 17.753148 4.959902 22.713050 0.000000 776.086914
A-7 1000.000000 0.000000 6.247986 6.247986 0.000000 1000.000000
A-8 1000.000000 0.000000 6.247990 6.247990 0.000000 1000.000000
A-9 1000.000000 0.000000 6.247986 6.247986 0.000000 1000.000000
A-10 820.930990 15.420254 5.129166 20.549420 0.000000 805.510737
A-11 913.788257 12.165003 0.000000 12.165003 0.000000 901.623253
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 985.421238 0.870005 6.156900 7.026905 0.000000 984.551233
M-2 985.421242 0.870005 6.156898 7.026903 0.000000 984.551237
M-3 985.421242 0.870004 6.156901 7.026905 0.000000 984.551237
B-1 985.421239 0.870007 6.156899 7.026906 0.000000 984.551232
B-2 985.421250 0.870009 6.156899 7.026908 0.000000 984.551241
B-3 981.604489 0.866633 6.133052 6.999685 0.000000 980.737851
_______________________________________________________________________________
DETERMINATION DATE 20-June-97
DISTRIBUTION DATE 25-June-97
Run: 06/30/97 14:51:33 rept2.frg
Page: 3 of 3
NORWEST MORTGAGE, INC. (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1995-R20 (POOL # 10044)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 10044
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 48,521.73
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SPREAD 85,933.35
SUBSERVICER ADVANCES THIS MONTH 20,496.64
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 949,095.21
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 4 1,499,876.38
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 246,653.35
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 279,785,501.90
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 986
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 3,435,032.21
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 92.55045320 % 5.73247000 % 1.71707680 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 92.45900230 % 5.74172458 % 1.73815570 %
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 8.05922476
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 324.79
POOL TRADING FACTOR: 85.73654101
................................................................................
Run: 06/30/97 14:50:01 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 173,876,000.00 136,687,133.59 6.850000 % 2,304,731.49
A-2 760947RD5 25,000,000.00 21,012,709.99 7.250000 % 247,107.10
A-3 760947RE3 22,600,422.00 22,600,422.00 7.000000 % 0.00
A-4 760947RF0 15,842,000.00 14,198,741.63 6.750000 % 108,039.19
A-5 760947RG8 11,649,000.00 11,006,707.11 6.900000 % 42,228.78
A-6 760947RU7 73,856,000.00 75,499,258.37 0.000000 % 0.00
A-7 760947RH6 93,000,000.00 81,325,476.39 7.250000 % 723,513.37
A-8 760947RJ2 6,350,000.00 6,992,292.89 7.250000 % 0.00
A-9 760947RK9 20,348,738.00 15,996,518.61 7.250000 % 269,723.12
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 178,301.34 169,119.08 0.000000 % 198.13
A-14 7609473W9 0.00 0.00 0.629759 % 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 11,798,679.48 7.250000 % 9,066.81
M-2 760947RS2 6,634,109.00 6,554,822.05 7.250000 % 5,037.12
M-3 760947RT0 5,307,287.00 5,243,857.44 7.250000 % 4,029.69
B-1 760947RV5 3,184,372.00 3,146,314.26 7.250000 % 2,417.82
B-2 760947RW3 1,326,822.00 1,310,964.60 7.250000 % 1,007.42
B-3 760947RX1 2,122,914.66 2,091,780.36 7.250000 % 1,607.45
- -------------------------------------------------------------------------------
530,728,720.00 473,145,955.85 3,718,707.49
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 779,954.35 3,084,685.84 0.00 0.00 134,382,402.10
A-2 126,902.76 374,009.86 0.00 0.00 20,765,602.89
A-3 131,784.88 131,784.88 0.00 0.00 22,600,422.00
A-4 79,837.07 187,876.26 0.00 0.00 14,090,702.44
A-5 63,264.12 105,492.90 0.00 0.00 10,964,478.33
A-6 407,591.74 407,591.74 108,039.19 0.00 75,607,297.56
A-7 491,151.64 1,214,665.01 0.00 0.00 80,601,963.02
A-8 0.00 0.00 42,228.78 0.00 7,034,521.67
A-9 96,608.30 366,331.42 0.00 0.00 15,726,795.49
A-10 19,872.32 19,872.32 0.00 0.00 2,511,158.00
A-11 236,575.26 236,575.26 0.00 0.00 40,000,000.00
A-12 90,590.00 90,590.00 0.00 0.00 15,000,000.00
A-13 0.00 198.13 0.00 0.00 168,920.95
A-14 248,210.70 248,210.70 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 71,256.16 80,322.97 0.00 0.00 11,789,612.67
M-2 39,586.75 44,623.87 0.00 0.00 6,549,784.93
M-3 31,669.40 35,699.09 0.00 0.00 5,239,827.75
B-1 19,001.64 21,419.46 0.00 0.00 3,143,896.44
B-2 7,917.35 8,924.77 0.00 0.00 1,309,957.18
B-3 12,632.96 14,240.41 0.00 0.00 2,090,172.91
- -------------------------------------------------------------------------------
2,954,407.40 6,673,114.89 150,267.97 0.00 469,577,516.33
===============================================================================
Run: 06/30/97 14:50:01
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-1 786.118461 13.255029 4.485693 17.740722 0.000000 772.863432
A-2 840.508400 9.884284 5.076110 14.960394 0.000000 830.624116
A-3 1000.000000 0.000000 5.831080 5.831080 0.000000 1000.000000
A-4 896.272038 6.819795 5.039583 11.859378 0.000000 889.452243
A-5 944.862830 3.625099 5.430863 9.055962 0.000000 941.237731
A-6 1022.249490 0.000000 5.518736 5.518736 1.462836 1023.712326
A-7 874.467488 7.779714 5.281200 13.060914 0.000000 866.687774
A-8 1101.148487 0.000000 0.000000 0.000000 6.650202 1107.798688
A-9 786.118461 13.255029 4.747631 18.002660 0.000000 772.863432
A-10 1000.000000 0.000000 7.913608 7.913608 0.000000 1000.000000
A-11 1000.000000 0.000000 5.914382 5.914382 0.000000 1000.000000
A-12 1000.000000 0.000000 6.039333 6.039333 0.000000 1000.000000
A-13 948.501453 1.111209 0.000000 1.111209 0.000000 947.390244
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 988.048590 0.759276 5.967155 6.726431 0.000000 987.289314
M-2 988.048591 0.759276 5.967154 6.726430 0.000000 987.289315
M-3 988.048591 0.759275 5.967154 6.726429 0.000000 987.289316
B-1 988.048589 0.759277 5.967155 6.726432 0.000000 987.289312
B-2 988.048585 0.759273 5.967153 6.726426 0.000000 987.289312
B-3 985.334173 0.757190 5.950762 6.707952 0.000000 984.576982
_______________________________________________________________________________
DETERMINATION DATE 20-June-97
DISTRIBUTION DATE 25-June-97
Run: 06/30/97 14:50:02 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 96,850.76
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 7,359.03
SUBSERVICER ADVANCES THIS MONTH 67,111.30
MASTER SERVICER ADVANCES THIS MONTH 2,621.58
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 22 5,525,802.37
(B) TWO MONTHLY PAYMENTS: 6 1,430,508.46
(C) THREE OR MORE MONTHLY PAYMENTS: 3 686,833.55
FORECLOSURES
NUMBER OF LOANS 7
AGGREGATE PRINCIPAL BALANCE 1,493,097.63
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 469,577,516.33
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,731
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 355,357.67
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 3,204,822.93
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.62623790 % 4.98911500 % 1.38464690 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.58272260 % 5.02137017 % 1.39410030 %
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 8.16903287
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 336.75
POOL TRADING FACTOR: 88.47787931
................................................................................
Run: 06/30/97 14:50:03 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 45,144,670.98 6.750000 % 530,755.61
A-2 760947SA0 20,391,493.00 20,391,493.00 6.750000 % 0.00
A-3 760947SB8 29,250,000.00 25,306,212.87 6.750000 % 204,946.61
A-4 760947SC6 313,006.32 282,867.10 0.000000 % 1,518.71
A-5 7609473X7 0.00 0.00 0.559762 % 0.00
R 760947SD4 100.00 0.00 6.750000 % 0.00
M-1 760947SE2 1,364,000.00 1,290,003.59 6.750000 % 4,972.01
M-2 760947SF9 818,000.00 773,623.85 6.750000 % 2,981.75
M-3 760947SG7 546,000.00 516,379.75 6.750000 % 1,990.26
B-1 491,000.00 464,363.45 6.750000 % 1,789.78
B-2 273,000.00 258,189.86 6.750000 % 995.13
B-3 327,627.84 309,854.33 6.750000 % 1,194.25
- -------------------------------------------------------------------------------
109,132,227.16 94,737,658.78 751,144.11
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 253,777.97 784,533.58 0.00 0.00 44,613,915.37
A-2 114,629.52 114,629.52 0.00 0.00 20,391,493.00
A-3 142,257.31 347,203.92 0.00 0.00 25,101,266.26
A-4 0.00 1,518.71 0.00 0.00 281,348.39
A-5 44,164.17 44,164.17 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 7,251.68 12,223.69 0.00 0.00 1,285,031.58
M-2 4,348.87 7,330.62 0.00 0.00 770,642.10
M-3 2,902.80 4,893.06 0.00 0.00 514,389.49
B-1 2,610.39 4,400.17 0.00 0.00 462,573.67
B-2 1,451.40 2,446.53 0.00 0.00 257,194.73
B-3 1,741.83 2,936.08 0.00 0.00 308,660.08
- -------------------------------------------------------------------------------
575,135.94 1,326,280.05 0.00 0.00 93,986,514.67
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 815.504010 9.587695 4.584305 14.172000 0.000000 805.916315
A-2 1000.000000 0.000000 5.621438 5.621438 0.000000 1000.000000
A-3 865.169671 7.006722 4.863498 11.870220 0.000000 858.162949
A-4 903.710507 4.852011 0.000000 4.852011 0.000000 898.858496
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 945.750433 3.645169 5.316481 8.961650 0.000000 942.105264
M-2 945.750428 3.645171 5.316467 8.961638 0.000000 942.105257
M-3 945.750458 3.645165 5.316484 8.961649 0.000000 942.105293
B-1 945.750407 3.645173 5.316477 8.961650 0.000000 942.105234
B-2 945.750403 3.645165 5.316484 8.961649 0.000000 942.105238
B-3 945.750917 3.645111 5.316490 8.961601 0.000000 942.105766
_______________________________________________________________________________
DETERMINATION DATE 20-June-97
DISTRIBUTION DATE 25-June-97
Run: 06/30/97 14:50:04 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 19,533.88
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,871.98
SUBSERVICER ADVANCES THIS MONTH 9,235.23
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 922,711.00
(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 93,986,514.67
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 347
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 385,857.53
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.17550920 % 2.73147300 % 1.09301780 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.15977240 % 2.73450205 % 1.09751520 %
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 7.59160553
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 155.99
POOL TRADING FACTOR: 86.12168661
................................................................................
Run: 06/30/97 14:50:00 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 21,910,161.21 7.000000 % 304,611.09
A-2 760947SJ1 50,172,797.00 43,650,309.20 7.400000 % 507,685.14
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 33,131,480.89 7.250000 % 47,639.60
A-6 760947SN2 45,513,473.00 38,613,335.15 7.250000 % 537,079.96
A-7 760947SP7 8,560,000.00 8,560,000.00 7.125000 % 0.00
A-8 760947SQ5 77,000,000.00 67,226,248.07 7.250000 % 760,750.93
A-9 760947SR3 36,574,716.00 28,718,184.09 7.250000 % 611,521.96
A-10 7609473Y5 0.00 0.00 0.627816 % 0.00
R 760947SS1 100.00 0.00 7.250000 % 0.00
M-1 760947ST9 8,000,000.00 7,909,627.52 7.250000 % 11,373.22
M-2 760947SU6 5,333,000.00 5,272,755.44 7.250000 % 7,581.67
M-3 760947SV4 3,555,400.00 3,515,236.19 7.250000 % 5,054.54
B-1 1,244,400.00 1,230,342.56 7.250000 % 1,769.10
B-2 888,900.00 878,858.48 7.250000 % 1,263.71
B-3 1,422,085.30 1,406,020.66 7.250000 % 2,021.73
- -------------------------------------------------------------------------------
355,544,080.30 319,968,085.46 2,798,352.65
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 127,771.51 432,382.60 0.00 0.00 21,605,550.12
A-2 269,097.39 776,782.53 0.00 0.00 43,142,624.06
A-3 150,668.03 150,668.03 0.00 0.00 24,945,526.00
A-4 199,316.10 199,316.10 0.00 0.00 33,000,000.00
A-5 200,110.22 247,749.82 0.00 0.00 33,083,841.29
A-6 233,219.98 770,299.94 0.00 0.00 38,076,255.19
A-7 50,809.98 50,809.98 0.00 0.00 8,560,000.00
A-8 406,038.59 1,166,789.52 0.00 0.00 66,465,497.14
A-9 173,454.44 784,976.40 0.00 0.00 28,106,662.13
A-10 167,351.50 167,351.50 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 47,773.21 59,146.43 0.00 0.00 7,898,254.30
M-2 31,846.82 39,428.49 0.00 0.00 5,265,173.77
M-3 21,231.62 26,286.16 0.00 0.00 3,510,181.65
B-1 7,431.12 9,200.22 0.00 0.00 1,228,573.46
B-2 5,308.20 6,571.91 0.00 0.00 877,594.77
B-3 8,492.20 10,513.93 0.00 0.00 1,403,998.93
- -------------------------------------------------------------------------------
2,099,920.91 4,898,273.56 0.00 0.00 317,169,732.81
===============================================================================
Run: 06/30/97 14:50:00
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-1 848.453174 11.795817 4.947848 16.743665 0.000000 836.657358
A-2 869.999518 10.118733 5.363412 15.482145 0.000000 859.880785
A-3 1000.000000 0.000000 6.039882 6.039882 0.000000 1000.000000
A-4 1000.000000 0.000000 6.039882 6.039882 0.000000 1000.000000
A-5 988.703438 1.421652 5.971652 7.393304 0.000000 987.281786
A-6 848.393511 11.800461 5.124197 16.924658 0.000000 836.593050
A-7 1000.000000 0.000000 5.935745 5.935745 0.000000 1000.000000
A-8 873.068157 9.879882 5.273228 15.153110 0.000000 863.188275
A-9 785.192265 16.719801 4.742469 21.462270 0.000000 768.472464
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 988.703440 1.421653 5.971651 7.393304 0.000000 987.281788
M-2 988.703439 1.421652 5.971652 7.393304 0.000000 987.281787
M-3 988.703434 1.421652 5.971654 7.393306 0.000000 987.281783
B-1 988.703439 1.421649 5.971649 7.393298 0.000000 987.281790
B-2 988.703431 1.421656 5.971650 7.393306 0.000000 987.281775
B-3 988.703462 1.421652 5.971653 7.393305 0.000000 987.281797
_______________________________________________________________________________
DETERMINATION DATE 20-June-97
DISTRIBUTION DATE 25-June-97
Run: 06/30/97 14:50:00 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1996-S3 (POOL # 4191)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4191
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 66,281.20
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 3,404.09
SUBSERVICER ADVANCES THIS MONTH 35,965.23
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 17 4,004,083.53
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 347,243.06
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 626,760.90
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 317,169,732.81
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,106
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 2,338,272.01
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 211,721.69
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.68285720 % 5.21852600 % 1.09861630 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.63628530 % 5.25699901 % 1.10671570 %
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 8.17063506
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 336.75
POOL TRADING FACTOR: 89.20686643
................................................................................
Run: 06/30/97 14:50:04 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-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 43,112,620.17 7.125000 % 743,998.14
A-2 760947TF8 59,147,000.00 48,320,741.01 7.250000 % 833,875.12
A-3 760947TG6 50,000,000.00 43,087,618.44 7.250000 % 532,415.03
A-4 760947TH4 2,000,000.00 1,729,034.55 6.812500 % 20,870.68
A-5 760947TJ0 18,900,000.00 16,339,377.32 7.000000 % 197,227.83
A-6 760947TK7 25,500,000.00 22,045,191.70 7.250000 % 266,101.03
A-7 760947TL5 30,750,000.00 26,583,907.58 7.500000 % 320,886.54
A-8 760947TM3 87,500,000.00 78,254,168.55 7.350000 % 712,145.24
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 60,600,100.92 7.250000 % 47,575.22
A-14 760947TT8 709,256.16 666,147.25 0.000000 % 17,100.73
A-15 7609473Z2 0.00 0.00 0.506329 % 0.00
R 760947TU5 100.00 0.00 7.250000 % 0.00
M-1 760947TV3 12,822,700.00 12,683,951.39 7.250000 % 9,957.77
M-2 760947TW1 7,123,700.00 7,046,617.69 7.250000 % 5,532.08
M-3 760947TX9 6,268,900.00 6,201,067.07 7.250000 % 4,868.26
B-1 2,849,500.00 2,818,666.86 7.250000 % 2,212.85
B-2 1,424,700.00 1,409,283.97 7.250000 % 1,106.38
B-3 2,280,382.97 2,023,581.19 7.250000 % 1,588.67
- -------------------------------------------------------------------------------
569,896,239.13 521,507,075.66 3,717,461.57
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 255,870.89 999,869.03 0.00 0.00 42,368,622.03
A-2 291,812.03 1,125,687.15 0.00 0.00 47,486,865.89
A-3 260,208.87 792,623.90 0.00 0.00 42,555,203.41
A-4 9,811.64 30,682.32 0.00 0.00 1,708,163.87
A-5 95,271.96 292,499.79 0.00 0.00 16,142,149.49
A-6 133,132.32 399,233.35 0.00 0.00 21,779,090.67
A-7 166,077.84 486,964.38 0.00 0.00 26,263,021.04
A-8 479,100.27 1,191,245.51 0.00 0.00 77,542,023.31
A-9 122,551.35 122,551.35 0.00 0.00 21,400,000.00
A-10 185,960.37 185,960.37 0.00 0.00 30,271,000.00
A-11 326,652.95 326,652.95 0.00 0.00 54,090,000.00
A-12 258,616.86 258,616.86 0.00 0.00 42,824,000.00
A-13 365,967.87 413,543.09 0.00 0.00 60,552,525.70
A-14 0.00 17,100.73 0.00 0.00 649,046.52
A-15 219,950.46 219,950.46 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 76,599.19 86,556.96 0.00 0.00 12,673,993.62
M-2 42,554.98 48,087.06 0.00 0.00 7,041,085.61
M-3 37,448.64 42,316.90 0.00 0.00 6,196,198.81
B-1 17,022.11 19,234.96 0.00 0.00 2,816,454.01
B-2 8,510.75 9,617.13 0.00 0.00 1,408,177.59
B-3 12,220.53 13,809.20 0.00 0.00 2,021,992.52
- -------------------------------------------------------------------------------
3,365,341.88 7,082,803.45 0.00 0.00 517,789,614.09
===============================================================================
Run: 06/30/97 14:50:04
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-1 816.960134 14.098350 4.848611 18.946961 0.000000 802.861783
A-2 816.960133 14.098350 4.933674 19.032024 0.000000 802.861783
A-3 861.752369 10.648301 5.204177 15.852478 0.000000 851.104068
A-4 864.517275 10.435340 4.905820 15.341160 0.000000 854.081935
A-5 864.517319 10.435335 5.040844 15.476179 0.000000 854.081984
A-6 864.517322 10.435335 5.220875 15.656210 0.000000 854.081987
A-7 864.517320 10.435335 5.400905 15.836240 0.000000 854.081985
A-8 894.333355 8.138803 5.475432 13.614235 0.000000 886.194552
A-9 1000.000000 0.000000 5.726699 5.726699 0.000000 1000.000000
A-10 1000.000000 0.000000 6.143186 6.143186 0.000000 1000.000000
A-11 1000.000000 0.000000 6.039064 6.039064 0.000000 1000.000000
A-12 1000.000000 0.000000 6.039064 6.039064 0.000000 1000.000000
A-13 989.179454 0.776573 5.973718 6.750291 0.000000 988.402881
A-14 939.219548 24.110795 0.000000 24.110795 0.000000 915.108753
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 989.179454 0.776574 5.973718 6.750292 0.000000 988.402881
M-2 989.179456 0.776574 5.973719 6.750293 0.000000 988.402882
M-3 989.179453 0.776573 5.973718 6.750291 0.000000 988.402879
B-1 989.179456 0.776575 5.973718 6.750293 0.000000 988.402881
B-2 989.179455 0.776571 5.973714 6.750285 0.000000 988.402885
B-3 887.386556 0.696659 5.358981 6.055640 0.000000 886.689888
_______________________________________________________________________________
DETERMINATION DATE 20-June-97
DISTRIBUTION DATE 25-June-97
Run: 06/30/97 14:50:05 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 110,088.50
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,665.73
SUBSERVICER ADVANCES THIS MONTH 57,038.00
MASTER SERVICER ADVANCES THIS MONTH 2,573.59
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 15 3,608,524.33
(B) TWO MONTHLY PAYMENTS: 3 654,127.18
(C) THREE OR MORE MONTHLY PAYMENTS: 1 220,245.63
FORECLOSURES
NUMBER OF LOANS 8
AGGREGATE PRINCIPAL BALANCE 3,426,593.40
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 517,789,614.09
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,784
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 1
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 336,917.07
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 3,307,973.21
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.82092180 % 4.97880200 % 1.20027660 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.78159360 % 5.00420969 % 1.20791610 %
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 8.04516089
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 337.90
POOL TRADING FACTOR: 90.85682244
................................................................................
Run: 06/30/97 14:50:06 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 43,240,422.48 6.750000 % 662,040.28
A-2 760947SX0 21,274,070.00 21,274,070.00 6.750000 % 0.00
A-3 760947SY8 38,926,942.00 32,845,981.40 6.750000 % 337,061.67
A-4 760947SZ5 177,268.15 161,089.79 0.000000 % 696.53
A-5 7609474J7 0.00 0.00 0.516987 % 0.00
R 760947TA9 100.00 0.00 6.750000 % 0.00
M-1 760947TB7 1,493,000.00 1,419,006.45 6.750000 % 5,364.32
M-2 760947TC5 597,000.00 567,412.47 6.750000 % 2,145.01
M-3 760947TD3 597,000.00 567,412.47 6.750000 % 2,145.01
B-1 597,000.00 567,412.47 6.750000 % 2,145.01
B-2 299,000.00 284,181.48 6.750000 % 1,074.30
B-3 298,952.57 284,136.43 6.750000 % 1,074.14
- -------------------------------------------------------------------------------
119,444,684.72 101,211,125.44 1,013,746.27
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 242,944.38 904,984.66 0.00 0.00 42,578,382.20
A-2 119,527.41 119,527.41 0.00 0.00 21,274,070.00
A-3 184,543.68 521,605.35 0.00 0.00 32,508,919.73
A-4 0.00 696.53 0.00 0.00 160,393.26
A-5 43,553.32 43,553.32 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 7,972.62 13,336.94 0.00 0.00 1,413,642.13
M-2 3,187.99 5,333.00 0.00 0.00 565,267.46
M-3 3,187.99 5,333.00 0.00 0.00 565,267.46
B-1 3,187.99 5,333.00 0.00 0.00 565,267.46
B-2 1,596.66 2,670.96 0.00 0.00 283,107.18
B-3 1,596.41 2,670.55 0.00 0.00 283,062.29
- -------------------------------------------------------------------------------
611,298.45 1,625,044.72 0.00 0.00 100,197,379.17
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 783.563110 11.996884 4.402414 16.399298 0.000000 771.566226
A-2 1000.000000 0.000000 5.618455 5.618455 0.000000 1000.000000
A-3 843.785299 8.658827 4.740770 13.399597 0.000000 835.126472
A-4 908.735100 3.929245 0.000000 3.929245 0.000000 904.805855
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 950.439685 3.592981 5.340000 8.932981 0.000000 946.846705
M-2 950.439648 3.592982 5.340017 8.932999 0.000000 946.846667
M-3 950.439648 3.592982 5.340017 8.932999 0.000000 946.846667
B-1 950.439648 3.592982 5.340017 8.932999 0.000000 946.846667
B-2 950.439732 3.592977 5.340000 8.932977 0.000000 946.846756
B-3 950.439831 3.592878 5.340011 8.932889 0.000000 946.846819
_______________________________________________________________________________
DETERMINATION DATE 20-June-97
DISTRIBUTION DATE 25-June-97
Run: 06/30/97 14:50:07 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1996-S5 (POOL # 4197)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4197
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 22,231.35
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,201.28
SUBSERVICER ADVANCES THIS MONTH 7,874.93
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 810,328.21
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 100,197,379.17
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 353
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 631,065.45
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.34877740 % 2.52729400 % 1.12392870 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.32574500 % 2.53916527 % 1.13101860 %
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 7.57622025
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 157.24
POOL TRADING FACTOR: 83.88600916
................................................................................
Run: 06/30/97 14:50:08 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-S6 (POOL # 4198)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4198
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947UK5 68,000,000.00 60,046,659.74 6.625000 % 436,836.78
A-2 760947UL3 50,000,000.00 42,748,425.06 6.625000 % 398,292.36
A-3 760947UM1 12,000,000.00 12,000,000.00 6.625000 % 0.00
A-4 760947UN9 10,424,000.00 9,151,891.03 6.000000 % 94,890.35
A-5 760947UP4 40,000,000.00 36,305,201.47 6.625000 % 256,886.66
A-6 760947UQ2 9,032,000.00 9,032,000.00 7.000000 % 0.00
A-7 760947UR0 9,317,000.00 6,262,468.42 8.000000 % 0.00
A-8 760947US8 1,331,000.00 894,638.35 0.000000 % 0.00
A-9 760947UT6 67,509,000.00 66,235,855.19 0.000000 % 156,197.39
A-10 760947UU3 27,446,000.00 27,137,051.38 7.000000 % 21,878.85
A-11 760947UV1 15,000,000.00 14,831,151.01 7.000000 % 11,957.40
A-12 760947UW9 72,100,000.00 63,786,703.27 6.625000 % 577,994.98
A-13 760947UX7 17,900,000.00 17,900,000.00 6.625000 % 0.00
A-14 7609474A6 0.00 0.00 0.637930 % 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 9,442,499.48 7.000000 % 7,612.88
M-2 760947VB4 5,306,000.00 5,246,272.48 7.000000 % 4,229.73
M-3 760947VC2 4,669,000.00 4,616,442.93 7.000000 % 3,721.94
B-1 2,335,000.00 2,308,715.84 7.000000 % 1,861.37
B-2 849,000.00 839,443.15 7.000000 % 676.79
B-3 1,698,373.98 1,679,256.07 7.000000 % 1,353.86
- -------------------------------------------------------------------------------
424,466,573.98 390,464,674.87 1,974,391.34
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 331,401.81 768,238.59 0.00 0.00 59,609,822.96
A-2 235,931.61 634,223.97 0.00 0.00 42,350,132.70
A-3 66,228.86 66,228.86 0.00 0.00 12,000,000.00
A-4 45,744.86 140,635.21 0.00 0.00 9,057,000.68
A-5 200,371.01 457,257.67 0.00 0.00 36,048,314.81
A-6 52,669.86 52,669.86 0.00 0.00 9,032,000.00
A-7 41,736.47 41,736.47 0.00 0.00 6,262,468.42
A-8 0.00 0.00 0.00 0.00 894,638.35
A-9 371,709.03 527,906.42 94,890.35 0.00 66,174,548.15
A-10 158,248.95 180,127.80 0.00 0.00 27,115,172.53
A-11 86,487.44 98,444.84 0.00 0.00 14,819,193.61
A-12 352,043.38 930,038.36 0.00 0.00 63,208,708.29
A-13 98,791.38 98,791.38 0.00 0.00 17,900,000.00
A-14 207,508.04 207,508.04 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 55,063.67 62,676.55 0.00 0.00 9,434,886.60
M-2 30,593.49 34,823.22 0.00 0.00 5,242,042.75
M-3 26,920.66 30,642.60 0.00 0.00 4,612,720.99
B-1 13,463.21 15,324.58 0.00 0.00 2,306,854.47
B-2 4,895.19 5,571.98 0.00 0.00 838,766.36
B-3 9,792.53 11,146.39 0.00 0.00 1,677,902.21
- -------------------------------------------------------------------------------
2,389,601.45 4,363,992.79 94,890.35 0.00 388,585,173.88
===============================================================================
Run: 06/30/97 14:50:08
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-1 883.039114 6.424070 4.873556 11.297626 0.000000 876.615044
A-2 854.968501 7.965847 4.718632 12.684479 0.000000 847.002654
A-3 1000.000000 0.000000 5.519072 5.519072 0.000000 1000.000000
A-4 877.963453 9.103065 4.388417 13.491482 0.000000 868.860388
A-5 907.630037 6.422167 5.009275 11.431442 0.000000 901.207870
A-6 1000.000000 0.000000 5.831473 5.831473 0.000000 1000.000000
A-7 672.155031 0.000000 4.479604 4.479604 0.000000 672.155031
A-8 672.155034 0.000000 0.000000 0.000000 0.000000 672.155034
A-9 981.141110 2.313727 5.506066 7.819793 1.405596 980.232979
A-10 988.743401 0.797160 5.765829 6.562989 0.000000 987.946241
A-11 988.743401 0.797160 5.765829 6.562989 0.000000 987.946241
A-12 884.697688 8.016574 4.882710 12.899284 0.000000 876.681114
A-13 1000.000000 0.000000 5.519072 5.519072 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-1 988.743401 0.797160 5.765829 6.562989 0.000000 987.946241
M-2 988.743400 0.797160 5.765829 6.562989 0.000000 987.946240
M-3 988.743399 0.797160 5.765830 6.562990 0.000000 987.946239
B-1 988.743400 0.797161 5.765829 6.562990 0.000000 987.946240
B-2 988.743404 0.797161 5.765830 6.562991 0.000000 987.946243
B-3 988.743404 0.797162 5.765827 6.562989 0.000000 987.946253
_______________________________________________________________________________
DETERMINATION DATE 20-June-97
DISTRIBUTION DATE 25-June-97
Run: 06/30/97 14:50:09 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1996-S6 (POOL # 4198)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4198
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 87,049.72
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 15,489.14
SUBSERVICER ADVANCES THIS MONTH 60,308.64
MASTER SERVICER ADVANCES THIS MONTH 762.58
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 14 3,568,031.11
(B) TWO MONTHLY PAYMENTS: 2 864,799.92
(C) THREE OR MORE MONTHLY PAYMENTS: 4 1,473,467.31
FORECLOSURES
NUMBER OF LOANS 7
AGGREGATE PRINCIPAL BALANCE 2,443,801.28
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 388,585,173.88
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,346
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 100,519.39
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,564,694.53
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.81951010 % 4.94416400 % 1.23632570 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.79462340 % 4.96407265 % 1.24130390 %
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 7.96084916
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 337.15
POOL TRADING FACTOR: 91.54670773
................................................................................
Run: 06/30/97 14:50:10 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 15,699,632.98 5.000000 % 1,551,564.32
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 136,575,000.00 119,778,334.69 6.375000 % 1,005,380.29
A-6 760947VW8 123,614,000.00 127,269,942.70 0.000000 % 151,747.46
A-7 760947VJ7 66,675,000.00 60,427,825.47 7.000000 % 518,515.34
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 19,779,456.59 7.000000 % 15,987.86
A-12 760947VP3 38,585,000.00 38,159,516.63 7.000000 % 30,844.57
A-13 760947VQ1 698,595.74 672,959.07 0.000000 % 2,254.12
A-14 7609474B4 0.00 0.00 0.598263 % 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 12,415,564.90 7.000000 % 10,035.58
M-2 760947VU2 6,974,500.00 6,897,591.01 7.000000 % 5,575.37
M-3 760947VV0 6,137,500.00 6,069,820.73 7.000000 % 4,906.27
B-1 760947VX6 3,069,000.00 3,035,157.63 7.000000 % 2,453.34
B-2 760947VY4 1,116,000.00 1,103,693.68 7.000000 % 892.12
B-3 2,231,665.53 2,207,056.59 7.000000 % 1,783.98
- -------------------------------------------------------------------------------
557,958,461.27 523,614,552.67 3,301,940.62
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 65,393.03 1,616,957.35 0.00 0.00 14,148,068.66
A-2 122,958.42 122,958.42 0.00 0.00 28,800,000.00
A-3 126,121.94 126,121.94 0.00 0.00 26,330,000.00
A-4 167,170.46 167,170.46 0.00 0.00 34,157,000.00
A-5 636,107.32 1,641,487.61 0.00 0.00 118,772,954.40
A-6 473,299.45 625,046.91 461,792.26 0.00 127,579,987.50
A-7 352,376.50 870,891.84 0.00 0.00 59,909,310.13
A-8 60,856.09 60,856.09 0.00 0.00 10,436,000.00
A-9 38,195.42 38,195.42 0.00 0.00 6,550,000.00
A-10 22,304.96 22,304.96 0.00 0.00 3,825,000.00
A-11 115,341.16 131,329.02 0.00 0.00 19,763,468.73
A-12 222,521.94 253,366.51 0.00 0.00 38,128,672.06
A-13 0.00 2,254.12 0.00 0.00 670,704.95
A-14 260,961.26 260,961.26 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 72,399.65 82,435.23 0.00 0.00 12,405,529.32
M-2 40,222.35 45,797.72 0.00 0.00 6,892,015.64
M-3 35,395.32 40,301.59 0.00 0.00 6,064,914.46
B-1 17,699.11 20,152.45 0.00 0.00 3,032,704.29
B-2 6,436.03 7,328.15 0.00 0.00 1,102,801.56
B-3 12,870.15 14,654.13 0.00 0.00 2,205,272.61
- -------------------------------------------------------------------------------
2,848,630.56 6,150,571.18 461,792.26 0.00 520,774,404.31
===============================================================================
Run: 06/30/97 14:50:10
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-1 529.855990 52.364641 2.206987 54.571628 0.000000 477.491349
A-2 1000.000000 0.000000 4.269390 4.269390 0.000000 1000.000000
A-3 1000.000000 0.000000 4.790047 4.790047 0.000000 1000.000000
A-4 1000.000000 0.000000 4.894179 4.894179 0.000000 1000.000000
A-5 877.015081 7.361379 4.657568 12.018947 0.000000 869.653702
A-6 1029.575474 1.227591 3.828850 5.056441 3.735760 1032.083643
A-7 906.304094 7.776758 5.284987 13.061745 0.000000 898.527336
A-8 1000.000000 0.000000 5.831362 5.831362 0.000000 1000.000000
A-9 1000.000000 0.000000 5.831362 5.831362 0.000000 1000.000000
A-10 1000.000000 0.000000 5.831362 5.831362 0.000000 1000.000000
A-11 988.972830 0.799393 5.767058 6.566451 0.000000 988.173437
A-12 988.972830 0.799393 5.767058 6.566451 0.000000 988.173437
A-13 963.302568 3.226644 0.000000 3.226644 0.000000 960.075923
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 988.972829 0.799393 5.767058 6.566451 0.000000 988.173436
M-2 988.972831 0.799394 5.767059 6.566453 0.000000 988.173438
M-3 988.972828 0.799392 5.767058 6.566450 0.000000 988.173435
B-1 988.972835 0.799394 5.767061 6.566455 0.000000 988.173441
B-2 988.972832 0.799391 5.767052 6.566443 0.000000 988.173441
B-3 988.972837 0.799394 5.767060 6.566454 0.000000 988.173443
_______________________________________________________________________________
DETERMINATION DATE 20-June-97
DISTRIBUTION DATE 25-June-97
Run: 06/30/97 14:50:11 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 108,882.65
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 18,738.70
SUBSERVICER ADVANCES THIS MONTH 63,120.14
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 20 5,196,179.98
(B) TWO MONTHLY PAYMENTS: 2 1,182,289.07
(C) THREE OR MORE MONTHLY PAYMENTS: 1 422,794.21
FORECLOSURES
NUMBER OF LOANS 6
AGGREGATE PRINCIPAL BALANCE 1,929,300.38
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 520,774,404.31
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,772
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,416,807.98
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.93261410 % 4.85388400 % 1.21350220 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.90443910 % 4.87014323 % 1.21913740 %
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 7.89678987
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 337.90
POOL TRADING FACTOR: 93.33569440
................................................................................
Run: 06/30/97 14:50:11 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES SERIES 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 53,515,515.47 6.750000 % 615,539.02
A-2 760947UB5 39,034,000.00 33,849,905.51 6.750000 % 496,519.39
A-3 760947UC3 6,047,000.00 6,047,000.00 6.750000 % 0.00
A-4 760947UD1 5,000,000.00 4,771,603.30 6.750000 % 17,260.78
A-5 760947UE9 229,143.79 217,047.80 0.000000 % 893.25
A-6 7609474C2 0.00 0.00 0.509536 % 0.00
R 760947UF6 100.00 0.00 6.750000 % 0.00
M-1 760947UG4 1,425,200.00 1,360,097.60 6.750000 % 4,920.01
M-2 760947UH2 570,100.00 544,058.13 6.750000 % 1,968.07
M-3 760947UJ8 570,100.00 544,058.13 6.750000 % 1,968.07
B-1 570,100.00 544,058.13 6.750000 % 1,968.07
B-2 285,000.00 271,981.34 6.750000 % 983.86
B-3 285,969.55 272,906.55 6.750000 % 987.23
- -------------------------------------------------------------------------------
114,016,713.34 101,938,231.96 1,143,007.75
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 300,820.07 916,359.09 0.00 0.00 52,899,976.45
A-2 190,276.24 686,795.63 0.00 0.00 33,353,386.12
A-3 33,991.25 33,991.25 0.00 0.00 6,047,000.00
A-4 26,822.02 44,082.80 0.00 0.00 4,754,342.52
A-5 0.00 893.25 0.00 0.00 216,154.55
A-6 43,254.91 43,254.91 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 7,645.35 12,565.36 0.00 0.00 1,355,177.59
M-2 3,058.25 5,026.32 0.00 0.00 542,090.06
M-3 3,058.25 5,026.32 0.00 0.00 542,090.06
B-1 3,058.25 5,026.32 0.00 0.00 542,090.06
B-2 1,528.86 2,512.72 0.00 0.00 270,997.48
B-3 1,534.06 2,521.29 0.00 0.00 271,919.32
- -------------------------------------------------------------------------------
615,047.51 1,758,055.26 0.00 0.00 100,795,224.21
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 891.925258 10.258984 5.013668 15.272652 0.000000 881.666274
A-2 867.190283 12.720177 4.874628 17.594805 0.000000 854.470106
A-3 1000.000000 0.000000 5.621176 5.621176 0.000000 1000.000000
A-4 954.320660 3.452156 5.364404 8.816560 0.000000 950.868504
A-5 947.212229 3.898207 0.000000 3.898207 0.000000 943.314021
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 954.320516 3.452154 5.364405 8.816559 0.000000 950.868362
M-2 954.320523 3.452149 5.364410 8.816559 0.000000 950.868374
M-3 954.320523 3.452149 5.364410 8.816559 0.000000 950.868374
B-1 954.320523 3.452149 5.364410 8.816559 0.000000 950.868374
B-2 954.320491 3.452140 5.364421 8.816561 0.000000 950.868351
B-3 954.320311 3.452151 5.364417 8.816568 0.000000 950.868091
_______________________________________________________________________________
DETERMINATION DATE 20-June-97
DISTRIBUTION DATE 25-June-97
Run: 06/30/97 14:50:12 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
CONDUIT MORTGAGE PASS-THROUGH CERTIFICATES 1996-S8 (POOL # 4200)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4200
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 21,645.20
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,261.76
SUBSERVICER ADVANCES THIS MONTH 23,122.98
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 2,171,149.44
(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 100,795,224.21
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 366
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 774,227.38
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.52269100 % 2.40678900 % 1.07052040 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.49592650 % 2.42011239 % 1.07876010 %
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 7.56256496
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 159.84
POOL TRADING FACTOR: 88.40390260
................................................................................
Run: 06/30/97 14:50:15 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 126,846,538.00 128,789,541.65 0.000000 % 158,154.18
A-2 760947WF4 20,813,863.00 19,177,476.61 7.250000 % 186,305.10
A-3 760947WG2 6,939,616.00 6,470,144.73 7.250000 % 57,950.11
A-4 760947WH0 3,076,344.00 2,696,100.08 6.100000 % 46,110.29
A-5 760947WJ6 74,488,122.00 74,488,122.00 6.300000 % 0.00
A-6 760947WK3 22,340,000.00 13,993,396.82 7.250000 % 0.00
A-7 760947WL1 30,014,887.00 29,718,675.50 7.250000 % 23,969.21
A-8 760947WM9 49,964,458.00 45,444,173.27 7.250000 % 557,970.31
A-9 760947WN7 16,853,351.00 16,853,351.00 7.250000 % 0.00
A-10 760947WP2 18,008,933.00 17,762,090.05 7.250000 % 19,974.34
A-11 760947WQ0 7,003,473.00 7,003,473.00 7.250000 % 0.00
A-12 760947WR8 95,117,613.00 87,552,037.96 7.250000 % 792,904.94
A-13 760947WS6 11,709,319.00 12,662,598.43 7.250000 % 0.00
A-14 760947WT4 67,096,213.00 58,802,950.97 6.730000 % 1,005,682.63
A-15 760947WU1 1,955,837.23 1,881,376.59 0.000000 % 2,886.79
A-16 7609474D0 0.00 0.00 0.365596 % 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 13,053,097.37 7.250000 % 10,527.81
M-2 760947WY3 7,909,900.00 7,831,838.62 7.250000 % 6,316.67
M-3 760947WZ0 5,859,200.00 5,801,376.60 7.250000 % 4,679.02
B-1 3,222,600.00 3,190,796.73 7.250000 % 2,573.50
B-2 1,171,800.00 1,160,235.71 7.250000 % 935.77
B-3 2,343,649.31 2,320,520.21 7.250000 % 1,871.55
- -------------------------------------------------------------------------------
585,919,116.54 556,653,373.90 2,878,812.22
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 552,236.20 710,390.38 312,595.03 0.00 128,943,982.50
A-2 115,822.79 302,127.89 0.00 0.00 18,991,171.51
A-3 39,076.58 97,026.69 0.00 0.00 6,412,194.62
A-4 13,700.32 59,810.61 0.00 0.00 2,649,989.79
A-5 390,923.85 390,923.85 0.00 0.00 74,488,122.00
A-6 84,513.43 84,513.43 0.00 0.00 13,993,396.82
A-7 179,486.61 203,455.82 0.00 0.00 29,694,706.29
A-8 274,461.11 832,431.42 0.00 0.00 44,886,202.96
A-9 101,786.19 101,786.19 0.00 0.00 16,853,351.00
A-10 107,274.54 127,248.88 0.00 0.00 17,742,115.71
A-11 42,297.63 42,297.63 0.00 0.00 7,003,473.00
A-12 528,772.49 1,321,677.43 0.00 0.00 86,759,133.02
A-13 0.00 0.00 76,476.05 0.00 12,739,074.48
A-14 329,669.50 1,335,352.13 0.00 0.00 57,797,268.34
A-15 0.00 2,886.79 0.00 0.00 1,878,489.80
A-16 169,531.50 169,531.50 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 78,834.47 89,362.28 0.00 0.00 13,042,569.56
M-2 47,300.57 53,617.24 0.00 0.00 7,825,521.95
M-3 35,037.54 39,716.56 0.00 0.00 5,796,697.58
B-1 19,270.89 21,844.39 0.00 0.00 3,188,223.23
B-2 7,007.27 7,943.04 0.00 0.00 1,159,299.94
B-3 14,014.83 15,886.38 0.00 0.00 2,318,648.66
- -------------------------------------------------------------------------------
3,131,018.31 6,009,830.53 389,071.08 0.00 554,163,632.76
===============================================================================
Run: 06/30/97 14:50:15
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 1015.317751 1.246815 4.353577 5.600392 2.464356 1016.535292
A-2 921.379977 8.951010 5.564695 14.515705 0.000000 912.428967
A-3 932.349100 8.350622 5.630943 13.981565 0.000000 923.998478
A-4 876.397464 14.988665 4.453442 19.442107 0.000000 861.408799
A-5 1000.000000 0.000000 5.248137 5.248137 0.000000 1000.000000
A-6 626.383027 0.000000 3.783054 3.783054 0.000000 626.383027
A-7 990.131181 0.798577 5.979920 6.778497 0.000000 989.332603
A-8 909.529996 11.167344 5.493127 16.660471 0.000000 898.362651
A-9 1000.000000 0.000000 6.039522 6.039522 0.000000 1000.000000
A-10 986.293305 1.109135 5.956740 7.065875 0.000000 985.184170
A-11 1000.000000 0.000000 6.039522 6.039522 0.000000 1000.000000
A-12 920.460840 8.336047 5.559144 13.895191 0.000000 912.124793
A-13 1081.412030 0.000000 0.000000 0.000000 6.531212 1087.943243
A-14 876.397465 14.988665 4.913385 19.902050 0.000000 861.408800
A-15 961.929020 1.475987 0.000000 1.475987 0.000000 960.453033
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-1 990.131180 0.798578 5.979919 6.778497 0.000000 989.332602
M-2 990.131180 0.798578 5.979920 6.778498 0.000000 989.332602
M-3 990.131178 0.798577 5.979919 6.778496 0.000000 989.332602
B-1 990.131177 0.798579 5.979920 6.778499 0.000000 989.332598
B-2 990.131174 0.798575 5.979920 6.778495 0.000000 989.332599
B-3 990.131160 0.798579 5.979918 6.778497 0.000000 989.332598
_______________________________________________________________________________
DETERMINATION DATE 20-June-97
DISTRIBUTION DATE 25-June-97
Run: 06/30/97 14:50:16 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 115,898.08
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 15,021.19
SUBSERVICER ADVANCES THIS MONTH 80,530.81
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 27 7,447,641.13
(B) TWO MONTHLY PAYMENTS: 2 555,920.91
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 12
AGGREGATE PRINCIPAL BALANCE 3,265,306.81
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 554,163,632.76
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,930
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,040,573.00
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.98710360 % 4.81032100 % 1.20257560 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.96490000 % 4.81171761 % 1.20701630 %
BANKRUPTCY AMOUNT AVAILABLE 188,469.00
FRAUD AMOUNT AVAILABLE 5,598,551.00
SPECIAL HAZARD AMOUNT AVAILABLE 5,598,551.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.88380543
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 340.04
POOL TRADING FACTOR: 94.58022739
................................................................................
Run: 06/30/97 14:50:17 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 98,428,757.66 7.000000 % 438,932.84
A-2 760947WA5 1,458,253.68 1,336,465.43 0.000000 % 6,992.92
A-3 7609474F5 0.00 0.00 0.239258 % 0.00
R 760947WB3 100.00 0.00 7.000000 % 0.00
M-1 760947WC1 1,442,000.00 1,380,390.32 7.000000 % 5,053.74
M-2 760947WD9 865,000.00 828,042.74 7.000000 % 3,031.55
M-3 760947WE7 288,000.00 275,695.14 7.000000 % 1,009.35
B-1 576,700.00 552,060.40 7.000000 % 2,021.15
B-2 288,500.00 276,173.79 7.000000 % 1,011.10
B-3 288,451.95 276,127.95 7.000000 % 1,010.92
- -------------------------------------------------------------------------------
115,330,005.63 103,353,713.43 459,063.57
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 573,731.56 1,012,664.40 0.00 0.00 97,989,824.82
A-2 0.00 6,992.92 0.00 0.00 1,329,472.51
A-3 20,591.18 20,591.18 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 8,046.16 13,099.90 0.00 0.00 1,375,336.58
M-2 4,826.58 7,858.13 0.00 0.00 825,011.19
M-3 1,607.00 2,616.35 0.00 0.00 274,685.79
B-1 3,217.90 5,239.05 0.00 0.00 550,039.25
B-2 1,609.79 2,620.89 0.00 0.00 275,162.69
B-3 1,609.53 2,620.45 0.00 0.00 275,117.03
- -------------------------------------------------------------------------------
615,239.70 1,074,303.27 0.00 0.00 102,894,649.86
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 893.807449 3.985842 5.209916 9.195758 0.000000 889.821607
A-2 916.483496 4.795407 0.000000 4.795407 0.000000 911.688089
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 957.274840 3.504674 5.579861 9.084535 0.000000 953.770166
M-2 957.274844 3.504682 5.579861 9.084543 0.000000 953.770162
M-3 957.274792 3.504688 5.579861 9.084549 0.000000 953.770104
B-1 957.274840 3.504682 5.579851 9.084533 0.000000 953.770158
B-2 957.274835 3.504679 5.579861 9.084540 0.000000 953.770156
B-3 957.275380 3.504674 5.579889 9.084563 0.000000 953.770741
_______________________________________________________________________________
DETERMINATION DATE 20-June-97
DISTRIBUTION DATE 25-June-97
Run: 06/30/97 14:50:18 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 21,486.55
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,837.18
SUBSERVICER ADVANCES THIS MONTH 3,271.20
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 342,920.50
(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 102,894,649.86
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 390
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 80,487.06
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.48246700 % 2.43500800 % 1.08252490 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.47974570 % 2.40540549 % 1.08336240 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,054,900.00
SPECIAL HAZARD AMOUNT AVAILABLE 643,800.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.44931251
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 160.65
POOL TRADING FACTOR: 89.21758852
................................................................................
Run: 06/30/97 14:50:19 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 55,649,876.95 6.150000 % 2,433,034.23
R 0.00 911,833.71 0.000000 % 0.00
- -------------------------------------------------------------------------------
91,183,371.00 56,561,710.66 2,433,034.23
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A 273,060.65 2,706,094.88 0.00 0.00 53,216,842.72
R 98,519.41 98,519.41 0.00 0.00 911,833.71
- -------------------------------------------------------------------------------
371,580.06 2,804,614.29 0.00 0.00 54,128,676.43
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A 610.307300 26.682872 2.994632 29.677504 0.000000 583.624428
_______________________________________________________________________________
DETERMINATION DATE 20-June-97
DISTRIBUTION DATE 25-June-97
Run: 06/30/97 14:50:19 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 12,617.15
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 15,237.22
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 207,554.77
(B) TWO MONTHLY PAYMENTS: 2 607,864.20
(C) THREE OR MORE MONTHLY PAYMENTS: 1 316,205.09
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 873,296.28
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 54,128,676.43
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 212
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,390,211.45
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR SUBORDINATE
PERCENTAGE FOR CURRENT DISTRIBUTION 98.38789580 % 1.61210420 %
CURRENT PREPAYMENT PERCENTAGE 100.00000000 % 0.00000000 %
PERCENTAGE FOR NEXT DISTRIBUTION 98.31543320 % 1.68456680 %
BANKRUPTCY AMOUNT AVAILABLE 0.00
FRAUD AMOUNT AVAILABLE 0.00
SPECIAL HAZARD AMOUNT AVAILABLE 0.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.46695040
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 330.66
POOL TRADING FACTOR: 59.36244277
................................................................................
Run: 06/30/97 14:50:20 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-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 186,575,068.00 170,324,809.64 7.500000 % 2,520,417.28
A-2 760947XD8 75,497,074.00 66,015,706.03 7.500000 % 1,470,561.46
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 6,139,395.26 0.000000 % 50,468.83
A-9 7609474E8 0.00 0.00 0.212814 % 0.00
R 760947XL0 100.00 0.00 7.500000 % 0.00
M-1 760947XM8 9,380,900.00 9,298,656.44 7.500000 % 7,229.76
M-2 760947XN6 6,700,600.00 6,641,854.95 7.500000 % 5,164.08
M-3 760947XP1 5,896,500.00 5,844,804.64 7.500000 % 4,544.37
B-1 2,948,300.00 2,922,451.87 7.500000 % 2,272.22
B-2 1,072,100.00 1,062,700.75 7.500000 % 826.26
B-3 2,144,237.43 2,125,438.62 7.500000 % 1,652.53
- -------------------------------------------------------------------------------
536,050,225.54 509,878,744.20 4,063,136.79
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 1,064,193.52 3,584,610.80 0.00 0.00 167,804,392.36
A-2 412,467.72 1,883,029.18 0.00 0.00 64,545,144.57
A-3 208,446.12 208,446.12 0.00 0.00 33,361,926.00
A-4 433,213.00 433,213.00 0.00 0.00 69,336,000.00
A-5 526,739.67 526,739.67 0.00 0.00 84,305,000.00
A-6 236,825.77 236,825.77 0.00 0.00 37,904,105.00
A-7 91,195.50 91,195.50 0.00 0.00 14,595,895.00
A-8 0.00 50,468.83 0.00 0.00 6,088,926.43
A-9 90,395.76 90,395.76 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 58,098.23 65,327.99 0.00 0.00 9,291,426.68
M-2 41,498.47 46,662.55 0.00 0.00 6,636,690.87
M-3 36,518.48 41,062.85 0.00 0.00 5,840,260.27
B-1 18,259.55 20,531.77 0.00 0.00 2,920,179.65
B-2 6,639.78 7,466.04 0.00 0.00 1,061,874.49
B-3 13,279.79 14,932.32 0.00 0.00 2,123,786.09
- -------------------------------------------------------------------------------
3,237,771.36 7,300,908.15 0.00 0.00 505,815,607.41
===============================================================================
Run: 06/30/97 14:50:20
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-1 912.902305 13.508864 5.703836 19.212700 0.000000 899.393441
A-2 874.414100 19.478390 5.463360 24.941750 0.000000 854.935710
A-3 1000.000000 0.000000 6.248024 6.248024 0.000000 1000.000000
A-4 1000.000000 0.000000 6.248024 6.248024 0.000000 1000.000000
A-5 1000.000000 0.000000 6.248024 6.248024 0.000000 1000.000000
A-6 1000.000000 0.000000 6.248024 6.248024 0.000000 1000.000000
A-7 1000.000000 0.000000 6.248024 6.248024 0.000000 1000.000000
A-8 969.517997 7.969912 0.000000 7.969912 0.000000 961.548085
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 991.232871 0.770689 6.193247 6.963936 0.000000 990.462182
M-2 991.232867 0.770689 6.193247 6.963936 0.000000 990.462178
M-3 991.232874 0.770689 6.193247 6.963936 0.000000 990.462184
B-1 991.232870 0.770688 6.193247 6.963935 0.000000 990.462182
B-2 991.232861 0.770693 6.193247 6.963940 0.000000 990.462168
B-3 991.232869 0.770689 6.193246 6.963935 0.000000 990.462185
_______________________________________________________________________________
DETERMINATION DATE 20-June-97
DISTRIBUTION DATE 25-June-97
Run: 06/30/97 14:50:21 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 106,476.95
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,716.91
SUBSERVICER ADVANCES THIS MONTH 72,682.58
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 22 6,561,967.30
(B) TWO MONTHLY PAYMENTS: 4 1,633,584.22
(C) THREE OR MORE MONTHLY PAYMENTS: 2 662,936.00
FORECLOSURES
NUMBER OF LOANS 6
AGGREGATE PRINCIPAL BALANCE 1,270,731.40
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 505,815,607.41
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,777
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 3,666,256.46
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.46223380 % 4.32472000 % 1.21304620 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.42210730 % 4.30361924 % 1.22183590 %
BANKRUPTCY AMOUNT AVAILABLE 175,406.00
FRAUD AMOUNT AVAILABLE 5,102,211.00
SPECIAL HAZARD AMOUNT AVAILABLE 5,102,211.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.91603507
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 341.59
POOL TRADING FACTOR: 94.35974155
................................................................................
Run: 06/30/97 14:50:21 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 67,572,424.34 7.000000 % 856,042.26
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 19,156,114.25 7.000000 % 74,070.74
A-6 760947XV8 2,531,159.46 2,391,370.93 0.000000 % 28,931.80
A-7 7609474G3 0.00 0.00 0.356023 % 0.00
R 760947XW6 100.00 0.00 7.000000 % 0.00
M-1 760947XX4 2,368,100.00 2,268,178.32 7.000000 % 8,770.34
M-2 760947XY2 789,000.00 755,708.25 7.000000 % 2,922.09
M-3 760947XZ9 394,500.00 377,854.11 7.000000 % 1,461.04
B-1 789,000.00 755,708.25 7.000000 % 2,922.09
B-2 394,500.00 377,854.11 7.000000 % 1,461.04
B-3 394,216.33 377,582.44 7.000000 % 1,460.00
- -------------------------------------------------------------------------------
157,805,575.79 144,427,795.00 978,041.40
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 393,987.72 1,250,029.98 0.00 0.00 66,716,382.08
A-2 80,462.27 80,462.27 0.00 0.00 13,800,000.00
A-3 106,991.50 106,991.50 0.00 0.00 18,350,000.00
A-4 106,379.28 106,379.28 0.00 0.00 18,245,000.00
A-5 111,691.62 185,762.36 0.00 0.00 19,082,043.51
A-6 0.00 28,931.80 0.00 0.00 2,362,439.13
A-7 42,829.63 42,829.63 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 13,224.84 21,995.18 0.00 0.00 2,259,407.98
M-2 4,406.23 7,328.32 0.00 0.00 752,786.16
M-3 2,203.12 3,664.16 0.00 0.00 376,393.07
B-1 4,406.23 7,328.32 0.00 0.00 752,786.16
B-2 2,203.12 3,664.16 0.00 0.00 376,393.07
B-3 2,201.53 3,661.53 0.00 0.00 376,122.44
- -------------------------------------------------------------------------------
870,987.09 1,849,028.49 0.00 0.00 143,449,753.60
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 847.303127 10.734072 4.940285 15.674357 0.000000 836.569054
A-2 1000.000000 0.000000 5.830599 5.830599 0.000000 1000.000000
A-3 1000.000000 0.000000 5.830599 5.830599 0.000000 1000.000000
A-4 1000.000000 0.000000 5.830599 5.830599 0.000000 1000.000000
A-5 957.805713 3.703537 5.584581 9.288118 0.000000 954.102175
A-6 944.772926 11.430256 0.000000 11.430256 0.000000 933.342671
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 957.805126 3.703534 5.584578 9.288112 0.000000 954.101592
M-2 957.805133 3.703536 5.584575 9.288111 0.000000 954.101597
M-3 957.805095 3.703523 5.584588 9.288111 0.000000 954.101572
B-1 957.805133 3.703536 5.584575 9.288111 0.000000 954.101597
B-2 957.805095 3.703523 5.584588 9.288111 0.000000 954.101572
B-3 957.805173 3.703525 5.584573 9.288098 0.000000 954.101627
_______________________________________________________________________________
DETERMINATION DATE 20-June-97
DISTRIBUTION DATE 25-June-97
Run: 06/30/97 14:50:22 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 30,120.61
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 7,101.80
SUBSERVICER ADVANCES THIS MONTH 8,302.48
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 4 520,012.19
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 325,682.45
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 143,449,753.60
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 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 418,309.33
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.54110870 % 2.39497800 % 1.06391360 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.53130480 % 2.36221194 % 1.06692910 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 1,448,877.00
SPECIAL HAZARD AMOUNT AVAILABLE 789,028.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.55444216
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 155.63
POOL TRADING FACTOR: 90.90284224
................................................................................
Run: 06/30/97 14:50:23 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 28,926,276.27 7.500000 % 155,408.20
A-2 760947YB1 105,040,087.00 97,450,188.36 7.500000 % 428,207.01
A-3 760947YC9 2,560,000.00 2,560,000.00 7.500000 % 0.00
A-4 760947YD7 33,579,740.00 33,240,331.22 7.500000 % 30,426.98
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 9,739,937.86 8.000000 % 42,798.37
A-12 760947YM7 59,143,468.00 54,869,928.81 7.000000 % 241,104.59
A-13 760947YN5 16,215,000.00 15,043,350.11 6.350000 % 66,102.16
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 9,370,109.90 0.000000 % 37,089.51
A-19 760947H53 0.00 0.00 0.203594 % 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 10,913,465.30 7.500000 % 9,989.79
M-2 760947YX3 3,675,000.00 3,637,854.76 7.500000 % 3,329.96
M-3 760947YY1 1,837,500.00 1,818,927.40 7.500000 % 1,664.98
B-1 2,756,200.00 2,728,341.57 7.500000 % 2,497.42
B-2 1,286,200.00 1,273,199.65 7.500000 % 1,165.44
B-3 1,470,031.75 1,455,173.30 7.500000 % 1,332.03
- -------------------------------------------------------------------------------
367,497,079.85 350,106,596.51 1,021,116.44
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 180,736.40 336,144.60 0.00 0.00 28,770,868.07
A-2 608,885.71 1,037,092.72 0.00 0.00 97,021,981.35
A-3 16,000.00 16,000.00 0.00 0.00 2,560,000.00
A-4 207,691.37 238,118.35 0.00 0.00 33,209,904.24
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-7 169,843.72 169,843.72 0.00 0.00 27,457,512.00
A-8 81,238.76 81,238.76 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 64,913.95 107,712.32 0.00 0.00 9,697,139.49
A-12 319,981.05 561,085.64 0.00 0.00 54,628,824.22
A-13 79,581.13 145,683.29 0.00 0.00 14,977,247.95
A-14 33,211.02 33,211.02 0.00 0.00 0.00
A-15 36,250.00 36,250.00 0.00 0.00 5,800,000.00
A-16 72,593.75 72,593.75 0.00 0.00 11,615,000.00
A-17 15,183.06 15,183.06 0.00 0.00 2,430,000.00
A-18 0.00 37,089.51 0.00 0.00 9,333,020.39
A-19 59,382.25 59,382.25 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 68,189.23 78,179.02 0.00 0.00 10,903,475.51
M-2 22,729.95 26,059.91 0.00 0.00 3,634,524.80
M-3 11,364.98 13,029.96 0.00 0.00 1,817,262.42
B-1 17,047.15 19,544.57 0.00 0.00 2,725,844.15
B-2 7,955.17 9,120.61 0.00 0.00 1,272,034.21
B-3 9,092.17 10,424.20 0.00 0.00 1,453,841.27
- -------------------------------------------------------------------------------
2,186,224.57 3,207,341.01 0.00 0.00 349,085,480.07
===============================================================================
Run: 06/30/97 14:50:23
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-1 913.052088 4.905429 5.704908 10.610337 0.000000 908.146659
A-2 927.742837 4.076606 5.796698 9.873304 0.000000 923.666232
A-3 1000.000000 0.000000 6.250000 6.250000 0.000000 1000.000000
A-4 989.892454 0.906111 6.185020 7.091131 0.000000 988.986342
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 6.185692 6.185692 0.000000 1000.000000
A-8 1000.000000 0.000000 6.248174 6.248174 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-11 927.742837 4.076605 6.183145 10.259750 0.000000 923.666232
A-12 927.742837 4.076606 5.410252 9.486858 0.000000 923.666232
A-13 927.742837 4.076606 4.907871 8.984477 0.000000 923.666232
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 6.248173 6.248173 0.000000 1000.000000
A-18 971.011129 3.843533 0.000000 3.843533 0.000000 967.167596
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-1 989.892453 0.906112 6.185020 7.091132 0.000000 988.986341
M-2 989.892452 0.906112 6.185020 7.091132 0.000000 988.986340
M-3 989.892463 0.906112 6.185023 7.091135 0.000000 988.986351
B-1 989.892450 0.906110 6.185019 7.091129 0.000000 988.986340
B-2 989.892435 0.906111 6.185018 7.091129 0.000000 988.986324
B-3 989.892429 0.906110 6.185016 7.091126 0.000000 988.986306
_______________________________________________________________________________
DETERMINATION DATE 20-June-97
DISTRIBUTION DATE 25-June-97
Run: 06/30/97 14:50:24 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 72,821.06
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 20,557.32
SUBSERVICER ADVANCES THIS MONTH 24,845.40
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 14 3,034,260.35
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 390,033.09
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 349,085,480.07
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 699,718.50
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.59418120 % 4.80437200 % 1.60144710 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.58150860 % 4.68517417 % 1.60461520 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 3,503,977.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,503,977.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.83111145
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 328.25
POOL TRADING FACTOR: 94.99000107
................................................................................
Run: 06/30/97 14:50:27 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 19,511,718.00 7.750000 % 2,563,344.39
A-2 760947ZU8 108,005,000.00 94,155,544.22 7.500000 % 1,970,491.18
A-3 760947ZV6 22,739,000.00 19,969,108.85 6.350000 % 394,098.24
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 1,794,062.02 7.750000 % 30,012.11
A-8 760947A27 4,558,000.00 4,141,381.48 7.750000 % 59,276.20
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 9,697,246.58 7.750000 % 57,028.50
A-18 760947B42 12,069,000.00 12,069,000.00 7.750000 % 0.00
A-19 760947B59 8,230,000.00 8,833,753.42 7.750000 % 0.00
A-20 760947B67 41,182,000.00 40,872,617.31 7.750000 % 29,674.87
A-21 760947B75 10,625,000.00 10,545,178.94 7.750000 % 7,656.15
A-22 760947B83 5,391,778.36 5,224,743.26 0.000000 % 15,497.17
A-23 7609474H1 0.00 0.00 0.328241 % 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 10,032,658.45 7.750000 % 7,284.04
M-2 760947C41 6,317,900.00 6,270,436.34 7.750000 % 4,552.54
M-3 760947C58 5,559,700.00 5,517,932.35 7.750000 % 4,006.20
B-1 2,527,200.00 2,508,214.22 7.750000 % 1,821.05
B-2 1,263,600.00 1,254,107.12 7.750000 % 910.52
B-3 2,022,128.94 2,006,937.55 7.750000 % 1,457.11
- -------------------------------------------------------------------------------
505,431,107.30 469,402,640.11 5,147,110.27
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 125,962.77 2,689,307.16 0.00 0.00 16,948,373.61
A-2 588,236.74 2,558,727.92 0.00 0.00 92,185,053.04
A-3 105,627.60 499,725.84 0.00 0.00 19,575,010.61
A-4 44,080.81 44,080.81 0.00 0.00 0.00
A-5 182,273.30 182,273.30 0.00 0.00 25,743,000.00
A-6 482,488.16 482,488.16 0.00 0.00 77,229,000.00
A-7 11,582.01 41,594.12 0.00 0.00 1,764,049.91
A-8 26,735.72 86,011.92 0.00 0.00 4,082,105.28
A-9 34,652.80 34,652.80 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 33,044.28 33,044.28 0.00 0.00 5,667,000.00
A-13 96,080.30 96,080.30 0.00 0.00 15,379,000.00
A-14 64,087.68 64,087.68 0.00 0.00 9,617,000.00
A-15 95,794.99 95,794.99 0.00 0.00 14,375,000.00
A-16 293,413.83 293,413.83 0.00 0.00 45,450,000.00
A-17 62,603.00 119,631.50 0.00 0.00 9,640,218.08
A-18 77,914.45 77,914.45 0.00 0.00 12,069,000.00
A-19 0.00 0.00 57,028.50 0.00 8,890,781.92
A-20 263,863.39 293,538.26 0.00 0.00 40,842,942.44
A-21 68,077.04 75,733.19 0.00 0.00 10,537,522.79
A-22 0.00 15,497.17 0.00 0.00 5,209,246.09
A-23 128,346.47 128,346.47 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 64,768.33 72,052.37 0.00 0.00 10,025,374.41
M-2 40,480.37 45,032.91 0.00 0.00 6,265,883.80
M-3 35,622.39 39,628.59 0.00 0.00 5,513,926.15
B-1 16,192.40 18,013.45 0.00 0.00 2,506,393.17
B-2 8,096.20 9,006.72 0.00 0.00 1,253,196.60
B-3 12,956.28 14,413.39 0.00 0.00 2,005,480.44
- -------------------------------------------------------------------------------
3,067,976.31 8,215,086.58 57,028.50 0.00 464,312,558.34
===============================================================================
Run: 06/30/97 14:50:27
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-1 519.924270 68.304849 3.356501 71.661350 0.000000 451.619420
A-2 871.770235 18.244444 5.446384 23.690828 0.000000 853.525791
A-3 878.187645 17.331380 4.645217 21.976597 0.000000 860.856265
A-5 1000.000000 0.000000 7.080500 7.080500 0.000000 1000.000000
A-6 1000.000000 0.000000 6.247500 6.247500 0.000000 1000.000000
A-7 894.794025 14.968633 5.776564 20.745197 0.000000 879.825392
A-8 908.596200 13.004871 5.865669 18.870540 0.000000 895.591330
A-9 1000.000000 0.000000 6.664000 6.664000 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 5.831001 5.831001 0.000000 1000.000000
A-13 1000.000000 0.000000 6.247500 6.247500 0.000000 1000.000000
A-14 1000.000000 0.000000 6.663999 6.663999 0.000000 1000.000000
A-15 1000.000000 0.000000 6.663999 6.663999 0.000000 1000.000000
A-16 1000.000000 0.000000 6.455750 6.455750 0.000000 1000.000000
A-17 941.388854 5.536210 6.077371 11.613581 0.000000 935.852643
A-18 1000.000000 0.000000 6.455750 6.455750 0.000000 1000.000000
A-19 1073.360075 0.000000 0.000000 0.000000 6.929344 1080.289419
A-20 992.487429 0.720579 6.407250 7.127829 0.000000 991.766851
A-21 992.487430 0.720579 6.407251 7.127830 0.000000 991.766851
A-22 969.020407 2.874222 0.000000 2.874222 0.000000 966.146185
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 992.487431 0.720579 6.407250 7.127829 0.000000 991.766853
M-2 992.487431 0.720578 6.407251 7.127829 0.000000 991.766853
M-3 992.487427 0.720578 6.407250 7.127828 0.000000 991.766849
B-1 992.487425 0.720580 6.407249 7.127829 0.000000 991.766845
B-2 992.487433 0.720576 6.407249 7.127825 0.000000 991.766857
B-3 992.487428 0.720577 6.407247 7.127824 0.000000 991.766845
_______________________________________________________________________________
DETERMINATION DATE 20-June-97
DISTRIBUTION DATE 25-June-97
Run: 06/30/97 14:50:29 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 97,169.17
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 48,247.08
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 17 3,828,513.05
(B) TWO MONTHLY PAYMENTS: 6 1,150,128.13
(C) THREE OR MORE MONTHLY PAYMENTS: 2 495,228.08
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,019,730.82
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 464,312,558.34
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,717
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 4,748,555.90
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.05609650 % 4.70100500 % 1.24289820 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.99476030 % 4.69622972 % 1.25572390 %
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 8.27565960
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 341.69
POOL TRADING FACTOR: 91.86465804
................................................................................
Run: 06/30/97 14:50:30 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-S16 (POOL # 4214)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4214
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947D99 19,601,888.00 16,384,868.88 7.750000 % 263,309.21
A-2 760947E23 57,937,351.00 44,391,243.23 7.750000 % 1,108,593.63
A-3 760947E31 32,313,578.00 32,313,578.00 7.750000 % 0.00
A-4 760947E49 49,946,015.00 42,137,291.03 7.750000 % 639,194.27
A-5 760947E56 17,641,789.00 17,503,672.95 7.750000 % 11,867.86
A-6 760947E64 16,661,690.00 16,531,247.06 7.750000 % 11,208.54
A-7 760947E72 20,493,335.00 16,818,593.15 8.000000 % 300,742.44
A-8 760947E80 19,268,210.00 16,818,593.15 7.500000 % 300,742.44
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 3,675,109.65 7.750000 % 99,098.98
A-12 760947F48 5,000,000.00 5,000,000.00 7.600000 % 0.00
A-13 760947F55 291,667.00 291,667.00 0.000000 % 0.00
A-14 760947F63 1,883,298.00 1,883,298.00 7.750000 % 0.00
A-15 760947F71 1,300,000.00 1,300,000.00 7.750000 % 0.00
A-16 760947F89 18,886,422.00 18,886,422.00 7.750000 % 0.00
A-17 760947G54 1,225,125.00 0.00 7.500000 % 0.00
A-18 760947G62 7,082,000.00 7,082,000.00 7.575000 % 0.00
A-19 760947G70 8,382,000.00 8,382,000.00 7.750000 % 0.00
A-20 760947G88 5,534,742.00 296,868.83 7.750000 % 296,868.83
A-21 760947G96 19,601,988.00 19,601,988.00 7.750000 % 131,884.77
A-22 760947H20 14,717,439.00 14,717,439.00 7.750000 % 242.40
A-23 760947H38 8,365,657.00 8,365,657.00 7.750000 % 0.00
A-24 760947H46 1,118,434.45 1,076,272.59 0.000000 % 1,176.70
A-25 7609475H0 0.00 0.00 0.556617 % 0.00
R 760947F97 100.00 0.00 7.750000 % 0.00
M-1 760947G21 7,283,700.00 7,226,676.56 7.750000 % 4,899.84
M-2 760947G39 4,552,300.00 4,516,660.45 7.750000 % 3,062.39
M-3 760947G47 4,006,000.00 3,974,637.38 7.750000 % 2,694.89
B-1 1,820,900.00 1,806,644.32 7.750000 % 1,224.94
B-2 910,500.00 903,371.79 7.750000 % 612.51
B-3 1,456,687.10 1,445,283.32 7.750000 % 979.93
- -------------------------------------------------------------------------------
364,183,311.55 325,331,083.34 3,178,404.57
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 105,802.21 369,111.42 0.00 0.00 16,121,559.67
A-2 286,648.13 1,395,241.76 0.00 0.00 43,282,649.60
A-3 208,658.87 208,658.87 0.00 0.00 32,313,578.00
A-4 272,093.65 911,287.92 0.00 0.00 41,498,096.76
A-5 113,026.68 124,894.54 0.00 0.00 17,491,805.09
A-6 106,747.42 117,955.96 0.00 0.00 16,520,038.52
A-7 112,106.22 412,848.66 0.00 0.00 16,517,850.71
A-8 105,099.59 405,842.03 0.00 0.00 16,517,850.71
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 23,731.33 122,830.31 0.00 0.00 3,576,010.67
A-12 31,666.67 31,666.67 0.00 0.00 5,000,000.00
A-13 0.00 0.00 0.00 0.00 291,667.00
A-14 12,161.05 12,161.05 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-16 121,955.53 121,955.53 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 1,916.98 298,785.81 0.00 0.00 0.00
A-21 126,576.16 258,460.93 0.00 0.00 19,470,103.23
A-22 95,035.10 95,277.50 0.00 0.00 14,717,196.60
A-23 54,019.66 54,019.66 0.00 0.00 8,365,657.00
A-24 0.00 1,176.70 0.00 0.00 1,075,095.89
A-25 150,880.25 150,880.25 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 46,664.91 51,564.75 0.00 0.00 7,221,776.72
M-2 29,165.49 32,227.88 0.00 0.00 4,513,598.06
M-3 25,665.47 28,360.36 0.00 0.00 3,971,942.49
B-1 11,666.07 12,891.01 0.00 0.00 1,805,419.38
B-2 5,833.36 6,445.87 0.00 0.00 902,759.28
B-3 9,332.64 10,312.57 0.00 0.00 1,444,303.39
- -------------------------------------------------------------------------------
2,242,646.49 5,421,051.06 0.00 0.00 322,152,678.77
===============================================================================
Run: 06/30/97 14:50:30
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-1 835.882180 13.432849 5.397552 18.830401 0.000000 822.449331
A-2 766.193871 19.134351 4.947553 24.081904 0.000000 747.059520
A-3 1000.000000 0.000000 6.457312 6.457312 0.000000 1000.000000
A-4 843.656717 12.797703 5.447755 18.245458 0.000000 830.859014
A-5 992.171086 0.672713 6.406758 7.079471 0.000000 991.498373
A-6 992.171086 0.672713 6.406758 7.079471 0.000000 991.498373
A-7 820.686001 14.675134 5.470375 20.145509 0.000000 806.010867
A-8 872.867441 15.608219 5.454559 21.062778 0.000000 857.259222
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-11 749.946465 20.222234 4.842638 25.064872 0.000000 729.724230
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 6.457316 6.457316 0.000000 1000.000000
A-15 1000.000000 0.000000 6.458331 6.458331 0.000000 1000.000000
A-16 1000.000000 0.000000 6.457313 6.457313 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 53.637338 53.637338 0.346354 53.983692 0.000000 0.000000
A-21 1000.000000 6.728133 6.457312 13.185445 0.000000 993.271867
A-22 1000.000000 0.016471 6.457312 6.473783 0.000000 999.983530
A-23 1000.000000 0.000000 6.457312 6.457312 0.000000 1000.000000
A-24 962.302789 1.052096 0.000000 1.052096 0.000000 961.250693
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 992.171089 0.672713 6.406759 7.079472 0.000000 991.498376
M-2 992.171089 0.672713 6.406759 7.079472 0.000000 991.498377
M-3 992.171088 0.672713 6.406757 7.079470 0.000000 991.498375
B-1 992.171080 0.672711 6.406760 7.079471 0.000000 991.498369
B-2 992.171104 0.672718 6.406766 7.079484 0.000000 991.498386
B-3 992.171428 0.672711 6.406757 7.079468 0.000000 991.498717
_______________________________________________________________________________
DETERMINATION DATE 20-June-97
DISTRIBUTION DATE 25-June-97
Run: 06/30/97 14:50:31 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 67,664.96
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 54,577.56
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 12 4,058,270.01
(B) TWO MONTHLY PAYMENTS: 7 1,515,215.38
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 5
AGGREGATE PRINCIPAL BALANCE 1,422,998.23
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 322,152,678.76
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,218
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,957,617.79
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.87109360 % 4.84741400 % 1.28149200 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.81464160 % 4.87573697 % 1.29329550 %
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 8.56612340
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 343.99
POOL TRADING FACTOR: 88.45893498
................................................................................
Run: 06/30/97 14:50:32 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-S17 (POOL # 4215)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4215
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947C66 25,652,000.00 22,230,378.59 7.250000 % 421,282.14
A-2 760947C74 26,006,000.00 17,179,577.72 7.250000 % 496,638.07
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 16,701,161.46 7.250000 % 57,806.96
A-7 760947D40 1,820,614.04 1,648,173.57 0.000000 % 8,382.56
A-8 7609474Y4 0.00 0.00 0.389640 % 0.00
R 760947D57 100.00 0.00 7.250000 % 0.00
M-1 760947D65 1,515,800.00 1,467,571.48 7.250000 % 5,079.64
M-2 760947D73 606,400.00 587,106.04 7.250000 % 2,032.12
M-3 760947D81 606,400.00 587,106.04 7.250000 % 2,032.12
B-1 606,400.00 587,106.04 7.250000 % 2,032.12
B-2 303,200.00 293,553.02 7.250000 % 1,016.06
B-3 303,243.02 293,594.69 7.250000 % 1,016.22
- -------------------------------------------------------------------------------
121,261,157.06 108,166,328.65 997,318.01
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 134,177.39 555,459.53 0.00 0.00 21,809,096.45
A-2 103,691.93 600,330.00 0.00 0.00 16,682,939.65
A-3 138,804.53 138,804.53 0.00 0.00 22,997,000.00
A-4 43,554.10 43,554.10 0.00 0.00 7,216,000.00
A-5 98,853.79 98,853.79 0.00 0.00 16,378,000.00
A-6 100,804.32 158,611.28 0.00 0.00 16,643,354.50
A-7 0.00 8,382.56 0.00 0.00 1,639,791.01
A-8 35,087.27 35,087.27 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 8,857.92 13,937.56 0.00 0.00 1,462,491.84
M-2 3,543.64 5,575.76 0.00 0.00 585,073.92
M-3 3,543.64 5,575.76 0.00 0.00 585,073.92
B-1 3,543.64 5,575.76 0.00 0.00 585,073.92
B-2 1,771.82 2,787.88 0.00 0.00 292,536.96
B-3 1,772.07 2,788.29 0.00 0.00 292,578.47
- -------------------------------------------------------------------------------
678,006.06 1,675,324.07 0.00 0.00 107,169,010.64
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 866.613854 16.422974 5.230679 21.653653 0.000000 850.190880
A-2 660.600543 19.097057 3.987231 23.084288 0.000000 641.503486
A-3 1000.000000 0.000000 6.035767 6.035767 0.000000 1000.000000
A-4 1000.000000 0.000000 6.035768 6.035768 0.000000 1000.000000
A-5 1000.000000 0.000000 6.035767 6.035767 0.000000 1000.000000
A-6 968.183273 3.351128 5.843729 9.194857 0.000000 964.832145
A-7 905.284445 4.604249 0.000000 4.604249 0.000000 900.680196
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 968.182795 3.351128 5.843726 9.194854 0.000000 964.831666
M-2 968.182784 3.351121 5.843734 9.194855 0.000000 964.831662
M-3 968.182784 3.351121 5.843734 9.194855 0.000000 964.831662
B-1 968.182784 3.351121 5.843734 9.194855 0.000000 964.831662
B-2 968.182784 3.351121 5.843734 9.194855 0.000000 964.831662
B-3 968.182846 3.351141 5.843729 9.194870 0.000000 964.831667
_______________________________________________________________________________
DETERMINATION DATE 20-June-97
DISTRIBUTION DATE 25-June-97
Run: 06/30/97 14:50:33 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 22,451.26
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,323.02
SUBSERVICER ADVANCES THIS MONTH 18,130.31
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 406,048.37
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 110,024.02
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 619,609.41
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 107,169,010.64
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 410
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 622,201.59
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.41747710 % 2.48012500 % 1.10239780 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.39642080 % 2.45653073 % 1.10887710 %
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 7.82358858
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 163.02
POOL TRADING FACTOR: 88.37868056
................................................................................
Run: 06/30/97 14:50:34 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-S18 (POOL # 4218)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4218
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947H61 60,600,000.00 54,484,429.49 6.287500 % 442,421.35
A-2 760947H79 0.00 0.00 2.712500 % 0.00
A-3 760947H87 33,761,149.00 33,761,149.00 7.750000 % 0.00
A-4 760947H95 4,982,438.00 4,982,438.00 8.000000 % 0.00
A-5 760947J28 20,015,977.00 19,900,677.54 8.000000 % 13,510.61
A-6 760947J36 48,165,041.00 40,010,946.89 7.250000 % 589,895.14
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 2,205,926.04 0.000000 % 21,481.63
A-14 7609474Z1 0.00 0.00 0.291061 % 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 4,258,924.87 8.000000 % 2,891.39
M-2 760947K67 2,677,200.00 2,661,778.33 8.000000 % 1,807.09
M-3 760947K75 2,463,100.00 2,448,911.63 8.000000 % 1,662.57
B-1 1,070,900.00 1,064,731.22 8.000000 % 722.85
B-2 428,400.00 425,932.25 8.000000 % 289.17
B-3 856,615.33 851,680.93 8.000000 % 578.20
- -------------------------------------------------------------------------------
214,178,435.49 199,692,486.19 1,075,260.00
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 285,421.11 727,842.46 0.00 0.00 54,042,008.14
A-2 123,133.95 123,133.95 0.00 0.00 0.00
A-3 217,999.04 217,999.04 0.00 0.00 33,761,149.00
A-4 33,209.90 33,209.90 0.00 0.00 4,982,438.00
A-5 132,645.80 146,156.41 0.00 0.00 19,887,166.93
A-6 241,686.56 831,581.70 0.00 0.00 39,421,051.75
A-7 61,957.29 61,957.29 0.00 0.00 10,255,000.00
A-8 43,038.65 43,038.65 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 6,188.36 6,188.36 0.00 0.00 0.00
A-12 26,710.90 26,710.90 0.00 0.00 4,421,960.00
A-13 0.00 21,481.63 0.00 0.00 2,184,444.41
A-14 48,426.39 48,426.39 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 28,387.40 31,278.79 0.00 0.00 4,256,033.48
M-2 17,741.80 19,548.89 0.00 0.00 2,659,971.24
M-3 16,322.96 17,985.53 0.00 0.00 2,447,249.06
B-1 7,096.85 7,819.70 0.00 0.00 1,064,008.37
B-2 2,839.01 3,128.18 0.00 0.00 425,643.08
B-3 5,676.78 6,254.98 0.00 0.00 851,102.73
- -------------------------------------------------------------------------------
1,363,932.13 2,439,192.13 0.00 0.00 198,617,226.19
===============================================================================
Run: 06/30/97 14:50:34
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-1 899.082995 7.300682 4.709919 12.010601 0.000000 891.782313
A-3 1000.000000 0.000000 6.457098 6.457098 0.000000 1000.000000
A-4 1000.000000 0.000000 6.665392 6.665392 0.000000 1000.000000
A-5 994.239629 0.674991 6.626996 7.301987 0.000000 993.564637
A-6 830.705135 12.247371 5.017883 17.265254 0.000000 818.457764
A-7 1000.000000 0.000000 6.041667 6.041667 0.000000 1000.000000
A-8 1000.000000 0.000000 6.040512 6.040512 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 6.040511 6.040511 0.000000 1000.000000
A-13 985.291983 9.594917 0.000000 9.594917 0.000000 975.697066
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 994.239628 0.674991 6.626996 7.301987 0.000000 993.564637
M-2 994.239627 0.674993 6.626998 7.301991 0.000000 993.564635
M-3 994.239629 0.674991 6.626998 7.301989 0.000000 993.564638
B-1 994.239630 0.674993 6.626996 7.301989 0.000000 993.564637
B-2 994.239613 0.675000 6.627007 7.302007 0.000000 993.564613
B-3 994.239655 0.674994 6.626989 7.301983 0.000000 993.564673
_______________________________________________________________________________
DETERMINATION DATE 20-June-97
DISTRIBUTION DATE 25-June-97
Run: 06/30/97 14:50:35 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1996-S18 (POOL # 4218)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4218
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 41,720.87
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,386.27
SUBSERVICER ADVANCES THIS MONTH 23,475.21
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,890,802.49
(B) TWO MONTHLY PAYMENTS: 1 464,762.11
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 2
AGGREGATE PRINCIPAL BALANCE 745,267.95
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 198,617,226.19
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 764
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 939,455.49
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.06949050 % 4.74443200 % 1.18607790 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.04172370 % 4.71422039 % 1.19163110 %
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 8.51000997
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 345.09
POOL TRADING FACTOR: 92.73446495
................................................................................
Run: 06/30/97 14:50:36 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 60,030,122.11 7.500000 % 1,529,577.21
A-2 760947K91 19,855,000.00 19,855,000.00 7.500000 % 0.00
A-3 760947L25 10,475,000.00 10,220,113.61 7.500000 % 33,143.78
A-4 760947L33 1,157,046.74 1,059,074.04 0.000000 % 9,273.36
A-5 7609475A5 0.00 0.00 0.335616 % 0.00
R 760947L41 100.00 0.00 7.500000 % 0.00
M-1 760947L58 1,310,400.00 1,278,513.14 7.500000 % 4,146.21
M-2 760947L66 786,200.00 767,068.86 7.500000 % 2,487.60
M-3 760947L74 524,200.00 511,444.29 7.500000 % 1,658.61
B-1 314,500.00 306,847.06 7.500000 % 995.10
B-2 209,800.00 204,694.79 7.500000 % 663.82
B-3 262,361.78 255,977.56 7.500000 % 830.15
- -------------------------------------------------------------------------------
104,820,608.52 94,488,855.46 1,582,775.84
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 374,978.23 1,904,555.44 0.00 0.00 58,500,544.90
A-2 124,024.28 124,024.28 0.00 0.00 19,855,000.00
A-3 63,839.95 96,983.73 0.00 0.00 10,186,969.83
A-4 0.00 9,273.36 0.00 0.00 1,049,800.68
A-5 26,411.82 26,411.82 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 7,986.24 12,132.45 0.00 0.00 1,274,366.93
M-2 4,791.50 7,279.10 0.00 0.00 764,581.26
M-3 3,194.74 4,853.35 0.00 0.00 509,785.68
B-1 1,916.72 2,911.82 0.00 0.00 305,851.96
B-2 1,278.62 1,942.44 0.00 0.00 204,030.97
B-3 1,598.96 2,429.11 0.00 0.00 255,147.41
- -------------------------------------------------------------------------------
610,021.06 2,192,796.90 0.00 0.00 92,906,079.62
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 858.480710 21.874227 5.362501 27.236728 0.000000 836.606483
A-2 1000.000000 0.000000 6.246501 6.246501 0.000000 1000.000000
A-3 975.667170 3.164084 6.094506 9.258590 0.000000 972.503087
A-4 915.325201 8.014681 0.000000 8.014681 0.000000 907.310521
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 975.666316 3.164080 6.094505 9.258585 0.000000 972.502236
M-2 975.666319 3.164080 6.094505 9.258585 0.000000 972.502239
M-3 975.666330 3.164079 6.094506 9.258585 0.000000 972.502251
B-1 975.666328 3.164070 6.094499 9.258569 0.000000 972.502258
B-2 975.666301 3.164061 6.094471 9.258532 0.000000 972.502240
B-3 975.666349 3.164066 6.094485 9.258551 0.000000 972.502194
_______________________________________________________________________________
DETERMINATION DATE 20-June-97
DISTRIBUTION DATE 25-June-97
Run: 06/30/97 14:50:36 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1996-S19 (POOL # 4219)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4219
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 19,484.48
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 16,111.07
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 3 776,680.44
(B) TWO MONTHLY PAYMENTS: 1 936,400.34
(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 92,906,079.62
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 366
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,275,966.84
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.44166380 % 2.73684300 % 0.82149330 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.39244670 % 2.74334455 % 0.83285580 %
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 8.06346454
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 166.24
POOL TRADING FACTOR: 88.63340991
................................................................................
Run: 06/30/97 14:50:38 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 60,207,196.80 7.500000 % 1,560,791.19
A-4 105,985,000.00 105,102,607.20 0.000000 % 645,265.05
A-5 760947M32 26,381,000.00 6,997,645.58 7.087500 % 796,619.78
A-6 760947M40 4,255,000.00 1,128,652.52 11.857500 % 128,487.06
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 13,987,262.72 7.750000 % 597,305.37
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 1,288,864.12 0.000000 % 1,435.14
A-14 7609475B3 0.00 0.00 0.551979 % 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 8,986,993.34 7.750000 % 6,065.33
M-2 760947N72 5,645,600.00 5,616,783.78 7.750000 % 3,790.77
M-3 760947N80 5,194,000.00 5,167,488.83 7.750000 % 3,487.55
B-1 2,258,300.00 2,246,773.21 7.750000 % 1,516.35
B-2 903,300.00 898,689.39 7.750000 % 606.53
B-3 1,807,395.50 1,798,170.23 7.750000 % 1,213.58
- -------------------------------------------------------------------------------
451,652,075.74 412,690,127.72 3,746,583.70
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 309,996.74 309,996.74 0.00 0.00 52,409,000.00
A-2 432,171.14 432,171.14 0.00 0.00 70,579,000.00
A-3 376,185.97 1,936,977.16 0.00 0.00 58,646,405.61
A-4 399,366.82 1,044,631.87 343,663.24 0.00 104,801,005.39
A-5 41,317.87 837,937.65 0.00 0.00 6,201,025.80
A-6 11,149.27 139,636.33 0.00 0.00 1,000,165.46
A-7 129,271.30 129,271.30 0.00 0.00 20,022,000.00
A-8 77,567.94 77,567.94 0.00 0.00 12,014,000.00
A-9 90,308.24 687,613.61 0.00 0.00 13,389,957.35
A-10 190,891.76 190,891.76 0.00 0.00 29,566,000.00
A-11 64,035.19 64,035.19 0.00 0.00 9,918,000.00
A-12 30,700.48 30,700.48 0.00 0.00 4,755,000.00
A-13 0.00 1,435.14 0.00 0.00 1,287,428.98
A-14 189,775.21 189,775.21 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 58,024.18 64,089.51 0.00 0.00 8,980,928.01
M-2 36,264.55 40,055.32 0.00 0.00 5,612,993.01
M-3 33,363.70 36,851.25 0.00 0.00 5,164,001.28
B-1 14,506.21 16,022.56 0.00 0.00 2,245,256.86
B-2 5,802.36 6,408.89 0.00 0.00 898,082.86
B-3 11,609.82 12,823.40 0.00 0.00 1,796,956.65
- -------------------------------------------------------------------------------
2,502,308.75 6,248,892.45 343,663.24 0.00 409,287,207.26
===============================================================================
Run: 06/30/97 14:50:38
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 5.914952 5.914952 0.000000 1000.000000
A-2 1000.000000 0.000000 6.123226 6.123226 0.000000 1000.000000
A-3 875.448167 22.694825 5.469966 28.164791 0.000000 852.753342
A-4 991.674361 6.088268 3.768145 9.856413 3.242565 988.828659
A-5 265.253235 30.196724 1.566198 31.762922 0.000000 235.056511
A-6 265.253236 30.196724 2.620275 32.816999 0.000000 235.056512
A-7 1000.000000 0.000000 6.456463 6.456463 0.000000 1000.000000
A-8 1000.000000 0.000000 6.456462 6.456462 0.000000 1000.000000
A-9 671.334904 28.668364 4.334449 33.002813 0.000000 642.666540
A-10 1000.000000 0.000000 6.456462 6.456462 0.000000 1000.000000
A-11 1000.000000 0.000000 6.456462 6.456462 0.000000 1000.000000
A-12 1000.000000 0.000000 6.456463 6.456463 0.000000 1000.000000
A-13 977.760158 1.088728 0.000000 1.088728 0.000000 976.671430
R-I 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
R-II 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 994.895810 0.671456 6.423507 7.094963 0.000000 994.224354
M-2 994.895809 0.671456 6.423507 7.094963 0.000000 994.224354
M-3 994.895809 0.671457 6.423508 7.094965 0.000000 994.224351
B-1 994.895811 0.671456 6.423509 7.094965 0.000000 994.224355
B-2 994.895815 0.671460 6.423514 7.094974 0.000000 994.224355
B-3 994.895821 0.671452 6.423508 7.094960 0.000000 994.224369
_______________________________________________________________________________
DETERMINATION DATE 20-June-97
DISTRIBUTION DATE 25-June-97
Run: 06/30/97 14:50:39 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 85,669.15
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 7,081.37
SUBSERVICER ADVANCES THIS MONTH 73,566.42
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 29 8,179,828.60
(B) TWO MONTHLY PAYMENTS: 3 712,686.60
(C) THREE OR MORE MONTHLY PAYMENTS: 1 229,005.15
FORECLOSURES
NUMBER OF LOANS 3
AGGREGATE PRINCIPAL BALANCE 498,464.62
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 409,287,207.26
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,495
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 3,124,149.53
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 93.99250780 % 4.80583500 % 1.20165720 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 93.94651170 % 4.82739796 % 1.21085760 %
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 8.57358779
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 345.07
POOL TRADING FACTOR: 90.62002130
................................................................................
Run: 06/30/97 14:50:40 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 53,733,271.15 7.500000 % 593,720.73
A-2 760947R29 5,000,000.00 4,041,363.47 7.500000 % 65,968.97
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 10,228,840.74 7.500000 % 32,986.24
A-8 760947R86 929,248.96 902,208.75 0.000000 % 3,210.06
A-9 7609475C1 0.00 0.00 0.343425 % 0.00
R 760947R94 100.00 0.00 7.500000 % 0.00
M-1 760947S28 1,570,700.00 1,537,457.19 7.500000 % 4,958.03
M-2 760947S36 784,900.00 768,288.12 7.500000 % 2,477.60
M-3 760947S44 418,500.00 409,642.73 7.500000 % 1,321.03
B-1 313,800.00 307,158.63 7.500000 % 990.53
B-2 261,500.00 255,965.52 7.500000 % 825.44
B-3 314,089.78 307,442.23 7.500000 % 991.46
- -------------------------------------------------------------------------------
104,668,838.74 94,756,638.53 707,450.09
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 335,178.72 928,899.45 0.00 0.00 53,139,550.42
A-2 25,209.32 91,178.29 0.00 0.00 3,975,394.50
A-3 36,478.80 36,478.80 0.00 0.00 5,848,000.00
A-4 43,664.77 43,664.77 0.00 0.00 7,000,000.00
A-5 31,189.12 31,189.12 0.00 0.00 5,000,000.00
A-6 27,552.47 27,552.47 0.00 0.00 4,417,000.00
A-7 63,805.71 96,791.95 0.00 0.00 10,195,854.50
A-8 0.00 3,210.06 0.00 0.00 898,998.69
A-9 27,065.34 27,065.34 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 9,590.39 14,548.42 0.00 0.00 1,532,499.16
M-2 4,792.45 7,270.05 0.00 0.00 765,810.52
M-3 2,555.28 3,876.31 0.00 0.00 408,321.70
B-1 1,916.00 2,906.53 0.00 0.00 306,168.10
B-2 1,596.66 2,422.10 0.00 0.00 255,140.08
B-3 1,917.77 2,909.23 0.00 0.00 306,450.77
- -------------------------------------------------------------------------------
612,512.80 1,319,962.89 0.00 0.00 94,049,188.44
===============================================================================
Run: 06/30/97 14:50:40
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-1 861.648645 9.520706 5.374813 14.895519 0.000000 852.127939
A-2 808.272694 13.193794 5.041864 18.235658 0.000000 795.078900
A-3 1000.000000 0.000000 6.237825 6.237825 0.000000 1000.000000
A-4 1000.000000 0.000000 6.237824 6.237824 0.000000 1000.000000
A-5 1000.000000 0.000000 6.237824 6.237824 0.000000 1000.000000
A-6 1000.000000 0.000000 6.237824 6.237824 0.000000 1000.000000
A-7 978.836434 3.156578 6.105810 9.262388 0.000000 975.679856
A-8 970.901006 3.454467 0.000000 3.454467 0.000000 967.446539
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 978.835672 3.156574 6.105806 9.262380 0.000000 975.679099
M-2 978.835673 3.156580 6.105810 9.262390 0.000000 975.679093
M-3 978.835675 3.156583 6.105806 9.262389 0.000000 975.679092
B-1 978.835660 3.156565 6.105800 9.262365 0.000000 975.679095
B-2 978.835641 3.156558 6.105774 9.262332 0.000000 975.679082
B-3 978.835510 3.156582 6.105802 9.262384 0.000000 975.678903
_______________________________________________________________________________
DETERMINATION DATE 20-June-97
DISTRIBUTION DATE 25-June-97
Run: 06/30/97 14:50:41 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1996-S21 (POOL # 4226)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4226
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 19,746.11
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,117.25
SUBSERVICER ADVANCES THIS MONTH 20,578.00
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 5 1,448,801.31
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 667,628.69
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 94,049,188.44
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 331
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 401,629.86
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.17923800 % 2.89319100 % 0.92757090 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.16276650 % 2.87788914 % 0.93156970 %
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 8.06932967
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 167.53
POOL TRADING FACTOR: 89.85404784
................................................................................
Run: 06/30/97 14:50:42 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-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 18,712,676.20 7.500000 % 176,012.50
A-2 760947P39 24,275,000.00 21,108,281.36 8.000000 % 198,545.69
A-3 760947P47 13,325,000.00 12,108,536.48 8.000000 % 76,269.36
A-4 760947P54 3,200,000.00 3,200,000.00 7.250000 % 0.00
A-5 760947P62 36,000,000.00 31,616,817.84 6.387500 % 274,815.05
A-6 760947P70 0.00 0.00 2.612500 % 0.00
A-7 760947P88 34,877,000.00 34,877,000.00 8.000000 % 0.00
A-8 760947P96 25,540,000.00 20,710,974.37 7.500000 % 302,768.37
A-9 760947Q20 20,140,000.00 19,009,985.12 7.500000 % 70,849.23
A-10 760947Q38 16,200,000.00 16,129,837.10 8.000000 % 10,499.52
A-11 760947S51 5,000,000.00 4,978,344.78 8.000000 % 3,240.59
A-12 760947S69 575,632.40 565,898.94 0.000000 % 431.20
A-13 7609475D9 0.00 0.00 0.343087 % 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 4,217,055.93 8.000000 % 2,745.04
M-2 760947Q79 2,117,700.00 2,108,527.96 8.000000 % 1,372.52
M-3 760947Q87 2,435,400.00 2,424,851.95 8.000000 % 1,578.43
B-1 1,058,900.00 1,054,313.78 8.000000 % 686.29
B-2 423,500.00 421,665.76 8.000000 % 274.48
B-3 847,661.00 843,989.69 8.000000 % 549.39
- -------------------------------------------------------------------------------
211,771,393.40 194,088,757.26 1,120,637.66
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 116,941.75 292,954.25 0.00 0.00 18,536,663.70
A-2 140,706.86 339,252.55 0.00 0.00 20,909,735.67
A-3 80,714.97 156,984.33 0.00 0.00 12,032,267.12
A-4 19,333.33 19,333.33 0.00 0.00 3,200,000.00
A-5 168,275.73 443,090.78 0.00 0.00 31,342,002.79
A-6 68,825.11 68,825.11 0.00 0.00 0.00
A-7 232,488.52 232,488.52 0.00 0.00 34,877,000.00
A-8 129,429.78 432,198.15 0.00 0.00 20,408,206.00
A-9 118,799.73 189,648.96 0.00 0.00 18,939,135.89
A-10 107,520.78 118,020.30 0.00 0.00 16,119,337.58
A-11 33,185.43 36,426.02 0.00 0.00 4,975,104.19
A-12 0.00 431.20 0.00 0.00 565,467.74
A-13 55,485.15 55,485.15 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
M-1 28,110.71 30,855.75 0.00 0.00 4,214,310.89
M-2 14,055.35 15,427.87 0.00 0.00 2,107,155.44
M-3 16,163.96 17,742.39 0.00 0.00 2,423,273.52
B-1 7,028.01 7,714.30 0.00 0.00 1,053,627.49
B-2 2,810.81 3,085.29 0.00 0.00 421,391.28
B-3 5,626.00 6,175.39 0.00 0.00 843,440.30
- -------------------------------------------------------------------------------
1,345,501.98 2,466,139.64 0.00 0.00 192,968,119.60
===============================================================================
Run: 06/30/97 14:50:42
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-1 869.548151 8.179019 5.434096 13.613115 0.000000 861.369131
A-2 869.548151 8.179019 5.796369 13.975388 0.000000 861.369132
A-3 908.708179 5.723779 6.057409 11.781188 0.000000 902.984400
A-4 1000.000000 0.000000 6.041666 6.041666 0.000000 1000.000000
A-5 878.244940 7.633751 4.674326 12.308077 0.000000 870.611189
A-7 1000.000000 0.000000 6.665955 6.665955 0.000000 1000.000000
A-8 810.923037 11.854674 5.067728 16.922402 0.000000 799.068363
A-9 943.892012 3.517837 5.898696 9.416533 0.000000 940.374175
A-10 995.668957 0.648118 6.637085 7.285203 0.000000 995.020839
A-11 995.668956 0.648118 6.637086 7.285204 0.000000 995.020838
A-12 983.090841 0.749089 0.000000 0.749089 0.000000 982.341751
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-1 995.668870 0.648118 6.637085 7.285203 0.000000 995.020751
M-2 995.668867 0.648118 6.637083 7.285201 0.000000 995.020749
M-3 995.668863 0.648119 6.637086 7.285205 0.000000 995.020744
B-1 995.668883 0.648116 6.637086 7.285202 0.000000 995.020767
B-2 995.668855 0.648123 6.637096 7.285219 0.000000 995.020732
B-3 995.668894 0.648101 6.637087 7.285188 0.000000 995.020774
_______________________________________________________________________________
DETERMINATION DATE 20-June-97
DISTRIBUTION DATE 25-June-97
Run: 06/30/97 14:50:43 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1996-S22 (POOL # 4227)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4227
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 40,488.51
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,781.30
SUBSERVICER ADVANCES THIS MONTH 32,497.48
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 13 2,872,042.69
(B) TWO MONTHLY PAYMENTS: 1 312,170.94
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 1,161,004.99
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 192,968,119.61
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 777
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 994,260.19
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.27953620 % 4.52165500 % 1.19880890 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.24997590 % 4.53170185 % 1.20500370 %
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 8.60786815
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 347.75
POOL TRADING FACTOR: 91.12095667
................................................................................
Run: 06/30/97 14:50:44 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-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 34,645,932.59 6.287500 % 332,156.13
A-2 760947S85 0.00 0.00 2.712500 % 0.00
A-3 760947S93 13,250,000.00 13,250,000.00 7.250000 % 0.00
A-4 760947T27 6,900,000.00 6,900,000.00 7.750000 % 0.00
A-5 760947T35 22,009,468.00 22,009,468.00 7.750000 % 0.00
A-6 760947T43 20,197,423.00 20,197,423.00 7.750000 % 0.00
A-7 760947T50 2,445,497.00 2,436,209.57 7.750000 % 1,590.56
A-8 760947T68 7,100,000.00 6,220,494.84 7.400000 % 86,917.28
A-9 760947T76 8,846,378.00 8,846,378.00 7.400000 % 0.00
A-10 760947T84 108,794,552.00 99,173,594.26 7.150000 % 950,793.20
A-11 760947T92 16,999,148.00 15,495,873.41 6.237500 % 148,561.43
A-12 760947U25 0.00 0.00 2.762500 % 0.00
A-13 760947U33 0.00 0.00 7.250000 % 0.00
A-14 760947U41 930,190.16 924,513.90 0.000000 % 941.22
A-15 7609475E7 0.00 0.00 0.455302 % 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 5,175,669.09 7.750000 % 3,379.11
M-2 760947U82 3,247,100.00 3,234,768.28 7.750000 % 2,111.93
M-3 760947U90 2,987,300.00 2,975,954.94 7.750000 % 1,942.95
B-1 1,298,800.00 1,293,867.46 7.750000 % 844.75
B-2 519,500.00 517,527.06 7.750000 % 337.89
B-3 1,039,086.60 1,035,140.46 7.750000 % 675.82
- -------------------------------------------------------------------------------
259,767,021.76 244,332,814.86 1,530,252.27
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 181,494.19 513,650.32 0.00 0.00 34,313,776.46
A-2 78,298.68 78,298.68 0.00 0.00 0.00
A-3 80,036.18 80,036.18 0.00 0.00 13,250,000.00
A-4 44,553.65 44,553.65 0.00 0.00 6,900,000.00
A-5 142,116.24 142,116.24 0.00 0.00 22,009,468.00
A-6 130,415.78 130,415.78 0.00 0.00 20,197,423.00
A-7 15,730.72 17,321.28 0.00 0.00 2,434,619.01
A-8 38,352.10 125,269.38 0.00 0.00 6,133,577.56
A-9 54,541.82 54,541.82 0.00 0.00 8,846,378.00
A-10 590,791.94 1,541,585.14 0.00 0.00 98,222,801.06
A-11 80,530.26 229,091.69 0.00 0.00 15,347,311.98
A-12 35,665.70 35,665.70 0.00 0.00 0.00
A-13 7,269.64 7,269.64 0.00 0.00 0.00
A-14 0.00 941.22 0.00 0.00 923,572.68
A-15 92,685.97 92,685.97 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 33,419.56 36,798.67 0.00 0.00 5,172,289.98
M-2 20,887.06 22,998.99 0.00 0.00 3,232,656.35
M-3 19,215.89 21,158.84 0.00 0.00 2,974,011.99
B-1 8,354.57 9,199.32 0.00 0.00 1,293,022.71
B-2 3,341.70 3,679.59 0.00 0.00 517,189.17
B-3 6,683.95 7,359.77 0.00 0.00 1,034,464.64
- -------------------------------------------------------------------------------
1,664,385.60 3,194,637.87 0.00 0.00 242,802,562.59
===============================================================================
Run: 06/30/97 14:50:44
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-1 911.567652 8.739346 4.775286 13.514632 0.000000 902.828306
A-3 1000.000000 0.000000 6.040466 6.040466 0.000000 1000.000000
A-4 1000.000000 0.000000 6.457051 6.457051 0.000000 1000.000000
A-5 1000.000000 0.000000 6.457050 6.457050 0.000000 1000.000000
A-6 1000.000000 0.000000 6.457050 6.457050 0.000000 1000.000000
A-7 996.202232 0.650404 6.432525 7.082929 0.000000 995.551829
A-8 876.126034 12.241871 5.401704 17.643575 0.000000 863.884163
A-9 1000.000000 0.000000 6.165441 6.165441 0.000000 1000.000000
A-10 911.567651 8.739346 5.430345 14.169691 0.000000 902.828306
A-11 911.567651 8.739346 4.737312 13.476658 0.000000 902.828305
A-14 993.897742 1.011858 0.000000 1.011858 0.000000 992.885885
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-1 996.202235 0.650404 6.432529 7.082933 0.000000 995.551831
M-2 996.202236 0.650405 6.432527 7.082932 0.000000 995.551831
M-3 996.202236 0.650403 6.432528 7.082931 0.000000 995.551833
B-1 996.202233 0.650408 6.432530 7.082938 0.000000 995.551825
B-2 996.202233 0.650414 6.432531 7.082945 0.000000 995.551819
B-3 996.202299 0.650408 6.432524 7.082932 0.000000 995.551901
_______________________________________________________________________________
DETERMINATION DATE 20-June-97
DISTRIBUTION DATE 25-June-97
Run: 06/30/97 14:50:45 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 50,840.62
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 6,666.31
SUBSERVICER ADVANCES THIS MONTH 25,400.26
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 9 2,249,264.58
(B) TWO MONTHLY PAYMENTS: 1 257,338.33
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 862,478.07
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 242,802,562.59
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 906
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,370,597.87
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.15265330 % 4.67789800 % 1.16944860 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.11952450 % 4.68650668 % 1.17607430 %
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 8.46981981
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 349.29
POOL TRADING FACTOR: 93.46935610
................................................................................
Run: 06/30/97 14:50:49 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1996-S24 (POOL # 4233)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4233
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 760947V24 35,025,125.00 32,373,566.63 7.250000 % 432,971.43
A-2 760947V32 30,033,957.00 28,482,313.60 7.250000 % 253,366.95
A-3 760947V40 25,641,602.00 25,641,602.00 7.250000 % 0.00
A-4 760947V57 13,627,408.00 13,420,830.22 7.250000 % 42,555.01
A-5 760947V65 8,189,491.00 6,874,324.76 7.250000 % 214,752.73
A-6 760947V73 17,267,161.00 17,267,161.00 7.250000 % 0.00
A-7 760947V81 348,675.05 341,472.28 0.000000 % 1,473.45
A-8 7609475F4 0.00 0.00 0.533593 % 0.00
R 760947V99 100.00 0.00 7.250000 % 0.00
M-1 760947W23 2,022,800.00 1,992,136.37 7.250000 % 6,316.70
M-2 760947W31 1,146,300.00 1,128,923.24 7.250000 % 3,579.61
M-3 760947W49 539,400.00 531,223.23 7.250000 % 1,684.41
B-1 337,100.00 331,989.90 7.250000 % 1,052.68
B-2 269,700.00 265,611.62 7.250000 % 842.21
B-3 404,569.62 398,436.79 7.250000 % 1,263.37
- -------------------------------------------------------------------------------
134,853,388.67 129,049,591.64 959,858.55
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 195,464.38 628,435.81 0.00 0.00 31,940,595.20
A-2 171,969.86 425,336.81 0.00 0.00 28,228,946.65
A-3 154,818.28 154,818.28 0.00 0.00 25,641,602.00
A-4 81,031.98 123,586.99 0.00 0.00 13,378,275.21
A-5 41,505.64 256,258.37 0.00 0.00 6,659,572.03
A-6 104,255.27 104,255.27 0.00 0.00 17,267,161.00
A-7 0.00 1,473.45 0.00 0.00 339,998.83
A-8 57,346.31 57,346.31 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 12,028.07 18,344.77 0.00 0.00 1,985,819.67
M-2 6,816.19 10,395.80 0.00 0.00 1,125,343.63
M-3 3,207.40 4,891.81 0.00 0.00 529,538.82
B-1 2,004.48 3,057.16 0.00 0.00 330,937.22
B-2 1,603.71 2,445.92 0.00 0.00 264,769.41
B-3 2,405.67 3,669.04 0.00 0.00 397,173.42
- -------------------------------------------------------------------------------
834,457.24 1,794,315.79 0.00 0.00 128,089,733.09
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 924.295534 12.361738 5.580690 17.942428 0.000000 911.933796
A-2 948.337031 8.436016 5.725848 14.161864 0.000000 939.901014
A-3 1000.000000 0.000000 6.037777 6.037777 0.000000 1000.000000
A-4 984.841007 3.122752 5.946250 9.069002 0.000000 981.718256
A-5 839.408061 26.222964 5.068159 31.291123 0.000000 813.185097
A-6 1000.000000 0.000000 6.037777 6.037777 0.000000 1000.000000
A-7 979.342457 4.225854 0.000000 4.225854 0.000000 975.116602
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 984.840998 3.122751 5.946248 9.068999 0.000000 981.718247
M-2 984.841001 3.122751 5.946253 9.069004 0.000000 981.718250
M-3 984.840990 3.122747 5.946237 9.068984 0.000000 981.718243
B-1 984.840997 3.122753 5.946247 9.069000 0.000000 981.718244
B-2 984.841009 3.122766 5.946274 9.069040 0.000000 981.718243
B-3 984.841101 3.122751 5.946245 9.068996 0.000000 981.718350
_______________________________________________________________________________
DETERMINATION DATE 20-June-97
DISTRIBUTION DATE 25-June-97
Run: 06/30/97 14:50:50 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 27,014.46
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 4,752.96
SUBSERVICER ADVANCES THIS MONTH 13,698.07
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,142,702.17
(B) TWO MONTHLY PAYMENTS: 2 274,990.30
(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 128,089,733.09
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 486
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 550,307.14
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.38847870 % 2.83764800 % 0.77387370 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.37292230 % 2.84230596 % 0.77720710 %
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 8.07196001
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 169.50
POOL TRADING FACTOR: 94.98443781
................................................................................
Run: 06/30/97 14:50:51 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 24,825,000.92 7.250000 % 216,606.03
A-2 760947W64 38,194,000.00 34,388,358.96 6.287500 % 245,203.57
A-3 760947W72 0.00 0.00 2.712500 % 0.00
A-4 760947W80 41,309,000.00 33,825,338.03 6.750000 % 492,420.67
A-5 760947W98 25,013,000.00 22,520,710.66 7.250000 % 160,582.21
A-6 760947X22 7,805,000.00 7,805,000.00 6.750000 % 0.00
A-7 760947X30 39,464,000.00 40,723,847.80 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 763,154.95 701,607.38 0.000000 % 650.46
A-11 7609475G2 0.00 0.00 0.394129 % 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 4,237,723.37 7.750000 % 2,819.43
M-2 760947Y21 3,188,300.00 3,178,342.37 7.750000 % 2,114.60
M-3 760947Y39 2,125,500.00 2,118,861.69 7.750000 % 1,409.71
B-1 850,200.00 847,544.67 7.750000 % 563.89
B-2 425,000.00 423,672.65 7.750000 % 281.88
B-3 850,222.04 847,566.65 7.750000 % 563.91
- -------------------------------------------------------------------------------
212,551,576.99 199,133,575.15 1,123,216.36
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 149,845.57 366,451.60 0.00 0.00 24,608,394.89
A-2 180,013.92 425,217.49 0.00 0.00 34,143,155.39
A-3 77,660.08 77,660.08 0.00 0.00 0.00
A-4 190,091.43 682,512.10 0.00 0.00 33,332,917.36
A-5 135,936.71 296,518.92 0.00 0.00 22,360,128.45
A-6 43,862.50 43,862.50 0.00 0.00 7,805,000.00
A-7 25,635.73 25,635.73 256,599.98 0.00 40,980,447.78
A-8 77,428.28 77,428.28 0.00 0.00 12,000,000.00
A-9 68,085.68 68,085.68 0.00 0.00 10,690,000.00
A-10 0.00 650.46 0.00 0.00 700,956.92
A-11 65,343.14 65,343.14 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 27,343.30 30,162.73 0.00 0.00 4,234,903.94
M-2 20,507.79 22,622.39 0.00 0.00 3,176,227.77
M-3 13,671.66 15,081.37 0.00 0.00 2,117,451.98
B-1 5,468.66 6,032.55 0.00 0.00 846,980.78
B-2 2,733.69 3,015.57 0.00 0.00 423,390.77
B-3 5,468.80 6,032.71 0.00 0.00 847,002.74
- -------------------------------------------------------------------------------
1,089,096.94 2,212,313.30 256,599.98 0.00 198,266,958.77
===============================================================================
Run: 06/30/97 14:50:51
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-1 968.856142 8.453578 5.848088 14.301666 0.000000 960.402564
A-2 900.360239 6.419950 4.713147 11.133097 0.000000 893.940289
A-4 818.837010 11.920421 4.601695 16.522116 0.000000 806.916589
A-5 900.360239 6.419950 5.434642 11.854592 0.000000 893.940289
A-6 1000.000000 0.000000 5.619795 5.619795 0.000000 1000.000000
A-7 1031.923976 0.000000 0.649598 0.649598 6.502128 1038.426104
A-8 1000.000000 0.000000 6.452357 6.452357 0.000000 1000.000000
A-9 1000.000000 0.000000 6.369100 6.369100 0.000000 1000.000000
A-10 919.351149 0.852330 0.000000 0.852330 0.000000 918.498819
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-1 996.876822 0.663239 6.432204 7.095443 0.000000 996.213583
M-2 996.876822 0.663237 6.432202 7.095439 0.000000 996.213584
M-3 996.876824 0.663237 6.432209 7.095446 0.000000 996.213587
B-1 996.876817 0.663244 6.432204 7.095448 0.000000 996.213573
B-2 996.876824 0.663247 6.432212 7.095459 0.000000 996.213577
B-3 996.876828 0.663239 6.432202 7.095441 0.000000 996.213573
_______________________________________________________________________________
DETERMINATION DATE 20-June-97
DISTRIBUTION DATE 25-June-97
Run: 06/30/97 14:50:52 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1996-S25 (POOL # 4234)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4234
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 43,439.64
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 7,827.35
SUBSERVICER ADVANCES THIS MONTH 27,027.65
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 11 2,604,533.63
(B) TWO MONTHLY PAYMENTS: 1 287,524.52
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 4
AGGREGATE PRINCIPAL BALANCE 726,096.47
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 198,266,958.76
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 807
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 734,041.38
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.12709980 % 4.80513700 % 1.06776340 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.10528240 % 4.80593627 % 1.07173010 %
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 8.42350916
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 349.93
POOL TRADING FACTOR: 93.27945789
................................................................................
Run: 06/30/97 14:50:52 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 92,520,945.18 7.000000 % 1,119,472.21
A-2 760947Y54 15,536,000.00 15,536,000.00 7.000000 % 0.00
A-3 760947Y62 13,007,000.00 12,849,459.22 7.000000 % 40,239.02
A-4 760947Y70 163,098.92 160,792.65 0.000000 % 564.66
A-5 760947Y88 0.00 0.00 0.587793 % 0.00
R 760947Y96 100.00 0.00 7.000000 % 0.00
M-1 760947Z20 2,280,000.00 2,252,384.29 7.000000 % 7,053.51
M-2 760947Z38 1,107,000.00 1,093,591.84 7.000000 % 3,424.66
M-3 760947Z46 521,000.00 514,689.58 7.000000 % 1,611.79
B-1 325,500.00 321,557.49 7.000000 % 1,006.98
B-2 260,400.00 257,246.01 7.000000 % 805.58
B-3 390,721.16 385,988.64 7.000000 % 1,208.75
- -------------------------------------------------------------------------------
130,238,820.08 125,892,654.90 1,175,387.16
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 539,039.52 1,658,511.73 0.00 0.00 91,401,472.97
A-2 90,514.84 90,514.84 0.00 0.00 15,536,000.00
A-3 74,862.69 115,101.71 0.00 0.00 12,809,220.20
A-4 0.00 564.66 0.00 0.00 160,227.99
A-5 61,589.55 61,589.55 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 13,122.70 20,176.21 0.00 0.00 2,245,330.78
M-2 6,371.42 9,796.08 0.00 0.00 1,090,167.18
M-3 2,998.66 4,610.45 0.00 0.00 513,077.79
B-1 1,873.44 2,880.42 0.00 0.00 320,550.51
B-2 1,498.75 2,304.33 0.00 0.00 256,440.43
B-3 2,248.82 3,457.57 0.00 0.00 384,779.89
- -------------------------------------------------------------------------------
794,120.39 1,969,507.55 0.00 0.00 124,717,267.74
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 957.298084 11.582984 5.577348 17.160332 0.000000 945.715100
A-2 1000.000000 0.000000 5.826135 5.826135 0.000000 1000.000000
A-3 987.888000 3.093643 5.755569 8.849212 0.000000 984.794357
A-4 985.859686 3.462071 0.000000 3.462071 0.000000 982.397615
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 987.887846 3.093645 5.755570 8.849215 0.000000 984.794202
M-2 987.887841 3.093640 5.755574 8.849214 0.000000 984.794201
M-3 987.887869 3.093647 5.755585 8.849232 0.000000 984.794223
B-1 987.887834 3.093641 5.755576 8.849217 0.000000 984.794194
B-2 987.887903 3.093625 5.755568 8.849193 0.000000 984.794278
B-3 987.887730 3.093638 5.755562 8.849200 0.000000 984.794092
_______________________________________________________________________________
DETERMINATION DATE 20-June-97
DISTRIBUTION DATE 25-June-97
Run: 06/30/97 14:50:53 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 27,549.49
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 5,604.45
SUBSERVICER ADVANCES THIS MONTH 11,410.47
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 2 1,008,607.45
(B) TWO MONTHLY PAYMENTS: 1 183,828.33
(C) THREE OR MORE MONTHLY PAYMENTS: 0 0.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 124,717,267.74
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 467
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 781,112.07
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.16210420 % 3.07055500 % 0.76734100 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.13803720 % 3.08584033 % 0.77215290 %
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 7.89979038
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 171.52
POOL TRADING FACTOR: 95.76044045
................................................................................
Run: 06/30/97 14:50:54 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 40,984,258.49 7.500000 % 27,597.79
A-6 7609472A8 9,750,000.00 9,750,000.00 7.500000 % 0.00
A-7 7609472B6 25,963,473.00 24,990,565.83 6.287500 % 262,822.94
A-8 7609472C4 0.00 0.00 2.712500 % 0.00
A-9 7609472D2 156,744,610.00 149,308,760.31 7.350000 % 2,008,734.18
A-10 7609472E0 36,000,000.00 33,918,478.22 7.150000 % 560,215.51
A-11 7609472F7 6,260,870.00 5,898,866.18 6.237500 % 97,428.79
A-12 7609472G5 0.00 0.00 2.262500 % 0.00
A-13 7609472H3 6,079,451.00 6,229,747.11 7.350000 % 0.00
A-14 7609472J9 486,810.08 485,011.37 0.000000 % 423.13
A-15 7609472K6 0.00 0.00 0.462438 % 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 8,454,433.31 7.500000 % 5,693.01
M-2 7609472M2 5,297,900.00 5,283,983.41 7.500000 % 3,558.10
M-3 7609472N0 4,238,400.00 4,227,266.51 7.500000 % 2,846.54
B-1 7609472R1 1,695,400.00 1,690,946.51 7.500000 % 1,138.64
B-2 847,700.00 845,473.25 7.500000 % 569.32
B-3 1,695,338.32 1,690,884.98 7.500000 % 1,138.61
- -------------------------------------------------------------------------------
423,830,448.40 412,960,071.48 2,972,166.56
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 334,029.86 334,029.86 0.00 0.00 54,550,000.00
A-2 42,613.66 42,613.66 0.00 0.00 6,820,000.00
A-3 212,171.02 212,171.02 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-5 256,083.47 283,681.26 0.00 0.00 40,956,660.70
A-6 60,921.29 60,921.29 0.00 0.00 9,750,000.00
A-7 130,905.31 393,728.25 0.00 0.00 24,727,742.89
A-8 56,474.06 56,474.06 0.00 0.00 0.00
A-9 914,272.86 2,923,007.04 0.00 0.00 147,300,026.13
A-10 202,043.83 762,259.34 0.00 0.00 33,358,262.71
A-11 30,653.65 128,082.44 0.00 0.00 5,801,437.39
A-12 11,118.86 11,118.86 0.00 0.00 0.00
A-13 0.00 0.00 38,147.05 0.00 6,267,894.16
A-14 0.00 423.13 0.00 0.00 484,588.24
A-15 159,097.87 159,097.87 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
M-1 52,826.15 58,519.16 0.00 0.00 8,448,740.30
M-2 33,016.11 36,574.21 0.00 0.00 5,280,425.31
M-3 26,413.39 29,259.93 0.00 0.00 4,224,419.97
B-1 10,565.61 11,704.25 0.00 0.00 1,689,807.87
B-2 5,282.80 5,852.12 0.00 0.00 844,903.93
B-3 10,565.22 11,703.83 0.00 0.00 1,689,746.37
- -------------------------------------------------------------------------------
2,698,273.77 5,670,440.33 38,147.05 0.00 410,026,051.97
===============================================================================
Run: 06/30/97 14:50:54
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 6.123370 6.123370 0.000000 1000.000000
A-2 1000.000000 0.000000 6.248337 6.248337 0.000000 1000.000000
A-3 1000.000000 0.000000 6.248337 6.248337 0.000000 1000.000000
A-4 1000.000000 0.000000 6.250000 6.250000 0.000000 1000.000000
A-5 997.373187 0.671607 6.231924 6.903531 0.000000 996.701581
A-6 1000.000000 0.000000 6.248337 6.248337 0.000000 1000.000000
A-7 962.527849 10.122796 5.041903 15.164699 0.000000 952.405054
A-9 952.560731 12.815332 5.832882 18.648214 0.000000 939.745399
A-10 942.179951 15.561542 5.612329 21.173871 0.000000 926.618409
A-11 942.179949 15.561542 4.896069 20.457611 0.000000 926.618408
A-13 1024.721987 0.000000 0.000000 0.000000 6.274752 1030.996740
A-14 996.305109 0.869189 0.000000 0.869189 0.000000 995.435920
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-1 997.373189 0.671607 6.231924 6.903531 0.000000 996.701582
M-2 997.373187 0.671606 6.231924 6.903530 0.000000 996.701582
M-3 997.373186 0.671607 6.231925 6.903532 0.000000 996.701578
B-1 997.373192 0.671606 6.231928 6.903534 0.000000 996.701587
B-2 997.373186 0.671606 6.231922 6.903528 0.000000 996.701581
B-3 997.373185 0.671606 6.231924 6.903530 0.000000 996.701573
_______________________________________________________________________________
DETERMINATION DATE 20-June-97
DISTRIBUTION DATE 25-June-97
Run: 06/30/97 14:50:55 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1997-S2 (POOL # 4236)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4236
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 86,076.69
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 2,711.37
SUBSERVICER ADVANCES THIS MONTH 45,509.48
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 21 5,649,694.69
(B) TWO MONTHLY PAYMENTS: 1 55,883.62
(C) THREE OR MORE MONTHLY PAYMENTS: 1 292,852.55
FORECLOSURES
NUMBER OF LOANS 1
AGGREGATE PRINCIPAL BALANCE 107,821.70
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 410,026,051.97
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,596
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 2,655,892.93
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.61955640 % 4.35558000 % 1.02486310 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.58466460 % 4.37864509 % 1.03150930 %
CLASS A-15 - STRIP PASS-THROUGH FOR NEXT DISTRIBUTION 0.4591 %
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 8.24052364
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 351.73
POOL TRADING FACTOR: 96.74294367
................................................................................
Run: 06/30/97 14:50:58 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1997-S3 (POOL # 4238)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4238
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 7609472S9 92,500,000.00 92,500,000.00 7.250000 % 0.00
A-2 7609472T7 11,073,000.00 10,733,530.21 7.000000 % 114,561.57
A-3 7609472U4 7,931,000.00 7,931,000.00 7.300000 % 0.00
A-4 7609472V2 3,750,000.00 3,820,738.58 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 19,510,966.45 6.750000 % 153,759.15
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 14,959,879.51 7.500000 % 91,021.28
A-10 45,347,855.00 42,624,750.43 0.000000 % 1,447,226.95
A-11 7609473C3 3,300,000.00 2,347,882.38 7.500000 % 473,374.60
A-12 7609473D1 6,000,000.00 6,000,000.00 7.500000 % 0.00
A-13 7609473E9 112,677.89 112,387.38 0.000000 % 150.49
A-14 7609473F6 0.00 0.00 0.452573 % 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 4,500,552.11 7.500000 % 3,002.49
M-2 7609473K5 3,221,000.00 3,214,680.07 7.500000 % 2,144.63
M-3 7609473L3 2,576,700.00 2,571,644.26 7.500000 % 1,715.64
B-1 1,159,500.00 1,157,224.95 7.500000 % 772.03
B-2 515,300.00 514,288.93 7.500000 % 343.10
B-3 902,034.34 900,264.47 7.500000 % 600.60
- -------------------------------------------------------------------------------
257,678,667.23 253,115,789.73 2,288,672.53
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 558,682.93 558,682.93 0.00 0.00 92,500,000.00
A-2 62,593.07 177,154.64 0.00 0.00 10,618,968.64
A-3 48,232.14 48,232.14 0.00 0.00 7,931,000.00
A-4 0.00 0.00 23,872.30 0.00 3,844,610.88
A-5 112,465.53 112,465.53 0.00 0.00 18,000,000.00
A-6 109,715.56 263,474.71 0.00 0.00 19,357,207.30
A-7 94,138.65 94,138.65 0.00 0.00 16,143,000.00
A-8 33,892.03 33,892.03 0.00 0.00 5,573,000.00
A-9 93,470.60 184,491.88 0.00 0.00 14,868,858.23
A-10 193,217.79 1,640,444.74 118,005.90 0.00 41,295,529.38
A-11 0.00 473,374.60 14,669.76 0.00 1,889,177.54
A-12 37,488.51 37,488.51 0.00 0.00 6,000,000.00
A-13 0.00 150.49 0.00 0.00 112,236.89
A-14 95,431.85 95,431.85 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 28,119.83 31,122.32 0.00 0.00 4,497,549.62
M-2 20,085.59 22,230.22 0.00 0.00 3,212,535.44
M-3 16,067.86 17,783.50 0.00 0.00 2,569,928.62
B-1 7,230.44 8,002.47 0.00 0.00 1,156,452.92
B-2 3,213.33 3,556.43 0.00 0.00 513,945.83
B-3 5,624.93 6,225.53 0.00 0.00 899,663.87
- -------------------------------------------------------------------------------
1,519,670.64 3,808,343.17 156,547.96 0.00 250,983,665.16
===============================================================================
Run: 06/30/97 14:50:58
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1997-S3 (POOL # 4238)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4238
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 1000.000000 0.000000 6.039815 6.039815 0.000000 1000.000000
A-2 969.342564 10.346028 5.652765 15.998793 0.000000 958.996536
A-3 1000.000000 0.000000 6.081470 6.081470 0.000000 1000.000000
A-4 1018.863621 0.000000 0.000000 0.000000 6.365947 1025.229568
A-5 1000.000000 0.000000 6.248085 6.248085 0.000000 1000.000000
A-6 981.683847 7.736309 5.520280 13.256589 0.000000 973.947537
A-7 1000.000000 0.000000 5.831546 5.831546 0.000000 1000.000000
A-8 1000.000000 0.000000 6.081470 6.081470 0.000000 1000.000000
A-9 984.915367 5.992579 6.153835 12.146414 0.000000 978.922788
A-10 939.950752 31.913901 4.260792 36.174693 2.602238 910.639089
A-11 711.479509 143.446848 0.000000 143.446848 4.445382 572.478042
A-12 1000.000000 0.000000 6.248085 6.248085 0.000000 1000.000000
A-13 997.421766 1.335577 0.000000 1.335577 0.000000 996.086189
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-1 998.037901 0.665829 6.235825 6.901654 0.000000 997.372072
M-2 998.037898 0.665827 6.235824 6.901651 0.000000 997.372071
M-3 998.037901 0.665828 6.235829 6.901657 0.000000 997.372073
B-1 998.037904 0.665830 6.235826 6.901656 0.000000 997.372074
B-2 998.037900 0.665826 6.235843 6.901669 0.000000 997.372075
B-3 998.037913 0.665806 6.235827 6.901633 0.000000 997.372085
_______________________________________________________________________________
DETERMINATION DATE 20-June-97
DISTRIBUTION DATE 25-June-97
Run: 06/30/97 14:50:59 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1997-S3 (POOL # 4238)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4238
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 52,460.91
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 0.00
SUBSERVICER ADVANCES THIS MONTH 47,079.73
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 21 4,962,103.66
(B) TWO MONTHLY PAYMENTS: 2 1,355,688.60
(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 250,983,665.16
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 990
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,963,252.30
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.91759610 % 4.06590400 % 1.01649950 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.87782390 % 4.09588954 % 1.02445410 %
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 8.22803462
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 353.04
POOL TRADING FACTOR: 97.40180196
................................................................................
Run: 06/30/97 14:50:59 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1997-S4 (POOL # 4239)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4239
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 7609474K4 73,713,000.00 71,349,758.13 6.750000 % 1,093,504.08
A-2 7609474L2 17,686,000.00 17,292,141.20 6.137500 % 182,243.81
A-3 7609474M0 32,407,000.00 32,407,000.00 6.750000 % 0.00
A-4 7609474N8 6,211,000.00 6,211,000.00 7.000000 % 0.00
A-5 7609474P3 45,000,000.00 44,722,456.73 7.000000 % 140,975.47
A-6 7609474Q1 0.00 0.00 2.362500 % 0.00
A-7 7609474R9 1,021,562.20 1,014,308.03 0.000000 % 3,778.31
A-8 7609474S7 0.00 0.00 0.372801 % 0.00
R-I 7609474T5 100.00 0.00 7.000000 % 0.00
R-II 7609474U2 100.00 0.00 7.000000 % 0.00
M-1 7609474V0 2,269,200.00 2,255,203.62 7.000000 % 7,108.92
M-2 7609474W8 907,500.00 901,902.56 7.000000 % 2,843.00
M-3 7609474X6 907,500.00 901,902.56 7.000000 % 2,843.00
B-1 BC0073306 544,500.00 541,141.53 7.000000 % 1,705.80
B-2 BC0073314 363,000.00 360,761.02 7.000000 % 1,137.20
B-3 BC0073322 453,585.73 450,788.05 7.000000 % 1,421.00
- -------------------------------------------------------------------------------
181,484,047.93 178,408,363.43 1,437,560.59
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 400,949.72 1,494,453.80 0.00 0.00 70,256,254.05
A-2 88,355.57 270,599.38 0.00 0.00 17,109,897.39
A-3 182,111.03 182,111.03 0.00 0.00 32,407,000.00
A-4 36,195.38 36,195.38 0.00 0.00 6,211,000.00
A-5 260,625.76 401,601.23 0.00 0.00 44,581,481.26
A-6 34,010.59 34,010.59 0.00 0.00 0.00
A-7 0.00 3,778.31 0.00 0.00 1,010,529.72
A-8 55,371.42 55,371.42 0.00 0.00 0.00
R-I 0.00 0.00 0.00 0.00 0.00
R-II 0.00 0.00 0.00 0.00 0.00
M-1 13,142.48 20,251.40 0.00 0.00 2,248,094.70
M-2 5,255.95 8,098.95 0.00 0.00 899,059.56
M-3 5,255.95 8,098.95 0.00 0.00 899,059.56
B-1 3,153.57 4,859.37 0.00 0.00 539,435.73
B-2 2,102.38 3,239.58 0.00 0.00 359,623.82
B-3 2,627.03 4,048.03 0.00 0.00 449,367.05
- -------------------------------------------------------------------------------
1,089,156.83 2,526,717.42 0.00 0.00 176,970,802.84
===============================================================================
Run: 06/30/97 14:50:59
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1997-S4 (POOL # 4239)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4239
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 967.939958 14.834616 5.439335 20.273951 0.000000 953.105342
A-2 977.730476 10.304411 4.995792 15.300203 0.000000 967.426065
A-3 1000.000000 0.000000 5.619497 5.619497 0.000000 1000.000000
A-4 1000.000000 0.000000 5.827625 5.827625 0.000000 1000.000000
A-5 993.832372 3.132788 5.791684 8.924472 0.000000 990.699584
A-7 992.898944 3.698561 0.000000 3.698561 0.000000 989.200384
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-1 993.832020 3.132787 5.791680 8.924467 0.000000 990.699233
M-2 993.832022 3.132782 5.791680 8.924462 0.000000 990.699240
M-3 993.832022 3.132782 5.791680 8.924462 0.000000 990.699240
B-1 993.832011 3.132782 5.791680 8.924462 0.000000 990.699229
B-2 993.832011 3.132782 5.791680 8.924462 0.000000 990.699229
B-3 993.832081 3.132793 5.791695 8.924488 0.000000 990.699266
_______________________________________________________________________________
DETERMINATION DATE 20-June-97
DISTRIBUTION DATE 25-June-97
Run: 06/30/97 14:51:00 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1997-S4 (POOL # 4239)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4239
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 37,095.51
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 9,627.15
SUBSERVICER ADVANCES THIS MONTH 14,141.64
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 6 1,514,880.01
(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 176,970,802.84
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 646
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 874,948.72
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 96.94933440 % 2.28813100 % 0.76253430 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 96.93417140 % 2.28637366 % 0.76632450 %
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 7.64258189
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 173.37
POOL TRADING FACTOR: 97.51314502
................................................................................
Run: 06/30/97 14:51:03 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1997-S5 (POOL # 4243)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4243
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 7609475J6 101,437,000.00 100,201,124.91 7.500000 % 1,725,344.71
A-2 7609475K3 35,986,000.00 35,986,000.00 7.500000 % 0.00
A-3 7609475L1 29,287,000.00 29,287,000.00 7.500000 % 0.00
A-4 7609475M9 16,236,000.00 16,236,000.00 7.625000 % 0.00
A-5 7609475N7 125,000,000.00 124,917,044.40 7.500000 % 84,070.66
A-6 7609475P2 132,774,000.00 131,573,908.35 7.500000 % 1,675,389.20
A-7 7609475Q0 2,212,000.00 2,083,340.43 7.500000 % 179,615.33
A-8 7609475R8 28,000,000.00 28,000,000.00 7.500000 % 0.00
A-9 7609475S6 4,059,000.00 4,059,000.00 7.000000 % 0.00
A-10 7609475T4 1,271,532.92 1,270,503.99 0.000000 % 3,978.29
A-11 7609475U1 0.00 0.00 0.396958 % 0.00
R 7609475V9 100.00 0.00 7.500000 % 0.00
M-1 7609475X5 10,026,600.00 10,019,945.65 7.500000 % 6,743.54
M-2 7609475Y3 5,013,300.00 5,009,972.82 7.500000 % 3,371.77
M-3 7609475Z0 5,013,300.00 5,009,972.82 7.500000 % 3,371.77
B-1 2,256,000.00 2,254,502.76 7.500000 % 1,517.31
B-2 1,002,700.00 1,002,034.54 7.500000 % 674.38
B-3 1,755,253.88 1,754,088.99 7.500000 % 1,180.53
- -------------------------------------------------------------------------------
501,329,786.80 498,664,439.66 3,685,257.49
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 626,059.92 2,351,404.63 0.00 0.00 98,475,780.20
A-2 224,841.71 224,841.71 0.00 0.00 35,986,000.00
A-3 182,986.14 182,986.14 0.00 0.00 29,287,000.00
A-4 103,166.25 103,166.25 0.00 0.00 16,236,000.00
A-5 780,485.80 864,556.46 0.00 0.00 124,832,973.74
A-6 822,078.11 2,497,467.31 0.00 0.00 129,898,519.15
A-7 13,016.78 192,632.11 0.00 0.00 1,903,725.10
A-8 174,944.92 174,944.92 0.00 0.00 28,000,000.00
A-9 23,670.05 23,670.05 0.00 0.00 4,059,000.00
A-10 0.00 3,978.29 0.00 0.00 1,266,525.70
A-11 164,905.43 164,905.43 0.00 0.00 0.00
R 0.00 0.00 0.00 0.00 0.00
M-1 62,604.95 69,348.49 0.00 0.00 10,013,202.11
M-2 31,302.47 34,674.24 0.00 0.00 5,006,601.05
M-3 31,302.47 34,674.24 0.00 0.00 5,006,601.05
B-1 14,086.21 15,603.52 0.00 0.00 2,252,985.45
B-2 6,260.75 6,935.13 0.00 0.00 1,001,360.16
B-3 10,959.61 12,140.14 0.00 0.00 1,752,908.46
- -------------------------------------------------------------------------------
3,272,671.57 6,957,929.06 0.00 0.00 494,979,182.17
===============================================================================
Run: 06/30/97 14:51:03
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1997-S5 (POOL # 4243)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4243
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 987.816328 17.009027 6.171909 23.180936 0.000000 970.807301
A-2 1000.000000 0.000000 6.248033 6.248033 0.000000 1000.000000
A-3 1000.000000 0.000000 6.248033 6.248033 0.000000 1000.000000
A-4 1000.000000 0.000000 6.354167 6.354167 0.000000 1000.000000
A-5 999.336355 0.672565 6.243886 6.916451 0.000000 998.663790
A-6 990.961396 12.618353 6.191559 18.809912 0.000000 978.343043
A-7 941.835637 81.200420 5.884620 87.085040 0.000000 860.635217
A-8 1000.000000 0.000000 6.248033 6.248033 0.000000 1000.000000
A-9 1000.000000 0.000000 5.831498 5.831498 0.000000 1000.000000
A-10 999.190796 3.128735 0.000000 3.128735 0.000000 996.062060
R 0.000000 0.000000 0.000000 0.000000 0.000000 0.000000
M-1 999.336330 0.672565 6.243886 6.916451 0.000000 998.663765
M-2 999.336329 0.672565 6.243885 6.916450 0.000000 998.663764
M-3 999.336329 0.672565 6.243885 6.916450 0.000000 998.663764
B-1 999.336330 0.672566 6.243887 6.916453 0.000000 998.663763
B-2 999.336332 0.672564 6.243891 6.916455 0.000000 998.663768
B-3 999.336341 0.672564 6.243889 6.916453 0.000000 998.663770
_______________________________________________________________________________
DETERMINATION DATE
DISTRIBUTION DATE
Run: 06/30/97 14:51:04 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1997-S5 (POOL # 4243)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4243
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 103,621.84
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 11,386.59
SUBSERVICER ADVANCES THIS MONTH 31,515.92
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 14 3,792,637.72
(B) TWO MONTHLY PAYMENTS: 0 0.00
(C) THREE OR MORE MONTHLY PAYMENTS: 1 500,000.00
FORECLOSURES
NUMBER OF LOANS 0
AGGREGATE PRINCIPAL BALANCE 0.00
SCHEDULED PRINCIPAL BALANCE OF MORTGAGE LOANS AFTER
DISTRIBUTION 494,979,182.17
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,924
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 3,349,522.62
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 94.96364640 % 4.02897800 % 1.00737580 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 94.92950850 % 4.04590838 % 1.01420410 %
BANKRUPTCY AMOUNT AVAILABLE 133,016.00
FRAUD AMOUNT AVAILABLE 10,026,596.00
SPECIAL HAZARD AMOUNT AVAILABLE 5,013,298.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.16831334
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 0.00
POOL TRADING FACTOR: 98.73324809
................................................................................
Run: 06/30/97 14:51:06 REPT1B.FRG
Page: 1 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1997-S6 (POOL # 4245)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4245
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 7609476A4 80,000,000.00 80,000,000.00 7.000000 % 952,518.06
A-2 7609476B2 16,000,000.00 16,000,000.00 7.000000 % 0.00
A-3 7609476C0 23,427,000.00 23,427,000.00 7.000000 % 0.00
A-4 7609476D8 40,715,000.00 40,715,000.00 7.000000 % 85,602.77
A-5 7609476E6 20,955,000.00 20,955,000.00 7.000000 % 0.00
A-6 7609476F3 36,169,000.00 36,169,000.00 7.000000 % 827,858.93
A-7 7609476G1 38,393,000.00 38,393,000.00 7.000000 % 0.00
A-8 7609476H9 64,000,000.00 64,000,000.00 7.000000 % 197,348.51
A-9 7609476J5 986,993.86 986,993.86 0.000000 % 3,793.11
A-10 7609476L0 0.00 0.00 0.371513 % 0.00
R 7609476M8 100.00 100.00 7.000000 % 100.00
M-1 7609476N6 3,297,200.00 3,297,200.00 7.000000 % 10,167.64
M-2 7609476P1 2,472,800.00 2,472,800.00 7.000000 % 7,625.42
M-3 7609476Q9 824,300.00 824,300.00 7.000000 % 2,541.91
B-1 1,154,000.00 1,154,000.00 7.000000 % 3,558.61
B-2 659,400.00 659,400.00 7.000000 % 2,033.40
B-3 659,493.00 659,493.00 7.000000 % 2,033.71
- -------------------------------------------------------------------------------
329,713,286.86 329,713,286.86 2,095,182.07
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 466,135.34 1,418,653.40 0.00 0.00 79,047,481.94
A-2 93,227.06 93,227.06 0.00 0.00 16,000,000.00
A-3 136,501.91 136,501.91 0.00 0.00 23,427,000.00
A-4 237,233.76 322,836.53 0.00 0.00 40,629,397.23
A-5 122,098.33 122,098.33 0.00 0.00 20,955,000.00
A-6 210,745.61 1,038,604.54 0.00 0.00 35,341,141.07
A-7 223,704.18 223,704.18 0.00 0.00 38,393,000.00
A-8 372,908.27 570,256.78 0.00 0.00 63,802,651.49
A-9 0.00 3,793.11 0.00 0.00 983,200.75
A-10 101,961.07 101,961.07 0.00 0.00 0.00
R 0.58 100.58 0.00 0.00 0.00
M-1 19,211.77 29,379.41 0.00 0.00 3,287,032.36
M-2 14,408.25 22,033.67 0.00 0.00 2,465,174.58
M-3 4,802.95 7,344.86 0.00 0.00 821,758.09
B-1 6,724.01 10,282.62 0.00 0.00 1,150,441.39
B-2 3,842.12 5,875.52 0.00 0.00 657,366.60
B-3 3,842.66 5,876.37 0.00 0.00 657,459.29
- -------------------------------------------------------------------------------
2,017,347.87 4,112,529.94 0.00 0.00 327,618,104.79
===============================================================================
Run: 06/30/97 14:51:06
Page: 2 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1997-S6 (POOL # 4245)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4245
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 1000.000000 11.906476 5.826692 17.733168 0.000000 988.093524
A-2 1000.000000 0.000000 5.826691 5.826691 0.000000 1000.000000
A-3 1000.000000 0.000000 5.826692 5.826692 0.000000 1000.000000
A-4 1000.000000 2.102487 5.826692 7.929179 0.000000 997.897513
A-5 1000.000000 0.000000 5.826692 5.826692 0.000000 1000.000000
A-6 1000.000000 22.888632 5.826692 28.715324 0.000000 977.111368
A-7 1000.000000 0.000000 5.826692 5.826692 0.000000 1000.000000
A-8 1000.000000 3.083570 5.826692 8.910262 0.000000 996.916430
A-9 1000.000000 3.843099 0.000000 3.843099 0.000000 996.156901
R 1000.000000 1000.00000 5.800000 1005.800000 0.000000 0.000000
M-1 1000.000000 3.083720 5.826692 8.910412 0.000000 996.916281
M-2 1000.000000 3.083719 5.826694 8.910413 0.000000 996.916281
M-3 1000.000000 3.083720 5.826701 8.910421 0.000000 996.916281
B-1 1000.000000 3.083718 5.826698 8.910416 0.000000 996.916283
B-2 1000.000000 3.083712 5.826691 8.910403 0.000000 996.916288
B-3 1000.000000 3.083717 5.826688 8.910405 0.000000 996.916260
_______________________________________________________________________________
DETERMINATION DATE 20-June-97
DISTRIBUTION DATE 25-June-97
Run: 06/30/97 14:51:07 rept2.frg
Page: 3 of 3
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1997-S6 (POOL # 4245)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4245
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 68,918.10
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 20,881.81
SUBSERVICER ADVANCES THIS MONTH 71,388.63
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 24 7,819,631.65
(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 327,618,104.79
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,191
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 1,078,296.88
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 97.24171960 % 2.00601500 % 0.75226500 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 97.23261900 % 2.00659394 % 0.75474700 %
BANKRUPTCY AMOUNT AVAILABLE 100,000.00
FRAUD AMOUNT AVAILABLE 3,297,133.00
SPECIAL HAZARD AMOUNT AVAILABLE 1,648,566.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 7.67301923
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 175.57
POOL TRADING FACTOR: 99.36454424
................................................................................
Run: 06/30/97 14:51:08 REPT1B.FRG
Page: 1 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES SERIES 1997-S7 (POOL # 4246)
STATEMENT TO CERTIFICATEHOLDERS
DISTRIBUTION SUMMARY FOR POOL# 4246
_______________________________________________________________________________
PRINCIPAL CURRENT
ORIGINAL BALANCE BEFORE PASS-THROUGH PRINCIPAL
CLASS CUSIP FACE VALUE DISTRIBUTION RATE DISTRIBUTION
_______________________________________________________________________________
A-1 134,700,000.00 134,700,000.00 7.500000 % 721,239.44
A-2 72,764,000.00 72,764,000.00 7.500000 % 0.00
A-3 11,931,000.00 11,931,000.00 7.500000 % 0.00
A-4 19,418,000.00 19,418,000.00 7.500000 % 74,550.11
A-5 11,938,000.00 11,938,000.00 7.500000 % 0.00
A-6 549,825.51 549,825.51 0.000000 % 419.59
A-7 0.00 0.00 0.384155 % 0.00
R 100.00 100.00 7.500000 % 100.00
M-1 5,276,800.00 5,276,800.00 7.500000 % 3,531.39
M-2 2,374,500.00 2,374,500.00 7.500000 % 1,589.09
M-3 2,242,600.00 2,242,600.00 7.500000 % 1,500.81
B-1 1,187,300.00 1,187,300.00 7.500000 % 794.58
B-2 527,700.00 527,700.00 7.500000 % 353.15
B-3 923,562.67 923,562.67 7.500000 % 618.07
- -------------------------------------------------------------------------------
263,833,388.18 263,833,388.18 804,696.23
===============================================================================
_______________________________________________________________________________
REMAINING
INTEREST TOTAL DEFERRED REALIZED PRINCIPAL
DISTRIBUTION DISTRIBUTION INTEREST LOSSES BALANCE
_______________________________________________________________________________
A-1 841,171.09 1,562,410.53 0.00 0.00 133,978,760.56
A-2 454,394.75 454,394.75 0.00 0.00 72,764,000.00
A-3 74,506.40 74,506.40 0.00 0.00 11,931,000.00
A-4 121,261.03 195,811.14 0.00 0.00 19,343,449.89
A-5 0.00 0.00 74,550.11 0.00 12,012,550.11
A-6 0.00 419.59 0.00 0.00 549,405.92
A-7 84,390.13 84,390.13 0.00 0.00 0.00
R 0.63 100.63 0.00 0.00 0.00
M-1 32,952.42 36,483.81 0.00 0.00 5,273,268.61
M-2 14,828.22 16,417.31 0.00 0.00 2,372,910.91
M-3 14,004.53 15,505.34 0.00 0.00 2,241,099.19
B-1 7,414.43 8,209.01 0.00 0.00 1,186,505.42
B-2 3,295.37 3,648.52 0.00 0.00 527,346.85
B-3 5,767.44 6,385.51 0.00 0.00 922,944.60
- -------------------------------------------------------------------------------
1,653,986.44 2,458,682.67 74,550.11 0.00 263,103,242.06
===============================================================================
_______________________________________________________________________________
AMOUNTS PER $1,000 UNIT
_______________________________________________________________________________
BEGINNING ENDING
BALANCE PRINCIPAL INTEREST TOTAL DEFERRED BALANCE
CLASS FACTOR FACTOR FACTOR DISTRIBUTION INTEREST FACTOR
_______________________________________________________________________________
A-1 1000.000000 5.354413 6.244774 11.599187 0.000000 994.645587
A-2 1000.000000 0.000000 6.244774 6.244774 0.000000 1000.000000
A-3 1000.000000 0.000000 6.244774 6.244774 0.000000 1000.000000
A-4 1000.000000 3.839227 6.244774 10.084001 0.000000 996.160773
A-5 1000.000000 0.000000 0.000000 0.000000 6.244774 1006.244774
A-6 1000.000000 0.763133 0.000000 0.763133 0.000000 999.236867
R 1000.000000 1000.0000 6.300000 1006.300000 0.000000 0.000000
M-1 1000.000000 0.669229 6.244773 6.914002 0.000000 999.330771
M-2 1000.000000 0.669231 6.244776 6.914007 0.000000 999.330769
M-3 1000.000000 0.669228 6.244774 6.914002 0.000000 999.330772
B-1 1000.000000 0.669233 6.244782 6.914015 0.000000 999.330767
B-2 1000.000000 0.669225 6.244779 6.914004 0.000000 999.330775
B-3 1000.000000 0.669234 6.244774 6.914008 0.000000 999.330776
_______________________________________________________________________________
DETERMINATION DATE 20-June-97
DISTRIBUTION DATE 25-June-97
Run: 06/30/97 14:51:08 rept2.frg
Page: 2 of 2
RESIDENTIAL FUNDING CORPORATION (MASTER SERVICER)
RESIDENTIAL FUNDING MORTGAGE SECURITIES I, INC. (COMPANY)
MORTGAGE PASS-THROUGH CERTIFICATES 1997-S7 (POOL # 4246)
STATEMENT TO CERTIFICATEHOLDERS
ADDITIONAL RELATED INFORMATION FOR POOL 4246
_______________________________________________________________________________
SERVICING COMPENSATION RECEIVED BY SUB-SERVICER 54,914.39
SERVICING COMPENSATION RECEIVED BY MASTER SERVICER 14,501.81
SUBSERVICER ADVANCES THIS MONTH 750.36
MASTER SERVICER ADVANCES THIS MONTH 0.00
NUMBER OF PRINCIPAL
DELINQUENCIES: LOANS BALANCE
(A) ONE MONTHLY PAYMENT: 1 99,821.61
(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 263,103,242.06
AGGREGATE NUMBER OF LOANS IN THE POOL AS OF THE
DETERMINATION DATE 1,052
NUMBER OF REO LOANS ACQUIRED
INCLUDING ANY PENDING CASH LIQUIDATIONS 0
BOOK VALUE OF REAL ESTATE ACQUIRED THROUGH
FORECLOSURE OR GRANT OF A DEED IN LIEU OF
FORECLOSURE, INCLUDING ANY PENDING CASH LIQUIDATIONS 0.00
REMAINING SUBCLASS INTEREST SHORTFALL 0.00
CLASS A SHORTFALL (PRINCIPAL) 0.00
CLASS A SHORTFALL (INTEREST) 0.00
TOTAL PREPAYMENTS INCLUDED IN THIS DISTRIBUTION 553,541.70
TOTAL REPURCHASES INCLUDED IN THIS DISTRIBUTION 0.00
DISTRIBUTION PERCENTAGES:
SENIOR CLASS M CLASS B
CURRENT DISTRIBUTION 95.23993730 % 3.75788700 % 1.00217520 %
PREPAYMENT PERCENT 100.00000000 % 0.00000000 % 0.00000000 %
NEXT DISTRIBUTION 95.22990190 % 3.75794636 % 1.00428810 %
BANKRUPTCY AMOUNT AVAILABLE 132,542.00
FRAUD AMOUNT AVAILABLE 2,638,334.00
SPECIAL HAZARD AMOUNT AVAILABLE 3,904,911.00
ENDING GROSS WEIGHTED AVERAGE INTEREST RATE 8.17909881
ENDING WEIGHTED AVERAGE MATURITY, IN MONTHS 355.88
POOL TRADING FACTOR: 99.72325484
................................................................................
